AMTD IDEA Group
F:9AMA
Balance Sheet
Balance Sheet Decomposition
AMTD IDEA Group
AMTD IDEA Group
Balance Sheet
AMTD IDEA Group
| Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | ||
|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||
| Cash & Cash Equivalents |
490
|
742
|
1 012
|
651
|
662
|
1 088
|
0
|
0
|
|
| Cash |
490
|
742
|
1 012
|
651
|
662
|
1 088
|
0
|
0
|
|
| Short-Term Investments |
746
|
1 953
|
1 573
|
63
|
0
|
0
|
0
|
0
|
|
| Total Receivables |
4 769
|
4 369
|
4 470
|
6 556
|
2 232
|
2 488
|
1 078
|
1 427
|
|
| Accounts Receivables |
2 552
|
2 823
|
3 268
|
6 555
|
2 231
|
2 427
|
0
|
0
|
|
| Other Receivables |
2 217
|
1 546
|
1 202
|
1
|
1
|
61
|
0
|
0
|
|
| Other Current Assets |
21
|
27
|
1 201
|
1 047
|
991
|
2 356
|
3
|
4
|
|
| Total Current Assets |
6 026
|
7 092
|
8 255
|
8 317
|
3 886
|
5 933
|
1 203
|
1 519
|
|
| PP&E Net |
0
|
0
|
0
|
0
|
0
|
0
|
70
|
291
|
|
| PP&E Gross |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Accumulated Depreciation |
4
|
4
|
4
|
4
|
0
|
0
|
0
|
0
|
|
| Intangible Assets |
15
|
15
|
15
|
15
|
15
|
756
|
118
|
119
|
|
| Goodwill |
0
|
0
|
0
|
0
|
0
|
59
|
0
|
0
|
|
| Note Receivable |
0
|
0
|
0
|
878
|
211
|
0
|
0
|
0
|
|
| Long-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
16
|
0
|
|
| Other Long-Term Assets |
0
|
0
|
0
|
1 315
|
2 575
|
1 523
|
80
|
140
|
|
| Other Assets |
0
|
0
|
0
|
0
|
0
|
59
|
0
|
0
|
|
| Total Assets |
6 042
N/A
|
7 107
+18%
|
8 271
+16%
|
10 526
+27%
|
6 687
-36%
|
8 271
+24%
|
1 487
-82%
|
2 070
+39%
|
|
| Liabilities | |||||||||
| Accounts Payable |
2 891
|
3 347
|
558
|
283
|
247
|
197
|
9
|
2
|
|
| Short-Term Debt |
352
|
322
|
318
|
232
|
389
|
157
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
66
|
64
|
|
| Other Current Liabilities |
0
|
80
|
207
|
171
|
137
|
71
|
67
|
70
|
|
| Total Current Liabilities |
3 242
|
3 749
|
1 082
|
686
|
772
|
425
|
157
|
143
|
|
| Long-Term Debt |
0
|
0
|
96
|
103
|
112
|
4
|
30
|
219
|
|
| Deferred Income Tax |
130
|
163
|
243
|
0
|
0
|
26
|
6
|
6
|
|
| Minority Interest |
486
|
543
|
0
|
0
|
15
|
247
|
7
|
108
|
|
| Other Liabilities |
0
|
0
|
21
|
13
|
14
|
0
|
0
|
2
|
|
| Total Liabilities |
3 858
N/A
|
4 455
+15%
|
1 442
-68%
|
802
-44%
|
913
+14%
|
702
-23%
|
200
-72%
|
478
+139%
|
|
| Equity | |||||||||
| Common Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Retained Earnings |
2 184
|
2 652
|
6 828
|
7 888
|
9 001
|
13 294
|
1 784
|
2 082
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
5 000
|
7 500
|
735
|
735
|
|
| Other Equity |
0
|
0
|
0
|
1 836
|
1 773
|
1 775
|
237
|
244
|
|
| Total Equity |
2 184
N/A
|
2 652
+21%
|
6 828
+157%
|
9 724
+42%
|
5 773
-41%
|
7 569
+31%
|
1 286
-83%
|
1 592
+24%
|
|
| Total Liabilities & Equity |
6 042
N/A
|
7 107
+18%
|
8 271
+16%
|
10 526
+27%
|
6 687
-36%
|
8 271
+24%
|
1 487
-82%
|
2 070
+39%
|
|
| Shares Outstanding | |||||||||
| Common Shares Outstanding |
231
|
231
|
246
|
246
|
176
|
272
|
396
|
413
|
|