LifeTech Scientific Corp
HKEX:1302
Balance Sheet
Balance Sheet Decomposition
LifeTech Scientific Corp
Current Assets | 2.2B |
Cash & Short-Term Investments | 1.2B |
Receivables | 568.2m |
Other Current Assets | 483.6m |
Non-Current Assets | 2.5B |
Long-Term Investments | 804.1m |
PP&E | 921.5m |
Intangibles | 656.7m |
Other Non-Current Assets | 83m |
Current Liabilities | 770.1m |
Accounts Payable | 710.2m |
Other Current Liabilities | 60m |
Non-Current Liabilities | 556m |
Long-Term Debt | 561.3m |
Other Non-Current Liabilities | -5.3m |
Balance Sheet
LifeTech Scientific Corp
Dec-2014 | Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|
Assets | |||||||||||
Cash & Cash Equivalents |
256
|
255
|
645
|
452
|
353
|
299
|
972
|
1 119
|
834
|
979
|
|
Cash |
256
|
255
|
645
|
452
|
353
|
299
|
972
|
1 119
|
834
|
979
|
|
Short-Term Investments |
0
|
0
|
0
|
0
|
5
|
50
|
171
|
357
|
0
|
200
|
|
Total Receivables |
77
|
96
|
112
|
102
|
108
|
100
|
145
|
162
|
216
|
568
|
|
Accounts Receivables |
65
|
71
|
83
|
74
|
91
|
73
|
107
|
110
|
137
|
105
|
|
Other Receivables |
12
|
25
|
28
|
28
|
16
|
27
|
38
|
52
|
78
|
463
|
|
Inventory |
31
|
38
|
40
|
39
|
71
|
99
|
100
|
129
|
241
|
484
|
|
Other Current Assets |
14
|
12
|
15
|
14
|
42
|
58
|
158
|
69
|
106
|
0
|
|
Total Current Assets |
388
|
401
|
812
|
607
|
578
|
606
|
1 545
|
1 837
|
1 397
|
2 231
|
|
PP&E Net |
61
|
272
|
348
|
330
|
353
|
452
|
500
|
744
|
816
|
921
|
|
PP&E Gross |
61
|
272
|
348
|
330
|
353
|
452
|
500
|
744
|
816
|
0
|
|
Accumulated Depreciation |
32
|
35
|
39
|
50
|
69
|
98
|
127
|
158
|
179
|
0
|
|
Intangible Assets |
53
|
78
|
111
|
152
|
203
|
259
|
305
|
365
|
442
|
657
|
|
Note Receivable |
0
|
0
|
6
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Long-Term Investments |
3
|
3
|
3
|
130
|
308
|
334
|
569
|
191
|
972
|
804
|
|
Other Long-Term Assets |
61
|
48
|
50
|
51
|
90
|
122
|
36
|
47
|
63
|
83
|
|
Total Assets |
566
N/A
|
802
+42%
|
1 330
+66%
|
1 270
-5%
|
1 531
+21%
|
1 772
+16%
|
2 955
+67%
|
3 184
+8%
|
3 690
+16%
|
4 696
+27%
|
|
Liabilities | |||||||||||
Accounts Payable |
6
|
24
|
32
|
21
|
19
|
10
|
19
|
31
|
63
|
710
|
|
Accrued Liabilities |
31
|
45
|
60
|
65
|
91
|
118
|
144
|
237
|
291
|
0
|
|
Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Current Portion of Long-Term Debt |
0
|
0
|
20
|
0
|
2
|
125
|
181
|
11
|
5
|
6
|
|
Other Current Liabilities |
29
|
52
|
109
|
70
|
96
|
89
|
150
|
203
|
226
|
54
|
|
Total Current Liabilities |
66
|
121
|
221
|
156
|
208
|
341
|
494
|
482
|
585
|
770
|
|
Long-Term Debt |
78
|
145
|
180
|
0
|
22
|
228
|
5
|
140
|
147
|
561
|
|
Minority Interest |
5
|
0
|
3
|
3
|
3
|
10
|
18
|
27
|
21
|
46
|
|
Other Liabilities |
266
|
355
|
58
|
57
|
57
|
41
|
98
|
32
|
37
|
41
|
|
Total Liabilities |
415
N/A
|
622
+50%
|
462
-26%
|
217
-53%
|
291
+34%
|
620
+113%
|
614
-1%
|
680
+11%
|
790
+16%
|
1 326
+68%
|
|
Equity | |||||||||||
Common Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Retained Earnings |
103
|
74
|
98
|
267
|
452
|
373
|
730
|
879
|
1 077
|
3 370
|
|
Additional Paid In Capital |
252
|
252
|
768
|
785
|
798
|
779
|
1 608
|
1 621
|
1 628
|
0
|
|
Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
191
|
0
|
|
Treasury Stock |
0
|
0
|
0
|
0
|
10
|
0
|
0
|
0
|
0
|
0
|
|
Other Equity |
2
|
2
|
1
|
0
|
1
|
1
|
2
|
4
|
4
|
0
|
|
Total Equity |
151
N/A
|
180
+19%
|
868
+381%
|
1 053
+21%
|
1 240
+18%
|
1 152
-7%
|
2 340
+103%
|
2 504
+7%
|
2 900
+16%
|
3 370
+16%
|
|
Total Liabilities & Equity |
566
N/A
|
802
+42%
|
1 330
+66%
|
1 270
-5%
|
1 531
+21%
|
1 772
+16%
|
2 955
+67%
|
3 184
+8%
|
3 690
+16%
|
4 696
+27%
|
|
Shares Outstanding | |||||||||||
Common Shares Outstanding |
4 000
|
4 000
|
4 321
|
4 329
|
4 329
|
4 320
|
4 627
|
4 630
|
4 630
|
4 630
|