Vincent Medical Holdings Ltd
HKEX:1612
Balance Sheet
Balance Sheet Decomposition
Vincent Medical Holdings Ltd
Current Assets | 572.7m |
Cash & Short-Term Investments | 175.8m |
Receivables | 187.2m |
Other Current Assets | 209.7m |
Non-Current Assets | 214m |
Long-Term Investments | 32.8m |
PP&E | 149m |
Intangibles | 4.8m |
Other Non-Current Assets | 27.3m |
Current Liabilities | 236.6m |
Accounts Payable | 59.9m |
Short-Term Debt | 21m |
Other Current Liabilities | 155.7m |
Non-Current Liabilities | 8.1m |
Long-Term Debt | 1.8m |
Other Non-Current Liabilities | 6.3m |
Balance Sheet
Vincent Medical Holdings Ltd
Dec-2014 | Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|
Assets | |||||||||||
Cash & Cash Equivalents |
62
|
69
|
222
|
113
|
81
|
70
|
169
|
173
|
159
|
176
|
|
Cash |
62
|
69
|
222
|
113
|
81
|
70
|
169
|
173
|
159
|
176
|
|
Total Receivables |
89
|
87
|
75
|
119
|
127
|
126
|
182
|
184
|
176
|
187
|
|
Accounts Receivables |
89
|
87
|
75
|
115
|
127
|
126
|
182
|
184
|
176
|
187
|
|
Other Receivables |
0
|
0
|
0
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Inventory |
67
|
65
|
88
|
97
|
96
|
119
|
279
|
243
|
174
|
174
|
|
Other Current Assets |
15
|
17
|
29
|
42
|
47
|
68
|
95
|
41
|
40
|
36
|
|
Total Current Assets |
233
|
239
|
414
|
371
|
351
|
382
|
724
|
641
|
549
|
573
|
|
PP&E Net |
50
|
45
|
40
|
47
|
54
|
90
|
126
|
123
|
122
|
149
|
|
PP&E Gross |
50
|
45
|
40
|
47
|
54
|
90
|
126
|
123
|
122
|
0
|
|
Accumulated Depreciation |
60
|
57
|
64
|
79
|
87
|
99
|
119
|
139
|
144
|
0
|
|
Intangible Assets |
0
|
14
|
15
|
26
|
32
|
31
|
28
|
12
|
8
|
5
|
|
Goodwill |
0
|
10
|
10
|
4
|
2
|
0
|
0
|
0
|
0
|
0
|
|
Long-Term Investments |
13
|
13
|
16
|
76
|
97
|
65
|
66
|
55
|
30
|
33
|
|
Other Long-Term Assets |
0
|
0
|
0
|
0
|
2
|
2
|
2
|
15
|
17
|
27
|
|
Other Assets |
0
|
10
|
10
|
4
|
2
|
0
|
0
|
0
|
0
|
0
|
|
Total Assets |
296
N/A
|
320
+8%
|
495
+55%
|
525
+6%
|
537
+2%
|
570
+6%
|
947
+66%
|
846
-11%
|
727
-14%
|
787
+8%
|
|
Liabilities | |||||||||||
Accounts Payable |
32
|
25
|
33
|
43
|
41
|
43
|
89
|
65
|
42
|
60
|
|
Accrued Liabilities |
0
|
0
|
0
|
0
|
24
|
26
|
70
|
45
|
41
|
0
|
|
Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
31
|
69
|
55
|
39
|
21
|
|
Current Portion of Long-Term Debt |
1
|
1
|
3
|
10
|
17
|
11
|
14
|
3
|
17
|
15
|
|
Other Current Liabilities |
95
|
71
|
54
|
55
|
16
|
28
|
88
|
64
|
78
|
141
|
|
Total Current Liabilities |
128
|
97
|
90
|
108
|
98
|
139
|
331
|
233
|
217
|
237
|
|
Long-Term Debt |
0
|
4
|
1
|
0
|
0
|
12
|
1
|
5
|
5
|
2
|
|
Deferred Income Tax |
0
|
2
|
2
|
2
|
5
|
6
|
10
|
8
|
6
|
5
|
|
Minority Interest |
30
|
48
|
50
|
50
|
60
|
62
|
6
|
2
|
1
|
1
|
|
Total Liabilities |
158
N/A
|
151
-5%
|
144
-4%
|
160
+11%
|
163
+2%
|
218
+34%
|
335
+54%
|
248
-26%
|
229
-8%
|
245
+7%
|
|
Equity | |||||||||||
Common Stock |
12
|
12
|
6
|
6
|
6
|
6
|
7
|
7
|
7
|
7
|
|
Retained Earnings |
118
|
155
|
181
|
198
|
229
|
243
|
441
|
416
|
368
|
535
|
|
Additional Paid In Capital |
0
|
0
|
171
|
162
|
152
|
142
|
158
|
163
|
162
|
0
|
|
Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
6
|
27
|
1
|
4
|
23
|
0
|
|
Treasury Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Other Equity |
9
|
2
|
8
|
1
|
7
|
11
|
7
|
17
|
16
|
0
|
|
Total Equity |
139
N/A
|
169
+22%
|
351
+107%
|
365
+4%
|
374
+3%
|
352
-6%
|
612
+74%
|
598
-2%
|
498
-17%
|
542
+9%
|
|
Total Liabilities & Equity |
296
N/A
|
320
+8%
|
495
+55%
|
525
+6%
|
537
+2%
|
570
+6%
|
947
+66%
|
846
-11%
|
727
-14%
|
787
+8%
|
|
Shares Outstanding | |||||||||||
Common Shares Outstanding |
510
|
510
|
638
|
638
|
638
|
638
|
651
|
655
|
653
|
653
|