AustAsia Group Ltd
HKEX:2425
Balance Sheet
Balance Sheet Decomposition
AustAsia Group Ltd
AustAsia Group Ltd
Balance Sheet
AustAsia Group Ltd
| Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | ||
|---|---|---|---|---|---|---|
| Assets | ||||||
| Cash & Cash Equivalents |
317
|
162
|
398
|
274
|
282
|
|
| Cash Equivalents |
317
|
162
|
398
|
274
|
282
|
|
| Total Receivables |
260
|
341
|
351
|
367
|
297
|
|
| Accounts Receivables |
260
|
341
|
351
|
367
|
297
|
|
| Other Receivables |
0
|
0
|
0
|
0
|
0
|
|
| Inventory |
978
|
1 536
|
1 684
|
1 824
|
1 571
|
|
| Other Current Assets |
72
|
145
|
162
|
278
|
240
|
|
| Total Current Assets |
1 621
|
2 185
|
2 595
|
2 743
|
2 390
|
|
| PP&E Net |
5 262
|
7 783
|
7 982
|
8 421
|
7 466
|
|
| PP&E Gross |
0
|
7 783
|
7 982
|
8 421
|
7 466
|
|
| Accumulated Depreciation |
0
|
1 275
|
1 342
|
1 611
|
1 901
|
|
| Intangible Assets |
6
|
6
|
3
|
5
|
4
|
|
| Note Receivable |
118
|
87
|
85
|
0
|
5
|
|
| Long-Term Investments |
9
|
6
|
9
|
0
|
0
|
|
| Other Long-Term Assets |
0
|
0
|
67
|
9
|
8
|
|
| Total Assets |
7 016
N/A
|
10 067
+43%
|
10 740
+7%
|
11 177
+4%
|
9 872
-12%
|
|
| Liabilities | ||||||
| Accounts Payable |
395
|
583
|
1 058
|
785
|
692
|
|
| Accrued Liabilities |
79
|
113
|
130
|
106
|
101
|
|
| Short-Term Debt |
83
|
183
|
467
|
1 560
|
2 031
|
|
| Current Portion of Long-Term Debt |
470
|
382
|
476
|
527
|
516
|
|
| Other Current Liabilities |
251
|
222
|
356
|
275
|
301
|
|
| Total Current Liabilities |
1 278
|
1 483
|
2 488
|
3 253
|
3 642
|
|
| Long-Term Debt |
1 019
|
2 689
|
2 559
|
2 819
|
2 392
|
|
| Deferred Income Tax |
0
|
4
|
4
|
4
|
4
|
|
| Other Liabilities |
32
|
135
|
115
|
26
|
26
|
|
| Total Liabilities |
2 329
N/A
|
4 312
+85%
|
5 167
+20%
|
6 102
+18%
|
6 065
-1%
|
|
| Equity | ||||||
| Common Stock |
2 219
|
2 258
|
2 432
|
2 436
|
2 436
|
|
| Retained Earnings |
2 471
|
3 377
|
3 110
|
2 623
|
1 353
|
|
| Unrealized Security Profit/Loss |
45
|
49
|
43
|
52
|
52
|
|
| Treasury Stock |
0
|
0
|
0
|
2
|
0
|
|
| Other Equity |
42
|
169
|
75
|
71
|
71
|
|
| Total Equity |
4 687
N/A
|
5 755
+23%
|
5 574
-3%
|
5 076
-9%
|
3 808
-25%
|
|
| Total Liabilities & Equity |
7 016
N/A
|
10 067
+43%
|
10 740
+7%
|
11 177
+4%
|
9 872
-12%
|
|
| Shares Outstanding | ||||||
| Common Shares Outstanding |
700
|
700
|
763
|
760
|
763
|
|