Sinovac Biotech Ltd
NASDAQ:SVA
Balance Sheet
Balance Sheet Decomposition
Sinovac Biotech Ltd
Sinovac Biotech Ltd
Balance Sheet
Sinovac Biotech Ltd
| Dec-2002 | Dec-2003 | 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||||||||||||||
| Cash & Cash Equivalents |
0
|
1
|
3
|
7
|
9
|
17
|
33
|
75
|
102
|
104
|
91
|
107
|
91
|
64
|
62
|
114
|
158
|
153
|
1 041
|
11 609
|
4 278
|
1 270
|
|
| Cash Equivalents |
0
|
1
|
3
|
7
|
9
|
17
|
33
|
75
|
102
|
104
|
91
|
107
|
91
|
64
|
62
|
114
|
158
|
153
|
1 041
|
11 609
|
4 278
|
1 270
|
|
| Short-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
7
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
19
|
50
|
135
|
1 806
|
7 035
|
9 953
|
|
| Total Receivables |
0
|
1
|
5
|
7
|
10
|
17
|
20
|
26
|
26
|
18
|
23
|
32
|
41
|
39
|
50
|
66
|
77
|
114
|
253
|
952
|
609
|
451
|
|
| Accounts Receivables |
0
|
1
|
5
|
7
|
10
|
17
|
19
|
25
|
25
|
17
|
23
|
31
|
40
|
38
|
48
|
65
|
73
|
112
|
251
|
924
|
497
|
426
|
|
| Other Receivables |
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
0
|
1
|
1
|
1
|
2
|
1
|
4
|
2
|
2
|
28
|
112
|
25
|
|
| Inventory |
1
|
1
|
0
|
1
|
2
|
4
|
6
|
10
|
15
|
8
|
11
|
14
|
19
|
19
|
14
|
20
|
25
|
28
|
106
|
376
|
181
|
140
|
|
| Other Current Assets |
0
|
0
|
0
|
1
|
0
|
2
|
2
|
1
|
4
|
2
|
1
|
4
|
4
|
7
|
4
|
4
|
5
|
5
|
25
|
172
|
23
|
17
|
|
| Total Current Assets |
2
|
4
|
8
|
16
|
22
|
39
|
61
|
119
|
147
|
132
|
126
|
157
|
155
|
128
|
131
|
204
|
284
|
350
|
1 560
|
14 915
|
12 126
|
11 831
|
|
| PP&E Net |
8
|
7
|
10
|
12
|
13
|
16
|
19
|
22
|
64
|
76
|
69
|
68
|
66
|
64
|
67
|
76
|
71
|
81
|
284
|
1 019
|
1 052
|
1 025
|
|
| PP&E Gross |
8
|
7
|
10
|
12
|
13
|
16
|
19
|
22
|
64
|
76
|
69
|
68
|
66
|
64
|
67
|
76
|
71
|
81
|
284
|
1 019
|
1 052
|
1 025
|
|
| Accumulated Depreciation |
0
|
1
|
2
|
2
|
3
|
5
|
6
|
8
|
11
|
16
|
20
|
27
|
32
|
37
|
38
|
46
|
49
|
51
|
58
|
140
|
265
|
477
|
|
| Intangible Assets |
2
|
1
|
1
|
2
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
10
|
9
|
|
| Note Receivable |
1
|
1
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Long-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
656
|
661
|
684
|
|
| Other Long-Term Assets |
0
|
0
|
1
|
1
|
1
|
1
|
2
|
3
|
2
|
7
|
12
|
15
|
17
|
11
|
14
|
19
|
15
|
22
|
55
|
157
|
265
|
109
|
|
| Total Assets |
13
N/A
|
14
+8%
|
22
+57%
|
31
+41%
|
37
+19%
|
57
+54%
|
83
+46%
|
145
+75%
|
214
+48%
|
216
+1%
|
209
-3%
|
241
+15%
|
239
-1%
|
203
-15%
|
211
+4%
|
299
+42%
|
370
+24%
|
452
+22%
|
1 901
+321%
|
16 748
+781%
|
14 115
-16%
|
13 658
-3%
|
|
| Liabilities | |||||||||||||||||||||||
| Accounts Payable |
3
|
2
|
3
|
1
|
1
|
1
|
1
|
3
|
4
|
8
|
2
|
6
|
3
|
2
|
2
|
7
|
6
|
6
|
31
|
59
|
20
|
17
|
|
| Accrued Liabilities |
0
|
0
|
0
|
1
|
2
|
4
|
4
|
7
|
7
|
5
|
8
|
9
|
9
|
10
|
9
|
33
|
27
|
32
|
122
|
537
|
250
|
258
|
|
| Short-Term Debt |
2
|
1
|
3
|
2
|
3
|
7
|
8
|
18
|
10
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
5
|
3
|
20
|
50
|
24
|
34
|
18
|
3
|
13
|
39
|
5
|
5
|
76
|
|
| Other Current Liabilities |
0
|
0
|
2
|
5
|
6
|
8
|
8
|
24
|
25
|
22
|
17
|
15
|
18
|
22
|
22
|
35
|
22
|
37
|
488
|
1 813
|
817
|
797
|
|
| Total Current Liabilities |
5
|
3
|
7
|
9
|
12
|
20
|
21
|
51
|
46
|
40
|
30
|
49
|
80
|
58
|
66
|
93
|
58
|
87
|
680
|
2 413
|
1 092
|
1 148
|
|
| Long-Term Debt |
0
|
1
|
0
|
3
|
4
|
1
|
2
|
0
|
10
|
17
|
31
|
32
|
2
|
1
|
9
|
15
|
4
|
1
|
8
|
17
|
12
|
178
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
324
|
242
|
264
|
|
| Minority Interest |
0
|
4
|
3
|
2
|
2
|
3
|
7
|
14
|
21
|
15
|
12
|
15
|
15
|
15
|
14
|
26
|
38
|
58
|
374
|
4 549
|
3 791
|
3 313
|
|
| Other Liabilities |
0
|
0
|
0
|
0
|
0
|
3
|
3
|
10
|
11
|
14
|
18
|
16
|
15
|
8
|
6
|
15
|
16
|
11
|
91
|
118
|
57
|
46
|
|
| Total Liabilities |
5
N/A
|
8
+60%
|
10
+25%
|
13
+30%
|
18
+38%
|
27
+50%
|
33
+22%
|
75
+127%
|
88
+17%
|
86
-2%
|
91
+6%
|
112
+23%
|
112
N/A
|
81
-28%
|
96
+19%
|
148
+54%
|
116
-22%
|
158
+36%
|
1 155
+631%
|
7 421
+543%
|
5 193
-30%
|
4 949
-5%
|
|
| Equity | |||||||||||||||||||||||
| Common Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Retained Earnings |
1
|
1
|
6
|
11
|
12
|
4
|
4
|
24
|
15
|
15
|
0
|
7
|
6
|
3
|
3
|
29
|
50
|
90
|
195
|
8 656
|
8 764
|
8 658
|
|
| Additional Paid In Capital |
8
|
7
|
18
|
29
|
30
|
32
|
42
|
43
|
104
|
105
|
106
|
107
|
108
|
110
|
113
|
115
|
205
|
208
|
532
|
541
|
541
|
541
|
|
| Other Equity |
0
|
0
|
0
|
0
|
1
|
2
|
4
|
4
|
7
|
10
|
12
|
14
|
12
|
8
|
0
|
7
|
2
|
4
|
20
|
131
|
383
|
490
|
|
| Total Equity |
8
N/A
|
6
-25%
|
12
+100%
|
18
+50%
|
19
+6%
|
30
+58%
|
50
+67%
|
71
+42%
|
126
+77%
|
130
+3%
|
118
-9%
|
129
+9%
|
127
-2%
|
122
-4%
|
116
-5%
|
151
+30%
|
253
+68%
|
294
+16%
|
746
+154%
|
9 327
+1 150%
|
8 921
-4%
|
8 709
-2%
|
|
| Total Liabilities & Equity |
13
N/A
|
14
+8%
|
22
+57%
|
31
+41%
|
37
+19%
|
57
+54%
|
83
+46%
|
145
+75%
|
214
+48%
|
216
+1%
|
209
-3%
|
241
+15%
|
239
-1%
|
203
-15%
|
211
+4%
|
299
+42%
|
370
+24%
|
452
+22%
|
1 901
+321%
|
16 748
+781%
|
14 115
-16%
|
13 658
-3%
|
|
| Shares Outstanding | |||||||||||||||||||||||
| Common Shares Outstanding |
27
|
27
|
36
|
39
|
40
|
40
|
43
|
43
|
54
|
55
|
55
|
56
|
56
|
57
|
57
|
57
|
71
|
99
|
99
|
100
|
100
|
100
|
|
| Preferred Shares Outstanding |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
15
|
15
|
15
|
15
|
|