Asia Allied Infrastructure Holdings Ltd
HKEX:711
Balance Sheet
Balance Sheet Decomposition
Asia Allied Infrastructure Holdings Ltd
Asia Allied Infrastructure Holdings Ltd
Balance Sheet
Asia Allied Infrastructure Holdings Ltd
| Mar-2002 | Mar-2003 | Mar-2004 | Mar-2005 | Mar-2006 | 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-2023 | Mar-2024 | Mar-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||||||||||||||||
| Cash & Cash Equivalents |
135
|
155
|
283
|
204
|
330
|
301
|
611
|
436
|
367
|
605
|
415
|
406
|
821
|
703
|
1 005
|
1 713
|
1 980
|
1 830
|
1 135
|
1 557
|
1 440
|
1 420
|
953
|
1 190
|
|
| Cash |
135
|
155
|
283
|
204
|
330
|
301
|
611
|
436
|
367
|
605
|
415
|
406
|
821
|
703
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash Equivalents |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1 005
|
1 713
|
1 980
|
1 830
|
1 135
|
1 557
|
1 440
|
1 420
|
953
|
1 190
|
|
| Short-Term Investments |
10
|
10
|
8
|
7
|
6
|
16
|
17
|
3
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
6
|
0
|
24
|
16
|
|
| Total Receivables |
699
|
719
|
838
|
778
|
892
|
1 310
|
843
|
914
|
1 141
|
920
|
1 143
|
1 556
|
2 898
|
3 194
|
3 713
|
3 415
|
3 646
|
3 759
|
5 144
|
4 957
|
5 271
|
5 322
|
5 669
|
5 382
|
|
| Accounts Receivables |
338
|
375
|
533
|
380
|
524
|
570
|
127
|
189
|
271
|
255
|
276
|
353
|
733
|
928
|
1 168
|
1 032
|
1 129
|
3 737
|
4 286
|
4 112
|
4 464
|
4 584
|
5 635
|
5 355
|
|
| Other Receivables |
362
|
344
|
305
|
398
|
367
|
740
|
715
|
725
|
870
|
665
|
867
|
1 203
|
2 165
|
2 266
|
2 545
|
2 383
|
2 517
|
22
|
859
|
845
|
807
|
738
|
34
|
27
|
|
| Inventory |
0
|
0
|
30
|
0
|
1 279
|
731
|
993
|
1 143
|
1 189
|
1 274
|
1 316
|
1 401
|
1 256
|
860
|
858
|
929
|
1 225
|
535
|
330
|
45
|
46
|
45
|
45
|
56
|
|
| Other Current Assets |
1 296
|
2 037
|
63
|
660
|
12
|
35
|
141
|
96
|
174
|
271
|
316
|
331
|
973
|
1 142
|
692
|
831
|
754
|
625
|
335
|
686
|
356
|
654
|
1 006
|
936
|
|
| Total Current Assets |
2 141
|
2 920
|
1 222
|
1 648
|
2 519
|
2 393
|
2 604
|
2 592
|
2 871
|
3 071
|
3 189
|
3 693
|
5 948
|
5 899
|
6 268
|
6 889
|
7 604
|
6 749
|
6 944
|
7 247
|
7 120
|
7 442
|
7 697
|
7 580
|
|
| PP&E Net |
320
|
303
|
266
|
235
|
181
|
151
|
133
|
159
|
226
|
256
|
216
|
229
|
279
|
320
|
283
|
268
|
257
|
340
|
473
|
801
|
666
|
582
|
537
|
580
|
|
| PP&E Gross |
320
|
303
|
266
|
235
|
181
|
151
|
133
|
159
|
226
|
256
|
216
|
229
|
279
|
320
|
283
|
268
|
257
|
340
|
473
|
801
|
666
|
582
|
537
|
580
|
|
| Accumulated Depreciation |
290
|
337
|
375
|
410
|
435
|
415
|
414
|
421
|
422
|
443
|
462
|
490
|
527
|
539
|
327
|
320
|
359
|
392
|
397
|
492
|
525
|
552
|
586
|
555
|
|
| Intangible Assets |
0
|
0
|
0
|
0
|
79
|
28
|
27
|
25
|
24
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
2
|
2
|
1
|
|
| Goodwill |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
45
|
48
|
46
|
43
|
122
|
107
|
94
|
194
|
216
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
76
|
128
|
103
|
107
|
103
|
103
|
103
|
103
|
258
|
158
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Long-Term Investments |
134
|
128
|
348
|
386
|
361
|
743
|
710
|
720
|
432
|
472
|
567
|
516
|
127
|
517
|
639
|
1 256
|
713
|
1 089
|
693
|
403
|
567
|
503
|
530
|
556
|
|
| Other Long-Term Assets |
459
|
500
|
447
|
469
|
137
|
0
|
0
|
0
|
0
|
0
|
10
|
7
|
8
|
1
|
2
|
6
|
7
|
1
|
1
|
2
|
3
|
3
|
4
|
4
|
|
| Other Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
45
|
48
|
46
|
43
|
122
|
107
|
94
|
194
|
216
|
|
| Total Assets |
3 053
N/A
|
3 851
+26%
|
2 283
-41%
|
2 738
+20%
|
3 352
+22%
|
3 442
+3%
|
3 578
+4%
|
3 602
+1%
|
3 657
+2%
|
3 902
+7%
|
4 085
+5%
|
4 548
+11%
|
6 620
+46%
|
6 896
+4%
|
7 192
+4%
|
8 463
+18%
|
8 629
+2%
|
8 226
-5%
|
8 154
-1%
|
8 575
+5%
|
8 464
-1%
|
8 625
+2%
|
8 965
+4%
|
8 937
0%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
9
|
12
|
79
|
93
|
0
|
0
|
0
|
177
|
270
|
333
|
523
|
826
|
1 346
|
1 216
|
1 372
|
1 589
|
1 520
|
1 840
|
1 810
|
1 505
|
1 677
|
1 492
|
1 916
|
1 652
|
|
| Accrued Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
674
|
424
|
603
|
592
|
839
|
745
|
863
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
150
|
150
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
210
|
2 264
|
284
|
692
|
895
|
728
|
421
|
1 011
|
684
|
1 305
|
1 258
|
1 377
|
2 049
|
2 170
|
1 740
|
3 170
|
2 755
|
1 064
|
1 652
|
3 210
|
2 314
|
1 709
|
2 184
|
3 270
|
|
| Other Current Liabilities |
671
|
678
|
758
|
779
|
1 205
|
915
|
995
|
702
|
758
|
848
|
595
|
443
|
1 152
|
1 400
|
1 103
|
1 310
|
1 654
|
474
|
500
|
847
|
638
|
981
|
569
|
734
|
|
| Total Current Liabilities |
890
|
2 953
|
1 121
|
1 564
|
2 100
|
1 642
|
1 416
|
1 890
|
1 711
|
2 486
|
2 376
|
2 646
|
4 697
|
4 936
|
4 215
|
6 069
|
5 929
|
4 052
|
4 385
|
6 164
|
5 220
|
5 022
|
5 414
|
6 520
|
|
| Long-Term Debt |
1 535
|
269
|
423
|
401
|
446
|
492
|
682
|
360
|
562
|
45
|
213
|
359
|
260
|
313
|
945
|
62
|
11
|
1 697
|
1 267
|
61
|
829
|
1 113
|
1 018
|
61
|
|
| Deferred Income Tax |
8
|
13
|
22
|
13
|
11
|
57
|
66
|
64
|
35
|
46
|
48
|
12
|
19
|
20
|
22
|
21
|
17
|
2
|
3
|
4
|
2
|
2
|
2
|
2
|
|
| Minority Interest |
0
|
2
|
3
|
3
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
26
|
25
|
18
|
33
|
37
|
57
|
36
|
48
|
71
|
126
|
|
| Other Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
42
|
81
|
66
|
148
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Liabilities |
2 433
N/A
|
3 238
+33%
|
1 569
-52%
|
1 981
+26%
|
2 557
+29%
|
2 191
-14%
|
2 165
-1%
|
2 316
+7%
|
2 309
0%
|
2 577
+12%
|
2 638
+2%
|
3 017
+14%
|
4 976
+65%
|
5 312
+7%
|
5 289
0%
|
6 243
+18%
|
6 123
-2%
|
5 784
-6%
|
5 692
-2%
|
6 287
+10%
|
6 087
-3%
|
6 184
+2%
|
6 505
+5%
|
6 709
+3%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
73
|
73
|
73
|
75
|
75
|
75
|
86
|
86
|
92
|
92
|
98
|
99
|
108
|
132
|
141
|
162
|
188
|
186
|
184
|
182
|
180
|
180
|
179
|
186
|
|
| Retained Earnings |
305
|
298
|
398
|
431
|
463
|
901
|
926
|
791
|
834
|
779
|
835
|
946
|
1 026
|
886
|
1 212
|
1 418
|
1 478
|
1 460
|
1 532
|
1 326
|
1 470
|
1 555
|
1 592
|
1 332
|
|
| Additional Paid In Capital |
243
|
243
|
243
|
250
|
250
|
252
|
337
|
337
|
368
|
368
|
387
|
390
|
427
|
444
|
478
|
624
|
781
|
773
|
760
|
751
|
742
|
739
|
735
|
761
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
8
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
|
| Other Equity |
1
|
1
|
1
|
1
|
7
|
24
|
64
|
72
|
55
|
86
|
119
|
96
|
83
|
121
|
71
|
17
|
59
|
22
|
14
|
29
|
16
|
33
|
45
|
49
|
|
| Total Equity |
620
N/A
|
613
-1%
|
714
+16%
|
757
+6%
|
794
+5%
|
1 251
+57%
|
1 413
+13%
|
1 287
-9%
|
1 348
+5%
|
1 325
-2%
|
1 448
+9%
|
1 531
+6%
|
1 644
+7%
|
1 584
-4%
|
1 903
+20%
|
2 220
+17%
|
2 506
+13%
|
2 442
-3%
|
2 462
+1%
|
2 288
-7%
|
2 377
+4%
|
2 441
+3%
|
2 460
+1%
|
2 228
-9%
|
|
| Total Liabilities & Equity |
3 053
N/A
|
3 851
+26%
|
2 283
-41%
|
2 738
+20%
|
3 352
+22%
|
3 442
+3%
|
3 578
+4%
|
3 602
+1%
|
3 657
+2%
|
3 902
+7%
|
4 085
+5%
|
4 548
+11%
|
6 620
+46%
|
6 896
+4%
|
7 192
+4%
|
8 463
+18%
|
8 629
+2%
|
8 226
-5%
|
8 154
-1%
|
8 575
+5%
|
8 464
-1%
|
8 625
+2%
|
8 965
+4%
|
8 937
0%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
725
|
725
|
725
|
745
|
745
|
747
|
859
|
859
|
916
|
916
|
979
|
988
|
1 083
|
1 324
|
1 415
|
1 619
|
1 876
|
1 863
|
1 838
|
1 820
|
1 803
|
1 796
|
1 786
|
1 864
|
|