MRS Logística S.A. (BVMF:MRSA3B)

MRS Logística Balance Sheet

Financials in millions BRL. Fiscal year is January - December.

Assets

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Mar 31, 2026	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Cash & Equivalents	4,872	4,377	4,145	3,386	866.86	1,837
Cash & Short-Term Investments	4,872	4,377	4,145	3,386	866.86	1,837
Cash Growth	31.40%	5.61%	22.41%	290.58%	-52.80%	52.23%
Accounts Receivable	300.93	429.66	455.5	450.31	546.15	422.93
Other Receivables	298.93	284.79	348.32	277.78	294.1	125.76
Receivables	599.86	714.45	803.82	728.09	840.26	548.69
Inventory	350.89	358.97	311.26	282.16	220.96	202.84
Prepaid Expenses	72.75	69.63	61.07	37.86	40.26	32.67
Restricted Cash	1.76	1.92	2.88	2.25	1.08	-
Other Current Assets	53.26	37.58	49.09	191.26	44.61	58.57
Total Current Assets	5,950	5,560	5,373	4,627	2,014	2,679
Property, Plant & Equipment	18,531	18,095	14,467	12,409	11,385	9,514
Other Intangible Assets	337.27	322.11	324.76	348.61	160.7	89.9
Long-Term Accounts Receivable	-	-	40.43	77.42	111.4	247.47
Long-Term Deferred Tax Assets	-	-	-	-	83.53	65.12
Other Long-Term Assets	999.17	756.34	408.41	602.33	776.79	839.26
Total Assets	25,817	24,733	20,613	18,065	14,531	13,435

Liabilities

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Mar 31, 2026	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Accounts Payable	527.91	632.68	838.66	780.95	578.74	487.53
Accrued Expenses	263.79	390.73	367.55	253.68	246.7	288.52
Current Portion of Long-Term Debt	1,632	1,573	898.15	1,158	889.04	855.44
Current Portion of Leases	180.06	364.59	622.89	556.34	472.13	383.32
Current Income Taxes Payable	-	19.36	145.09	244.12	210.6	155.12
Other Current Liabilities	639.41	633.89	517.82	349.8	262.49	228.18
Total Current Liabilities	3,243	3,614	3,390	3,342	2,660	2,398
Long-Term Debt	9,690	8,643	7,693	5,877	3,607	3,551
Long-Term Leases	2,218	2,149	949.27	1,478	1,929	1,718
Long-Term Deferred Tax Liabilities	850.6	641.13	286.74	66.46	-	-
Other Long-Term Liabilities	1,086	1,034	827.54	915.45	821.84	919.52
Total Liabilities	17,087	16,081	13,147	11,679	9,018	8,587

Shareholders' Equity

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Mar 31, 2026	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Common Stock	4,761	4,761	4,037	3,961	3,961	2,152
Retained Earnings	3,957	3,879	3,417	2,414	1,542	875.48
Comprehensive Income & Other	11.57	11.56	11.84	11.04	10.56	1,820
Shareholders' Equity	8,730	8,651	7,466	6,386	5,514	4,847
Total Liabilities & Equity	25,817	24,733	20,613	18,065	14,531	13,435

Additional Metrics

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Mar 31, 2026	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Total Debt	13,720	12,730	10,164	9,069	6,897	6,508
Net Cash (Debt)	-8,848	-8,353	-6,019	-5,683	-6,031	-4,672
Net Cash Growth	-	-	-	-	-	-
Net Cash Per Share	-26.18	-24.71	-17.81	-16.76	-17.74	-13.74
Filing Date Shares Outstanding	337.98	337.98	337.98	337.98	340	340
Total Common Shares Outstanding	337.98	337.98	337.98	337.98	340	340
Working Capital	2,707	1,945	1,983	1,285	-645.67	281.29
Book Value Per Share	25.83	25.60	22.09	18.89	16.22	14.26
Tangible Book Value	8,392	8,329	7,141	6,037	5,353	4,758
Tangible Book Value Per Share	24.83	24.64	21.13	17.86	15.74	13.99
Machinery	11,872	11,614	10,648	9,727	9,211	6,798
Construction In Progress	2,777	2,653	2,529	1,828	1,243	974.8
Leasehold Improvements	-	-	-	-	-	5,820

Data Source: S&P Global Market Intelligence Last updated: Mar 31, 2026

Financial data is provided by S&P Global Market Intelligence and updates within hours after each earnings release, which is every three months for this company.

Update frequency:

Quarterly

Last checked:

Jul 25, 2026

Data Sources Report a data error