Avenir Telecom SA
PAR:AVT
Balance Sheet
Balance Sheet Decomposition
Avenir Telecom SA
Avenir Telecom SA
Balance Sheet
Avenir Telecom SA
| 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-2024 | Mar-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||||||||||
| Cash & Cash Equivalents |
46
|
29
|
35
|
39
|
27
|
36
|
23
|
15
|
12
|
8
|
6
|
7
|
3
|
6
|
16
|
25
|
0
|
0
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
15
|
12
|
0
|
0
|
0
|
0
|
6
|
0
|
0
|
0
|
0
|
|
| Cash Equivalents |
46
|
29
|
35
|
39
|
27
|
36
|
23
|
0
|
0
|
8
|
6
|
7
|
3
|
0
|
16
|
25
|
0
|
0
|
|
| Total Receivables |
105
|
111
|
106
|
76
|
78
|
65
|
81
|
44
|
0
|
27
|
18
|
13
|
6
|
10
|
1
|
1
|
3
|
3
|
|
| Accounts Receivables |
105
|
111
|
106
|
76
|
78
|
65
|
63
|
34
|
0
|
27
|
18
|
13
|
6
|
6
|
1
|
1
|
0
|
0
|
|
| Other Receivables |
0
|
0
|
0
|
0
|
0
|
0
|
18
|
10
|
0
|
0
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
0
|
|
| Inventory |
47
|
60
|
53
|
46
|
57
|
47
|
42
|
28
|
0
|
6
|
8
|
7
|
8
|
5
|
2
|
5
|
5
|
3
|
|
| Other Current Assets |
28
|
25
|
17
|
14
|
23
|
21
|
3
|
18
|
2
|
14
|
11
|
8
|
5
|
0
|
3
|
6
|
1
|
1
|
|
| Total Current Assets |
226
|
225
|
211
|
175
|
185
|
170
|
148
|
104
|
2
|
54
|
43
|
35
|
23
|
22
|
23
|
36
|
29
|
21
|
|
| PP&E Net |
22
|
31
|
32
|
26
|
22
|
18
|
13
|
4
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
2
|
2
|
|
| PP&E Gross |
22
|
31
|
32
|
26
|
22
|
18
|
13
|
4
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
|
| Accumulated Depreciation |
13
|
16
|
21
|
26
|
30
|
34
|
45
|
46
|
35
|
0
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
0
|
|
| Intangible Assets |
16
|
18
|
16
|
15
|
14
|
14
|
13
|
10
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Goodwill |
26
|
26
|
15
|
13
|
13
|
14
|
8
|
2
|
2
|
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
|
0
|
0
|
0
|
|
| Long-Term Investments |
1
|
0
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Long-Term Assets |
12
|
20
|
35
|
34
|
33
|
30
|
29
|
5
|
0
|
2
|
1
|
1
|
1
|
1
|
0
|
1
|
1
|
0
|
|
| Other Assets |
26
|
26
|
15
|
13
|
13
|
14
|
8
|
2
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Assets |
304
N/A
|
320
+5%
|
309
-3%
|
265
-14%
|
267
+1%
|
245
-8%
|
211
-14%
|
125
-41%
|
0
N/A
|
57
N/A
|
45
-21%
|
36
-20%
|
24
-32%
|
23
-4%
|
23
+0%
|
38
+61%
|
32
-15%
|
23
-28%
|
|
| Liabilities | |||||||||||||||||||
| Accounts Payable |
83
|
109
|
100
|
69
|
89
|
85
|
67
|
27
|
0
|
20
|
14
|
6
|
5
|
4
|
2
|
1
|
1
|
2
|
|
| Accrued Liabilities |
24
|
29
|
29
|
24
|
21
|
20
|
18
|
18
|
0
|
19
|
20
|
5
|
2
|
2
|
1
|
1
|
1
|
1
|
|
| Short-Term Debt |
39
|
22
|
20
|
31
|
29
|
27
|
5
|
7
|
0
|
8
|
5
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
15
|
2
|
12
|
12
|
12
|
23
|
9
|
30
|
0
|
31
|
31
|
0
|
1
|
1
|
3
|
3
|
0
|
0
|
|
| Other Current Liabilities |
46
|
41
|
26
|
31
|
25
|
17
|
19
|
24
|
0
|
20
|
16
|
9
|
6
|
6
|
2
|
3
|
1
|
3
|
|
| Total Current Liabilities |
207
|
203
|
187
|
166
|
175
|
171
|
117
|
106
|
0
|
98
|
84
|
21
|
14
|
12
|
8
|
8
|
3
|
5
|
|
| Long-Term Debt |
18
|
34
|
42
|
31
|
23
|
2
|
26
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
2
|
|
| Deferred Income Tax |
0
|
0
|
1
|
1
|
1
|
2
|
2
|
1
|
0
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Liabilities |
1
|
0
|
5
|
5
|
3
|
3
|
2
|
2
|
0
|
1
|
1
|
24
|
24
|
23
|
17
|
15
|
13
|
12
|
|
| Total Liabilities |
226
N/A
|
238
+5%
|
234
-2%
|
203
-13%
|
202
0%
|
178
-12%
|
147
-17%
|
111
-25%
|
0
N/A
|
100
N/A
|
86
-13%
|
47
-46%
|
39
-16%
|
37
-5%
|
25
-33%
|
23
-6%
|
18
-23%
|
19
+6%
|
|
| Equity | |||||||||||||||||||
| Common Stock |
19
|
19
|
19
|
19
|
19
|
19
|
19
|
19
|
0
|
22
|
22
|
22
|
22
|
5
|
5
|
4
|
4
|
1
|
|
| Retained Earnings |
35
|
40
|
38
|
32
|
39
|
45
|
41
|
8
|
0
|
70
|
69
|
38
|
42
|
23
|
15
|
5
|
10
|
16
|
|
| Additional Paid In Capital |
25
|
25
|
23
|
17
|
13
|
8
|
8
|
8
|
0
|
8
|
8
|
8
|
7
|
8
|
10
|
17
|
19
|
19
|
|
| Treasury Stock |
0
|
0
|
0
|
2
|
2
|
2
|
0
|
2
|
2
|
0
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
0
|
|
| Other Equity |
0
|
1
|
4
|
4
|
4
|
3
|
3
|
3
|
0
|
3
|
3
|
3
|
3
|
2
|
2
|
2
|
0
|
0
|
|
| Total Equity |
78
N/A
|
82
+5%
|
75
-9%
|
62
-17%
|
65
+4%
|
67
+4%
|
64
-4%
|
15
-77%
|
0
N/A
|
43
N/A
|
41
+3%
|
11
+74%
|
15
-40%
|
14
+7%
|
1
+89%
|
14
N/A
|
14
-2%
|
4
-75%
|
|
| Total Liabilities & Equity |
304
N/A
|
320
+5%
|
309
-3%
|
265
-14%
|
267
+1%
|
245
-8%
|
211
-14%
|
125
-41%
|
0
N/A
|
57
N/A
|
45
-21%
|
36
-20%
|
24
-32%
|
23
-4%
|
23
+0%
|
38
+61%
|
32
-15%
|
23
-28%
|
|
| Shares Outstanding | |||||||||||||||||||
| Common Shares Outstanding |
95
|
94
|
94
|
95
|
95
|
95
|
95
|
95
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
5
|
74
|
74
|
|