Mos Food Services Inc
TSE:8153
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Mos Food Services Inc
TSE:8153
|
JP |
Balance Sheet
Balance Sheet Decomposition
Mos Food Services Inc
Mos Food Services Inc
Balance Sheet
Mos Food Services Inc
| Mar-2002 | Mar-2003 | Mar-2004 | Mar-2005 | Mar-2006 | Mar-2007 | Mar-2008 | Mar-2009 | Mar-2010 | Mar-2011 | Mar-2012 | Mar-2013 | Mar-2014 | Mar-2015 | Mar-2016 | Mar-2017 | Mar-2018 | Mar-2019 | Mar-2020 | Mar-2021 | Mar-2022 | Mar-2023 | Mar-2024 | Mar-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||||||||||||||||
| Cash & Cash Equivalents |
5 070
|
4 843
|
6 081
|
6 905
|
5 023
|
6 274
|
7 878
|
6 760
|
6 409
|
5 442
|
4 720
|
5 337
|
5 782
|
7 789
|
8 264
|
10 304
|
9 497
|
9 819
|
12 066
|
13 757
|
19 757
|
19 055
|
23 182
|
25 300
|
|
| Cash Equivalents |
5 070
|
4 843
|
6 081
|
6 905
|
5 023
|
6 274
|
7 878
|
6 760
|
6 409
|
5 442
|
4 720
|
5 337
|
5 782
|
7 789
|
8 264
|
10 304
|
9 497
|
9 819
|
12 066
|
13 757
|
19 757
|
19 055
|
23 182
|
25 300
|
|
| Short-Term Investments |
10 455
|
11 210
|
6 830
|
5 368
|
2 369
|
1 945
|
1 050
|
2 148
|
5 111
|
7 271
|
6 436
|
9 455
|
8 166
|
2 900
|
5 065
|
2 300
|
1 899
|
433
|
200
|
502
|
932
|
521
|
389
|
716
|
|
| Total Receivables |
5 289
|
4 267
|
3 507
|
3 494
|
3 698
|
3 544
|
3 952
|
3 666
|
3 936
|
3 813
|
3 954
|
3 955
|
4 025
|
4 036
|
4 320
|
4 341
|
4 434
|
4 322
|
4 285
|
5 101
|
5 510
|
10 417
|
11 036
|
12 623
|
|
| Accounts Receivables |
5 289
|
4 267
|
3 507
|
3 494
|
3 698
|
3 544
|
3 952
|
3 666
|
3 936
|
3 813
|
3 954
|
3 955
|
4 025
|
4 036
|
4 320
|
4 341
|
4 434
|
4 322
|
4 285
|
5 101
|
5 510
|
10 417
|
11 036
|
7 830
|
|
| Other Receivables |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
4 793
|
|
| Inventory |
989
|
732
|
833
|
2 199
|
2 750
|
2 824
|
2 198
|
3 373
|
2 757
|
2 613
|
2 837
|
3 184
|
3 184
|
3 122
|
3 551
|
3 063
|
2 938
|
3 168
|
3 204
|
3 751
|
3 756
|
5 269
|
4 732
|
4 602
|
|
| Other Current Assets |
1 976
|
1 591
|
1 192
|
1 091
|
2 892
|
2 604
|
1 606
|
1 670
|
1 475
|
1 904
|
1 265
|
1 087
|
1 342
|
1 102
|
1 150
|
1 214
|
1 059
|
1 726
|
2 123
|
3 170
|
2 953
|
509
|
434
|
489
|
|
| Total Current Assets |
23 780
|
22 643
|
18 443
|
19 057
|
16 730
|
17 190
|
16 683
|
17 617
|
19 688
|
21 042
|
19 212
|
23 019
|
22 498
|
18 949
|
22 351
|
21 223
|
19 827
|
19 468
|
21 878
|
26 281
|
32 908
|
35 771
|
39 773
|
43 730
|
|
| PP&E Net |
22 335
|
21 200
|
21 277
|
10 761
|
8 968
|
10 474
|
10 333
|
8 439
|
7 526
|
8 508
|
8 506
|
8 576
|
9 469
|
9 617
|
8 671
|
9 927
|
9 302
|
8 691
|
12 042
|
10 893
|
11 138
|
13 289
|
13 305
|
11 969
|
|
| PP&E Gross |
22 335
|
21 200
|
21 277
|
10 761
|
8 968
|
10 474
|
10 333
|
8 439
|
7 526
|
8 508
|
8 506
|
8 576
|
9 469
|
9 617
|
8 671
|
9 927
|
9 302
|
8 691
|
12 042
|
10 893
|
11 138
|
13 289
|
13 305
|
0
|
|
| Accumulated Depreciation |
8 152
|
7 645
|
8 334
|
8 866
|
6 580
|
7 769
|
8 913
|
9 668
|
10 617
|
9 732
|
10 452
|
10 339
|
10 569
|
10 689
|
10 756
|
9 047
|
9 309
|
10 077
|
12 012
|
14 303
|
16 991
|
17 614
|
20 122
|
0
|
|
| Intangible Assets |
1 781
|
923
|
1 062
|
1 697
|
1 635
|
1 733
|
1 536
|
1 187
|
807
|
803
|
796
|
837
|
1 235
|
1 288
|
1 697
|
2 160
|
1 930
|
1 993
|
2 095
|
1 810
|
2 163
|
2 555
|
2 350
|
2 211
|
|
| Note Receivable |
3 843
|
2 141
|
1 884
|
1 956
|
3 360
|
3 743
|
3 337
|
3 055
|
2 539
|
2 077
|
1 798
|
1 592
|
1 633
|
1 461
|
0
|
1 251
|
1 261
|
3 270
|
2 606
|
2 214
|
1 462
|
1 501
|
1 363
|
1 104
|
|
| Long-Term Investments |
5 590
|
4 637
|
8 341
|
4 450
|
7 073
|
4 793
|
4 797
|
5 788
|
7 271
|
7 791
|
9 851
|
8 233
|
11 113
|
15 580
|
14 240
|
18 303
|
20 243
|
17 745
|
17 339
|
15 871
|
13 987
|
13 269
|
15 248
|
14 051
|
|
| Other Long-Term Assets |
7 961
|
5 980
|
5 769
|
10 415
|
8 373
|
8 635
|
8 793
|
8 589
|
8 692
|
8 464
|
8 285
|
8 117
|
7 260
|
8 407
|
9 397
|
8 726
|
9 271
|
9 421
|
8 388
|
7 758
|
7 944
|
8 094
|
7 672
|
7 511
|
|
| Total Assets |
65 290
N/A
|
57 524
-12%
|
56 776
-1%
|
48 337
-15%
|
46 139
-5%
|
46 568
+1%
|
45 479
-2%
|
44 675
-2%
|
46 523
+4%
|
48 687
+5%
|
48 447
0%
|
50 373
+4%
|
53 208
+6%
|
55 301
+4%
|
57 656
+4%
|
61 589
+7%
|
61 834
+0%
|
60 588
-2%
|
64 348
+6%
|
64 827
+1%
|
69 602
+7%
|
74 479
+7%
|
79 711
+7%
|
80 576
+1%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
6 332
|
5 203
|
5 094
|
5 060
|
3 885
|
3 810
|
3 392
|
4 436
|
4 059
|
4 241
|
3 538
|
3 925
|
4 401
|
4 198
|
4 252
|
3 857
|
4 300
|
4 230
|
4 412
|
4 569
|
5 139
|
5 378
|
5 650
|
5 895
|
|
| Accrued Liabilities |
565
|
534
|
398
|
372
|
378
|
400
|
388
|
365
|
416
|
427
|
407
|
375
|
425
|
397
|
463
|
461
|
493
|
494
|
508
|
504
|
515
|
494
|
494
|
557
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
318
|
328
|
582
|
617
|
417
|
110
|
110
|
182
|
510
|
0
|
86
|
92
|
0
|
|
| Current Portion of Long-Term Debt |
5 653
|
1 914
|
1 314
|
1 234
|
1 825
|
1 881
|
1 688
|
1 225
|
998
|
1 230
|
388
|
120
|
120
|
120
|
10
|
0
|
109
|
972
|
2 209
|
2 330
|
1 739
|
2 648
|
2 786
|
2 700
|
|
| Other Current Liabilities |
2 933
|
3 598
|
3 715
|
4 675
|
3 082
|
3 339
|
2 562
|
2 430
|
2 958
|
3 400
|
3 107
|
3 186
|
3 871
|
4 694
|
5 679
|
5 959
|
4 615
|
3 828
|
4 810
|
5 231
|
8 232
|
8 915
|
9 651
|
10 233
|
|
| Total Current Liabilities |
15 483
|
11 249
|
10 521
|
11 340
|
9 170
|
9 430
|
8 030
|
8 456
|
8 431
|
9 296
|
7 441
|
7 923
|
9 145
|
9 991
|
11 021
|
10 695
|
9 627
|
9 634
|
12 121
|
13 144
|
15 625
|
17 521
|
18 673
|
19 385
|
|
| Long-Term Debt |
2 484
|
52
|
38
|
29
|
448
|
782
|
521
|
81
|
91
|
61
|
523
|
250
|
130
|
17
|
0
|
1 900
|
1 675
|
2 800
|
4 278
|
3 350
|
2 264
|
5 604
|
5 035
|
3 448
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
37
|
62
|
22
|
23
|
32
|
20
|
24
|
14
|
324
|
255
|
223
|
57
|
3
|
0
|
0
|
0
|
0
|
596
|
261
|
|
| Minority Interest |
945
|
0
|
0
|
1
|
15
|
28
|
106
|
85
|
89
|
93
|
89
|
91
|
109
|
81
|
89
|
171
|
182
|
166
|
192
|
209
|
252
|
235
|
256
|
279
|
|
| Other Liabilities |
2 419
|
1 672
|
1 398
|
1 427
|
1 434
|
1 713
|
1 641
|
1 560
|
1 906
|
2 115
|
2 222
|
2 394
|
2 569
|
2 593
|
2 576
|
2 632
|
2 525
|
2 691
|
2 849
|
2 995
|
3 137
|
3 263
|
3 321
|
3 156
|
|
| Total Liabilities |
21 330
N/A
|
12 974
-39%
|
11 957
-8%
|
12 798
+7%
|
11 067
-14%
|
11 989
+8%
|
10 360
-14%
|
10 205
-1%
|
10 540
+3%
|
11 597
+10%
|
10 295
-11%
|
10 683
+4%
|
11 966
+12%
|
13 006
+9%
|
13 941
+7%
|
15 620
+12%
|
14 066
-10%
|
15 294
+9%
|
19 440
+27%
|
19 698
+1%
|
21 278
+8%
|
26 623
+25%
|
27 881
+5%
|
26 529
-5%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
11 413
|
11 413
|
11 413
|
11 413
|
11 413
|
11 413
|
11 413
|
11 413
|
11 413
|
11 413
|
11 413
|
11 413
|
11 413
|
11 413
|
11 413
|
11 413
|
11 412
|
11 412
|
11 412
|
11 412
|
11 412
|
11 412
|
11 412
|
11 412
|
|
| Retained Earnings |
22 727
|
23 257
|
23 565
|
15 262
|
15 911
|
14 865
|
13 833
|
14 197
|
15 418
|
16 711
|
17 759
|
18 657
|
19 774
|
19 774
|
21 374
|
23 588
|
25 130
|
23 318
|
22 809
|
23 025
|
25 726
|
24 470
|
26 168
|
28 411
|
|
| Additional Paid In Capital |
11 101
|
11 101
|
11 101
|
11 101
|
11 101
|
11 142
|
11 207
|
11 224
|
11 219
|
11 216
|
11 101
|
11 101
|
11 101
|
11 101
|
11 050
|
11 115
|
11 115
|
11 009
|
10 989
|
10 990
|
11 023
|
11 089
|
11 058
|
11 119
|
|
| Unrealized Security Profit/Loss |
313
|
144
|
261
|
311
|
442
|
479
|
18
|
426
|
151
|
282
|
69
|
251
|
280
|
1 077
|
0
|
1 208
|
1 282
|
964
|
1 114
|
1 229
|
959
|
1 019
|
2 885
|
2 362
|
|
| Treasury Stock |
493
|
551
|
808
|
1 715
|
3 733
|
3 305
|
1 312
|
1 604
|
1 607
|
1 607
|
1 608
|
1 609
|
1 610
|
1 612
|
0
|
1 709
|
1 707
|
1 702
|
1 762
|
1 754
|
1 747
|
1 773
|
1 750
|
1 788
|
|
| Other Equity |
475
|
527
|
712
|
832
|
62
|
14
|
39
|
333
|
309
|
362
|
444
|
122
|
285
|
542
|
368
|
354
|
536
|
293
|
346
|
227
|
951
|
1 639
|
2 057
|
2 531
|
|
| Total Equity |
43 960
N/A
|
44 549
+1%
|
44 819
+1%
|
35 538
-21%
|
35 072
-1%
|
34 579
-1%
|
35 119
+2%
|
34 470
-2%
|
35 983
+4%
|
37 089
+3%
|
38 152
+3%
|
39 691
+4%
|
41 242
+4%
|
42 296
+3%
|
43 715
+3%
|
45 969
+5%
|
47 768
+4%
|
45 294
-5%
|
44 908
-1%
|
45 129
+0%
|
48 324
+7%
|
47 856
-1%
|
51 830
+8%
|
54 047
+4%
|
|
| Total Liabilities & Equity |
65 290
N/A
|
57 524
-12%
|
56 776
-1%
|
48 337
-15%
|
46 139
-5%
|
46 568
+1%
|
45 479
-2%
|
44 675
-2%
|
46 523
+4%
|
48 687
+5%
|
48 447
0%
|
50 373
+4%
|
53 208
+6%
|
55 301
+4%
|
57 656
+4%
|
61 589
+7%
|
61 834
+0%
|
60 588
-2%
|
64 348
+6%
|
64 827
+1%
|
69 602
+7%
|
74 479
+7%
|
79 711
+7%
|
80 576
+1%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
32
|
32
|
31
|
31
|
29
|
30
|
31
|
31
|
31
|
31
|
31
|
31
|
31
|
31
|
31
|
31
|
31
|
31
|
31
|
31
|
31
|
31
|
31
|
31
|
|