Cosmo Pharmaceuticals NV
SIX:COPN
Balance Sheet
Balance Sheet Decomposition
Cosmo Pharmaceuticals NV
Cosmo Pharmaceuticals NV
Balance Sheet
Cosmo Pharmaceuticals NV
| 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||||||||||||
| Cash & Cash Equivalents |
2
|
26
|
22
|
17
|
28
|
14
|
27
|
46
|
34
|
71
|
118
|
145
|
211
|
110
|
186
|
199
|
186
|
50
|
44
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
0
|
27
|
46
|
34
|
71
|
118
|
145
|
211
|
110
|
186
|
199
|
186
|
50
|
44
|
|
| Cash Equivalents |
2
|
26
|
22
|
17
|
28
|
14
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Short-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
122
|
25
|
45
|
49
|
28
|
139
|
158
|
27
|
24
|
55
|
0
|
99
|
|
| Total Receivables |
8
|
7
|
10
|
9
|
11
|
10
|
9
|
17
|
8
|
19
|
18
|
20
|
19
|
26
|
32
|
39
|
51
|
34
|
31
|
|
| Accounts Receivables |
3
|
3
|
4
|
6
|
6
|
7
|
6
|
12
|
5
|
17
|
15
|
13
|
13
|
19
|
27
|
24
|
39
|
28
|
19
|
|
| Other Receivables |
5
|
3
|
7
|
3
|
5
|
4
|
3
|
6
|
3
|
2
|
3
|
7
|
6
|
7
|
5
|
14
|
12
|
6
|
12
|
|
| Inventory |
1
|
2
|
2
|
2
|
1
|
2
|
2
|
3
|
3
|
2
|
2
|
3
|
4
|
6
|
6
|
13
|
11
|
14
|
14
|
|
| Other Current Assets |
0
|
0
|
0
|
2
|
3
|
3
|
1
|
0
|
0
|
0
|
1
|
2
|
2
|
2
|
3
|
2
|
3
|
3
|
15
|
|
| Total Current Assets |
12
|
34
|
34
|
30
|
43
|
29
|
40
|
188
|
71
|
138
|
187
|
197
|
374
|
302
|
253
|
276
|
306
|
102
|
202
|
|
| PP&E Net |
7
|
3
|
2
|
0
|
2
|
4
|
22
|
22
|
21
|
21
|
21
|
30
|
29
|
30
|
29
|
30
|
30
|
29
|
29
|
|
| PP&E Gross |
7
|
3
|
2
|
0
|
2
|
4
|
22
|
22
|
21
|
21
|
21
|
30
|
29
|
30
|
29
|
30
|
30
|
29
|
29
|
|
| Accumulated Depreciation |
3
|
8
|
11
|
14
|
16
|
20
|
15
|
17
|
19
|
22
|
24
|
26
|
30
|
34
|
37
|
41
|
46
|
51
|
54
|
|
| Intangible Assets |
3
|
6
|
14
|
24
|
41
|
44
|
22
|
16
|
10
|
4
|
20
|
29
|
36
|
49
|
27
|
373
|
366
|
338
|
332
|
|
| Goodwill |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
24
|
24
|
24
|
24
|
|
| Note Receivable |
2
|
2
|
2
|
2
|
2
|
2
|
0
|
0
|
0
|
0
|
0
|
2
|
2
|
12
|
27
|
35
|
10
|
10
|
9
|
|
| Long-Term Investments |
0
|
0
|
7
|
19
|
18
|
18
|
66
|
16
|
121
|
272
|
213
|
230
|
172
|
179
|
251
|
49
|
8
|
3
|
32
|
|
| Other Long-Term Assets |
1
|
2
|
0
|
4
|
11
|
11
|
1
|
1
|
2
|
2
|
3
|
10
|
12
|
10
|
8
|
19
|
15
|
20
|
19
|
|
| Other Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
24
|
24
|
24
|
24
|
|
| Total Assets |
25
N/A
|
47
+87%
|
58
+22%
|
72
+24%
|
92
+28%
|
78
-15%
|
152
+95%
|
243
+60%
|
226
-7%
|
438
+94%
|
443
+1%
|
498
+12%
|
626
+26%
|
585
-6%
|
596
+2%
|
806
+35%
|
760
-6%
|
526
-31%
|
647
+23%
|
|
| Liabilities | ||||||||||||||||||||
| Accounts Payable |
5
|
4
|
4
|
4
|
6
|
4
|
4
|
4
|
5
|
4
|
6
|
11
|
9
|
8
|
8
|
8
|
8
|
9
|
9
|
|
| Accrued Liabilities |
0
|
0
|
0
|
1
|
1
|
4
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
6
|
6
|
7
|
4
|
|
| Short-Term Debt |
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 |
6
|
2
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
1
|
1
|
1
|
2
|
3
|
1
|
172
|
1
|
1
|
|
| Other Current Liabilities |
3
|
1
|
4
|
1
|
20
|
1
|
7
|
3
|
53
|
19
|
11
|
6
|
5
|
5
|
10
|
6
|
9
|
9
|
34
|
|
| Total Current Liabilities |
14
|
7
|
9
|
7
|
27
|
10
|
12
|
10
|
61
|
25
|
19
|
19
|
15
|
16
|
22
|
21
|
195
|
25
|
48
|
|
| Long-Term Debt |
5
|
4
|
3
|
2
|
2
|
1
|
11
|
10
|
9
|
7
|
4
|
4
|
158
|
163
|
165
|
169
|
2
|
1
|
1
|
|
| Deferred Income Tax |
1
|
1
|
2
|
2
|
4
|
3
|
3
|
3
|
3
|
2
|
4
|
4
|
7
|
9
|
6
|
100
|
97
|
93
|
91
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
7
|
7
|
7
|
7
|
|
| Other Liabilities |
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
4
|
3
|
3
|
2
|
4
|
1
|
|
| Total Liabilities |
21
N/A
|
12
-41%
|
15
+20%
|
12
-19%
|
34
+189%
|
15
-56%
|
28
+86%
|
23
-17%
|
73
+220%
|
34
-53%
|
28
-19%
|
28
0%
|
182
+553%
|
191
+5%
|
196
+2%
|
300
+53%
|
303
+1%
|
129
-57%
|
148
+15%
|
|
| Equity | ||||||||||||||||||||
| Common Stock |
2
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
5
|
5
|
5
|
5
|
|
| Retained Earnings |
3
|
32
|
42
|
47
|
51
|
77
|
86
|
156
|
179
|
431
|
437
|
377
|
367
|
346
|
348
|
372
|
341
|
305
|
408
|
|
| Additional Paid In Capital |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
84
|
84
|
84
|
84
|
244
|
244
|
244
|
244
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
2
|
11
|
6
|
7
|
52
|
63
|
63
|
3
|
3
|
4
|
0
|
4
|
6
|
57
|
50
|
55
|
54
|
|
| Treasury Stock |
0
|
0
|
0
|
1
|
2
|
24
|
17
|
2
|
2
|
28
|
28
|
0
|
18
|
44
|
49
|
66
|
90
|
101
|
104
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
7
|
7
|
8
|
8
|
8
|
1
|
1
|
|
| Total Equity |
5
N/A
|
35
+647%
|
43
+23%
|
60
+38%
|
58
-3%
|
63
+9%
|
124
+97%
|
220
+77%
|
152
-31%
|
404
+165%
|
416
+3%
|
470
+13%
|
444
-6%
|
394
-11%
|
400
+2%
|
505
+26%
|
457
-10%
|
397
-13%
|
498
+26%
|
|
| Total Liabilities & Equity |
25
N/A
|
47
+87%
|
58
+22%
|
72
+24%
|
92
+28%
|
78
-15%
|
152
+95%
|
243
+60%
|
226
-7%
|
438
+94%
|
443
+1%
|
498
+12%
|
626
+26%
|
585
-6%
|
596
+2%
|
806
+35%
|
760
-6%
|
526
-31%
|
647
+23%
|
|
| Shares Outstanding | ||||||||||||||||||||
| Common Shares Outstanding |
9
|
14
|
14
|
14
|
15
|
14
|
14
|
15
|
14
|
14
|
14
|
15
|
15
|
15
|
14
|
17
|
16
|
16
|
16
|
|