Medartis Holding AG
SIX:MED
Balance Sheet
Balance Sheet Decomposition
Medartis Holding AG
Medartis Holding AG
Balance Sheet
Medartis Holding AG
| Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||
| Cash & Cash Equivalents |
1
|
2
|
2
|
116
|
100
|
83
|
83
|
21
|
25
|
139
|
|
| Cash Equivalents |
1
|
2
|
2
|
116
|
100
|
83
|
83
|
21
|
25
|
139
|
|
| Total Receivables |
13
|
18
|
23
|
25
|
30
|
27
|
36
|
45
|
46
|
47
|
|
| Accounts Receivables |
12
|
15
|
19
|
21
|
26
|
24
|
32
|
40
|
40
|
41
|
|
| Other Receivables |
1
|
3
|
4
|
4
|
4
|
3
|
4
|
5
|
6
|
5
|
|
| Inventory |
27
|
29
|
35
|
38
|
47
|
50
|
54
|
70
|
68
|
79
|
|
| Other Current Assets |
1
|
2
|
2
|
3
|
4
|
1
|
2
|
2
|
2
|
1
|
|
| Total Current Assets |
42
|
51
|
62
|
183
|
181
|
161
|
175
|
138
|
141
|
266
|
|
| PP&E Net |
31
|
31
|
33
|
37
|
68
|
70
|
65
|
79
|
80
|
76
|
|
| PP&E Gross |
31
|
31
|
33
|
37
|
68
|
70
|
65
|
79
|
80
|
76
|
|
| Accumulated Depreciation |
40
|
45
|
50
|
56
|
58
|
65
|
72
|
79
|
87
|
100
|
|
| Intangible Assets |
1
|
1
|
5
|
6
|
9
|
9
|
9
|
31
|
29
|
14
|
|
| Goodwill |
0
|
0
|
4
|
3
|
3
|
3
|
3
|
39
|
35
|
38
|
|
| Long-Term Investments |
0
|
2
|
1
|
1
|
1
|
11
|
17
|
15
|
34
|
35
|
|
| Other Long-Term Assets |
31
|
31
|
26
|
26
|
26
|
30
|
30
|
25
|
29
|
31
|
|
| Other Assets |
0
|
0
|
4
|
3
|
3
|
3
|
3
|
39
|
35
|
38
|
|
| Total Assets |
105
N/A
|
115
+10%
|
130
+13%
|
256
+96%
|
289
+13%
|
283
-2%
|
298
+5%
|
328
+10%
|
350
+7%
|
460
+32%
|
|
| Liabilities | |||||||||||
| Accounts Payable |
4
|
6
|
7
|
7
|
11
|
6
|
8
|
10
|
8
|
9
|
|
| Accrued Liabilities |
2
|
2
|
1
|
2
|
2
|
7
|
14
|
9
|
12
|
14
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
4
|
3
|
12
|
2
|
4
|
5
|
5
|
5
|
15
|
15
|
|
| Other Current Liabilities |
4
|
8
|
11
|
10
|
13
|
8
|
8
|
15
|
11
|
13
|
|
| Total Current Liabilities |
15
|
18
|
31
|
20
|
30
|
26
|
35
|
40
|
46
|
51
|
|
| Long-Term Debt |
76
|
62
|
62
|
2
|
23
|
23
|
19
|
46
|
35
|
114
|
|
| Deferred Income Tax |
3
|
3
|
4
|
0
|
0
|
0
|
0
|
0
|
0
|
5
|
|
| Other Liabilities |
57
|
15
|
16
|
16
|
20
|
21
|
20
|
4
|
13
|
20
|
|
| Total Liabilities |
150
N/A
|
98
-35%
|
113
+16%
|
38
-67%
|
73
+94%
|
70
-4%
|
74
+6%
|
90
+21%
|
95
+5%
|
190
+101%
|
|
| Equity | |||||||||||
| Common Stock |
1
|
1
|
1
|
2
|
2
|
2
|
2
|
2
|
2
|
3
|
|
| Retained Earnings |
48
|
13
|
13
|
213
|
210
|
209
|
220
|
235
|
258
|
271
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Equity |
2
|
3
|
3
|
3
|
3
|
2
|
2
|
1
|
5
|
4
|
|
| Total Equity |
45
N/A
|
17
N/A
|
17
0%
|
218
+1 181%
|
216
-1%
|
213
-1%
|
224
+5%
|
238
+6%
|
255
+7%
|
270
+6%
|
|
| Total Liabilities & Equity |
105
N/A
|
115
+10%
|
130
+13%
|
256
+96%
|
289
+13%
|
283
-2%
|
298
+5%
|
328
+10%
|
350
+7%
|
460
+32%
|
|
| Shares Outstanding | |||||||||||
| Common Shares Outstanding |
12
|
12
|
12
|
12
|
12
|
12
|
12
|
12
|
12
|
12
|
|