Ohsho Food Service Corp.
TSE:9936.T
3100 (JPY) • At close November 8, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) JPY.
2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 | 2005 | 2004 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||
Current Assets: | ||||||||||||||||||||
Cash & Cash Equivalents
| 36,296 | 32,029 | 37,440 | 39,590 | 17,117 | 14,118 | 12,496 | 11,750 | 7,336 | 14,866 | 13,448 | 10,697 | 8,922 | 7,280 | 8,968 | 6,135 | 2,716 | 3,585 | 2,705 | 3,005 |
Short Term Investments
| 0 | -5,714 | -5,486 | -5,130 | -4,462 | -4,663 | -4,747 | -4,806 | -4,823 | -5,012 | -4,551 | -4,669 | -276 | 10 | -340 | -366 | -378 | -256 | -274 | -5,245 |
Cash and Short Term Investments
| 36,296 | 32,029 | 37,440 | 39,590 | 17,117 | 14,118 | 12,496 | 11,750 | 7,336 | 14,866 | 13,448 | 10,697 | 8,922 | 7,290 | 8,968 | 6,135 | 2,716 | 3,585 | 2,705 | 3,005 |
Net Receivables
| 2,890 | 2,516 | 2,210 | 1,597 | 1,220 | 552 | 911 | 1,248 | 1,206 | 865 | 716 | 851 | 729 | 634 | 801 | 558 | 517 | 508 | 987 | 354 |
Inventory
| 542 | 610 | 518 | 469 | 468 | 394 | 430 | 440 | 439 | 376 | 352 | 316 | 338 | 310 | 258 | 219 | 258 | 267 | 227 | 217 |
Other Current Assets
| 879 | 714 | 712 | 796 | 749 | 949 | 872 | 298 | 346 | 697 | 607 | 566 | 454 | 431 | 423 | 413 | 374 | 331 | 953 | 1,276 |
Total Current Assets
| 40,607 | 35,869 | 40,880 | 42,452 | 19,554 | 16,013 | 14,709 | 13,736 | 9,327 | 16,804 | 15,123 | 12,430 | 10,443 | 8,665 | 10,450 | 7,325 | 3,865 | 4,691 | 4,872 | 4,852 |
Non-Current Assets: | ||||||||||||||||||||
Property, Plant & Equipment, Net
| 37,750 | 36,129 | 36,228 | 36,092 | 35,798 | 36,089 | 37,752 | 39,202 | 41,479 | 37,092 | 37,723 | 38,013 | 37,035 | 36,725 | 35,702 | 35,521 | 35,219 | 34,768 | 34,624 | 34,318 |
Goodwill
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets
| 145 | 197 | 232 | 143 | 145 | 133 | 120 | 130 | 41 | 36 | 48 | 0 | 70 | 58 | 77 | 91 | 52 | 75 | 98 | 94 |
Goodwill and Intangible Assets
| 145 | 197 | 232 | 143 | 145 | 133 | 120 | 130 | 41 | 36 | 48 | 52 | 70 | 58 | 77 | 91 | 52 | 75 | 98 | 94 |
Long Term Investments
| 4,179 | 9,569 | 9,582 | 10,416 | 9,838 | 9,339 | 11,467 | 10,461 | 10,028 | 8,272 | 6,693 | 6,440 | 1,740 | 1,299 | 1,640 | 1,600 | 1,987 | 2,249 | 2,918 | 6,061 |
Tax Assets
| 3,947 | 2,316 | 2,450 | 2,029 | 2,187 | 2,339 | 1,000 | 1,192 | 1,126 | 1,491 | 2,050 | 1,982 | 2,043 | 2,148 | 1,787 | 1,471 | 1,333 | 861 | 423 | 2,454 |
Other Non-Current Assets
| 6,770 | 19 | 30 | 18 | 12 | 34 | 50 | 3 | 9 | 150 | 298 | 340 | 4,662 | 4,723 | 4,258 | 4,287 | 4,263 | 4,310 | 4,337 | 793 |
Total Non-Current Assets
| 52,791 | 48,230 | 48,522 | 48,698 | 47,980 | 47,934 | 50,389 | 50,988 | 52,683 | 47,041 | 46,812 | 46,827 | 45,550 | 44,953 | 43,464 | 42,970 | 42,854 | 42,263 | 42,400 | 43,720 |
Total Assets
| 93,398 | 84,103 | 89,405 | 91,154 | 67,538 | 63,950 | 65,102 | 64,727 | 62,014 | 63,848 | 61,938 | 59,260 | 55,993 | 53,618 | 53,914 | 50,295 | 46,719 | 46,954 | 47,272 | 48,572 |
Liabilities & Equity: | ||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||
Account Payables
| 2,612 | 2,525 | 2,216 | 1,986 | 2,071 | 2,074 | 2,170 | 2,171 | 3,228 | 1,770 | 1,953 | 1,798 | 1,780 | 1,632 | 1,557 | 1,400 | 1,277 | 1,173 | 1,125 | 1,059 |
Short Term Debt
| 2,000 | 2,000 | 12,912 | 10,931 | 2,842 | 3,040 | 6,016 | 8,399 | 4,954 | 4,953 | 4,050 | 4,645 | 6,412 | 7,554 | 7,529 | 6,577 | 6,489 | 8,026 | 7,098 | 7,494 |
Tax Payables
| 1,927 | 435 | 3,410 | 1,284 | 1,564 | 1,936 | 1,292 | 1,205 | 993 | 1,032 | 1,573 | 1,832 | 2,149 | 1,818 | 3,700 | 1,590 | 1,721 | 1,685 | 55 | 132 |
Deferred Revenue
| 73 | 1,509 | 4,458 | 2,289 | 2,543 | 2,896 | 2,215 | 6,525 | 5,292 | 1,919 | 2,196 | 2,414 | 2,755 | 2,418 | 4,298 | 2,062 | 2,152 | 2,112 | 483 | 516 |
Other Current Liabilities
| 10,290 | 6,590 | 5,860 | 5,376 | 6,259 | 5,430 | 4,633 | 406 | 355 | 5,744 | 3,774 | 3,512 | 3,298 | 2,991 | 3,427 | 2,870 | 2,493 | 2,492 | 2,525 | 2,494 |
Total Current Liabilities
| 14,975 | 12,624 | 25,446 | 20,582 | 13,715 | 13,440 | 15,034 | 17,501 | 13,829 | 14,386 | 11,973 | 12,369 | 14,245 | 14,595 | 16,811 | 12,909 | 12,411 | 13,803 | 11,231 | 11,563 |
Non-Current Liabilities: | ||||||||||||||||||||
Long Term Debt
| 5,000 | 7,000 | 3,151 | 16,063 | 1,995 | 2,129 | 2,462 | 1,916 | 2,779 | 4,896 | 5,721 | 5,235 | 3,969 | 4,871 | 7,870 | 9,743 | 9,117 | 9,217 | 11,270 | 14,079 |
Deferred Revenue Non-Current
| 97 | 103 | 117 | 830 | 812 | 794 | 769 | 727 | 703 | 696 | 747 | 1,063 | 1,067 | 1,022 | 465 | 769 | 620 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 2,434 | 504 | 504 | 506 | 506 | 506 | 506 | 506 | 506 | 535 | 597 | 597 | 645 | 740 | 741 | 1,076 | 1,076 | 0 | 0 | 0 |
Other Non-Current Liabilities
| 2,253 | 1,103 | 1,089 | 221 | 206 | 211 | 210 | 247 | 263 | 739 | 743 | 990 | 974 | 975 | 974 | 525 | 537 | 2,536 | 2,643 | 2,112 |
Total Non-Current Liabilities
| 9,784 | 8,710 | 4,861 | 17,620 | 3,519 | 3,640 | 3,947 | 3,396 | 4,251 | 6,866 | 7,808 | 7,885 | 6,655 | 7,608 | 10,050 | 12,113 | 11,350 | 11,753 | 13,913 | 16,191 |
Total Liabilities
| 24,759 | 21,334 | 30,307 | 38,202 | 17,234 | 17,080 | 18,981 | 20,897 | 18,080 | 21,252 | 19,781 | 20,254 | 20,900 | 22,203 | 26,861 | 25,022 | 23,761 | 25,556 | 25,144 | 27,754 |
Equity: | ||||||||||||||||||||
Preferred Stock
| 0 | 63,560 | 59,673 | 52,763 | 50,541 | 47,438 | 0 | 0 | 0 | 1,915 | 3,011 | 3,654 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 8,166 | 8,166 | 8,166 | 8,166 | 8,166 | 8,166 | 8,166 | 8,166 | 8,166 | 8,166 | 8,166 | 8,166 | 8,166 | 8,166 | 8,166 | 8,166 | 8,166 | 8,166 | 8,166 | 8,166 |
Retained Earnings
| 61,096 | 56,630 | 52,860 | 46,045 | 43,869 | 40,809 | 38,867 | 14,665 | 13,425 | 34,626 | 32,989 | 30,480 | 26,678 | 23,210 | 18,950 | 14,535 | 12,192 | 10,292 | 8,793 | 9,261 |
Accumulated Other Comprehensive Income/Loss
| 506 | -791 | -575 | 189 | -237 | -568 | 881 | 23,732 | 23,277 | -1,915 | -3,011 | -3,654 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| -1,133 | -64,796 | -61,026 | -54,211 | -52,035 | -48,975 | -1,793 | -2,733 | -934 | -196 | 1,002 | 360 | 249 | 39 | -63 | 2,572 | 2,600 | 2,940 | 5,169 | 3,391 |
Total Shareholders Equity
| 68,635 | 62,769 | 59,098 | 52,952 | 50,304 | 46,870 | 46,121 | 43,830 | 43,934 | 42,596 | 42,157 | 39,006 | 35,093 | 31,415 | 27,053 | 25,273 | 22,958 | 21,398 | 22,128 | 20,818 |
Total Equity
| 68,635 | 62,769 | 59,098 | 52,952 | 50,304 | 46,870 | 46,121 | 43,830 | 43,934 | 42,596 | 42,157 | 39,006 | 35,093 | 31,415 | 27,053 | 25,273 | 22,958 | 21,398 | 22,128 | 20,818 |
Total Liabilities & Shareholders Equity
| 93,394 | 84,103 | 89,405 | 91,154 | 67,538 | 63,950 | 65,102 | 64,727 | 62,014 | 63,848 | 61,938 | 59,260 | 55,993 | 53,618 | 53,914 | 50,295 | 46,719 | 46,954 | 47,272 | 48,572 |