Birks Group Inc
F:2BG
Balance Sheet
Balance Sheet Decomposition
Birks Group Inc
Birks Group Inc
Balance Sheet
Birks Group Inc
| 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 |
2
|
2
|
2
|
3
|
3
|
3
|
4
|
3
|
3
|
4
|
3
|
3
|
3
|
3
|
1
|
1
|
1
|
2
|
2
|
1
|
2
|
2
|
|
| Cash Equivalents |
2
|
2
|
2
|
3
|
3
|
3
|
4
|
3
|
3
|
4
|
3
|
3
|
3
|
3
|
1
|
1
|
1
|
2
|
2
|
1
|
2
|
2
|
|
| Total Receivables |
11
|
12
|
15
|
15
|
12
|
14
|
10
|
8
|
7
|
7
|
8
|
10
|
14
|
18
|
6
|
4
|
6
|
7
|
8
|
11
|
8
|
7
|
|
| Accounts Receivables |
10
|
11
|
14
|
12
|
9
|
10
|
7
|
6
|
5
|
5
|
6
|
10
|
14
|
18
|
6
|
4
|
6
|
7
|
8
|
11
|
5
|
4
|
|
| Other Receivables |
1
|
1
|
1
|
3
|
3
|
4
|
3
|
2
|
2
|
2
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
3
|
|
| Inventory |
177
|
167
|
172
|
183
|
186
|
193
|
148
|
139
|
143
|
139
|
160
|
171
|
183
|
177
|
85
|
92
|
102
|
98
|
79
|
88
|
99
|
116
|
|
| Other Current Assets |
4
|
4
|
4
|
7
|
10
|
3
|
3
|
2
|
2
|
3
|
3
|
3
|
2
|
3
|
5
|
2
|
2
|
2
|
2
|
3
|
3
|
2
|
|
| Total Current Assets |
195
|
185
|
193
|
209
|
212
|
212
|
164
|
153
|
156
|
153
|
173
|
187
|
202
|
200
|
97
|
98
|
111
|
109
|
91
|
104
|
112
|
126
|
|
| PP&E Net |
38
|
37
|
38
|
40
|
41
|
38
|
29
|
26
|
26
|
28
|
34
|
36
|
39
|
31
|
19
|
30
|
91
|
82
|
81
|
82
|
77
|
60
|
|
| PP&E Gross |
38
|
37
|
38
|
40
|
41
|
38
|
29
|
26
|
26
|
28
|
34
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
77
|
60
|
|
| Accumulated Depreciation |
30
|
35
|
48
|
64
|
68
|
75
|
72
|
75
|
70
|
68
|
72
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
42
|
47
|
|
| Intangible Assets |
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
4
|
4
|
5
|
5
|
6
|
7
|
8
|
3
|
|
| Goodwill |
20
|
19
|
35
|
33
|
13
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
5
|
6
|
6
|
2
|
2
|
1
|
|
| Long-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
4
|
5
|
|
| Other Long-Term Assets |
2
|
3
|
2
|
9
|
33
|
4
|
3
|
1
|
2
|
2
|
2
|
3
|
1
|
7
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Assets |
20
|
19
|
35
|
33
|
13
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Assets |
255
N/A
|
243
-5%
|
268
+10%
|
291
+9%
|
298
+2%
|
256
-14%
|
197
-23%
|
181
-8%
|
185
+2%
|
183
-1%
|
211
+15%
|
227
+8%
|
243
+7%
|
239
-1%
|
120
-50%
|
134
+11%
|
211
+57%
|
202
-4%
|
183
-9%
|
197
+7%
|
203
+3%
|
196
-4%
|
|
| Liabilities | |||||||||||||||||||||||
| Accounts Payable |
28
|
31
|
46
|
33
|
39
|
35
|
45
|
47
|
45
|
43
|
41
|
56
|
62
|
62
|
26
|
33
|
48
|
38
|
28
|
38
|
43
|
58
|
|
| Accrued Liabilities |
15
|
15
|
15
|
14
|
10
|
8
|
8
|
9
|
13
|
9
|
9
|
10
|
12
|
11
|
8
|
10
|
11
|
18
|
15
|
14
|
12
|
13
|
|
| Short-Term Debt |
93
|
92
|
103
|
126
|
123
|
107
|
66
|
61
|
61
|
69
|
82
|
81
|
83
|
94
|
37
|
47
|
58
|
53
|
43
|
58
|
63
|
74
|
|
| Current Portion of Long-Term Debt |
5
|
4
|
2
|
2
|
3
|
5
|
5
|
4
|
6
|
4
|
5
|
6
|
8
|
4
|
3
|
1
|
0
|
3
|
2
|
2
|
4
|
5
|
|
| Other Current Liabilities |
8
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Current Liabilities |
149
|
142
|
165
|
174
|
174
|
154
|
124
|
121
|
124
|
125
|
136
|
154
|
164
|
172
|
74
|
91
|
117
|
112
|
89
|
112
|
123
|
150
|
|
| Long-Term Debt |
44
|
41
|
20
|
19
|
25
|
54
|
50
|
45
|
45
|
39
|
56
|
66
|
62
|
41
|
5
|
16
|
16
|
23
|
21
|
22
|
23
|
21
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Liabilities |
6
|
5
|
5
|
4
|
4
|
4
|
4
|
3
|
3
|
3
|
4
|
4
|
6
|
10
|
9
|
13
|
74
|
68
|
67
|
63
|
63
|
43
|
|
| Total Liabilities |
199
N/A
|
188
-6%
|
189
+1%
|
197
+4%
|
203
+3%
|
213
+5%
|
178
-16%
|
170
-5%
|
173
+2%
|
166
-4%
|
196
+18%
|
224
+14%
|
233
+4%
|
222
-4%
|
88
-60%
|
120
+37%
|
207
+73%
|
203
-2%
|
177
-13%
|
198
+11%
|
208
+5%
|
214
+3%
|
|
| Equity | |||||||||||||||||||||||
| Common Stock |
55
|
51
|
71
|
70
|
62
|
76
|
63
|
60
|
61
|
66
|
77
|
88
|
92
|
93
|
93
|
93
|
93
|
95
|
96
|
97
|
98
|
101
|
|
| Retained Earnings |
20
|
17
|
9
|
7
|
17
|
55
|
66
|
70
|
71
|
71
|
84
|
106
|
105
|
99
|
80
|
99
|
109
|
115
|
113
|
121
|
125
|
138
|
|
| Additional Paid In Capital |
21
|
21
|
19
|
18
|
16
|
20
|
16
|
15
|
16
|
16
|
18
|
20
|
22
|
22
|
19
|
19
|
19
|
18
|
24
|
24
|
22
|
20
|
|
| Other Equity |
0
|
1
|
1
|
1
|
0
|
3
|
6
|
6
|
6
|
6
|
4
|
2
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Equity |
56
N/A
|
55
-1%
|
79
+43%
|
94
+19%
|
95
+1%
|
43
-54%
|
19
-56%
|
11
-41%
|
12
+5%
|
17
+43%
|
15
-9%
|
4
-76%
|
10
+183%
|
17
+68%
|
33
+90%
|
14
-58%
|
3
-75%
|
1
N/A
|
6
N/A
|
1
N/A
|
5
-758%
|
18
-250%
|
|
| Total Liabilities & Equity |
255
N/A
|
243
-5%
|
268
+10%
|
291
+9%
|
298
+2%
|
256
-14%
|
197
-23%
|
181
-8%
|
185
+2%
|
183
-1%
|
211
+15%
|
227
+8%
|
243
+7%
|
239
-1%
|
120
-50%
|
134
+11%
|
211
+57%
|
202
-4%
|
183
-9%
|
197
+7%
|
203
+3%
|
196
-4%
|
|
| Shares Outstanding | |||||||||||||||||||||||
| Common Shares Outstanding |
6
|
7
|
11
|
11
|
11
|
11
|
11
|
11
|
11
|
15
|
18
|
18
|
18
|
18
|
18
|
18
|
18
|
18
|
19
|
19
|
19
|
20
|
|
| Preferred Shares Outstanding |
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|