Astra Industrial Group Company SJSC
SAU:1212
Balance Sheet
Balance Sheet Decomposition
Astra Industrial Group Company SJSC
Astra Industrial Group Company SJSC
Balance Sheet
Astra Industrial Group Company SJSC
| 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 |
138
|
97
|
66
|
43
|
525
|
89
|
189
|
119
|
155
|
197
|
208
|
290
|
152
|
77
|
65
|
45
|
54
|
46
|
1 219
|
1 058
|
178
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
155
|
197
|
208
|
290
|
152
|
77
|
65
|
45
|
54
|
46
|
676
|
48
|
48
|
|
| Cash Equivalents |
138
|
97
|
66
|
43
|
525
|
89
|
189
|
119
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
544
|
1 010
|
130
|
|
| Short-Term Investments |
0
|
0
|
83
|
81
|
0
|
373
|
752
|
459
|
408
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
163
|
563
|
668
|
|
| Total Receivables |
281
|
314
|
296
|
424
|
541
|
540
|
548
|
622
|
818
|
1 066
|
1 103
|
1 005
|
1 027
|
888
|
910
|
769
|
781
|
789
|
892
|
975
|
1 144
|
|
| Accounts Receivables |
220
|
249
|
287
|
406
|
414
|
444
|
504
|
579
|
772
|
1 006
|
1 046
|
916
|
890
|
880
|
908
|
767
|
757
|
767
|
837
|
944
|
1 121
|
|
| Other Receivables |
60
|
66
|
9
|
18
|
127
|
96
|
43
|
43
|
46
|
61
|
57
|
88
|
137
|
8
|
2
|
3
|
24
|
21
|
55
|
30
|
23
|
|
| Inventory |
187
|
196
|
241
|
299
|
377
|
386
|
416
|
552
|
817
|
788
|
719
|
579
|
519
|
513
|
534
|
611
|
744
|
755
|
783
|
716
|
686
|
|
| Other Current Assets |
26
|
24
|
35
|
58
|
46
|
57
|
67
|
89
|
178
|
209
|
200
|
213
|
176
|
147
|
115
|
122
|
92
|
108
|
145
|
120
|
105
|
|
| Total Current Assets |
632
|
631
|
721
|
904
|
1 489
|
1 445
|
1 971
|
1 841
|
2 375
|
2 261
|
2 230
|
2 086
|
1 874
|
1 625
|
1 624
|
1 547
|
1 671
|
1 698
|
2 658
|
3 432
|
2 781
|
|
| PP&E Net |
174
|
187
|
195
|
213
|
220
|
607
|
873
|
1 072
|
1 160
|
1 326
|
1 439
|
819
|
843
|
895
|
848
|
1 225
|
1 189
|
1 148
|
789
|
756
|
818
|
|
| PP&E Gross |
174
|
187
|
195
|
213
|
220
|
607
|
873
|
1 072
|
1 160
|
1 326
|
1 439
|
819
|
843
|
895
|
848
|
1 225
|
1 189
|
1 148
|
789
|
756
|
818
|
|
| Accumulated Depreciation |
132
|
148
|
166
|
185
|
202
|
229
|
239
|
252
|
286
|
334
|
441
|
409
|
443
|
501
|
556
|
567
|
894
|
808
|
926
|
984
|
905
|
|
| Intangible Assets |
0
|
0
|
0
|
0
|
2
|
4
|
1
|
3
|
2
|
13
|
15
|
11
|
6
|
4
|
2
|
4
|
7
|
11
|
44
|
48
|
47
|
|
| Goodwill |
0
|
0
|
0
|
0
|
0
|
19
|
35
|
44
|
44
|
44
|
44
|
25
|
25
|
25
|
25
|
25
|
25
|
25
|
28
|
28
|
28
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
182
|
179
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Long-Term Investments |
1
|
4
|
2
|
3
|
2
|
2
|
9
|
2
|
2
|
2
|
1
|
257
|
196
|
414
|
335
|
0
|
0
|
0
|
0
|
0
|
647
|
|
| Other Long-Term Assets |
11
|
7
|
4
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
4
|
5
|
19
|
9
|
6
|
5
|
7
|
6
|
|
| Other Assets |
0
|
0
|
0
|
0
|
0
|
19
|
35
|
44
|
44
|
44
|
44
|
25
|
25
|
25
|
25
|
25
|
25
|
25
|
28
|
28
|
28
|
|
| Total Assets |
818
N/A
|
829
+1%
|
920
+11%
|
1 120
+22%
|
1 712
+53%
|
2 076
+21%
|
2 889
+39%
|
2 962
+3%
|
3 583
+21%
|
3 646
+2%
|
3 729
+2%
|
3 380
-9%
|
3 124
-8%
|
2 967
-5%
|
2 840
-4%
|
2 821
-1%
|
2 901
+3%
|
2 888
0%
|
3 525
+22%
|
4 272
+21%
|
4 328
+1%
|
|
| Liabilities | ||||||||||||||||||||||
| Accounts Payable |
98
|
103
|
127
|
168
|
181
|
217
|
97
|
104
|
149
|
133
|
160
|
159
|
143
|
209
|
154
|
146
|
224
|
210
|
242
|
239
|
236
|
|
| Accrued Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
15
|
18
|
58
|
189
|
145
|
143
|
183
|
191
|
235
|
268
|
338
|
411
|
563
|
545
|
614
|
|
| Short-Term Debt |
5
|
12
|
12
|
11
|
16
|
18
|
9
|
24
|
18
|
952
|
1 073
|
560
|
543
|
925
|
1 087
|
746
|
676
|
512
|
423
|
806
|
435
|
|
| Current Portion of Long-Term Debt |
17
|
4
|
0
|
0
|
0
|
0
|
38
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
4
|
6
|
6
|
6
|
5
|
6
|
|
| Other Current Liabilities |
175
|
186
|
106
|
85
|
37
|
87
|
661
|
699
|
1 150
|
88
|
119
|
109
|
222
|
218
|
174
|
98
|
75
|
71
|
140
|
233
|
268
|
|
| Total Current Liabilities |
294
|
305
|
245
|
264
|
233
|
322
|
819
|
845
|
1 375
|
1 362
|
1 497
|
972
|
1 090
|
1 541
|
1 651
|
1 261
|
1 319
|
1 210
|
1 374
|
1 829
|
1 559
|
|
| Long-Term Debt |
4
|
0
|
0
|
0
|
0
|
0
|
103
|
0
|
0
|
0
|
50
|
767
|
595
|
67
|
11
|
230
|
73
|
41
|
100
|
160
|
75
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
7
|
6
|
|
| Minority Interest |
0
|
0
|
2
|
3
|
0
|
65
|
61
|
42
|
15
|
16
|
119
|
17
|
25
|
5
|
9
|
12
|
61
|
52
|
64
|
3
|
7
|
|
| Other Liabilities |
20
|
23
|
27
|
32
|
40
|
128
|
222
|
284
|
350
|
405
|
455
|
172
|
179
|
131
|
129
|
126
|
123
|
133
|
138
|
145
|
157
|
|
| Total Liabilities |
318
N/A
|
328
+3%
|
271
-17%
|
292
+8%
|
274
-6%
|
514
+88%
|
1 205
+134%
|
1 171
-3%
|
1 741
+49%
|
1 751
+1%
|
1 883
+8%
|
1 928
+2%
|
1 890
-2%
|
1 735
-8%
|
1 781
+3%
|
1 605
-10%
|
1 575
-2%
|
1 436
-9%
|
1 676
+17%
|
2 144
+28%
|
1 804
-16%
|
|
| Equity | ||||||||||||||||||||||
| Common Stock |
500
|
500
|
630
|
630
|
741
|
741
|
741
|
741
|
741
|
741
|
741
|
800
|
800
|
800
|
800
|
800
|
800
|
800
|
800
|
800
|
800
|
|
| Retained Earnings |
0
|
0
|
19
|
198
|
365
|
489
|
947
|
1 065
|
1 145
|
1 236
|
1 187
|
652
|
559
|
569
|
443
|
477
|
591
|
728
|
1 084
|
1 358
|
1 745
|
|
| Additional Paid In Capital |
0
|
0
|
0
|
0
|
332
|
332
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
4
|
15
|
44
|
83
|
82
|
0
|
125
|
137
|
184
|
62
|
65
|
77
|
34
|
30
|
21
|
|
| Total Equity |
500
N/A
|
500
N/A
|
649
+30%
|
828
+27%
|
1 438
+74%
|
1 562
+9%
|
1 684
+8%
|
1 791
+6%
|
1 842
+3%
|
1 895
+3%
|
1 846
-3%
|
1 452
-21%
|
1 234
-15%
|
1 232
0%
|
1 058
-14%
|
1 215
+15%
|
1 326
+9%
|
1 452
+9%
|
1 849
+27%
|
2 128
+15%
|
2 524
+19%
|
|
| Total Liabilities & Equity |
818
N/A
|
829
+1%
|
920
+11%
|
1 120
+22%
|
1 712
+53%
|
2 076
+21%
|
2 889
+39%
|
2 962
+3%
|
3 583
+21%
|
3 646
+2%
|
3 729
+2%
|
3 380
-9%
|
3 124
-8%
|
2 967
-5%
|
2 840
-4%
|
2 821
-1%
|
2 901
+3%
|
2 888
0%
|
3 525
+22%
|
4 272
+21%
|
4 328
+1%
|
|
| Shares Outstanding | ||||||||||||||||||||||
| Common Shares Outstanding |
54
|
54
|
68
|
68
|
80
|
80
|
80
|
80
|
80
|
80
|
80
|
80
|
80
|
80
|
80
|
80
|
80
|
80
|
80
|
80
|
80
|
|