Asia Aviation PCL
SET:AAV
Balance Sheet
Balance Sheet Decomposition
Asia Aviation PCL
Asia Aviation PCL
Balance Sheet
Asia Aviation PCL
| 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 |
654
|
507
|
694
|
3 853
|
1 959
|
4 789
|
6 123
|
4 661
|
5 338
|
4 123
|
3 982
|
1 110
|
5 360
|
798
|
1 285
|
2 105
|
4 202
|
|
| Cash |
14
|
20
|
592
|
3 853
|
1 959
|
4 789
|
6 123
|
4 661
|
5 338
|
4 123
|
3 982
|
1 110
|
5 360
|
798
|
1 285
|
2 105
|
4 202
|
|
| Cash Equivalents |
640
|
487
|
102
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Short-Term Investments |
9
|
9
|
5
|
2 296
|
4 481
|
1 503
|
1 109
|
2 070
|
1 489
|
0
|
0
|
0
|
317
|
185
|
71
|
130
|
203
|
|
| Total Receivables |
638
|
3 219
|
590
|
689
|
889
|
786
|
765
|
1 251
|
1 401
|
1 365
|
2 518
|
1 100
|
1 658
|
3 399
|
7 537
|
11 497
|
10 666
|
|
| Accounts Receivables |
143
|
84
|
96
|
359
|
707
|
621
|
407
|
425
|
413
|
450
|
551
|
91
|
103
|
262
|
340
|
211
|
248
|
|
| Other Receivables |
495
|
3 135
|
494
|
330
|
182
|
165
|
359
|
826
|
987
|
915
|
1 966
|
1 009
|
1 555
|
3 137
|
7 197
|
11 285
|
10 418
|
|
| Inventory |
5
|
6
|
26
|
80
|
90
|
97
|
94
|
118
|
149
|
188
|
295
|
240
|
230
|
401
|
508
|
591
|
704
|
|
| Other Current Assets |
52
|
316
|
136
|
232
|
398
|
317
|
738
|
660
|
673
|
689
|
632
|
310
|
109
|
453
|
604
|
774
|
982
|
|
| Total Current Assets |
1 358
|
4 058
|
1 451
|
7 149
|
7 817
|
7 493
|
8 829
|
8 760
|
9 049
|
6 365
|
7 427
|
2 760
|
7 673
|
5 236
|
10 005
|
15 096
|
16 756
|
|
| PP&E Net |
288
|
275
|
154
|
3 075
|
10 956
|
16 033
|
18 216
|
20 425
|
25 473
|
26 185
|
24 877
|
34 758
|
33 562
|
29 211
|
27 990
|
30 360
|
31 636
|
|
| PP&E Gross |
288
|
275
|
154
|
3 075
|
10 956
|
16 033
|
18 216
|
20 425
|
25 473
|
26 185
|
24 877
|
34 758
|
33 562
|
29 211
|
27 990
|
30 360
|
31 636
|
|
| Accumulated Depreciation |
365
|
477
|
270
|
677
|
1 063
|
1 859
|
2 961
|
3 878
|
5 295
|
6 931
|
8 620
|
3 944
|
4 234
|
4 010
|
4 369
|
4 767
|
5 239
|
|
| Intangible Assets |
11
|
21
|
7
|
14 869
|
14 869
|
14 868
|
14 868
|
14 872
|
14 889
|
14 883
|
14 879
|
14 871
|
14 863
|
14 859
|
14 858
|
14 857
|
14 857
|
|
| Goodwill |
0
|
0
|
286
|
8 825
|
8 825
|
8 825
|
8 825
|
8 825
|
8 825
|
8 825
|
8 825
|
8 825
|
8 825
|
8 825
|
8 825
|
8 825
|
8 825
|
|
| Long-Term Investments |
8
|
7
|
4
|
10
|
1 312
|
1 299
|
13
|
12
|
12
|
13
|
13
|
908
|
1 327
|
1 413
|
2 327
|
2 794
|
2 685
|
|
| Other Long-Term Assets |
402
|
505
|
321
|
681
|
1 157
|
984
|
2 075
|
3 706
|
4 526
|
5 476
|
6 882
|
5 856
|
4 959
|
5 141
|
3 789
|
3 036
|
1 579
|
|
| Other Assets |
0
|
0
|
286
|
8 825
|
8 825
|
8 825
|
8 825
|
8 825
|
8 825
|
8 825
|
8 825
|
8 825
|
8 825
|
8 825
|
8 825
|
8 825
|
8 825
|
|
| Total Assets |
2 067
N/A
|
4 867
+135%
|
2 224
-54%
|
34 609
+1 456%
|
44 935
+30%
|
49 502
+10%
|
52 827
+7%
|
56 599
+7%
|
62 774
+11%
|
61 747
-2%
|
62 903
+2%
|
67 978
+8%
|
71 208
+5%
|
64 686
-9%
|
67 794
+5%
|
74 967
+11%
|
76 338
+2%
|
|
| Liabilities | ||||||||||||||||||
| Accounts Payable |
358
|
175
|
54
|
71
|
153
|
175
|
336
|
489
|
311
|
160
|
915
|
757
|
989
|
1 464
|
1 893
|
1 051
|
973
|
|
| Accrued Liabilities |
462
|
390
|
247
|
552
|
1 390
|
1 372
|
1 517
|
1 890
|
2 376
|
2 562
|
2 705
|
1 719
|
2 462
|
4 138
|
6 615
|
8 156
|
8 575
|
|
| Short-Term Debt |
0
|
200
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
650
|
1 750
|
1 000
|
750
|
750
|
1 250
|
1 750
|
1 750
|
|
| Current Portion of Long-Term Debt |
1
|
1
|
250
|
137
|
615
|
959
|
1 261
|
1 792
|
2 647
|
1 514
|
2 688
|
8 312
|
8 752
|
8 902
|
8 274
|
9 886
|
8 650
|
|
| Other Current Liabilities |
5 757
|
6 602
|
1 611
|
4 202
|
5 113
|
5 358
|
5 183
|
5 099
|
5 576
|
6 137
|
5 901
|
6 036
|
4 606
|
6 640
|
6 990
|
7 818
|
8 381
|
|
| Total Current Liabilities |
6 579
|
7 368
|
2 162
|
4 962
|
7 272
|
7 865
|
8 296
|
9 270
|
10 910
|
11 022
|
13 959
|
17 823
|
17 560
|
21 893
|
25 023
|
28 660
|
28 329
|
|
| Long-Term Debt |
3
|
1
|
11
|
1 783
|
7 546
|
11 118
|
12 775
|
13 664
|
16 814
|
18 639
|
17 542
|
29 346
|
35 637
|
34 104
|
33 538
|
33 366
|
32 600
|
|
| Deferred Income Tax |
0
|
0
|
0
|
3 034
|
3 310
|
3 346
|
3 503
|
3 290
|
3 250
|
3 041
|
3 047
|
1 989
|
331
|
0
|
0
|
0
|
0
|
|
| Minority Interest |
0
|
0
|
0
|
6 459
|
7 329
|
7 482
|
7 941
|
8 850
|
9 447
|
8 167
|
7 745
|
3 094
|
3 372
|
0
|
0
|
0
|
0
|
|
| Other Liabilities |
0
|
0
|
42
|
112
|
133
|
158
|
169
|
255
|
347
|
423
|
666
|
1 459
|
851
|
734
|
821
|
1 562
|
1 852
|
|
| Total Liabilities |
6 581
N/A
|
7 370
+12%
|
2 216
-70%
|
16 350
+638%
|
25 589
+57%
|
29 968
+17%
|
32 684
+9%
|
35 329
+8%
|
40 768
+15%
|
41 291
+1%
|
42 959
+4%
|
53 712
+25%
|
51 007
-5%
|
56 731
+11%
|
59 382
+5%
|
63 588
+7%
|
62 781
-1%
|
|
| Equity | ||||||||||||||||||
| Common Stock |
400
|
400
|
410
|
485
|
485
|
485
|
485
|
485
|
485
|
485
|
485
|
485
|
988
|
1 216
|
1 285
|
1 285
|
1 285
|
|
| Retained Earnings |
4 915
|
2 904
|
387
|
15 174
|
16 261
|
16 449
|
17 058
|
18 186
|
18 921
|
17 371
|
16 859
|
11 386
|
6 175
|
9 130
|
8 672
|
5 705
|
3 520
|
|
| Additional Paid In Capital |
0
|
0
|
0
|
2 600
|
2 600
|
2 600
|
2 600
|
2 600
|
2 600
|
2 600
|
2 600
|
2 600
|
10 897
|
14 668
|
15 800
|
15 800
|
15 800
|
|
| Unrealized Security Profit/Loss |
1
|
1
|
16
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
204
|
2 141
|
1 200
|
0
|
0
|
8
|
|
| Total Equity |
4 514
N/A
|
2 503
+45%
|
8
N/A
|
18 259
+228 138%
|
19 346
+6%
|
19 534
+1%
|
20 142
+3%
|
21 271
+6%
|
22 006
+3%
|
20 455
-7%
|
19 944
-3%
|
14 266
-28%
|
20 201
+42%
|
7 954
-61%
|
8 412
+6%
|
11 379
+35%
|
13 556
+19%
|
|
| Total Liabilities & Equity |
2 067
N/A
|
4 867
+135%
|
2 224
-54%
|
34 609
+1 456%
|
44 935
+30%
|
49 502
+10%
|
52 827
+7%
|
56 599
+7%
|
62 774
+11%
|
61 747
-2%
|
62 903
+2%
|
67 978
+8%
|
71 208
+5%
|
64 686
-9%
|
67 794
+5%
|
74 967
+11%
|
76 338
+2%
|
|
| Shares Outstanding | ||||||||||||||||||
| Common Shares Outstanding |
4 850
|
4 850
|
4 100
|
4 850
|
4 850
|
4 850
|
4 850
|
5 100
|
5 100
|
5 100
|
5 100
|
5 100
|
9 879
|
12 164
|
12 850
|
12 850
|
12 850
|
|