Aura Investments Ltd
TASE:AURA
Balance Sheet
Balance Sheet Decomposition
Aura Investments Ltd
Aura Investments Ltd
Balance Sheet
Aura Investments Ltd
| 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||||||||||||||||
| Cash & Cash Equivalents |
1
|
2
|
3
|
26
|
49
|
59
|
36
|
26
|
3
|
11
|
2
|
10
|
27
|
44
|
31
|
84
|
20
|
34
|
111
|
67
|
67
|
105
|
110
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
11
|
2
|
10
|
22
|
0
|
0
|
84
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash Equivalents |
1
|
2
|
3
|
26
|
49
|
59
|
36
|
26
|
0
|
0
|
0
|
0
|
5
|
44
|
31
|
0
|
20
|
34
|
111
|
67
|
67
|
105
|
110
|
|
| Short-Term Investments |
4
|
0
|
0
|
5
|
20
|
4
|
20
|
22
|
48
|
8
|
21
|
36
|
41
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
6
|
25
|
27
|
|
| Total Receivables |
0
|
1
|
1
|
1
|
23
|
34
|
46
|
41
|
21
|
28
|
14
|
14
|
0
|
0
|
215
|
150
|
111
|
139
|
302
|
190
|
187
|
729
|
1 082
|
|
| Accounts Receivables |
0
|
1
|
1
|
1
|
8
|
20
|
30
|
39
|
21
|
9
|
9
|
1
|
0
|
0
|
213
|
101
|
111
|
114
|
281
|
140
|
136
|
665
|
1 009
|
|
| Other Receivables |
0
|
0
|
0
|
0
|
15
|
14
|
16
|
2
|
0
|
19
|
5
|
14
|
0
|
0
|
2
|
49
|
0
|
26
|
20
|
50
|
50
|
64
|
73
|
|
| Inventory |
0
|
0
|
0
|
0
|
15
|
200
|
245
|
327
|
324
|
296
|
451
|
541
|
0
|
0
|
493
|
670
|
986
|
1 021
|
1 045
|
1 163
|
1 667
|
1 524
|
2 032
|
|
| Other Current Assets |
0
|
0
|
0
|
0
|
0
|
0
|
30
|
11
|
1
|
9
|
5
|
6
|
0
|
0
|
54
|
127
|
121
|
108
|
101
|
187
|
295
|
277
|
292
|
|
| Total Current Assets |
5
|
3
|
5
|
32
|
107
|
297
|
377
|
426
|
397
|
352
|
492
|
607
|
0
|
0
|
793
|
1 032
|
1 238
|
1 303
|
1 558
|
1 608
|
2 222
|
2 660
|
3 543
|
|
| PP&E Net |
0
|
0
|
0
|
0
|
0
|
1
|
3
|
2
|
1
|
1
|
1
|
1
|
0
|
0
|
3
|
3
|
4
|
11
|
9
|
6
|
14
|
19
|
33
|
|
| PP&E Gross |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Accumulated Depreciation |
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Intangible Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
19
|
0
|
0
|
0
|
18
|
3
|
42
|
38
|
38
|
0
|
0
|
0
|
0
|
|
| Goodwill |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
19
|
0
|
0
|
0
|
18
|
0
|
18
|
18
|
18
|
20
|
20
|
20
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
1
|
3
|
3
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
2
|
2
|
1
|
1
|
1
|
2
|
2
|
3
|
|
| Long-Term Investments |
31
|
24
|
21
|
21
|
48
|
145
|
334
|
357
|
150
|
32
|
12
|
22
|
0
|
0
|
8
|
47
|
108
|
125
|
139
|
166
|
230
|
273
|
628
|
|
| Other Long-Term Assets |
0
|
0
|
0
|
10
|
56
|
52
|
62
|
61
|
106
|
142
|
76
|
12
|
0
|
0
|
126
|
93
|
57
|
91
|
59
|
61
|
111
|
168
|
655
|
|
| Other Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
19
|
0
|
0
|
0
|
18
|
0
|
18
|
18
|
18
|
20
|
20
|
20
|
|
| Total Assets |
36
N/A
|
27
-27%
|
26
-3%
|
63
+147%
|
212
+236%
|
498
+135%
|
779
+56%
|
848
+9%
|
654
-23%
|
527
-19%
|
599
+14%
|
659
+10%
|
0
N/A
|
0
N/A
|
952
N/A
|
1 199
+26%
|
1 451
+21%
|
1 588
+9%
|
1 822
+15%
|
1 861
+2%
|
2 599
+40%
|
3 142
+21%
|
4 882
+55%
|
|
| Liabilities | ||||||||||||||||||||||||
| Accounts Payable |
3
|
2
|
0
|
1
|
7
|
28
|
49
|
23
|
20
|
16
|
21
|
17
|
22
|
17
|
48
|
59
|
101
|
63
|
82
|
40
|
105
|
151
|
266
|
|
| Accrued Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
9
|
0
|
0
|
0
|
11
|
0
|
16
|
29
|
27
|
38
|
37
|
67
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
16
|
102
|
156
|
178
|
204
|
387
|
190
|
136
|
0
|
0
|
252
|
214
|
314
|
383
|
579
|
405
|
400
|
851
|
1 550
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
229
|
372
|
353
|
414
|
396
|
372
|
340
|
313
|
599
|
|
| Other Current Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
79
|
164
|
132
|
99
|
206
|
325
|
0
|
0
|
111
|
209
|
351
|
300
|
280
|
445
|
905
|
623
|
803
|
|
| Total Current Liabilities |
3
|
2
|
0
|
1
|
23
|
130
|
283
|
365
|
355
|
503
|
417
|
486
|
22
|
17
|
640
|
865
|
1 120
|
1 176
|
1 367
|
1 290
|
1 787
|
1 974
|
3 285
|
|
| Long-Term Debt |
0
|
0
|
0
|
1
|
120
|
260
|
361
|
331
|
203
|
7
|
136
|
137
|
0
|
0
|
141
|
63
|
70
|
131
|
87
|
51
|
106
|
197
|
195
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
3
|
12
|
4
|
10
|
7
|
4
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
37
|
71
|
112
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
0
|
1
|
1
|
2
|
3
|
5
|
15
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
17
|
18
|
18
|
|
| Other Liabilities |
0
|
0
|
0
|
0
|
9
|
39
|
31
|
61
|
4
|
0
|
14
|
9
|
5
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Liabilities |
3
N/A
|
2
-21%
|
0
-86%
|
1
+333%
|
151
+11 546%
|
431
+185%
|
686
+59%
|
759
+11%
|
569
-25%
|
512
-10%
|
557
+9%
|
629
+13%
|
0
N/A
|
0
N/A
|
782
N/A
|
928
+19%
|
1 190
+28%
|
1 306
+10%
|
1 454
+11%
|
1 340
-8%
|
1 947
+45%
|
2 260
+16%
|
3 610
+60%
|
|
| Equity | ||||||||||||||||||||||||
| Common Stock |
2
|
2
|
2
|
3
|
3
|
3
|
2
|
3
|
4
|
4
|
4
|
4
|
0
|
0
|
47
|
47
|
47
|
47
|
47
|
47
|
47
|
47
|
47
|
|
| Retained Earnings |
1
|
10
|
9
|
13
|
10
|
31
|
11
|
90
|
97
|
175
|
185
|
200
|
0
|
0
|
125
|
136
|
159
|
155
|
113
|
1
|
123
|
233
|
550
|
|
| Additional Paid In Capital |
38
|
38
|
38
|
49
|
50
|
100
|
118
|
182
|
215
|
216
|
254
|
254
|
0
|
0
|
260
|
371
|
383
|
404
|
453
|
498
|
503
|
652
|
728
|
|
| Treasury Stock |
5
|
5
|
5
|
3
|
3
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
13
|
13
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
2
|
17
|
7
|
37
|
31
|
30
|
28
|
0
|
0
|
13
|
12
|
10
|
15
|
19
|
24
|
21
|
37
|
40
|
|
| Total Equity |
34
N/A
|
24
-28%
|
25
+5%
|
62
+145%
|
61
-2%
|
67
+10%
|
93
+39%
|
89
-4%
|
85
-4%
|
15
-83%
|
43
+188%
|
30
-29%
|
0
N/A
|
0
N/A
|
170
N/A
|
271
+59%
|
261
-4%
|
281
+8%
|
369
+31%
|
520
+41%
|
653
+25%
|
882
+35%
|
1 272
+44%
|
|
| Total Liabilities & Equity |
36
N/A
|
27
-27%
|
26
-3%
|
63
+147%
|
212
+236%
|
498
+135%
|
779
+56%
|
848
+9%
|
654
-23%
|
527
-19%
|
599
+14%
|
659
+10%
|
0
N/A
|
0
N/A
|
952
N/A
|
1 199
+26%
|
1 451
+21%
|
1 588
+9%
|
1 822
+15%
|
1 861
+2%
|
2 599
+40%
|
3 142
+21%
|
4 882
+55%
|
|
| Shares Outstanding | ||||||||||||||||||||||||
| Common Shares Outstanding |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
101
|
101
|
0
|
0
|
143
|
191
|
198
|
209
|
243
|
256
|
256
|
272
|
281
|
|