Aida Engineering Ltd
TSE:6118
Balance Sheet
Balance Sheet Decomposition
Aida Engineering Ltd
Current Assets | 86.7B |
Cash & Short-Term Investments | 30.1B |
Receivables | 20.3B |
Other Current Assets | 36.2B |
Non-Current Assets | 34.8B |
Long-Term Investments | 10.2B |
PP&E | 20.9B |
Intangibles | 2.1B |
Other Non-Current Assets | 1.6B |
Current Liabilities | 35.4B |
Accounts Payable | 11.1B |
Accrued Liabilities | 598m |
Short-Term Debt | 628m |
Other Current Liabilities | 23B |
Non-Current Liabilities | 6.8B |
Long-Term Debt | 1B |
Other Non-Current Liabilities | 5.8B |
Balance Sheet
Aida Engineering Ltd
Mar-2014 | Mar-2015 | Mar-2016 | Mar-2017 | Mar-2018 | Mar-2019 | Mar-2020 | Mar-2021 | Mar-2022 | Mar-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|
Assets | |||||||||||
Cash & Cash Equivalents |
19 579
|
22 868
|
22 529
|
24 491
|
33 163
|
31 155
|
28 723
|
31 705
|
35 031
|
30 510
|
|
Cash Equivalents |
19 579
|
22 868
|
22 529
|
24 491
|
33 163
|
31 155
|
28 723
|
31 705
|
35 031
|
30 510
|
|
Short-Term Investments |
7 200
|
0
|
7 200
|
2 000
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Total Receivables |
19 813
|
22 758
|
22 704
|
26 461
|
26 484
|
27 032
|
24 917
|
22 172
|
19 072
|
23 433
|
|
Accounts Receivables |
19 813
|
22 758
|
20 316
|
23 688
|
24 703
|
24 841
|
22 903
|
20 892
|
17 737
|
21 687
|
|
Other Receivables |
0
|
0
|
2 388
|
2 773
|
1 781
|
2 191
|
2 014
|
1 280
|
1 335
|
1 746
|
|
Inventory |
11 660
|
14 527
|
13 429
|
14 025
|
17 364
|
16 489
|
16 837
|
17 589
|
21 574
|
25 865
|
|
Other Current Assets |
5 315
|
7 261
|
3 041
|
2 978
|
1 379
|
1 720
|
1 091
|
1 190
|
2 026
|
2 714
|
|
Total Current Assets |
63 567
|
74 614
|
68 903
|
69 955
|
78 390
|
76 396
|
71 568
|
72 656
|
77 703
|
82 522
|
|
PP&E Net |
17 645
|
19 233
|
20 656
|
20 815
|
23 449
|
23 932
|
22 263
|
21 350
|
21 462
|
21 015
|
|
PP&E Gross |
17 645
|
19 233
|
20 656
|
20 815
|
23 449
|
23 932
|
22 263
|
21 350
|
21 462
|
21 015
|
|
Accumulated Depreciation |
21 648
|
23 117
|
23 730
|
24 790
|
28 579
|
30 031
|
31 133
|
33 287
|
35 721
|
37 979
|
|
Intangible Assets |
1 092
|
1 121
|
984
|
845
|
927
|
800
|
743
|
779
|
1 179
|
1 961
|
|
Long-Term Investments |
5 231
|
5 804
|
5 802
|
6 824
|
8 734
|
6 808
|
5 944
|
9 843
|
10 469
|
9 186
|
|
Other Long-Term Assets |
4 295
|
4 354
|
4 264
|
3 244
|
4 608
|
3 628
|
3 596
|
3 159
|
3 120
|
1 603
|
|
Total Assets |
91 830
N/A
|
105 126
+14%
|
100 609
-4%
|
101 683
+1%
|
116 108
+14%
|
111 564
-4%
|
104 114
-7%
|
107 787
+4%
|
113 933
+6%
|
116 287
+2%
|
|
Liabilities | |||||||||||
Accounts Payable |
9 712
|
12 699
|
8 710
|
8 810
|
11 974
|
11 477
|
8 102
|
7 504
|
9 025
|
9 478
|
|
Accrued Liabilities |
1 141
|
1 154
|
2 608
|
2 165
|
2 341
|
2 315
|
2 226
|
2 215
|
2 170
|
2 064
|
|
Short-Term Debt |
991
|
391
|
3 163
|
2 970
|
2 611
|
2 491
|
2 991
|
1 297
|
1 094
|
582
|
|
Current Portion of Long-Term Debt |
500
|
0
|
0
|
0
|
500
|
500
|
500
|
0
|
0
|
500
|
|
Other Current Liabilities |
15 632
|
18 584
|
12 459
|
11 573
|
15 772
|
11 645
|
10 004
|
12 362
|
15 861
|
19 263
|
|
Total Current Liabilities |
27 976
|
33 328
|
26 940
|
25 518
|
33 198
|
28 428
|
23 823
|
23 378
|
28 150
|
31 887
|
|
Long-Term Debt |
1 000
|
1 000
|
1 500
|
1 500
|
1 000
|
1 000
|
1 000
|
1 500
|
1 500
|
1 000
|
|
Deferred Income Tax |
2 367
|
2 441
|
2 261
|
2 543
|
3 039
|
2 024
|
1 445
|
2 334
|
2 336
|
1 870
|
|
Minority Interest |
0
|
0
|
0
|
0
|
566
|
613
|
669
|
683
|
671
|
0
|
|
Other Liabilities |
848
|
1 103
|
1 150
|
1 288
|
2 947
|
2 906
|
3 006
|
3 070
|
3 283
|
3 487
|
|
Total Liabilities |
32 191
N/A
|
37 872
+18%
|
31 851
-16%
|
30 849
-3%
|
40 750
+32%
|
34 971
-14%
|
29 943
-14%
|
30 965
+3%
|
35 940
+16%
|
38 244
+6%
|
|
Equity | |||||||||||
Common Stock |
7 831
|
7 831
|
7 831
|
7 831
|
7 831
|
7 831
|
7 831
|
7 831
|
7 831
|
7 831
|
|
Retained Earnings |
43 595
|
45 100
|
48 928
|
51 968
|
54 148
|
55 916
|
56 675
|
56 054
|
55 602
|
55 296
|
|
Additional Paid In Capital |
13 062
|
12 415
|
12 416
|
12 420
|
12 486
|
12 415
|
12 415
|
12 423
|
12 836
|
13 007
|
|
Unrealized Security Profit/Loss |
2 529
|
3 056
|
0
|
3 761
|
4 930
|
3 617
|
2 638
|
4 869
|
4 815
|
3 994
|
|
Treasury Stock |
8 745
|
5 188
|
0
|
5 158
|
5 222
|
4 230
|
4 917
|
4 838
|
5 250
|
5 247
|
|
Other Equity |
1 367
|
4 040
|
1 706
|
12
|
1 185
|
1 044
|
471
|
483
|
2 159
|
3 162
|
|
Total Equity |
59 639
N/A
|
67 254
+13%
|
68 758
+2%
|
70 834
+3%
|
75 358
+6%
|
76 593
+2%
|
74 171
-3%
|
76 822
+4%
|
77 993
+2%
|
78 043
+0%
|
|
Total Liabilities & Equity |
91 830
N/A
|
105 126
+14%
|
100 609
-4%
|
101 683
+1%
|
116 108
+14%
|
111 564
-4%
|
104 114
-7%
|
107 787
+4%
|
113 933
+6%
|
116 287
+2%
|
|
Shares Outstanding | |||||||||||
Common Shares Outstanding |
61
|
62
|
62
|
62
|
62
|
62
|
60
|
60
|
60
|
60
|