Selvas Healthcare Inc
KOSDAQ:208370
Balance Sheet
Balance Sheet Decomposition
Selvas Healthcare Inc
Selvas Healthcare Inc
Balance Sheet
Selvas Healthcare Inc
| 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 |
1 397
|
1 369
|
4 715
|
3 286
|
1 429
|
12 943
|
9 641
|
9 872
|
4 399
|
9 818
|
13 765
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash Equivalents |
1 397
|
1 369
|
4 715
|
3 286
|
1 429
|
12 943
|
9 641
|
9 872
|
4 399
|
9 818
|
13 765
|
|
| Short-Term Investments |
10 000
|
10 192
|
0
|
0
|
0
|
0
|
4 000
|
5 000
|
2 662
|
14 462
|
12 323
|
|
| Total Receivables |
12
|
25
|
5 527
|
10 777
|
5 720
|
2 508
|
2 573
|
4 020
|
4 500
|
5 851
|
9 531
|
|
| Accounts Receivables |
12
|
10
|
4 848
|
10 067
|
5 498
|
2 403
|
1 878
|
3 301
|
3 746
|
5 158
|
8 612
|
|
| Other Receivables |
0
|
15
|
679
|
710
|
222
|
105
|
695
|
719
|
754
|
692
|
919
|
|
| Inventory |
0
|
0
|
7 482
|
7 202
|
8 368
|
4 889
|
4 517
|
5 208
|
8 897
|
9 960
|
7 588
|
|
| Other Current Assets |
0
|
0
|
1 224
|
1 060
|
502
|
3 316
|
3 473
|
3 986
|
3 083
|
690
|
760
|
|
| Total Current Assets |
11 408
|
11 586
|
18 948
|
22 326
|
16 018
|
23 656
|
24 205
|
28 086
|
23 542
|
40 781
|
43 968
|
|
| PP&E Net |
0
|
0
|
13 574
|
19 310
|
18 293
|
17 937
|
13 726
|
14 132
|
16 017
|
15 928
|
16 463
|
|
| PP&E Gross |
0
|
0
|
0
|
0
|
18 293
|
17 937
|
13 726
|
14 132
|
16 017
|
15 928
|
16 463
|
|
| Accumulated Depreciation |
0
|
0
|
0
|
0
|
6 182
|
5 855
|
7 299
|
7 962
|
5 402
|
5 326
|
5 059
|
|
| Intangible Assets |
0
|
0
|
12 093
|
4 568
|
3 141
|
2 312
|
1 143
|
740
|
533
|
314
|
142
|
|
| Goodwill |
0
|
0
|
0
|
7 372
|
2 526
|
2 526
|
2 526
|
2 526
|
2 526
|
2 526
|
2 526
|
|
| Note Receivable |
0
|
0
|
464
|
734
|
267
|
59
|
8
|
44
|
347
|
334
|
269
|
|
| Long-Term Investments |
0
|
0
|
100
|
100
|
424
|
348
|
3 263
|
3 183
|
2 775
|
6 117
|
6 226
|
|
| Other Long-Term Assets |
0
|
0
|
302
|
286
|
589
|
269
|
267
|
273
|
294
|
681
|
630
|
|
| Other Assets |
0
|
0
|
0
|
7 372
|
2 526
|
2 526
|
2 526
|
2 526
|
2 526
|
2 526
|
2 526
|
|
| Total Assets |
11 408
N/A
|
11 586
+2%
|
45 482
+293%
|
54 696
+20%
|
41 259
-25%
|
47 107
+14%
|
45 137
-4%
|
48 984
+9%
|
46 034
-6%
|
66 680
+45%
|
70 223
+5%
|
|
| Liabilities | ||||||||||||
| Accounts Payable |
0
|
0
|
136
|
1 197
|
996
|
161
|
157
|
409
|
246
|
337
|
248
|
|
| Accrued Liabilities |
0
|
0
|
0
|
0
|
900
|
705
|
814
|
826
|
1 030
|
1 474
|
1 455
|
|
| Short-Term Debt |
0
|
0
|
0
|
5 398
|
4 380
|
3 000
|
3 000
|
0
|
788
|
833
|
1 652
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
0
|
12 000
|
11 234
|
11 045
|
9 705
|
13 982
|
5 400
|
2 248
|
799
|
|
| Other Current Liabilities |
17
|
0
|
4 394
|
2 368
|
2 149
|
1 649
|
1 577
|
1 699
|
1 406
|
1 247
|
1 289
|
|
| Total Current Liabilities |
17
|
0
|
4 530
|
20 964
|
19 658
|
16 559
|
15 254
|
16 916
|
8 870
|
6 139
|
5 444
|
|
| Long-Term Debt |
1 093
|
1 120
|
12 700
|
5 700
|
6 175
|
5 430
|
3 946
|
2 771
|
1 645
|
158
|
545
|
|
| Deferred Income Tax |
19
|
20
|
0
|
0
|
609
|
787
|
782
|
982
|
1 429
|
110
|
257
|
|
| Other Liabilities |
0
|
0
|
1 335
|
218
|
211
|
193
|
262
|
254
|
330
|
176
|
177
|
|
| Total Liabilities |
1 129
N/A
|
1 140
+1%
|
18 566
+1 529%
|
26 882
+45%
|
26 654
-1%
|
22 969
-14%
|
20 243
-12%
|
20 924
+3%
|
12 274
-41%
|
6 583
-46%
|
6 423
-2%
|
|
| Equity | ||||||||||||
| Common Stock |
540
|
540
|
6 323
|
6 574
|
7 028
|
10 834
|
10 840
|
10 840
|
10 840
|
12 840
|
12 870
|
|
| Retained Earnings |
20
|
147
|
3 334
|
2 218
|
18 239
|
21 381
|
20 622
|
18 151
|
14 558
|
9 112
|
5 960
|
|
| Additional Paid In Capital |
9 759
|
9 759
|
15 330
|
18 718
|
25 701
|
31 876
|
31 892
|
31 812
|
31 892
|
50 646
|
50 933
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
310
|
2 972
|
2 979
|
3 622
|
5 374
|
5 104
|
5 104
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
177
|
177
|
177
|
177
|
177
|
177
|
177
|
|
| Other Equity |
0
|
0
|
1 929
|
304
|
17
|
14
|
18
|
114
|
388
|
795
|
1 030
|
|
| Total Equity |
10 279
N/A
|
10 446
+2%
|
26 916
+158%
|
27 814
+3%
|
14 605
-47%
|
24 137
+65%
|
24 893
+3%
|
28 060
+13%
|
33 759
+20%
|
60 097
+78%
|
63 801
+6%
|
|
| Total Liabilities & Equity |
11 408
N/A
|
11 586
+2%
|
45 482
+293%
|
54 696
+20%
|
41 259
-25%
|
47 107
+14%
|
45 137
-4%
|
48 984
+9%
|
46 034
-6%
|
66 680
+45%
|
70 223
+5%
|
|
| Shares Outstanding | ||||||||||||
| Common Shares Outstanding |
1
|
1
|
13
|
13
|
13
|
22
|
22
|
22
|
22
|
26
|
26
|
|
| Preferred Shares Outstanding |
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
|