Moshi Moshi Retail Corporation PCL
SET:MOSHI
Balance Sheet
Balance Sheet Decomposition
Moshi Moshi Retail Corporation PCL
Moshi Moshi Retail Corporation PCL
Balance Sheet
Moshi Moshi Retail Corporation PCL
| Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|
| Assets | |||||||
| Cash & Cash Equivalents |
121
|
238
|
756
|
95
|
177
|
152
|
|
| Cash |
112
|
227
|
172
|
87
|
170
|
143
|
|
| Cash Equivalents |
9
|
11
|
584
|
8
|
8
|
9
|
|
| Short-Term Investments |
1
|
0
|
50
|
1 090
|
978
|
1 308
|
|
| Total Receivables |
23
|
4
|
7
|
6
|
14
|
11
|
|
| Accounts Receivables |
1
|
2
|
3
|
2
|
10
|
7
|
|
| Other Receivables |
21
|
2
|
4
|
3
|
5
|
4
|
|
| Inventory |
261
|
259
|
404
|
422
|
703
|
753
|
|
| Other Current Assets |
3
|
7
|
4
|
12
|
14
|
20
|
|
| Total Current Assets |
408
|
508
|
1 221
|
1 624
|
1 886
|
2 244
|
|
| PP&E Net |
1 506
|
1 355
|
1 454
|
1 886
|
2 235
|
2 526
|
|
| PP&E Gross |
1 506
|
1 355
|
1 454
|
1 886
|
2 235
|
2 526
|
|
| Accumulated Depreciation |
165
|
244
|
323
|
394
|
455
|
500
|
|
| Intangible Assets |
32
|
33
|
34
|
31
|
55
|
51
|
|
| Long-Term Investments |
0
|
7
|
6
|
6
|
61
|
71
|
|
| Other Long-Term Assets |
87
|
90
|
86
|
112
|
139
|
160
|
|
| Total Assets |
2 034
N/A
|
1 993
-2%
|
2 801
+41%
|
3 659
+31%
|
4 376
+20%
|
5 051
+15%
|
|
| Liabilities | |||||||
| Accounts Payable |
156
|
134
|
168
|
217
|
216
|
278
|
|
| Accrued Liabilities |
26
|
31
|
51
|
63
|
108
|
96
|
|
| Short-Term Debt |
130
|
169
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
198
|
162
|
167
|
227
|
276
|
315
|
|
| Other Current Liabilities |
31
|
36
|
141
|
94
|
132
|
155
|
|
| Total Current Liabilities |
541
|
532
|
527
|
601
|
732
|
844
|
|
| Long-Term Debt |
614
|
452
|
610
|
997
|
1 250
|
1 392
|
|
| Other Liabilities |
56
|
55
|
54
|
63
|
73
|
85
|
|
| Total Liabilities |
1 211
N/A
|
1 039
-14%
|
1 191
+15%
|
1 661
+39%
|
2 054
+24%
|
2 321
+13%
|
|
| Equity | |||||||
| Common Stock |
225
|
225
|
300
|
330
|
330
|
330
|
|
| Retained Earnings |
597
|
729
|
132
|
490
|
813
|
1 222
|
|
| Additional Paid In Capital |
0
|
0
|
1 178
|
1 178
|
1 178
|
1 178
|
|
| Total Equity |
822
N/A
|
954
+16%
|
1 610
+69%
|
1 998
+24%
|
2 322
+16%
|
2 731
+18%
|
|
| Total Liabilities & Equity |
2 034
N/A
|
1 993
-2%
|
2 801
+41%
|
3 659
+31%
|
4 376
+20%
|
5 051
+15%
|
|
| Shares Outstanding | |||||||
| Common Shares Outstanding |
330
|
330
|
330
|
330
|
330
|
330
|
|