TCTM Kids IT Education Inc
NASDAQ:VSA
Balance Sheet
Balance Sheet Decomposition
TCTM Kids IT Education Inc
TCTM Kids IT Education Inc
Balance Sheet
TCTM Kids IT Education Inc
| 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||||||
| Cash & Cash Equivalents |
106
|
101
|
158
|
265
|
514
|
811
|
687
|
531
|
538
|
320
|
424
|
356
|
221
|
15
|
|
| Cash Equivalents |
106
|
101
|
158
|
265
|
514
|
811
|
687
|
531
|
538
|
320
|
424
|
356
|
221
|
15
|
|
| Short-Term Investments |
4
|
0
|
0
|
663
|
450
|
417
|
433
|
159
|
83
|
6
|
6
|
6
|
0
|
0
|
|
| Total Receivables |
33
|
96
|
94
|
163
|
161
|
110
|
84
|
90
|
68
|
54
|
70
|
104
|
0
|
5
|
|
| Accounts Receivables |
30
|
89
|
91
|
144
|
147
|
97
|
59
|
50
|
48
|
33
|
49
|
69
|
0
|
5
|
|
| Other Receivables |
3
|
7
|
3
|
19
|
14
|
12
|
25
|
40
|
20
|
21
|
21
|
35
|
0
|
0
|
|
| Inventory |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
9
|
10
|
|
| Other Current Assets |
9
|
17
|
27
|
35
|
202
|
114
|
131
|
146
|
112
|
155
|
120
|
201
|
330
|
26
|
|
| Total Current Assets |
152
|
213
|
280
|
1 126
|
1 327
|
1 451
|
1 334
|
926
|
801
|
536
|
619
|
668
|
561
|
56
|
|
| PP&E Net |
21
|
51
|
78
|
83
|
128
|
437
|
502
|
626
|
1 350
|
1 051
|
795
|
473
|
303
|
22
|
|
| PP&E Gross |
21
|
51
|
78
|
83
|
128
|
437
|
502
|
626
|
1 350
|
1 051
|
795
|
473
|
303
|
22
|
|
| Accumulated Depreciation |
33
|
46
|
70
|
103
|
147
|
199
|
258
|
376
|
479
|
523
|
555
|
545
|
197
|
248
|
|
| Intangible Assets |
0
|
0
|
0
|
0
|
0
|
0
|
5
|
19
|
18
|
13
|
10
|
8
|
5
|
0
|
|
| Goodwill |
0
|
0
|
0
|
0
|
0
|
3
|
3
|
53
|
53
|
53
|
53
|
53
|
49
|
0
|
|
| Note Receivable |
10
|
17
|
3
|
9
|
8
|
1
|
13
|
19
|
1
|
0
|
1
|
1
|
1
|
0
|
|
| Long-Term Investments |
0
|
5
|
74
|
107
|
138
|
100
|
78
|
60
|
68
|
68
|
47
|
46
|
42
|
23
|
|
| Other Long-Term Assets |
4
|
6
|
13
|
27
|
53
|
92
|
84
|
176
|
221
|
238
|
117
|
89
|
57
|
0
|
|
| Other Assets |
0
|
0
|
0
|
0
|
0
|
3
|
3
|
53
|
53
|
53
|
53
|
53
|
49
|
0
|
|
| Total Assets |
187
N/A
|
292
+56%
|
446
+53%
|
1 352
+203%
|
1 654
+22%
|
2 085
+26%
|
2 018
-3%
|
1 878
-7%
|
2 512
+34%
|
1 959
-22%
|
1 642
-16%
|
1 338
-19%
|
1 018
-24%
|
101
-90%
|
|
| Liabilities | |||||||||||||||
| Accounts Payable |
1
|
1
|
1
|
2
|
4
|
5
|
11
|
19
|
17
|
10
|
9
|
6
|
5
|
6
|
|
| Accrued Liabilities |
7
|
11
|
20
|
27
|
37
|
60
|
271
|
307
|
618
|
536
|
742
|
748
|
610
|
571
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
14
|
89
|
11
|
30
|
52
|
0
|
26
|
|
| Other Current Liabilities |
37
|
79
|
132
|
178
|
264
|
416
|
462
|
961
|
1 645
|
2 112
|
2 160
|
1 850
|
1 797
|
1 210
|
|
| Total Current Liabilities |
46
|
91
|
153
|
207
|
306
|
480
|
745
|
1 300
|
2 369
|
2 669
|
2 940
|
2 657
|
2 411
|
1 813
|
|
| Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
3
|
7
|
9
|
7
|
4
|
1
|
|
| Other Liabilities |
1
|
1
|
2
|
10
|
9
|
7
|
4
|
6
|
546
|
429
|
294
|
187
|
108
|
91
|
|
| Total Liabilities |
46
N/A
|
92
+99%
|
155
+69%
|
218
+41%
|
315
+45%
|
487
+54%
|
749
+54%
|
1 305
+74%
|
2 912
+123%
|
3 091
+6%
|
3 226
+4%
|
2 837
-12%
|
2 516
-11%
|
1 903
-24%
|
|
| Equity | |||||||||||||||
| Common Stock |
255
|
418
|
674
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Retained Earnings |
117
|
221
|
393
|
281
|
450
|
638
|
390
|
243
|
1 279
|
2 046
|
2 520
|
2 437
|
2 428
|
3 015
|
|
| Additional Paid In Capital |
0
|
0
|
0
|
843
|
907
|
995
|
1 095
|
1 222
|
1 285
|
1 324
|
1 347
|
1 364
|
1 361
|
1 644
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
49
|
94
|
255
|
457
|
457
|
460
|
460
|
477
|
479
|
487
|
|
| Other Equity |
3
|
3
|
10
|
11
|
30
|
58
|
39
|
51
|
51
|
49
|
49
|
50
|
48
|
54
|
|
| Total Equity |
141
N/A
|
200
+42%
|
291
+45%
|
1 135
+290%
|
1 339
+18%
|
1 598
+19%
|
1 270
-21%
|
573
-55%
|
400
N/A
|
1 132
-183%
|
1 584
-40%
|
1 500
+5%
|
1 498
+0%
|
1 803
-20%
|
|
| Total Liabilities & Equity |
187
N/A
|
292
+56%
|
446
+53%
|
1 352
+203%
|
1 654
+22%
|
2 085
+26%
|
2 018
-3%
|
1 878
-7%
|
2 512
+34%
|
1 959
-22%
|
1 642
-16%
|
1 338
-19%
|
1 018
-24%
|
101
-90%
|
|
| Shares Outstanding | |||||||||||||||
| Common Shares Outstanding |
37
|
37
|
37
|
34
|
19
|
18
|
17
|
16
|
17
|
17
|
57
|
55
|
54
|
50
|
|