Laboratorios Farmaceuticos ROVI SA
MAD:ROVI
Balance Sheet
Balance Sheet Decomposition
Laboratorios Farmaceuticos ROVI SA
Laboratorios Farmaceuticos ROVI SA
Balance Sheet
Laboratorios Farmaceuticos ROVI SA
| 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 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||||||||||||||
| Cash & Cash Equivalents |
26
|
12
|
19
|
17
|
20
|
36
|
34
|
50
|
17
|
15
|
19
|
29
|
41
|
41
|
96
|
67
|
53
|
99
|
125
|
25
|
27
|
98
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
17
|
15
|
19
|
29
|
41
|
41
|
96
|
67
|
53
|
99
|
81
|
25
|
21
|
98
|
|
| Cash Equivalents |
26
|
12
|
19
|
17
|
20
|
36
|
34
|
50
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
44
|
0
|
6
|
0
|
|
| Short-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Receivables |
28
|
28
|
27
|
37
|
52
|
60
|
62
|
72
|
58
|
59
|
68
|
61
|
58
|
52
|
64
|
92
|
84
|
160
|
184
|
143
|
130
|
178
|
|
| Accounts Receivables |
26
|
26
|
25
|
35
|
41
|
51
|
46
|
59
|
44
|
44
|
52
|
45
|
45
|
50
|
60
|
82
|
76
|
150
|
180
|
143
|
129
|
178
|
|
| Other Receivables |
1
|
3
|
2
|
2
|
11
|
9
|
16
|
13
|
14
|
16
|
15
|
16
|
13
|
2
|
3
|
10
|
8
|
10
|
4
|
0
|
0
|
0
|
|
| Inventory |
9
|
14
|
19
|
21
|
26
|
30
|
42
|
41
|
56
|
59
|
68
|
64
|
67
|
75
|
95
|
159
|
227
|
245
|
312
|
338
|
330
|
288
|
|
| Other Current Assets |
2
|
4
|
6
|
6
|
2
|
0
|
25
|
6
|
0
|
5
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
2
|
3
|
3
|
3
|
|
| Total Current Assets |
64
|
59
|
71
|
80
|
99
|
126
|
162
|
169
|
131
|
138
|
162
|
154
|
167
|
168
|
254
|
318
|
365
|
506
|
623
|
509
|
490
|
567
|
|
| PP&E Net |
6
|
11
|
14
|
22
|
30
|
33
|
43
|
46
|
54
|
60
|
74
|
82
|
83
|
89
|
96
|
132
|
155
|
182
|
216
|
254
|
287
|
331
|
|
| PP&E Gross |
0
|
0
|
0
|
22
|
30
|
33
|
43
|
46
|
54
|
60
|
74
|
82
|
83
|
89
|
96
|
132
|
155
|
182
|
216
|
254
|
287
|
331
|
|
| Accumulated Depreciation |
0
|
0
|
0
|
12
|
13
|
16
|
87
|
88
|
92
|
99
|
105
|
113
|
122
|
131
|
140
|
154
|
170
|
187
|
206
|
227
|
245
|
266
|
|
| Intangible Assets |
0
|
0
|
0
|
1
|
1
|
1
|
2
|
3
|
3
|
15
|
17
|
19
|
25
|
27
|
35
|
45
|
41
|
39
|
36
|
34
|
34
|
33
|
|
| Goodwill |
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
|
| Note Receivable |
0
|
0
|
0
|
1
|
1
|
3
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Long-Term Investments |
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
2
|
2
|
2
|
2
|
2
|
2
|
1
|
20
|
19
|
|
| Other Long-Term Assets |
9
|
17
|
17
|
9
|
5
|
2
|
4
|
10
|
34
|
24
|
8
|
9
|
10
|
12
|
16
|
15
|
11
|
4
|
2
|
2
|
2
|
3
|
|
| Other Assets |
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
|
| Total Assets |
81
N/A
|
90
+11%
|
104
+16%
|
112
+8%
|
136
+21%
|
165
+21%
|
213
+29%
|
228
+7%
|
222
-2%
|
236
+6%
|
261
+11%
|
264
+1%
|
288
+9%
|
298
+4%
|
403
+35%
|
511
+27%
|
574
+12%
|
733
+28%
|
879
+20%
|
800
-9%
|
832
+4%
|
956
+15%
|
|
| Liabilities | |||||||||||||||||||||||
| Accounts Payable |
19
|
22
|
27
|
29
|
29
|
24
|
30
|
34
|
32
|
34
|
47
|
37
|
50
|
42
|
48
|
69
|
63
|
97
|
128
|
108
|
87
|
82
|
|
| Accrued Liabilities |
0
|
0
|
0
|
0
|
0
|
3
|
4
|
4
|
3
|
4
|
4
|
5
|
5
|
4
|
5
|
5
|
5
|
5
|
6
|
8
|
8
|
8
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
6
|
6
|
9
|
9
|
9
|
8
|
4
|
10
|
13
|
16
|
18
|
13
|
5
|
6
|
13
|
13
|
24
|
29
|
|
| Other Current Liabilities |
7
|
10
|
13
|
5
|
1
|
6
|
9
|
10
|
11
|
11
|
7
|
7
|
9
|
10
|
17
|
20
|
50
|
81
|
146
|
71
|
39
|
63
|
|
| Total Current Liabilities |
26
|
32
|
40
|
35
|
35
|
39
|
52
|
57
|
55
|
58
|
62
|
59
|
76
|
73
|
88
|
107
|
123
|
190
|
294
|
200
|
157
|
181
|
|
| Long-Term Debt |
0
|
0
|
3
|
10
|
23
|
26
|
43
|
41
|
29
|
23
|
32
|
33
|
21
|
27
|
17
|
72
|
68
|
67
|
59
|
52
|
91
|
93
|
|
| Deferred Income Tax |
4
|
2
|
2
|
1
|
1
|
2
|
2
|
4
|
3
|
3
|
2
|
1
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
0
|
0
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
4
|
10
|
11
|
|
| Other Liabilities |
10
|
11
|
18
|
15
|
9
|
11
|
12
|
13
|
8
|
8
|
7
|
6
|
6
|
5
|
10
|
9
|
9
|
4
|
3
|
3
|
3
|
6
|
|
| Total Liabilities |
40
N/A
|
44
+10%
|
62
+40%
|
60
-3%
|
67
+12%
|
78
+15%
|
109
+40%
|
114
+5%
|
96
-16%
|
92
-5%
|
103
+12%
|
99
-4%
|
104
+5%
|
107
+2%
|
115
+8%
|
189
+64%
|
201
+6%
|
262
+30%
|
359
+37%
|
260
-27%
|
260
0%
|
291
+12%
|
|
| Equity | |||||||||||||||||||||||
| Common Stock |
11
|
10
|
4
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
|
| Retained Earnings |
30
|
34
|
38
|
49
|
72
|
85
|
103
|
113
|
126
|
142
|
158
|
170
|
189
|
197
|
205
|
242
|
303
|
446
|
457
|
556
|
487
|
579
|
|
| Additional Paid In Capital |
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
88
|
88
|
88
|
88
|
88
|
88
|
88
|
88
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
3
|
1
|
2
|
2
|
2
|
1
|
3
|
8
|
9
|
8
|
9
|
10
|
20
|
66
|
28
|
108
|
6
|
5
|
|
| Other Equity |
0
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Equity |
41
N/A
|
45
+11%
|
41
-9%
|
52
+25%
|
69
+32%
|
87
+27%
|
104
+19%
|
114
+10%
|
126
+11%
|
145
+14%
|
158
+10%
|
165
+4%
|
183
+11%
|
192
+5%
|
287
+50%
|
322
+12%
|
374
+16%
|
471
+26%
|
520
+10%
|
539
+4%
|
572
+6%
|
664
+16%
|
|
| Total Liabilities & Equity |
81
N/A
|
90
+11%
|
104
+16%
|
112
+8%
|
136
+21%
|
165
+21%
|
213
+29%
|
228
+7%
|
222
-2%
|
236
+6%
|
261
+11%
|
264
+1%
|
288
+9%
|
298
+4%
|
403
+35%
|
511
+27%
|
574
+12%
|
733
+28%
|
879
+20%
|
800
-9%
|
832
+4%
|
956
+15%
|
|
| Shares Outstanding | |||||||||||||||||||||||
| Common Shares Outstanding |
50
|
50
|
50
|
50
|
50
|
50
|
50
|
50
|
50
|
50
|
50
|
49
|
49
|
49
|
55
|
55
|
55
|
55
|
53
|
52
|
51
|
51
|
|