OSG Corporation (TYO:6136)

OSG Corporation Balance Sheet

Financials in millions JPY. Fiscal year is December - November.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	May 31, 2025	Nov 30, 2024	Nov 30, 2023	Nov 30, 2022	Nov 30, 2021	Nov 30, 2020
Cash & Equivalents	45,869	55,774	57,970	46,697	46,795	37,807
Short-Term Investments	106	104	1	-	101	-
Cash & Short-Term Investments	45,975	55,878	57,971	46,697	46,896	37,807
Cash Growth	-36.02%	-3.61%	24.14%	-0.42%	24.04%	40.23%
Receivables	27,305	28,048	28,448	26,511	23,352	19,578
Inventory	55,370	56,001	56,493	52,025	42,837	42,024
Other Current Assets	4,627	4,526	4,605	3,734	2,672	3,282
Total Current Assets	133,277	144,453	147,517	128,967	115,757	102,691
Property, Plant & Equipment	90,951	89,856	84,705	81,062	78,255	79,599
Long-Term Investments	15,405	8,474	8,008	8,628	6,794	8,968
Goodwill	4,297	4,749	3,692	4,402	4,638	4,273
Other Intangible Assets	4,839	4,919	1,761	1,397	1,277	1,260
Long-Term Deferred Tax Assets	-	4,287	4,041	3,833	2,551	2,298
Long-Term Deferred Charges	103	113	-	-	-	-
Other Long-Term Assets	2	2	-	1	1	2
Total Assets	248,874	257,256	250,124	228,852	209,757	200,112
Accounts Payable	5,404	5,792	6,019	5,887	5,244	4,308
Accrued Expenses	582	9,481	9,556	9,265	7,875	6,208
Short-Term Debt	197	185	672	677	2,329	4,473
Current Portion of Long-Term Debt	965	4,181	1,638	1,019	3,285	8,522
Current Income Taxes Payable	3,011	2,170	1,733	3,105	3,156	630
Other Current Liabilities	13,029	5,652	4,934	3,812	3,941	3,182
Total Current Liabilities	23,188	27,461	24,552	23,765	25,830	27,323
Long-Term Debt	43,784	44,731	26,365	23,873	25,136	28,773
Long-Term Deferred Tax Liabilities	-	2,667	2,011	1,799	1,630	1,703
Other Long-Term Liabilities	4,453	1,919	1,567	1,700	1,573	1,451
Total Liabilities	72,617	77,845	55,485	52,016	54,957	59,932
Common Stock	13,044	13,044	13,044	13,044	12,239	12,223
Additional Paid-In Capital	13,316	13,327	13,330	13,792	12,968	12,934
Retained Earnings	151,889	148,128	140,361	132,320	120,192	111,594
Treasury Stock	-32,697	-27,778	-5,845	-6,388	-1,041	-1,442
Comprehensive Income & Other	18,199	19,912	20,670	11,890	-546	-5,957
Total Common Equity	163,751	166,633	181,560	164,658	143,812	129,352
Minority Interest	12,506	12,778	13,079	12,178	10,988	10,828
Shareholders' Equity	176,257	179,411	194,639	176,836	154,800	140,180
Total Liabilities & Equity	248,874	257,256	250,124	228,852	209,757	200,112
Total Debt	44,946	49,097	28,675	25,569	30,750	41,768
Net Cash (Debt)	1,029	6,781	29,296	21,128	16,146	-3,961
Net Cash Growth	-95.41%	-76.85%	38.66%	30.86%	-	-
Net Cash Per Share	10.69	67.70	305.68	219.20	163.77	-40.27
Filing Date Shares Outstanding	81.93	84.92	95.94	95.67	97.67	97.45
Total Common Shares Outstanding	81.93	84.92	95.94	95.67	97.67	97.45
Working Capital	110,089	116,992	122,965	105,202	89,927	75,368
Book Value Per Share	1998.77	1962.20	1892.34	1721.12	1472.45	1327.36
Tangible Book Value	154,615	156,965	176,107	158,859	137,897	123,819
Tangible Book Value Per Share	1887.26	1848.36	1835.51	1660.51	1411.89	1270.59

Updated May 31, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.