Ekachai Medical Care PCL
SET:EKH
Balance Sheet
Balance Sheet Decomposition
Ekachai Medical Care PCL
Ekachai Medical Care PCL
Balance Sheet
Ekachai Medical Care PCL
| 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 |
2
|
6
|
4
|
18
|
140
|
70
|
76
|
197
|
168
|
177
|
776
|
768
|
957
|
|
| Cash |
2
|
6
|
4
|
18
|
80
|
70
|
76
|
197
|
168
|
177
|
776
|
768
|
957
|
|
| Cash Equivalents |
0
|
0
|
0
|
0
|
60
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Short-Term Investments |
0
|
0
|
0
|
0
|
226
|
212
|
294
|
124
|
2
|
95
|
19
|
242
|
819
|
|
| Total Receivables |
38
|
36
|
37
|
37
|
48
|
47
|
69
|
55
|
60
|
120
|
101
|
106
|
92
|
|
| Accounts Receivables |
38
|
36
|
36
|
37
|
47
|
45
|
67
|
54
|
59
|
119
|
99
|
105
|
84
|
|
| Other Receivables |
0
|
0
|
0
|
0
|
1
|
2
|
2
|
1
|
1
|
1
|
1
|
2
|
8
|
|
| Inventory |
9
|
9
|
10
|
11
|
12
|
12
|
16
|
24
|
27
|
32
|
32
|
33
|
36
|
|
| Other Current Assets |
1
|
1
|
3
|
1
|
2
|
7
|
2
|
2
|
3
|
22
|
4
|
5
|
7
|
|
| Total Current Assets |
51
|
52
|
54
|
68
|
428
|
348
|
458
|
402
|
260
|
447
|
932
|
1 154
|
1 911
|
|
| PP&E Net |
283
|
270
|
257
|
238
|
255
|
316
|
418
|
594
|
646
|
658
|
676
|
673
|
934
|
|
| PP&E Gross |
283
|
270
|
257
|
238
|
255
|
316
|
418
|
594
|
646
|
658
|
676
|
673
|
934
|
|
| Accumulated Depreciation |
151
|
175
|
202
|
220
|
241
|
267
|
296
|
339
|
405
|
465
|
529
|
602
|
664
|
|
| Intangible Assets |
1
|
1
|
4
|
3
|
3
|
2
|
1
|
2
|
2
|
3
|
3
|
3
|
9
|
|
| Note Receivable |
3
|
4
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
|
| Long-Term Investments |
0
|
0
|
0
|
0
|
184
|
231
|
84
|
89
|
82
|
212
|
623
|
619
|
286
|
|
| Other Long-Term Assets |
9
|
6
|
2
|
2
|
7
|
3
|
6
|
7
|
12
|
13
|
15
|
10
|
19
|
|
| Total Assets |
347
N/A
|
334
-4%
|
316
-5%
|
310
-2%
|
878
+183%
|
900
+3%
|
968
+8%
|
1 093
+13%
|
1 002
-8%
|
1 332
+33%
|
2 249
+69%
|
2 459
+9%
|
3 161
+29%
|
|
| Liabilities | ||||||||||||||
| Accounts Payable |
21
|
19
|
17
|
23
|
22
|
20
|
20
|
28
|
28
|
20
|
28
|
35
|
46
|
|
| Accrued Liabilities |
15
|
21
|
27
|
28
|
32
|
31
|
50
|
54
|
34
|
69
|
85
|
82
|
77
|
|
| Short-Term Debt |
35
|
23
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
40
|
53
|
52
|
13
|
0
|
0
|
0
|
0
|
6
|
7
|
8
|
7
|
6
|
|
| Other Current Liabilities |
1
|
2
|
22
|
14
|
32
|
19
|
27
|
45
|
30
|
89
|
81
|
87
|
106
|
|
| Total Current Liabilities |
112
|
117
|
121
|
78
|
86
|
71
|
97
|
128
|
98
|
184
|
201
|
210
|
234
|
|
| Long-Term Debt |
116
|
66
|
12
|
0
|
0
|
0
|
0
|
0
|
32
|
24
|
16
|
10
|
71
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
5
|
84
|
94
|
0
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
0
|
12
|
7
|
43
|
27
|
23
|
22
|
27
|
161
|
|
| Other Liabilities |
2
|
2
|
3
|
3
|
4
|
6
|
9
|
12
|
15
|
16
|
14
|
18
|
20
|
|
| Total Liabilities |
229
N/A
|
185
-19%
|
135
-27%
|
81
-40%
|
90
+12%
|
89
-1%
|
113
+27%
|
182
+61%
|
172
-6%
|
251
+46%
|
338
+34%
|
358
+6%
|
486
+36%
|
|
| Equity | ||||||||||||||
| Common Stock |
285
|
285
|
285
|
217
|
300
|
300
|
300
|
300
|
300
|
300
|
337
|
355
|
428
|
|
| Retained Earnings |
167
|
136
|
104
|
13
|
76
|
99
|
144
|
206
|
126
|
359
|
824
|
896
|
737
|
|
| Additional Paid In Capital |
0
|
0
|
0
|
0
|
411
|
411
|
411
|
411
|
411
|
428
|
756
|
856
|
1 517
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
0
|
1
|
0
|
6
|
6
|
6
|
6
|
6
|
6
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Equity |
118
N/A
|
149
+26%
|
181
+22%
|
229
+27%
|
787
+243%
|
811
+3%
|
855
+5%
|
911
+7%
|
831
-9%
|
1 081
+30%
|
1 911
+77%
|
2 101
+10%
|
2 675
+27%
|
|
| Total Liabilities & Equity |
347
N/A
|
334
-4%
|
316
-5%
|
310
-2%
|
878
+183%
|
900
+3%
|
968
+8%
|
1 093
+13%
|
1 002
-8%
|
1 332
+33%
|
2 249
+69%
|
2 459
+9%
|
3 161
+29%
|
|
| Shares Outstanding | ||||||||||||||
| Common Shares Outstanding |
570
|
570
|
570
|
433
|
624
|
624
|
624
|
624
|
640
|
653
|
709
|
728
|
856
|
|