Asia Gate Holdings Co Ltd
TSE:1783
Balance Sheet
Balance Sheet Decomposition
Asia Gate Holdings Co Ltd
Asia Gate Holdings Co Ltd
Balance Sheet
Asia Gate Holdings Co Ltd
| Sep-2002 | Sep-2003 | Sep-2004 | Sep-2005 | Sep-2006 | Sep-2007 | Sep-2008 | Sep-2009 | Sep-2010 | Sep-2011 | Sep-2012 | Sep-2013 | Sep-2014 | Sep-2015 | Sep-2016 | Sep-2017 | Sep-2018 | Sep-2019 | Sep-2020 | Sep-2021 | Sep-2022 | Sep-2023 | Sep-2024 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||||||||||||||||
| Cash & Cash Equivalents |
1 114
|
1 162
|
674
|
2 008
|
9 614
|
3 034
|
3 579
|
3 159
|
2 706
|
2 864
|
2 625
|
4 020
|
2 312
|
1 749
|
489
|
1 159
|
3 394
|
836
|
539
|
2 086
|
1 760
|
2 757
|
2 966
|
1 784
|
|
| Cash Equivalents |
1 114
|
1 162
|
674
|
2 008
|
9 614
|
3 034
|
3 579
|
3 159
|
2 706
|
2 864
|
2 625
|
4 020
|
2 312
|
1 749
|
489
|
1 159
|
3 394
|
836
|
539
|
2 086
|
1 760
|
2 757
|
2 966
|
1 784
|
|
| Short-Term Investments |
2
|
2
|
22
|
72
|
0
|
1 542
|
997
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Receivables |
562
|
681
|
828
|
391
|
561
|
566
|
642
|
391
|
339
|
425
|
560
|
291
|
386
|
311
|
370
|
376
|
500
|
414
|
111
|
35
|
281
|
151
|
550
|
28
|
|
| Accounts Receivables |
317
|
436
|
547
|
158
|
477
|
619
|
1 600
|
154
|
140
|
393
|
525
|
274
|
361
|
297
|
347
|
349
|
483
|
400
|
39
|
4
|
264
|
147
|
537
|
23
|
|
| Other Receivables |
245
|
245
|
281
|
233
|
84
|
1 185
|
2 242
|
545
|
479
|
32
|
35
|
17
|
25
|
14
|
22
|
27
|
16
|
14
|
71
|
31
|
16
|
3
|
14
|
5
|
|
| Inventory |
257
|
241
|
315
|
304
|
234
|
416
|
222
|
234
|
574
|
562
|
495
|
43
|
1 595
|
2 017
|
2 726
|
3 256
|
2 713
|
5 207
|
4 480
|
345
|
3 090
|
2 334
|
8 579
|
5 037
|
|
| Other Current Assets |
41
|
70
|
39
|
21
|
876
|
1 477
|
108
|
193
|
143
|
67
|
150
|
81
|
84
|
179
|
197
|
160
|
98
|
322
|
396
|
190
|
681
|
830
|
320
|
663
|
|
| Total Current Assets |
1 976
|
2 157
|
1 879
|
2 795
|
11 284
|
7 035
|
5 549
|
3 977
|
3 762
|
3 917
|
3 830
|
4 435
|
4 376
|
4 256
|
3 782
|
4 951
|
6 705
|
6 778
|
5 526
|
2 656
|
5 811
|
6 072
|
12 415
|
7 512
|
|
| PP&E Net |
1 197
|
1 131
|
1 048
|
1 029
|
5 322
|
6 499
|
4 392
|
2 372
|
2 590
|
3 829
|
3 667
|
2 955
|
2 275
|
2 241
|
2 208
|
2 174
|
2 159
|
2 159
|
1 000
|
408
|
23
|
37
|
790
|
1 068
|
|
| PP&E Gross |
1 197
|
1 131
|
1 048
|
1 029
|
0
|
0
|
0
|
2 372
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Accumulated Depreciation |
2 785
|
2 846
|
2 756
|
2 759
|
0
|
0
|
0
|
48
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Intangible Assets |
7
|
7
|
8
|
17
|
28
|
26
|
17
|
4
|
9
|
8
|
14
|
10
|
6
|
6
|
6
|
4
|
6
|
6
|
4
|
7
|
0
|
45
|
119
|
5
|
|
| Goodwill |
0
|
0
|
0
|
0
|
581
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
73
|
0
|
0
|
0
|
0
|
0
|
326
|
258
|
1 311
|
984
|
655
|
328
|
|
| Note Receivable |
117
|
104
|
112
|
30
|
40
|
8
|
2
|
3 086
|
3 255
|
2 348
|
371
|
326
|
775
|
450
|
384
|
347
|
132
|
125
|
108
|
0
|
0
|
0
|
0
|
0
|
|
| Long-Term Investments |
308
|
304
|
306
|
231
|
3 430
|
2 149
|
3 071
|
2 463
|
760
|
1 135
|
890
|
808
|
1 254
|
687
|
2 660
|
2 365
|
2 312
|
4 933
|
3 139
|
1 737
|
0
|
0
|
0
|
0
|
|
| Other Long-Term Assets |
92
|
6
|
42
|
15
|
74
|
256
|
201
|
2 207
|
1 623
|
2 096
|
141
|
136
|
89
|
79
|
73
|
38
|
28
|
182
|
195
|
226
|
327
|
408
|
235
|
325
|
|
| Other Assets |
0
|
0
|
0
|
0
|
581
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
73
|
0
|
0
|
0
|
0
|
0
|
326
|
258
|
1 311
|
984
|
655
|
328
|
|
| Total Assets |
3 696
N/A
|
3 697
+0%
|
3 310
-10%
|
4 087
+23%
|
20 759
+408%
|
15 973
-23%
|
13 233
-17%
|
9 696
-27%
|
8 753
-10%
|
9 141
+4%
|
8 631
-6%
|
8 399
-3%
|
8 670
+3%
|
7 561
-13%
|
8 967
+19%
|
9 804
+9%
|
11 341
+16%
|
14 183
+25%
|
10 297
-27%
|
5 292
-49%
|
7 472
+41%
|
7 546
+1%
|
14 215
+88%
|
9 237
-35%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
269
|
309
|
333
|
161
|
381
|
372
|
291
|
261
|
254
|
303
|
436
|
261
|
251
|
260
|
278
|
241
|
460
|
325
|
0
|
0
|
630
|
242
|
1 613
|
1
|
|
| Accrued Liabilities |
29
|
14
|
26
|
10
|
35
|
11
|
96
|
37
|
17
|
5
|
20
|
22
|
48
|
33
|
36
|
34
|
38
|
40
|
55
|
282
|
78
|
11
|
6
|
74
|
|
| Short-Term Debt |
1 196
|
819
|
883
|
139
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
495
|
2
|
0
|
0
|
0
|
0
|
339
|
30
|
460
|
0
|
3 349
|
51
|
|
| Current Portion of Long-Term Debt |
341
|
162
|
80
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
17
|
46
|
82
|
199
|
555
|
620
|
691
|
403
|
1 077
|
1 719
|
|
| Other Current Liabilities |
139
|
221
|
164
|
269
|
414
|
517
|
393
|
413
|
316
|
289
|
266
|
259
|
418
|
357
|
513
|
486
|
495
|
416
|
781
|
352
|
205
|
398
|
735
|
220
|
|
| Total Current Liabilities |
1 974
|
1 525
|
1 486
|
580
|
829
|
901
|
780
|
711
|
587
|
597
|
722
|
543
|
1 212
|
651
|
844
|
806
|
1 075
|
980
|
1 729
|
1 284
|
2 064
|
1 053
|
6 781
|
2 065
|
|
| Long-Term Debt |
329
|
350
|
224
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
32
|
744
|
1 527
|
4 742
|
4 336
|
537
|
27
|
6
|
725
|
735
|
|
| Deferred Income Tax |
0
|
0
|
10
|
16
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
6
|
5
|
4
|
23
|
12
|
21
|
11
|
19
|
0
|
1
|
0
|
0
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
0
|
174
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
10
|
10
|
0
|
0
|
0
|
0
|
|
| Other Liabilities |
153
|
214
|
239
|
297
|
548
|
467
|
481
|
505
|
527
|
542
|
504
|
450
|
476
|
475
|
486
|
535
|
560
|
648
|
426
|
75
|
154
|
83
|
93
|
61
|
|
| Total Liabilities |
2 456
N/A
|
2 088
-15%
|
1 960
-6%
|
892
-54%
|
1 377
+54%
|
1 542
+12%
|
1 261
-18%
|
1 216
-4%
|
1 114
-8%
|
1 139
+2%
|
1 226
+8%
|
993
-19%
|
1 694
+71%
|
1 131
-33%
|
1 366
+21%
|
2 108
+54%
|
3 174
+51%
|
6 391
+101%
|
6 513
+2%
|
1 925
-70%
|
2 244
+17%
|
1 144
-49%
|
7 599
+564%
|
2 860
-62%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
993
|
1 487
|
1 539
|
2 717
|
3 500
|
3 500
|
3 500
|
3 500
|
3 500
|
3 500
|
3 500
|
3 500
|
3 500
|
3 500
|
4 011
|
4 011
|
4 011
|
4 011
|
4 036
|
4 214
|
6 571
|
6 634
|
6 634
|
6 634
|
|
| Retained Earnings |
599
|
1 283
|
1 659
|
2 179
|
215
|
3 990
|
6 432
|
6 155
|
6 999
|
482
|
1 094
|
102
|
531
|
1 257
|
1 039
|
972
|
473
|
509
|
4 225
|
5 205
|
5 934
|
4 884
|
4 670
|
4 909
|
|
| Additional Paid In Capital |
910
|
1 404
|
1 456
|
2 634
|
15 752
|
15 552
|
15 552
|
11 769
|
11 769
|
5 651
|
5 651
|
4 578
|
4 578
|
4 108
|
4 618
|
4 618
|
4 618
|
4 618
|
4 643
|
4 822
|
4 590
|
4 653
|
4 653
|
4 653
|
|
| Unrealized Security Profit/Loss |
64
|
1
|
15
|
23
|
84
|
26
|
43
|
30
|
27
|
35
|
22
|
0
|
0
|
6
|
3
|
40
|
14
|
321
|
586
|
492
|
0
|
0
|
0
|
0
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
0
|
604
|
604
|
604
|
604
|
604
|
604
|
604
|
604
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
27
|
26
|
34
|
34
|
73
|
8
|
1
|
2
|
7
|
84
|
28
|
0
|
0
|
0
|
0
|
|
| Total Equity |
1 240
N/A
|
1 609
+30%
|
1 351
-16%
|
3 195
+136%
|
19 383
+507%
|
14 431
-26%
|
11 972
-17%
|
8 481
-29%
|
7 639
-10%
|
8 003
+5%
|
7 405
-7%
|
7 405
N/A
|
6 976
-6%
|
6 430
-8%
|
7 602
+18%
|
7 696
+1%
|
8 167
+6%
|
7 792
-5%
|
3 784
-51%
|
3 367
-11%
|
5 228
+55%
|
6 402
+22%
|
6 616
+3%
|
6 377
-4%
|
|
| Total Liabilities & Equity |
3 696
N/A
|
3 697
+0%
|
3 310
-10%
|
4 087
+23%
|
20 759
+408%
|
15 973
-23%
|
13 233
-17%
|
9 696
-27%
|
8 753
-10%
|
9 141
+4%
|
8 631
-6%
|
8 399
-3%
|
8 670
+3%
|
7 561
-13%
|
8 967
+19%
|
9 804
+9%
|
11 341
+16%
|
14 183
+25%
|
10 297
-27%
|
5 292
-49%
|
7 472
+41%
|
7 546
+1%
|
14 215
+88%
|
9 237
-35%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
2
|
5
|
6
|
16
|
42
|
40
|
40
|
40
|
40
|
40
|
40
|
40
|
40
|
42
|
57
|
57
|
57
|
57
|
58
|
66
|
168
|
170
|
170
|
170
|
|