|
ASSETS
|
|
|
|
|
|
|
|
|
|
|
|
|
Current assets:
|
|
|
|
|
|
|
|
|
|
|
|
|
Prepaid Expense and Other Assets, Current
|
|
—
|
—
|
—
|
—
|
$4.5m
|
$3.0m
|
$6.6m
|
$6.5m
|
$10.5m
|
$7.9m
|
|
Cash and cash equivalents
|
|
—
|
—
|
—
|
—
|
$9.6m
|
$238.5m
|
$206.6m
|
$216.5m
|
$205.0m
|
$191.2m
|
|
Accounts receivable, net of allowances
|
|
$38.1m
|
$39.4m
|
$24.3m
|
$68.5m
|
$89.8m
|
$110.7m
|
$101.7m
|
$117.5m
|
$147.0m
|
$177.1m
|
|
Prepaid expenses and other current assets
|
|
—
|
—
|
—
|
—
|
$4.5m
|
$3.0m
|
$6.6m
|
$6.5m
|
$10.5m
|
$7.9m
|
|
Tax receivable agreement, liability, non-current
|
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
$0
|
$12.2m
|
|
Short-term investments
|
|
—
|
—
|
—
|
—
|
—
|
—
|
$0
|
$184.2m
|
$88.1m
|
$3.6m
|
|
Notes receivable
|
|
$4.7m
|
$6.1m
|
$4.0m
|
$3.1m
|
$4.2m
|
$6.3m
|
$10.8m
|
$3.7m
|
$1.3m
|
$0
|
|
Inventories, net
|
|
$6.3m
|
$2.6m
|
$6.8m
|
$1.3m
|
$2.0m
|
$3.6m
|
$3.9m
|
$6.3m
|
$1.1m
|
$1.3m
|
|
Other receivables, net
|
|
$44.0m
|
$4.1m
|
$5.4m
|
$5.7m
|
$6.4m
|
$6.9m
|
$5.5m
|
$2.2m
|
$3.6m
|
$3.8m
|
|
Prepaid expenses
|
|
$110k
|
$828k
|
$510k
|
$193k
|
$198k
|
$146k
|
$420k
|
$350k
|
$402k
|
$389k
|
|
Long-term other receivables, net
|
|
—
|
—
|
$0
|
$440k
|
$4k
|
$115k
|
$1.6m
|
$4k
|
$0
|
—
|
|
Prepaid expenses - related parties
|
|
—
|
—
|
$0
|
$218k
|
$0
|
$433k
|
$275k
|
$0
|
—
|
—
|
|
Trade accounts receivable-related party, net
|
|
—
|
—
|
$0
|
$3.4m
|
$3.1m
|
$0
|
—
|
—
|
—
|
—
|
|
Long-term trade accounts receivable, net
|
|
$2.2m
|
$0
|
$4.2m
|
$0
|
—
|
—
|
—
|
—
|
—
|
—
|
|
Assets, Current
|
|
—
|
—
|
—
|
—
|
$103.9m
|
$352.2m
|
$314.9m
|
$340.4m
|
$362.5m
|
$376.2m
|
|
Total current assets
|
|
$74.3m
|
$68.4m
|
$100.8m
|
$97.8m
|
$103.9m
|
$352.2m
|
$314.9m
|
$340.4m
|
$362.5m
|
$376.2m
|
|
Property, Plant and Equipment, Net
|
|
$2.9m
|
$2.8m
|
$3.2m
|
$3.7m
|
$13.8m
|
$22.3m
|
$23.1m
|
$28.3m
|
$31.5m
|
$35.1m
|
|
Goodwill
|
|
—
|
—
|
—
|
—
|
$12.4m
|
$12.4m
|
$12.4m
|
$12.4m
|
$19.2m
|
$19.2m
|
|
Intangible assets, net
|
|
—
|
—
|
—
|
—
|
$3.0m
|
$1.8m
|
$667k
|
$201k
|
$3.0m
|
$2.9m
|
|
Operating Lease, Right-of-Use Asset
|
|
—
|
—
|
—
|
—
|
—
|
—
|
$26.4m
|
$23.0m
|
$23.7m
|
$19.7m
|
|
Other Assets, Noncurrent
|
|
—
|
—
|
—
|
—
|
$371k
|
$406k
|
$385k
|
$615k
|
$932k
|
$4.1m
|
|
Other assets
|
|
—
|
—
|
—
|
—
|
$371k
|
$406k
|
$385k
|
$615k
|
$932k
|
$4.1m
|
|
Operating lease right-of-use assets, net (including ¥1,769,840 and ¥696,851($97,277) from a related party as of June 30, 2024 and June 30, 2025, respectively)
|
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
$2.7m
|
$23.5m
|
$19.0m
|
|
Additional Financial Items
|
|
|
|
|
|
|
|
|
|
|
|
|
Accounts Receivable, after Allowance for Credit Loss, Current
|
|
—
|
—
|
—
|
—
|
$89.8m
|
$110.7m
|
$101.7m
|
$117.5m
|
$147.0m
|
$177.1m
|
|
Accrued Liabilities, Current
|
|
—
|
—
|
—
|
—
|
$24.7m
|
$34.1m
|
$35.1m
|
$39.3m
|
$47.4m
|
$50.8m
|
|
Operating lease assets, net
|
|
—
|
—
|
—
|
$0
|
$2.5m
|
$0
|
$26.4m
|
$23.0m
|
$23.7m
|
$19.7m
|
|
Deferred tax assets
|
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
$0
|
$17.5m
|
|
Deferred revenue
|
|
$407k
|
$1.3m
|
$85k
|
$120k
|
$2.7m
|
$1.3m
|
$123k
|
$316k
|
$581k
|
$583k
|
|
Current portion of operating lease liabilities
|
|
—
|
—
|
—
|
$0
|
$1.3m
|
$0
|
$3.7m
|
$3.8m
|
$4.7m
|
$5.1m
|
|
Other current liabilities
|
|
$15.6m
|
$3.4m
|
$3.3m
|
$2.2m
|
$2.5m
|
$2.5m
|
$2.0m
|
$7.2m
|
$10.0m
|
$4.0m
|
|
Long-term portion of operating lease liabilities
|
|
—
|
—
|
—
|
$0
|
$1.2m
|
$0
|
$25.0m
|
$21.7m
|
$21.3m
|
$16.7m
|
|
Cash
|
|
$1.8m
|
$3.8m
|
$45.3m
|
$4.5m
|
$30.3m
|
$344.0m
|
$317.0m
|
$104.1m
|
$110.0m
|
$98.9m
|
|
Restricted cash
|
|
—
|
—
|
—
|
—
|
—
|
$0
|
$724k
|
$732k
|
$849k
|
$8k
|
|
Loans to third parties-short term
|
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
$208.9m
|
$141.6m
|
|
Purchase advances, net
|
|
$2.6m
|
$11.5m
|
$12.7m
|
$1.3m
|
$179k
|
$1.1m
|
$178k
|
$2.7m
|
$5.2m
|
$14.6m
|
|
Contract costs, net
|
|
—
|
—
|
—
|
—
|
$31.5m
|
$48.8m
|
$33.9m
|
$49.6m
|
$48.3m
|
$53.5m
|
|
Deferred offering cost
|
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
$0
|
$2.5m
|
|
Construction in progress
|
|
—
|
$0
|
$11.8m
|
$21.5m
|
$27.2m
|
—
|
$240k
|
$0
|
$219k
|
$12.0m
|
|
Short-term bank loans
|
|
—
|
—
|
$0
|
$2.5m
|
$9.5m
|
$15.0m
|
$10.0m
|
$12.5m
|
$12.4m
|
$11.6m
|
|
Taxes payable
|
|
$756k
|
$685k
|
$432k
|
$2.2m
|
$1.1m
|
$1.2m
|
$2.2m
|
$1.2m
|
$993k
|
$796k
|
|
Short-term borrowings - related parties
|
|
—
|
—
|
—
|
—
|
$10.2m
|
$12.7m
|
$9.0m
|
$20.0m
|
$10.0m
|
$10.0m
|
|
Long-term borrowings - related party
|
|
—
|
—
|
—
|
—
|
$7.4m
|
$6.5m
|
$5.5m
|
$0
|
$10.0m
|
$10.0m
|
|
Warrant liability - non-current
|
|
—
|
—
|
—
|
—
|
—
|
$190.6m
|
$16.7m
|
$31.6m
|
$7k
|
$688
|
|
Statutory reserve
|
|
$4.1m
|
$4.1m
|
$4.1m
|
$4.1m
|
$4.1m
|
$4.1m
|
$4.1m
|
$4.1m
|
$4.1m
|
$4.1m
|
|
Loans to third parties
|
|
—
|
—
|
$2.0m
|
$5.0m
|
$3.2m
|
$50.5m
|
$50.4m
|
$123.1m
|
$208.9m
|
—
|
|
Other payable- related parties
|
|
—
|
—
|
—
|
—
|
$4.5m
|
$2.4m
|
$2.2m
|
$2.6m
|
—
|
—
|
|
Long-term borrowings - related party - current portion
|
|
—
|
$0
|
$720k
|
$781k
|
$847k
|
$920k
|
$1,000k
|
—
|
—
|
—
|
|
Contract liabilities - non-current
|
|
—
|
—
|
—
|
—
|
—
|
—
|
$106k
|
$0
|
—
|
—
|
|
Land use right, net
|
|
—
|
$0
|
$1.3m
|
$1.3m
|
$1.3m
|
$1.3m
|
$1.2m
|
—
|
—
|
—
|
|
Investment in unconsolidated entity
|
|
—
|
—
|
$0
|
$31.1m
|
$31.5m
|
$27.9m
|
—
|
—
|
—
|
—
|
|
Short-term borrowings
|
|
$26.4m
|
$300k
|
$0
|
$1.1m
|
$200k
|
$530k
|
$0
|
—
|
—
|
—
|
|
Investment payable
|
|
—
|
—
|
$0
|
$6.4m
|
$6.4m
|
—
|
—
|
—
|
—
|
—
|
|
Contract assets, net
|
|
—
|
—
|
$0
|
$4.6m
|
$31.5m
|
—
|
—
|
—
|
—
|
—
|
|
Prepayments for construction in progress
|
|
—
|
$0
|
$474k
|
$1.1m
|
$0
|
—
|
—
|
—
|
—
|
—
|
|
Total equity
|
|
$49.6m
|
$41.7m
|
$86.9m
|
$106.7m
|
$20.1m
|
$282.6m
|
$265.8m
|
$274.4m
|
$274.1m
|
$288.8m
|
|
Assets
|
|
—
|
—
|
—
|
—
|
$133.5m
|
$389.1m
|
$377.9m
|
$404.9m
|
$440.8m
|
$474.7m
|
|
Total assets
|
|
$79.5m
|
$71.2m
|
$121.8m
|
$157.0m
|
$133.5m
|
$389.1m
|
$377.9m
|
$404.9m
|
$440.8m
|
$474.7m
|
|
LIABILITIES AND EQUITY
|
|
|
|
|
|
|
|
|
|
|
|
|
Total liabilities and stockholders’ equity
|
|
$79.5m
|
$71.2m
|
$121.8m
|
$157.0m
|
$133.5m
|
$389.1m
|
$377.9m
|
$404.9m
|
$440.8m
|
$474.7m
|
|
Current liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating Lease, Liability, Current
|
|
—
|
—
|
—
|
$0
|
$400k
|
$200k
|
$3.7m
|
$3.8m
|
$4.7m
|
$5.1m
|
|
Accounts Payable, Current
|
|
—
|
—
|
—
|
—
|
$29.8m
|
$32.9m
|
$37.1m
|
$47.3m
|
$71.3m
|
$83.5m
|
|
Operating Lease, Liability, Noncurrent
|
|
—
|
—
|
—
|
—
|
$500k
|
$800k
|
$25.0m
|
$21.7m
|
$21.3m
|
$16.7m
|
|
Long-term Debt, Excluding Current Maturities
|
|
—
|
$0
|
$8.9m
|
$8.2m
|
$20.2m
|
$17.5m
|
$0
|
$0
|
$0
|
$0
|
|
Long-term Debt, Current Maturities
|
|
—
|
—
|
—
|
—
|
$3.4m
|
—
|
$0
|
—
|
—
|
—
|
|
Accrued compensation
|
|
—
|
—
|
—
|
—
|
$9.7m
|
$12.2m
|
$9.2m
|
$10.9m
|
$11.5m
|
$13.0m
|
|
Accrued payroll and employees' welfare
|
|
$381k
|
$2.0m
|
$600k
|
$1.4m
|
$1.9m
|
$2.0m
|
$2.3m
|
$2.4m
|
$3.2m
|
$3.2m
|
|
Trade accounts payable
|
|
$7.5m
|
$8.4m
|
$8.8m
|
$14.1m
|
$23.0m
|
$22.0m
|
$16.7m
|
—
|
—
|
—
|
|
Liabilities, Current
|
|
—
|
—
|
—
|
—
|
$79.7m
|
$83.1m
|
$87.1m
|
$108.8m
|
$145.5m
|
$157.0m
|
|
Total current liabilities
|
|
$29.9m
|
$29.4m
|
$26.0m
|
$42.1m
|
$79.7m
|
$83.1m
|
$87.1m
|
$108.8m
|
$145.5m
|
$157.0m
|
|
Other Liabilities, Noncurrent
|
|
—
|
—
|
—
|
—
|
$453k
|
$765k
|
$0
|
—
|
—
|
—
|
|
Deferred tax liability
|
|
—
|
—
|
—
|
—
|
$0
|
$624k
|
$188k
|
—
|
—
|
—
|
|
Deferred Tax Liabilities, Net
|
|
—
|
—
|
—
|
—
|
$0
|
—
|
$0
|
$0
|
$0
|
—
|
|
Liabilities
|
|
—
|
—
|
—
|
—
|
$105.9m
|
$106.6m
|
$112.1m
|
$130.5m
|
$166.7m
|
$185.9m
|
|
Total liabilities
|
|
—
|
$29.4m
|
$34.9m
|
$50.3m
|
$105.9m
|
$106.6m
|
$112.1m
|
$130.5m
|
$166.7m
|
$185.9m
|
|
Stockholders’ equity:
|
|
|
|
|
|
|
|
|
|
|
|
|
Preferred Stock, Value, Issued
|
|
—
|
—
|
—
|
—
|
—
|
$0
|
$0
|
$0
|
$0
|
$0
|
|
Additional Paid in Capital
|
|
$100.6m
|
$123.4m
|
$207.5m
|
$250.6m
|
$92.2m
|
$82.9m
|
$95.9m
|
$112.8m
|
$125.4m
|
$182.7m
|
|
Retained Earnings (Accumulated Deficit)
|
|
—
|
—
|
—
|
—
|
—
|
($20.1m)
|
($36.3m)
|
($43.5m)
|
($50.6m)
|
($91.8m)
|
|
Preferred stock, $0.001 par value
|
|
—
|
—
|
—
|
—
|
—
|
$0
|
$0
|
$0
|
$0
|
$0
|
|
Common stock, $0.001 par value
|
|
$741k
|
$1.3m
|
$2.3m
|
$2.7m
|
$4.6m
|
$61k
|
$62k
|
$63k
|
$65k
|
$64k
|
|
Accumulated deficit
|
|
($63.9m)
|
($95.4m)
|
($139.4m)
|
($164.8m)
|
($72.1m)
|
($20.1m)
|
($36.3m)
|
($43.5m)
|
($50.6m)
|
($91.8m)
|
|
Treasury stock, at cost; 678,095 and 1,565,373 shares held
|
|
—
|
—
|
—
|
—
|
—
|
($2.6m)
|
($475k)
|
($1.1m)
|
($21.0m)
|
($8.9m)
|
|
Accumulated other comprehensive income
|
|
($219k)
|
($249k)
|
$1.5m
|
$2.9m
|
$2.8m
|
$2.0m
|
$11.3m
|
$35.1m
|
$37.1m
|
$33.5m
|
|
Stockholders' Equity Attributable to Parent
|
|
$41.4m
|
$33.2m
|
$76.0m
|
$95.6m
|
$20.1m
|
$60.2m
|
$59.2m
|
$68.3m
|
$53.8m
|
$82.1m
|
|
Stockholders' Equity Attributable to Noncontrolling Interest
|
|
$41.4m
|
$33.2m
|
$76.0m
|
$95.6m
|
$20.1m
|
$222.4m
|
$206.5m
|
$206.1m
|
$220.2m
|
$206.7m
|
|
Noncontrolling interests
|
|
$8.2m
|
$8.5m
|
$10.9m
|
$11.1m
|
$10.6m
|
$222.4m
|
$206.5m
|
$206.1m
|
$220.2m
|
$206.7m
|
|
Total stockholders' equity attributable to Viant Technology Inc.
|
|
$41.4m
|
$33.2m
|
$76.0m
|
$95.6m
|
$20.1m
|
$60.2m
|
$59.2m
|
$68.3m
|
$53.8m
|
$82.1m
|
|
Liabilities and Equity
|
|
—
|
—
|
—
|
—
|
$133.5m
|
$389.1m
|
$377.9m
|
$404.9m
|
$440.8m
|
$474.7m
|