Aira Factoring PCL
SET:AF
Balance Sheet
Balance Sheet Decomposition
Aira Factoring PCL
Aira Factoring PCL
Balance Sheet
Aira Factoring PCL
| 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 |
0
|
6
|
1
|
1
|
31
|
16
|
7
|
42
|
23
|
62
|
87
|
46
|
5
|
63
|
61
|
101
|
51
|
63
|
100
|
69
|
98
|
105
|
141
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
23
|
62
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash Equivalents |
0
|
6
|
1
|
1
|
31
|
16
|
7
|
42
|
0
|
0
|
87
|
46
|
5
|
63
|
61
|
101
|
51
|
63
|
100
|
69
|
98
|
105
|
141
|
|
| Total Receivables |
720
|
1 132
|
857
|
1 151
|
1 263
|
1 313
|
1 418
|
1 874
|
1 560
|
2 512
|
2 697
|
2 470
|
2 355
|
2 125
|
2 664
|
2 336
|
2 453
|
1 992
|
2 121
|
2 240
|
2 292
|
2 098
|
2 448
|
|
| Accounts Receivables |
4
|
7
|
7
|
10
|
10
|
10
|
10
|
11
|
0
|
0
|
7
|
7
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Receivables |
724
|
1 139
|
864
|
1 160
|
1 273
|
1 322
|
1 428
|
1 885
|
0
|
0
|
2 690
|
2 463
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Current Assets |
0
|
0
|
1
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
2
|
0
|
1
|
1
|
5
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
|
| Total Current Assets |
721
|
1 138
|
859
|
1 152
|
1 295
|
1 328
|
1 426
|
1 916
|
1 584
|
2 574
|
2 786
|
2 516
|
2 361
|
2 189
|
2 730
|
2 438
|
2 505
|
2 056
|
2 222
|
2 309
|
2 391
|
2 204
|
2 590
|
|
| PP&E Net |
2
|
3
|
3
|
3
|
2
|
4
|
5
|
4
|
5
|
5
|
14
|
13
|
9
|
12
|
8
|
6
|
7
|
9
|
3
|
4
|
26
|
34
|
25
|
|
| PP&E Gross |
2
|
3
|
3
|
3
|
2
|
4
|
5
|
4
|
5
|
5
|
14
|
13
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Accumulated Depreciation |
2
|
2
|
3
|
5
|
6
|
7
|
9
|
9
|
11
|
11
|
13
|
18
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Intangible Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
4
|
6
|
9
|
7
|
8
|
7
|
5
|
5
|
4
|
5
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
37
|
29
|
0
|
23
|
74
|
64
|
0
|
25
|
23
|
27
|
9
|
76
|
56
|
40
|
46
|
121
|
92
|
|
| Long-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
11
|
10
|
9
|
7
|
5
|
4
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Long-Term Assets |
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
7
|
6
|
6
|
7
|
6
|
17
|
25
|
27
|
23
|
25
|
37
|
43
|
48
|
|
| Total Assets |
723
N/A
|
1 141
+58%
|
862
-24%
|
1 156
+34%
|
1 298
+12%
|
1 333
+3%
|
1 468
+10%
|
1 950
+33%
|
1 590
-18%
|
2 604
+64%
|
2 880
+11%
|
2 610
-9%
|
2 387
-9%
|
2 245
-6%
|
2 780
+24%
|
2 503
-10%
|
2 556
+2%
|
2 177
-15%
|
2 312
+6%
|
2 384
+3%
|
2 504
+5%
|
2 406
-4%
|
2 761
+15%
|
|
| Liabilities | ||||||||||||||||||||||||
| Accrued Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Short-Term Debt |
611
|
944
|
688
|
956
|
1 046
|
1 061
|
1 172
|
1 587
|
1 151
|
2 117
|
2 357
|
2 166
|
1 727
|
1 545
|
2 107
|
1 817
|
1 852
|
1 565
|
1 699
|
1 752
|
1 894
|
1 764
|
2 109
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
5
|
14
|
2
|
9
|
19
|
26
|
|
| Other Current Liabilities |
13
|
36
|
47
|
50
|
78
|
79
|
89
|
131
|
98
|
138
|
154
|
82
|
74
|
146
|
118
|
149
|
161
|
66
|
47
|
88
|
40
|
48
|
43
|
|
| Total Current Liabilities |
625
|
980
|
735
|
1 006
|
1 124
|
1 140
|
1 261
|
1 722
|
1 249
|
2 255
|
2 511
|
2 247
|
1 801
|
1 691
|
2 225
|
1 966
|
2 014
|
1 636
|
1 761
|
1 842
|
1 943
|
1 831
|
2 179
|
|
| Long-Term Debt |
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
3
|
1
|
1
|
12
|
40
|
32
|
|
| Other Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
8
|
13
|
15
|
11
|
14
|
14
|
10
|
10
|
12
|
17
|
19
|
15
|
17
|
18
|
20
|
|
| Total Liabilities |
625
N/A
|
980
+57%
|
735
-25%
|
1 006
+37%
|
1 124
+12%
|
1 140
+1%
|
1 261
+11%
|
1 722
+37%
|
1 258
-27%
|
2 268
+80%
|
2 526
+11%
|
2 259
-11%
|
1 815
-20%
|
1 705
-6%
|
2 235
+31%
|
1 976
-12%
|
2 028
+3%
|
1 656
-18%
|
1 781
+8%
|
1 859
+4%
|
1 972
+6%
|
1 889
-4%
|
2 231
+18%
|
|
| Equity | ||||||||||||||||||||||||
| Common Stock |
80
|
100
|
100
|
100
|
100
|
100
|
100
|
100
|
200
|
200
|
200
|
200
|
400
|
400
|
400
|
400
|
400
|
400
|
400
|
400
|
400
|
400
|
400
|
|
| Retained Earnings |
16
|
25
|
8
|
14
|
38
|
57
|
71
|
92
|
96
|
101
|
119
|
116
|
96
|
64
|
69
|
50
|
53
|
45
|
55
|
50
|
57
|
41
|
55
|
|
| Additional Paid In Capital |
2
|
36
|
36
|
36
|
36
|
36
|
36
|
36
|
36
|
36
|
36
|
36
|
76
|
76
|
76
|
76
|
76
|
76
|
76
|
76
|
76
|
76
|
76
|
|
| Total Equity |
98
N/A
|
161
+65%
|
128
-21%
|
150
+17%
|
174
+16%
|
193
+11%
|
207
+7%
|
228
+10%
|
332
+46%
|
336
+1%
|
354
+5%
|
352
-1%
|
572
+63%
|
539
-6%
|
545
+1%
|
526
-3%
|
528
+0%
|
521
-1%
|
531
+2%
|
526
-1%
|
532
+1%
|
517
-3%
|
531
+3%
|
|
| Total Liabilities & Equity |
723
N/A
|
1 141
+58%
|
862
-24%
|
1 156
+34%
|
1 298
+12%
|
1 333
+3%
|
1 468
+10%
|
1 950
+33%
|
1 590
-18%
|
2 604
+64%
|
2 880
+11%
|
2 610
-9%
|
2 387
-9%
|
2 245
-6%
|
2 780
+24%
|
2 503
-10%
|
2 556
+2%
|
2 177
-15%
|
2 312
+6%
|
2 384
+3%
|
2 504
+5%
|
2 406
-4%
|
2 761
+15%
|
|
| Shares Outstanding | ||||||||||||||||||||||||
| Common Shares Outstanding |
1 106
|
1 106
|
1 106
|
1 106
|
1 106
|
1 106
|
1 106
|
1 106
|
1 269
|
1 269
|
1 269
|
1 269
|
1 600
|
1 600
|
1 600
|
1 600
|
1 600
|
1 600
|
1 600
|
1 600
|
1 600
|
1 600
|
1 600
|
|