Aeon Credit Service Asia Co Ltd
HKEX:900
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Aeon Credit Service Asia Co Ltd
HKEX:900
|
HK |
Balance Sheet
Balance Sheet Decomposition
Aeon Credit Service Asia Co Ltd
Aeon Credit Service Asia Co Ltd
Balance Sheet
Aeon Credit Service Asia Co Ltd
| Feb-2003 | Feb-2004 | Feb-2005 | Feb-2006 | Feb-2007 | Feb-2008 | Feb-2009 | Feb-2010 | Feb-2011 | Feb-2012 | Feb-2013 | Feb-2014 | Feb-2015 | Feb-2016 | Feb-2017 | Feb-2018 | Feb-2019 | Feb-2020 | Feb-2021 | Feb-2022 | Feb-2023 | Feb-2024 | Feb-2025 | Feb-2026 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||||||||||||||||
| Cash & Cash Equivalents |
82
|
78
|
98
|
72
|
114
|
78
|
53
|
85
|
64
|
126
|
160
|
162
|
233
|
307
|
470
|
661
|
380
|
710
|
760
|
457
|
388
|
272
|
244
|
237
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
0
|
53
|
85
|
64
|
126
|
160
|
162
|
233
|
307
|
470
|
661
|
380
|
710
|
760
|
457
|
382
|
258
|
226
|
237
|
|
| Cash Equivalents |
82
|
78
|
98
|
72
|
114
|
78
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
5
|
14
|
18
|
0
|
|
| Short-Term Investments |
154
|
30
|
1
|
109
|
166
|
168
|
286
|
259
|
202
|
233
|
372
|
362
|
114
|
98
|
166
|
104
|
153
|
151
|
135
|
193
|
8
|
2
|
4
|
24
|
|
| Total Receivables |
2 062
|
2 223
|
2 500
|
3 318
|
3 702
|
4 013
|
3 967
|
3 573
|
3 526
|
3 512
|
3 502
|
3 977
|
4 066
|
4 061
|
4 037
|
4 203
|
4 022
|
3 709
|
3 255
|
3 343
|
4 405
|
5 201
|
5 605
|
6 088
|
|
| Accounts Receivables |
1 086
|
944
|
943
|
2 039
|
2 683
|
3 036
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Receivables |
977
|
1 279
|
1 556
|
1 279
|
1 018
|
978
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Current Assets |
130
|
126
|
101
|
131
|
46
|
74
|
80
|
34
|
242
|
55
|
152
|
40
|
37
|
34
|
186
|
45
|
429
|
109
|
51
|
64
|
68
|
79
|
80
|
89
|
|
| Total Current Assets |
2 429
|
2 457
|
2 699
|
3 631
|
4 028
|
4 333
|
4 386
|
3 950
|
4 034
|
3 927
|
4 185
|
4 540
|
4 450
|
4 501
|
4 859
|
5 012
|
4 984
|
4 679
|
4 201
|
4 057
|
4 868
|
5 553
|
5 933
|
6 437
|
|
| PP&E Net |
86
|
73
|
85
|
97
|
99
|
84
|
86
|
84
|
82
|
92
|
97
|
111
|
115
|
123
|
100
|
87
|
70
|
198
|
189
|
159
|
128
|
291
|
291
|
244
|
|
| PP&E Gross |
86
|
73
|
85
|
97
|
99
|
84
|
86
|
84
|
82
|
92
|
97
|
111
|
115
|
123
|
100
|
87
|
70
|
198
|
189
|
159
|
128
|
291
|
291
|
0
|
|
| Accumulated Depreciation |
100
|
118
|
142
|
149
|
188
|
200
|
220
|
228
|
251
|
279
|
312
|
312
|
256
|
272
|
316
|
353
|
387
|
401
|
423
|
501
|
527
|
562
|
558
|
0
|
|
| Intangible Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
31
|
28
|
22
|
|
| Goodwill |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
16
|
16
|
16
|
16
|
16
|
|
| Note Receivable |
79
|
175
|
309
|
370
|
495
|
570
|
952
|
1 145
|
1 196
|
1 252
|
1 315
|
1 292
|
1 225
|
1 186
|
1 034
|
981
|
862
|
720
|
589
|
751
|
1 240
|
1 512
|
1 459
|
1 549
|
|
| Long-Term Investments |
21
|
20
|
18
|
67
|
93
|
130
|
96
|
111
|
113
|
95
|
61
|
41
|
74
|
62
|
33
|
30
|
134
|
97
|
85
|
71
|
97
|
93
|
106
|
78
|
|
| Other Long-Term Assets |
333
|
261
|
232
|
34
|
235
|
220
|
163
|
199
|
109
|
118
|
111
|
113
|
87
|
70
|
65
|
83
|
130
|
37
|
19
|
36
|
109
|
65
|
36
|
37
|
|
| Other Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
16
|
16
|
16
|
16
|
16
|
|
| Total Assets |
2 947
N/A
|
2 985
+1%
|
3 343
+12%
|
4 200
+26%
|
4 950
+18%
|
5 336
+8%
|
5 683
+6%
|
5 490
-3%
|
5 534
+1%
|
5 483
-1%
|
5 769
+5%
|
6 098
+6%
|
5 951
-2%
|
5 942
0%
|
6 092
+3%
|
6 193
+2%
|
6 181
0%
|
5 730
-7%
|
5 083
-11%
|
5 090
+0%
|
6 458
+27%
|
7 561
+17%
|
7 868
+4%
|
8 382
+7%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
64
|
83
|
125
|
89
|
122
|
108
|
107
|
116
|
143
|
150
|
141
|
170
|
210
|
244
|
220
|
236
|
256
|
216
|
264
|
184
|
203
|
262
|
226
|
253
|
|
| Short-Term Debt |
327
|
0
|
0
|
590
|
2
|
3
|
5
|
2
|
3
|
3
|
2
|
5
|
2
|
550
|
0
|
0
|
702
|
548
|
0
|
0
|
0
|
800
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
651
|
810
|
621
|
661
|
706
|
1 032
|
1 057
|
724
|
1 098
|
277
|
711
|
798
|
1 045
|
561
|
240
|
345
|
325
|
408
|
570
|
202
|
824
|
507
|
1 955
|
2 465
|
|
| Other Current Liabilities |
34
|
54
|
71
|
71
|
82
|
108
|
66
|
81
|
65
|
73
|
92
|
70
|
82
|
83
|
85
|
87
|
99
|
70
|
108
|
104
|
163
|
109
|
93
|
160
|
|
| Total Current Liabilities |
1 076
|
947
|
817
|
1 410
|
912
|
1 250
|
1 234
|
923
|
1 308
|
503
|
946
|
1 042
|
1 340
|
1 437
|
545
|
668
|
1 382
|
1 242
|
942
|
490
|
1 191
|
1 678
|
2 274
|
2 878
|
|
| Long-Term Debt |
750
|
835
|
1 255
|
1 395
|
2 561
|
2 469
|
2 671
|
2 647
|
2 159
|
2 728
|
2 426
|
2 587
|
2 032
|
1 845
|
2 731
|
2 480
|
1 605
|
1 156
|
698
|
940
|
1 326
|
1 794
|
1 316
|
1 007
|
|
| Deferred Income Tax |
2
|
19
|
2
|
5
|
0
|
0
|
0
|
0
|
0
|
1
|
2
|
5
|
6
|
10
|
7
|
5
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
49
|
41
|
35
|
201
|
165
|
119
|
126
|
106
|
67
|
35
|
4
|
18
|
22
|
26
|
48
|
22
|
26
|
14
|
|
| Total Liabilities |
1 828
N/A
|
1 801
-1%
|
2 074
+15%
|
2 810
+36%
|
3 473
+24%
|
3 719
+7%
|
3 954
+6%
|
3 611
-9%
|
3 502
-3%
|
3 433
-2%
|
3 540
+3%
|
3 752
+6%
|
3 504
-7%
|
3 398
-3%
|
3 350
-1%
|
3 188
-5%
|
2 990
-6%
|
2 416
-19%
|
1 661
-31%
|
1 456
-12%
|
2 565
+76%
|
3 493
+36%
|
3 617
+4%
|
3 899
+8%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
42
|
42
|
42
|
42
|
42
|
42
|
42
|
42
|
42
|
42
|
42
|
42
|
269
|
269
|
269
|
269
|
269
|
269
|
269
|
269
|
269
|
269
|
269
|
269
|
|
| Retained Earnings |
850
|
914
|
1 000
|
1 108
|
1 213
|
1 368
|
1 536
|
1 661
|
1 779
|
1 946
|
2 095
|
2 171
|
2 302
|
2 401
|
2 549
|
2 753
|
2 845
|
3 029
|
3 147
|
3 322
|
3 511
|
3 711
|
3 910
|
4 214
|
|
| Additional Paid In Capital |
227
|
227
|
227
|
227
|
227
|
227
|
227
|
227
|
227
|
227
|
227
|
227
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
13
|
1
|
32
|
3
|
20
|
27
|
18
|
19
|
0
|
1
|
4
|
4
|
0
|
93
|
57
|
42
|
47
|
73
|
69
|
82
|
0
|
|
| Other Equity |
0
|
0
|
0
|
0
|
7
|
52
|
73
|
71
|
43
|
184
|
154
|
95
|
123
|
124
|
72
|
17
|
17
|
42
|
36
|
5
|
39
|
19
|
11
|
0
|
|
| Total Equity |
1 119
N/A
|
1 184
+6%
|
1 269
+7%
|
1 390
+10%
|
1 477
+6%
|
1 617
+9%
|
1 729
+7%
|
1 879
+9%
|
2 032
+8%
|
2 050
+1%
|
2 229
+9%
|
2 346
+5%
|
2 447
+4%
|
2 544
+4%
|
2 742
+8%
|
3 005
+10%
|
3 191
+6%
|
3 314
+4%
|
3 422
+3%
|
3 634
+6%
|
3 892
+7%
|
4 068
+5%
|
4 251
+5%
|
4 484
+5%
|
|
| Total Liabilities & Equity |
2 947
N/A
|
2 985
+1%
|
3 343
+12%
|
4 200
+26%
|
4 950
+18%
|
5 336
+8%
|
5 683
+6%
|
5 490
-3%
|
5 534
+1%
|
5 483
-1%
|
5 769
+5%
|
6 098
+6%
|
5 951
-2%
|
5 942
0%
|
6 092
+3%
|
6 193
+2%
|
6 181
0%
|
5 730
-7%
|
5 083
-11%
|
5 090
+0%
|
6 458
+27%
|
7 561
+17%
|
7 868
+4%
|
8 382
+7%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
419
|
419
|
419
|
419
|
419
|
419
|
419
|
419
|
419
|
419
|
419
|
419
|
419
|
419
|
419
|
419
|
419
|
419
|
419
|
419
|
419
|
419
|
419
|
419
|
|