Paranovus Entertainment Technology Ltd. (PAVS) quarterly balance sheet — complete assets, liabilities & equity history
| Metric | Q2'25 | Q4'24 | Q2'24 | Q4'23 | Q2'23 | Q4'22 | Q2'22 | Q4'21 | Q2'21 | Q4'20 | Q2'20 | Q4'19 | Q2'19 | Q4'18 | Q2'18 | Q4'17 | Q2'17 |
|---|
| Total Current Assets | 9.77M | 7.19M | 28.76M | 2.85M | 1.97M | 9.79M | 45.5M | 56.57M | 86.83M | 95.1M | 75.42M | 69.98M | 59.5M | 54.84M | 45.57M | 43.76M | 4.27M |
| Cash & Short-Term Investments | 5.21M | 5.02M | 27.26M | 341.78K | 1.04M | 2.05M | 11.25M | 19.73M | 45.71M | 36.56M | 43.8M | 33.65M | 23.83M | 14.8M | 13.39M | 8.88M | 4.27M |
| Cash Only | 412.05K | 261.36K | 105.05K | 341.78K | 1.04M | 2.05M | 11.25M | 19.73M | 45.71M | 36.56M | 43.8M | 33.65M | 23.83M | 14.8M | 13.39M | 8.88M | -4.27M |
| Short-Term Investments | 4.8M | 4.76M | 27.16M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 8.54M |
| Accounts Receivable | 2.27M | 0 | 0 | 0 | 534.03K | 2M | 24.75M | 29.23M | 19.32M | 34.56M | 22.05M | 30.04M | 28.81M | 32.02M | 30.18M | 32.58M | 0 |
| Days Sales Outstanding | 16.66 | - | - | - | - | 189.2 | 145.92 | 52 | 52.44 | 52.07 | 108.63 | 79.66 | 88.5 | 87.31 | 91.1 | 91.12 | - |
| Inventory | 593.91K | 653.34K | 0 | 0 | 327.35K | 0 | 1.63M | 5.57M | 2.43M | 11.12M | 2.13M | 5.59M | 6.78M | 7.91M | 1.94M | 2.27M | 0 |
| Days Inventory Outstanding | 5.17 | 308.34 | - | - | 157.21 | - | 19.91 | 8.19 | 15 | 14.74 | 28.64 | 29.54 | 43.15 | 27.92 | 12.33 | 12.03 | - |
| Other Current Assets | 197.48K | 12.21K | 1.65K | 1.01M | 74.38K | 4.51M | 7.87M | 917.24K | 19.37M | 12.86M | 7.43M | 699.42K | 0 | 0 | 0 | 0 | 0 |
| Total Non-Current Assets | 27.52M | 28.38M | 4.67M | 4.88M | 9.2M | 26.55M | 30.46M | 40.86M | 17.32M | 17.65M | 18.15M | 15.11M | 11.81M | 10.84M | 8.71M | 9.64M | -4.27M |
| Property, Plant & Equipment | 347.67K | 126.44K | 0 | 0 | 3.18K | 13.47K | 9.35M | 11.25M | 10.38M | 10.51M | 9.07M | 7.9M | 7.16M | 7.81M | 7.94M | 8.79M | 0 |
| Fixed Asset Turnover | 52.36x | 0.02x | - | - | - | 1.38x | 1.64x | 3.94x | 4.49x | 5.06x | 2.58x | 4.48x | 4.19x | 4.13x | 3.76x | 3.71x | - |
| Goodwill | 17.5M | 17.5M | 3.38M | 3.38M | 5.18M | 5.18M | 8.87M | 10.08M | 552.57K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Intangible Assets | 9.68M | 10.75M | 1.3M | 1.49M | 1.68M | 1.87M | 8.29M | 10.1M | 2.07M | 1.99M | 0 | 0 | 0 | 0 | 766.33K | 0 | 0 |
| Long-Term Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Non-Current Assets | 0 | 0 | 0 | 12.6K | 2.33M | 19.49M | 3.3M | 5.63M | 4.32M | 5.14M | 9.07M | 7.22M | 4.65M | 3.03M | 0 | 847.5K | -4.27M |
| Total Assets | 37.29M | 35.56M | 33.44M | 7.73M | 11.17M | 36.34M | 75.97M | 97.43M | 104.15M | 112.74M | 93.56M | 85.1M | 71.32M | 65.68M | 54.28M | 53.4M | 0 |
| Asset Turnover | 0.34x | 0.00x | 0.00x | - | - | 0.11x | 0.19x | 0.42x | 0.43x | 0.48x | 0.24x | 0.43x | 0.46x | 0.54x | 0.58x | 0.61x | - |
| Asset Growth % | 11.53% | 360.15% | 199.34% | -78.73% | -85.3% | -62.7% | -27.06% | -13.59% | 11.31% | 32.49% | 31.2% | 29.57% | 31.39% | 23% | - | - | - |
| Total Current Liabilities | 8.5M | 6.4M | 3.29M | 2.56M | 493.08K | 20.95M | 22.64M | 17.93M | 12.86M | 15.11M | 5.88M | 5.51M | 5.08M | 4.76M | 4.46M | 8.84M | 0 |
| Accounts Payable | 2.66M | 1.73M | 0 | 0 | 0 | 0 | 18.42M | 12.16M | 8.77M | 8.84M | 1.52M | 1.55M | 1.68M | 1.66M | 1.81M | 5.4M | 0 |
| Days Payables Outstanding | 18.18 | 818.22 | - | - | - | - | 84.61 | 21.42 | 19.5 | 11.52 | 11.37 | 7.7 | 9.82 | 9.85 | 21.11 | 28.63 | - |
| Short-Term Debt | 5.29M | 2.35M | 2.25M | 2.25M | 0 | 0 | 2.15M | 2.27M | 2M | 2.24M | 2.36M | 2.03M | 2.04M | 1.04M | 1.37M | 1.49M | 0 |
| Deferred Revenue (Current) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Current Liabilities | 553.6K | 2.32M | 1.04M | 303.1K | 492.98K | 20.89M | 1.73M | 3.47M | 2.08M | 3.65M | 1.12M | 1.36M | 754.43K | 1.12M | 1.28M | 1.13M | 0 |
| Current Ratio | 1.15x | 1.12x | 8.74x | 1.11x | 4.00x | 0.47x | 2.01x | 3.15x | 6.75x | 6.29x | 12.82x | 12.71x | 11.72x | 11.51x | 10.21x | 4.95x | - |
| Quick Ratio | 1.08x | 1.02x | 8.74x | 1.11x | 3.34x | 0.47x | 1.94x | 2.84x | 6.56x | 5.56x | 12.46x | 11.69x | 10.39x | 9.85x | 9.77x | 4.69x | - |
| Cash Conversion Cycle | 3.65 | - | - | - | - | - | 81.22 | 38.76 | 47.94 | 55.28 | 125.9 | 101.49 | 121.84 | 105.38 | 82.31 | 74.53 | - |
| Total Non-Current Liabilities | 353K | 158.09K | 158.35K | 0 | 0 | 1.51M | 1.77M | 2.08M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Long-Term Debt | 162.99K | 158.09K | 158.35K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Capital Lease Obligations | 190.01K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Tax Liabilities | 0 | 0 | 0 | 0 | 0 | 1.51M | 1.77M | 2.08M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Non-Current Liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Liabilities | 8.85M | 6.56M | 3.45M | 2.56M | 493.08K | 22.47M | 24.41M | 20.01M | 12.86M | 15.11M | 5.88M | 5.51M | 5.08M | 4.76M | 4.46M | 8.84M | 0 |
| Total Debt | 5.65M | 2.51M | 2.41M | 2.25M | 0 | 0 | 2.15M | 2.27M | 2M | 2.24M | 2.36M | 2.03M | 2.04M | 1.04M | 1.37M | 1.49M | 0 |
| Net Debt | 5.23M | 2.25M | 2.3M | 1.91M | -1.04M | -2.05M | -9.1M | -17.47M | -43.71M | -34.32M | -41.44M | -31.62M | -21.8M | -13.76M | -12.03M | -7.39M | 4.27M |
| Debt / Equity | 0.20x | 0.09x | 0.08x | 0.44x | - | - | 0.04x | 0.03x | 0.02x | 0.02x | 0.03x | 0.03x | 0.03x | 0.02x | 0.03x | 0.03x | - |
| Debt / EBITDA | 12.45x | - | - | - | - | - | - | - | - | - | 0.58x | 0.34x | 0.20x | 0.09x | 0.13x | 0.15x | - |
| Net Debt / EBITDA | 11.54x | - | - | - | - | - | - | - | - | - | -10.15x | -5.35x | -2.15x | -1.17x | -1.12x | -0.72x | 0.41x |
| Interest Coverage | -3.44x | -7.68x | -10.22x | -31.48x | - | -66.67x | -4143.10x | -780.17x | -273.48x | -40.34x | 63.45x | 101.02x | 229.03x | 314.46x | 220.42x | 138.45x | 169.17x |
| Total Equity | 28.44M | 29M | 29.99M | 5.17M | 10.68M | 13.87M | 51.55M | 77.41M | 91.29M | 97.64M | 87.68M | 79.59M | 66.24M | 60.92M | 49.81M | 44.55M | 23.31M |
| Equity Growth % | -5.17% | 461.15% | 180.87% | -62.74% | -79.29% | -82.08% | -43.53% | -20.71% | 4.11% | 22.68% | 32.37% | 30.66% | 32.97% | 36.73% | 113.68% | - | - |
| Book Value per Share | 40.38 | 51.69 | 143.24 | 84.53 | 239.73 | 199.70 | 3057.66 | 2349.46 | 8136.17 | 9497.77 | 8406.55 | 7645.53 | 6363.03 | 5851.65 | 4726.23 | 4226.91 | 1.84 |
| Total Shareholders' Equity | 23.6M | 24.26M | 29.99M | 5.58M | 10.68M | 14.76M | 54.07M | 78.13M | 91.33M | 94.75M | 87.64M | 79.59M | 66.24M | 60.92M | 49.81M | 44.55M | 23.31M |
| Common Stock | 673.3K | 673.3K | 673.3K | 73.3K | 73.3K | 83.3K | 39.55K | 39.55K | 15.98K | 15.24K | 12.95K | 12.5K | 11.5K | 11.5K | 11.5K | 11.5K | 0 |
| Retained Earnings | -70.94M | -70.26M | -64.14M | -61.96M | -51.26M | -59.45M | -7.08M | 12.29M | 51.42M | 61.48M | 69.43M | 66.62M | 62.36M | 53.94M | 44.07M | 35.27M | 0 |
| Treasury Stock | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Accumulated OCI | 2.53M | 2.53M | 2.13M | 2.55M | -3.06M | 7.22M | 7.24M | 11.93M | 10.84M | 6.71M | 920.27K | -2.09M | -1.83M | 1.27M | 26.17K | 4.2M | 23.31M |
| Minority Interest | 4.84M | 4.75M | 0 | -412.18K | 0 | -886.01K | -2.52M | -710.75K | -43.42K | 2.89M | 43.15K | 0 | 0 | 0 | 0 | 0 | 0 |