Alantra Partners SA
MAD:ALNT
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Alantra Partners SA
MAD:ALNT
|
ES |
|
7Seas Entertainment Ltd
BSE:540874
|
IN |
Balance Sheet
Balance Sheet Decomposition
Alantra Partners SA
Alantra Partners SA
Balance Sheet
Alantra Partners SA
| Dec-2002 | Dec-2003 | Dec-2004 | Dec-2005 | Dec-2006 | Dec-2007 | Dec-2008 | Dec-2009 | Dec-2010 | Dec-2011 | Dec-2012 | Dec-2013 | Dec-2014 | Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||||||||||||||||
| Cash & Cash Equivalents |
15
|
46
|
4
|
3
|
9
|
19
|
45
|
81
|
58
|
34
|
49
|
22
|
25
|
113
|
102
|
104
|
102
|
95
|
90
|
184
|
134
|
104
|
93
|
113
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
54
|
22
|
8
|
8
|
17
|
24
|
108
|
102
|
104
|
103
|
96
|
90
|
184
|
134
|
104
|
93
|
113
|
|
| Cash Equivalents |
15
|
46
|
4
|
3
|
9
|
19
|
45
|
27
|
36
|
26
|
41
|
5
|
2
|
5
|
0
|
0
|
1
|
0
|
1
|
1
|
0
|
0
|
0
|
0
|
|
| Short-Term Investments |
77
|
1
|
61
|
140
|
171
|
153
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
4
|
9
|
8
|
9
|
19
|
1
|
0
|
1
|
1
|
2
|
2
|
|
| Total Receivables |
5
|
4
|
4
|
37
|
58
|
106
|
1
|
2
|
2
|
2
|
2
|
0
|
22
|
29
|
40
|
44
|
59
|
52
|
49
|
78
|
71
|
58
|
67
|
74
|
|
| Accounts Receivables |
5
|
4
|
4
|
36
|
54
|
105
|
0
|
2
|
2
|
2
|
2
|
0
|
17
|
17
|
23
|
36
|
45
|
38
|
34
|
60
|
50
|
34
|
52
|
56
|
|
| Other Receivables |
0
|
0
|
0
|
0
|
5
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
5
|
13
|
17
|
7
|
13
|
14
|
15
|
17
|
21
|
24
|
15
|
18
|
|
| Other Current Assets |
1
|
0
|
3
|
4
|
3
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
13
|
2
|
15
|
2
|
3
|
3
|
4
|
4
|
|
| Total Current Assets |
96
|
51
|
72
|
183
|
240
|
280
|
46
|
83
|
60
|
38
|
51
|
22
|
48
|
147
|
151
|
157
|
184
|
168
|
154
|
264
|
209
|
166
|
166
|
193
|
|
| PP&E Net |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
2
|
2
|
3
|
3
|
21
|
17
|
26
|
35
|
38
|
33
|
29
|
|
| PP&E Gross |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
2
|
2
|
3
|
3
|
21
|
17
|
26
|
35
|
38
|
33
|
29
|
|
| Accumulated Depreciation |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
3
|
4
|
5
|
7
|
12
|
13
|
21
|
23
|
26
|
27
|
|
| Intangible Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
0
|
0
|
0
|
1
|
1
|
0
|
0
|
0
|
|
| Goodwill |
9
|
10
|
8
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
4
|
34
|
67
|
74
|
67
|
63
|
67
|
65
|
65
|
67
|
64
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
56
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Long-Term Investments |
70
|
92
|
84
|
0
|
0
|
0
|
184
|
153
|
135
|
102
|
101
|
55
|
19
|
60
|
63
|
49
|
60
|
86
|
171
|
211
|
223
|
208
|
171
|
175
|
|
| Other Long-Term Assets |
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
3
|
1
|
2
|
2
|
3
|
2
|
3
|
4
|
4
|
|
| Other Assets |
9
|
10
|
8
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
4
|
34
|
67
|
74
|
67
|
63
|
67
|
65
|
65
|
67
|
64
|
|
| Total Assets |
175
N/A
|
153
-13%
|
164
+7%
|
183
+12%
|
241
+31%
|
280
+17%
|
231
-18%
|
235
+2%
|
194
-18%
|
141
-28%
|
153
+9%
|
133
-13%
|
73
-45%
|
213
+194%
|
255
+20%
|
280
+10%
|
321
+15%
|
344
+7%
|
408
+18%
|
571
+40%
|
535
-6%
|
481
-10%
|
441
-8%
|
465
+5%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
15
|
0
|
0
|
1
|
1
|
6
|
2
|
1
|
0
|
1
|
0
|
1
|
3
|
3
|
6
|
7
|
7
|
10
|
9
|
13
|
10
|
7
|
10
|
14
|
|
| Accrued Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
13
|
16
|
26
|
39
|
43
|
46
|
41
|
99
|
56
|
39
|
50
|
58
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
3
|
2
|
8
|
5
|
6
|
6
|
6
|
6
|
7
|
|
| Other Current Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
9
|
7
|
17
|
10
|
41
|
26
|
29
|
35
|
22
|
18
|
18
|
20
|
|
| Total Current Liabilities |
16
|
0
|
0
|
1
|
1
|
6
|
3
|
1
|
1
|
1
|
1
|
2
|
25
|
26
|
49
|
59
|
93
|
90
|
84
|
153
|
94
|
70
|
85
|
100
|
|
| Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
12
|
14
|
14
|
13
|
13
|
13
|
0
|
0
|
12
|
2
|
2
|
11
|
18
|
36
|
42
|
41
|
36
|
33
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
2
|
2
|
2
|
1
|
1
|
1
|
2
|
2
|
2
|
1
|
1
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
6
|
5
|
4
|
6
|
9
|
10
|
47
|
77
|
86
|
79
|
30
|
31
|
|
| Other Liabilities |
14
|
10
|
13
|
4
|
33
|
31
|
18
|
18
|
18
|
18
|
19
|
1
|
0
|
1
|
2
|
11
|
13
|
20
|
9
|
17
|
10
|
6
|
2
|
5
|
|
| Total Liabilities |
30
N/A
|
10
-65%
|
13
+25%
|
5
-60%
|
34
+565%
|
37
+10%
|
33
-11%
|
33
-2%
|
32
-2%
|
32
N/A
|
32
+0%
|
15
-52%
|
32
+111%
|
34
+5%
|
68
+102%
|
81
+18%
|
118
+47%
|
132
+12%
|
159
+20%
|
284
+79%
|
235
-17%
|
198
-16%
|
154
-22%
|
169
+10%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
26
|
26
|
26
|
36
|
36
|
36
|
36
|
48
|
48
|
49
|
49
|
49
|
2
|
101
|
107
|
112
|
116
|
116
|
116
|
116
|
116
|
116
|
116
|
116
|
|
| Retained Earnings |
35
|
32
|
46
|
29
|
66
|
119
|
83
|
63
|
36
|
20
|
6
|
13
|
9
|
30
|
15
|
2
|
21
|
19
|
25
|
50
|
60
|
47
|
46
|
59
|
|
| Additional Paid In Capital |
85
|
85
|
79
|
114
|
105
|
89
|
80
|
99
|
88
|
86
|
68
|
56
|
28
|
105
|
92
|
94
|
112
|
112
|
112
|
112
|
112
|
112
|
112
|
112
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
0
|
0
|
1
|
8
|
10
|
6
|
2
|
1
|
0
|
3
|
3
|
0
|
1
|
2
|
1
|
6
|
11
|
9
|
11
|
16
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
0
|
2
|
0
|
0
|
3
|
3
|
6
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
3
|
2
|
1
|
5
|
2
|
1
|
2
|
6
|
0
|
|
| Total Equity |
146
N/A
|
143
-2%
|
151
+6%
|
178
+18%
|
207
+16%
|
243
+17%
|
197
-19%
|
203
+3%
|
162
-20%
|
108
-33%
|
121
+11%
|
117
-3%
|
40
-66%
|
179
+344%
|
186
+4%
|
199
+7%
|
202
+2%
|
212
+5%
|
248
+17%
|
287
+15%
|
300
+5%
|
282
-6%
|
287
+2%
|
296
+3%
|
|
| Total Liabilities & Equity |
175
N/A
|
153
-13%
|
164
+7%
|
183
+12%
|
241
+31%
|
280
+17%
|
231
-18%
|
235
+2%
|
194
-18%
|
141
-28%
|
153
+9%
|
133
-13%
|
73
-45%
|
213
+194%
|
255
+20%
|
280
+10%
|
321
+15%
|
344
+7%
|
408
+18%
|
571
+40%
|
535
-6%
|
481
-10%
|
441
-8%
|
465
+5%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
10
|
10
|
10
|
12
|
12
|
12
|
12
|
16
|
16
|
16
|
16
|
16
|
16
|
33
|
35
|
37
|
39
|
39
|
38
|
39
|
39
|
38
|
38
|
38
|
|