AyalaLand Logistics Holdings Corp
XPHS:ALLHC
Balance Sheet
Balance Sheet Decomposition
AyalaLand Logistics Holdings Corp
AyalaLand Logistics Holdings Corp
Balance Sheet
AyalaLand Logistics Holdings Corp
| Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | ||
|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||
| Cash & Cash Equivalents |
368
|
255
|
220
|
178
|
0
|
0
|
11
|
215
|
243
|
|
| Cash |
177
|
79
|
193
|
145
|
0
|
0
|
0
|
203
|
243
|
|
| Cash Equivalents |
191
|
176
|
28
|
33
|
0
|
0
|
11
|
12
|
0
|
|
| Short-Term Investments |
1 769
|
713
|
700
|
4
|
5
|
5
|
5
|
5
|
5
|
|
| Total Receivables |
1 918
|
1 119
|
2 998
|
3 610
|
3 123
|
3 288
|
3 789
|
3 571
|
4 918
|
|
| Accounts Receivables |
155
|
51
|
1 168
|
2 005
|
1 349
|
1 155
|
1 811
|
1 403
|
2 989
|
|
| Other Receivables |
2 073
|
1 068
|
1 830
|
1 605
|
1 774
|
2 133
|
1 978
|
2 169
|
1 929
|
|
| Inventory |
273
|
272
|
1 297
|
2 085
|
3 237
|
3 398
|
4 384
|
5 045
|
5 706
|
|
| Other Current Assets |
5
|
15
|
48
|
161
|
122
|
173
|
289
|
901
|
449
|
|
| Total Current Assets |
4 332
|
2 374
|
5 263
|
6 038
|
6 664
|
6 945
|
8 917
|
9 737
|
11 321
|
|
| PP&E Net |
36
|
37
|
42
|
1 365
|
1 295
|
1 924
|
2 226
|
2 300
|
2 703
|
|
| PP&E Gross |
36
|
37
|
42
|
1 365
|
1 295
|
1 924
|
2 226
|
2 300
|
2 703
|
|
| Accumulated Depreciation |
2 116
|
537
|
50
|
67
|
84
|
108
|
139
|
183
|
214
|
|
| Intangible Assets |
8
|
5
|
3
|
1
|
0
|
0
|
0
|
0
|
0
|
|
| Note Receivable |
0
|
0
|
45
|
480
|
729
|
1 128
|
2 293
|
3 428
|
3 325
|
|
| Long-Term Investments |
1 494
|
5 998
|
6 833
|
10 899
|
10 170
|
9 855
|
11 997
|
12 918
|
13 097
|
|
| Other Long-Term Assets |
144
|
509
|
788
|
585
|
497
|
533
|
209
|
238
|
294
|
|
| Total Assets |
6 015
N/A
|
8 924
+48%
|
12 974
+45%
|
19 369
+49%
|
19 354
0%
|
20 385
+5%
|
25 642
+26%
|
28 622
+12%
|
30 739
+7%
|
|
| Liabilities | ||||||||||
| Accounts Payable |
118
|
76
|
596
|
1 568
|
1 031
|
786
|
935
|
603
|
1 314
|
|
| Accrued Liabilities |
296
|
404
|
753
|
558
|
285
|
229
|
81
|
67
|
76
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
0
|
31
|
82
|
221
|
598
|
177
|
61
|
|
| Other Current Liabilities |
407
|
336
|
891
|
3 398
|
3 524
|
2 401
|
5 080
|
7 711
|
8 395
|
|
| Total Current Liabilities |
821
|
817
|
2 240
|
5 555
|
4 922
|
3 637
|
6 694
|
8 558
|
9 846
|
|
| Long-Term Debt |
0
|
0
|
0
|
1 702
|
1 670
|
3 515
|
3 598
|
4 013
|
4 099
|
|
| Deferred Income Tax |
201
|
208
|
215
|
125
|
111
|
92
|
244
|
261
|
275
|
|
| Minority Interest |
52
|
38
|
629
|
115
|
138
|
20
|
259
|
271
|
270
|
|
| Other Liabilities |
585
|
642
|
645
|
810
|
811
|
1 174
|
1 884
|
1 883
|
1 635
|
|
| Total Liabilities |
1 659
N/A
|
1 705
+3%
|
3 729
+119%
|
8 307
+123%
|
7 652
-8%
|
8 438
+10%
|
12 678
+50%
|
14 986
+18%
|
16 125
+8%
|
|
| Equity | ||||||||||
| Common Stock |
2 766
|
4 652
|
5 889
|
6 173
|
6 185
|
6 195
|
6 202
|
6 210
|
6 214
|
|
| Retained Earnings |
336
|
294
|
732
|
533
|
136
|
832
|
1 846
|
2 478
|
3 433
|
|
| Additional Paid In Capital |
1 599
|
3 942
|
5 773
|
6 000
|
6 007
|
6 016
|
6 020
|
6 021
|
6 024
|
|
| Unrealized Security Profit/Loss |
402
|
243
|
361
|
384
|
430
|
900
|
914
|
884
|
913
|
|
| Other Equity |
74
|
1 325
|
1 323
|
195
|
196
|
196
|
190
|
189
|
144
|
|
| Total Equity |
4 356
N/A
|
7 218
+66%
|
9 245
+28%
|
11 062
+20%
|
11 702
+6%
|
11 948
+2%
|
12 963
+8%
|
13 636
+5%
|
14 615
+7%
|
|
| Total Liabilities & Equity |
6 015
N/A
|
8 924
+48%
|
12 974
+45%
|
19 369
+49%
|
19 354
0%
|
20 385
+5%
|
25 642
+26%
|
28 622
+12%
|
30 739
+7%
|
|
| Shares Outstanding | ||||||||||
| Common Shares Outstanding |
4 888
|
4 502
|
6 125
|
6 302
|
6 302
|
6 302
|
6 302
|
6 302
|
6 302
|
|