China Medical System Holdings Ltd
F:2M7C
Balance Sheet
Balance Sheet Decomposition
China Medical System Holdings Ltd
China Medical System Holdings Ltd
Balance Sheet
China Medical System Holdings Ltd
| 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 |
29
|
36
|
70
|
129
|
137
|
103
|
883
|
616
|
668
|
488
|
244
|
509
|
482
|
856
|
815
|
1 365
|
2 668
|
3 386
|
4 376
|
4 311
|
3 707
|
|
| Cash |
0
|
0
|
70
|
129
|
137
|
103
|
883
|
616
|
668
|
488
|
244
|
509
|
482
|
856
|
815
|
1 365
|
2 668
|
3 386
|
4 376
|
4 311
|
3 707
|
|
| Cash Equivalents |
29
|
36
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Short-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
4
|
978
|
1 491
|
1 832
|
2 160
|
|
| Total Receivables |
91
|
116
|
88
|
142
|
190
|
227
|
315
|
446
|
550
|
624
|
868
|
1 197
|
2 524
|
1 592
|
1 824
|
1 676
|
1 788
|
2 330
|
2 231
|
1 865
|
1 866
|
|
| Accounts Receivables |
88
|
114
|
74
|
125
|
166
|
210
|
284
|
402
|
314
|
380
|
583
|
736
|
1 068
|
994
|
1 281
|
1 002
|
1 048
|
1 396
|
1 442
|
1 147
|
1 222
|
|
| Other Receivables |
3
|
2
|
14
|
17
|
24
|
17
|
31
|
44
|
236
|
244
|
285
|
461
|
1 455
|
598
|
543
|
674
|
740
|
935
|
789
|
718
|
643
|
|
| Inventory |
15
|
13
|
13
|
78
|
41
|
75
|
105
|
132
|
96
|
167
|
189
|
385
|
509
|
460
|
435
|
407
|
381
|
473
|
477
|
638
|
768
|
|
| Other Current Assets |
0
|
0
|
0
|
0
|
7
|
120
|
45
|
262
|
492
|
684
|
35
|
24
|
36
|
52
|
73
|
101
|
137
|
213
|
254
|
149
|
205
|
|
| Total Current Assets |
135
|
165
|
171
|
349
|
375
|
526
|
1 348
|
1 457
|
1 806
|
1 963
|
1 546
|
2 115
|
3 551
|
2 960
|
3 146
|
3 552
|
4 979
|
7 380
|
8 829
|
8 794
|
8 705
|
|
| PP&E Net |
25
|
30
|
35
|
36
|
37
|
24
|
25
|
124
|
150
|
316
|
344
|
454
|
505
|
551
|
574
|
863
|
1 161
|
1 320
|
495
|
474
|
448
|
|
| PP&E Gross |
25
|
30
|
35
|
36
|
37
|
24
|
25
|
124
|
150
|
316
|
344
|
454
|
505
|
551
|
574
|
863
|
1 161
|
1 320
|
495
|
474
|
448
|
|
| Accumulated Depreciation |
13
|
15
|
19
|
24
|
28
|
33
|
36
|
43
|
49
|
56
|
54
|
66
|
84
|
108
|
128
|
142
|
170
|
207
|
245
|
260
|
304
|
|
| Intangible Assets |
0
|
0
|
0
|
4
|
52
|
44
|
35
|
213
|
219
|
244
|
441
|
1 026
|
2 886
|
2 720
|
2 554
|
2 459
|
2 240
|
2 216
|
3 352
|
3 229
|
3 491
|
|
| Goodwill |
0
|
0
|
0
|
4
|
4
|
3
|
2
|
1 124
|
1 113
|
1 185
|
1 185
|
1 385
|
1 385
|
1 385
|
1 385
|
1 385
|
1 215
|
1 691
|
1 666
|
1 548
|
1 548
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
11
|
11
|
0
|
0
|
32
|
30
|
62
|
30
|
30
|
102
|
|
| Long-Term Investments |
0
|
1
|
1
|
3
|
4
|
11
|
10
|
8
|
109
|
130
|
1 308
|
1 322
|
1 363
|
2 435
|
2 733
|
2 860
|
3 055
|
3 088
|
3 342
|
3 615
|
3 701
|
|
| Other Long-Term Assets |
5
|
5
|
4
|
5
|
9
|
12
|
50
|
58
|
46
|
80
|
70
|
86
|
91
|
98
|
115
|
20
|
22
|
51
|
39
|
40
|
53
|
|
| Other Assets |
0
|
0
|
0
|
4
|
4
|
3
|
2
|
1 124
|
1 113
|
1 185
|
1 185
|
1 385
|
1 385
|
1 385
|
1 385
|
1 385
|
1 215
|
1 691
|
1 666
|
1 548
|
1 548
|
|
| Total Assets |
165
N/A
|
201
+22%
|
211
+5%
|
401
+90%
|
481
+20%
|
620
+29%
|
1 471
+137%
|
2 984
+103%
|
3 444
+15%
|
3 918
+14%
|
4 905
+25%
|
6 398
+30%
|
9 792
+53%
|
10 149
+4%
|
10 506
+4%
|
11 171
+6%
|
12 701
+14%
|
15 808
+24%
|
17 754
+12%
|
17 731
0%
|
18 048
+2%
|
|
| Liabilities | ||||||||||||||||||||||
| Accounts Payable |
65
|
94
|
36
|
94
|
63
|
53
|
36
|
129
|
111
|
151
|
79
|
208
|
138
|
130
|
106
|
44
|
135
|
146
|
178
|
579
|
627
|
|
| Accrued Liabilities |
0
|
0
|
0
|
0
|
0
|
22
|
19
|
49
|
46
|
64
|
76
|
95
|
270
|
252
|
228
|
309
|
450
|
464
|
368
|
281
|
330
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1 270
|
831
|
|
| Current Portion of Long-Term Debt |
9
|
10
|
29
|
0
|
0
|
113
|
28
|
252
|
404
|
314
|
484
|
464
|
1 612
|
65
|
25
|
703
|
7
|
1 121
|
1 799
|
15
|
17
|
|
| Other Current Liabilities |
10
|
99
|
44
|
1
|
10
|
15
|
26
|
37
|
21
|
62
|
52
|
136
|
1 376
|
211
|
191
|
491
|
319
|
350
|
532
|
341
|
196
|
|
| Total Current Liabilities |
84
|
203
|
109
|
96
|
73
|
203
|
109
|
468
|
582
|
591
|
789
|
903
|
3 396
|
658
|
551
|
1 548
|
912
|
2 081
|
2 877
|
2 049
|
1 516
|
|
| Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2 040
|
1 440
|
10
|
593
|
592
|
13
|
17
|
13
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
6
|
12
|
14
|
29
|
31
|
29
|
81
|
109
|
106
|
104
|
101
|
92
|
86
|
124
|
125
|
109
|
116
|
|
| Minority Interest |
2
|
1
|
1
|
1
|
0
|
1
|
0
|
16
|
17
|
13
|
0
|
56
|
58
|
54
|
48
|
43
|
69
|
95
|
148
|
36
|
92
|
|
| Other Liabilities |
0
|
0
|
0
|
0
|
42
|
36
|
30
|
26
|
21
|
22
|
45
|
33
|
22
|
18
|
10
|
5
|
7
|
164
|
1
|
0
|
0
|
|
| Total Liabilities |
85
N/A
|
202
+138%
|
108
-47%
|
95
-12%
|
121
+27%
|
253
+109%
|
153
-40%
|
538
+252%
|
651
+21%
|
654
+0%
|
914
+40%
|
1 102
+20%
|
3 582
+225%
|
2 874
-20%
|
2 151
-25%
|
1 698
-21%
|
1 667
-2%
|
3 055
+83%
|
3 164
+4%
|
2 211
-30%
|
1 736
-21%
|
|
| Equity | ||||||||||||||||||||||
| Common Stock |
84
|
0
|
0
|
35
|
32
|
32
|
38
|
51
|
75
|
83
|
83
|
85
|
85
|
85
|
85
|
85
|
85
|
84
|
84
|
84
|
84
|
|
| Retained Earnings |
5
|
5
|
95
|
127
|
172
|
249
|
392
|
603
|
950
|
1 395
|
2 149
|
2 776
|
3 689
|
4 752
|
5 874
|
7 011
|
8 707
|
10 609
|
12 589
|
13 638
|
14 543
|
|
| Additional Paid In Capital |
0
|
0
|
0
|
125
|
117
|
41
|
834
|
1 697
|
1 655
|
1 768
|
1 768
|
2 444
|
2 444
|
2 444
|
2 392
|
2 392
|
2 305
|
2 154
|
2 106
|
2 106
|
2 026
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
13
|
29
|
0
|
0
|
0
|
3
|
17
|
32
|
41
|
67
|
242
|
372
|
406
|
|
| Other Equity |
0
|
3
|
8
|
20
|
39
|
44
|
55
|
95
|
100
|
11
|
9
|
9
|
9
|
4
|
23
|
17
|
21
|
28
|
52
|
65
|
65
|
|
| Total Equity |
79
N/A
|
1
N/A
|
103
N/A
|
307
+198%
|
360
+17%
|
367
+2%
|
1 318
+259%
|
2 446
+86%
|
2 793
+14%
|
3 264
+17%
|
3 991
+22%
|
5 296
+33%
|
6 209
+17%
|
7 275
+17%
|
8 356
+15%
|
9 473
+13%
|
11 034
+16%
|
12 752
+16%
|
14 589
+14%
|
15 520
+6%
|
16 311
+5%
|
|
| Total Liabilities & Equity |
165
N/A
|
201
+22%
|
211
+5%
|
401
+90%
|
481
+20%
|
620
+29%
|
1 471
+137%
|
2 984
+103%
|
3 444
+15%
|
3 918
+14%
|
4 905
+25%
|
6 398
+30%
|
9 792
+53%
|
10 149
+4%
|
10 506
+4%
|
11 171
+6%
|
12 701
+14%
|
15 808
+24%
|
17 754
+12%
|
17 731
0%
|
18 048
+2%
|
|
| Shares Outstanding | ||||||||||||||||||||||
| Common Shares Outstanding |
1 417
|
1 417
|
1 417
|
1 417
|
1 417
|
1 422
|
1 716
|
2 415
|
2 415
|
2 415
|
2 415
|
2 487
|
2 487
|
2 487
|
2 480
|
2 480
|
2 471
|
2 457
|
2 452
|
2 452
|
2 440
|
|