Raffles Medical Group Ltd
SGX:BSL
Balance Sheet
Balance Sheet Decomposition
Raffles Medical Group Ltd
Raffles Medical Group Ltd
Balance Sheet
Raffles Medical Group Ltd
| Dec-1999 | Dec-2000 | Dec-2001 | 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-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||||||||||||||||
| Cash & Cash Equivalents |
1
|
1
|
1
|
1
|
2
|
2
|
3
|
2
|
4
|
2
|
5
|
10
|
12
|
9
|
266
|
112
|
60
|
61
|
52
|
45
|
99
|
83
|
69
|
65
|
|
| Cash |
1
|
1
|
1
|
1
|
2
|
2
|
3
|
2
|
4
|
2
|
5
|
10
|
12
|
9
|
0
|
0
|
60
|
61
|
52
|
45
|
99
|
83
|
69
|
65
|
|
| Cash Equivalents |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
266
|
112
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Short-Term Investments |
9
|
27
|
19
|
8
|
10
|
30
|
32
|
40
|
17
|
42
|
70
|
97
|
37
|
94
|
0
|
0
|
38
|
45
|
100
|
158
|
166
|
170
|
274
|
278
|
|
| Total Receivables |
14
|
15
|
15
|
32
|
37
|
21
|
25
|
29
|
18
|
22
|
22
|
22
|
28
|
34
|
35
|
101
|
87
|
83
|
84
|
113
|
161
|
228
|
129
|
162
|
|
| Accounts Receivables |
7
|
9
|
12
|
13
|
16
|
11
|
12
|
14
|
17
|
21
|
20
|
18
|
25
|
29
|
32
|
101
|
87
|
83
|
84
|
113
|
161
|
228
|
129
|
162
|
|
| Other Receivables |
7
|
6
|
3
|
19
|
21
|
10
|
13
|
15
|
1
|
1
|
2
|
4
|
4
|
5
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Inventory |
2
|
2
|
3
|
2
|
3
|
3
|
3
|
3
|
4
|
5
|
5
|
5
|
5
|
5
|
9
|
10
|
10
|
9
|
10
|
15
|
13
|
13
|
12
|
11
|
|
| Other Current Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
2
|
3
|
3
|
4
|
4
|
4
|
10
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Current Assets |
26
|
45
|
38
|
44
|
51
|
55
|
63
|
76
|
45
|
74
|
105
|
138
|
87
|
146
|
319
|
223
|
195
|
199
|
246
|
331
|
439
|
494
|
485
|
516
|
|
| PP&E Net |
14
|
15
|
24
|
24
|
22
|
19
|
21
|
20
|
151
|
150
|
146
|
144
|
142
|
154
|
154
|
270
|
384
|
566
|
686
|
740
|
797
|
739
|
768
|
748
|
|
| PP&E Gross |
14
|
15
|
24
|
24
|
22
|
19
|
21
|
20
|
151
|
150
|
146
|
144
|
142
|
154
|
154
|
270
|
384
|
566
|
686
|
740
|
797
|
739
|
768
|
748
|
|
| Accumulated Depreciation |
7
|
8
|
9
|
11
|
12
|
14
|
15
|
18
|
22
|
28
|
33
|
39
|
44
|
51
|
55
|
86
|
98
|
109
|
134
|
140
|
163
|
169
|
185
|
213
|
|
| Intangible Assets |
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
5
|
11
|
13
|
14
|
13
|
14
|
9
|
8
|
7
|
|
| Goodwill |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
26
|
26
|
24
|
24
|
21
|
18
|
11
|
11
|
8
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
5
|
3
|
3
|
3
|
3
|
2
|
2
|
8
|
3
|
|
| Long-Term Investments |
56
|
57
|
50
|
50
|
51
|
52
|
53
|
54
|
84
|
84
|
85
|
88
|
200
|
195
|
100
|
371
|
385
|
311
|
311
|
295
|
274
|
273
|
246
|
246
|
|
| Other Long-Term Assets |
0
|
0
|
0
|
2
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
2
|
3
|
2
|
|
| Other Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
26
|
26
|
24
|
24
|
21
|
18
|
11
|
11
|
8
|
|
| Total Assets |
97
N/A
|
118
+21%
|
113
-4%
|
120
+6%
|
126
+5%
|
128
+2%
|
139
+9%
|
152
+9%
|
282
+85%
|
310
+10%
|
337
+9%
|
372
+10%
|
429
+15%
|
495
+15%
|
573
+16%
|
901
+57%
|
1 006
+12%
|
1 116
+11%
|
1 285
+15%
|
1 404
+9%
|
1 545
+10%
|
1 532
-1%
|
1 528
0%
|
1 531
+0%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
9
|
11
|
15
|
18
|
23
|
22
|
23
|
27
|
41
|
42
|
17
|
16
|
20
|
25
|
21
|
145
|
126
|
137
|
163
|
191
|
254
|
209
|
211
|
218
|
|
| Accrued Liabilities |
0
|
0
|
2
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
24
|
24
|
26
|
30
|
38
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Short-Term Debt |
0
|
0
|
2
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
73
|
91
|
105
|
|
| Current Portion of Long-Term Debt |
3
|
0
|
0
|
2
|
2
|
2
|
2
|
2
|
25
|
4
|
4
|
5
|
6
|
20
|
5
|
13
|
41
|
19
|
19
|
39
|
107
|
19
|
26
|
16
|
|
| Other Current Liabilities |
6
|
7
|
4
|
3
|
3
|
3
|
6
|
9
|
13
|
18
|
19
|
21
|
25
|
29
|
34
|
26
|
27
|
30
|
37
|
50
|
57
|
62
|
51
|
42
|
|
| Total Current Liabilities |
18
|
18
|
23
|
25
|
29
|
27
|
31
|
38
|
80
|
65
|
65
|
65
|
76
|
104
|
98
|
184
|
194
|
186
|
219
|
280
|
417
|
363
|
379
|
382
|
|
| Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
22
|
20
|
18
|
16
|
0
|
0
|
17
|
38
|
97
|
181
|
166
|
92
|
77
|
82
|
72
|
|
| Deferred Income Tax |
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
5
|
2
|
5
|
7
|
8
|
10
|
8
|
8
|
8
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
15
|
18
|
16
|
16
|
15
|
16
|
15
|
16
|
15
|
|
| Other Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
13
|
20
|
11
|
21
|
36
|
50
|
56
|
15
|
4
|
|
| Total Liabilities |
18
N/A
|
19
+3%
|
23
+23%
|
26
+11%
|
30
+14%
|
28
-7%
|
32
+15%
|
39
+24%
|
81
+107%
|
89
+10%
|
87
-2%
|
85
-2%
|
95
+11%
|
106
+12%
|
101
-5%
|
234
+132%
|
272
+16%
|
316
+16%
|
444
+41%
|
505
+14%
|
584
+16%
|
519
-11%
|
500
-4%
|
481
-4%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
30
|
39
|
39
|
39
|
39
|
39
|
40
|
101
|
170
|
171
|
173
|
177
|
190
|
207
|
228
|
314
|
340
|
365
|
393
|
421
|
426
|
432
|
440
|
440
|
|
| Retained Earnings |
5
|
8
|
1
|
3
|
5
|
7
|
11
|
12
|
31
|
51
|
77
|
109
|
144
|
181
|
245
|
355
|
392
|
425
|
442
|
463
|
512
|
604
|
625
|
645
|
|
| Additional Paid In Capital |
44
|
53
|
53
|
53
|
53
|
54
|
56
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
2
|
16
|
16
|
16
|
16
|
16
|
16
|
16
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
27
|
31
|
31
|
|
| Other Equity |
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
4
|
0
|
6
|
10
|
1
|
9
|
13
|
22
|
21
|
|
| Total Equity |
79
N/A
|
99
+25%
|
90
-9%
|
94
+5%
|
96
+3%
|
100
+4%
|
108
+7%
|
113
+5%
|
201
+78%
|
222
+11%
|
250
+13%
|
286
+15%
|
334
+17%
|
388
+16%
|
473
+22%
|
666
+41%
|
734
+10%
|
800
+9%
|
841
+5%
|
899
+7%
|
961
+7%
|
1 012
+5%
|
1 028
+2%
|
1 050
+2%
|
|
| Total Liabilities & Equity |
97
N/A
|
118
+21%
|
113
-4%
|
120
+6%
|
126
+5%
|
128
+2%
|
139
+9%
|
152
+9%
|
282
+85%
|
310
+10%
|
337
+9%
|
372
+10%
|
429
+15%
|
495
+15%
|
573
+16%
|
901
+57%
|
1 006
+12%
|
1 116
+11%
|
1 285
+15%
|
1 404
+9%
|
1 545
+10%
|
1 532
-1%
|
1 528
0%
|
1 531
+0%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
889
|
981
|
1 276
|
1 276
|
1 278
|
1 293
|
1 321
|
1 361
|
1 545
|
1 553
|
1 560
|
1 578
|
1 603
|
1 635
|
1 662
|
1 748
|
1 771
|
1 797
|
1 828
|
1 865
|
1 868
|
1 855
|
1 857
|
1 858
|
|