Tasly Pharmaceutical Group Co Ltd
SSE:600535
Balance Sheet
Balance Sheet Decomposition
Tasly Pharmaceutical Group Co Ltd
Tasly Pharmaceutical Group Co Ltd
Balance Sheet
Tasly Pharmaceutical Group Co Ltd
| 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-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 |
129
|
691
|
607
|
391
|
566
|
619
|
268
|
404
|
556
|
1 604
|
1 526
|
1 039
|
956
|
1 115
|
1 081
|
1 329
|
1 499
|
2 691
|
1 519
|
1 816
|
2 104
|
2 927
|
3 625
|
2 390
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
5
|
3
|
0
|
1
|
0
|
0
|
1
|
1
|
0
|
2 104
|
2 927
|
3 625
|
2 390
|
|
| Cash Equivalents |
129
|
691
|
607
|
391
|
566
|
619
|
268
|
404
|
556
|
1 604
|
1 526
|
1 034
|
953
|
1 115
|
1 080
|
1 329
|
1 499
|
2 690
|
1 518
|
1 816
|
0
|
0
|
0
|
0
|
|
| Short-Term Investments |
0
|
0
|
0
|
10
|
90
|
0
|
0
|
0
|
0
|
0
|
0
|
26
|
85
|
0
|
0
|
0
|
0
|
0
|
59
|
143
|
1 487
|
1 125
|
301
|
525
|
|
| Total Receivables |
129
|
110
|
314
|
399
|
429
|
623
|
708
|
705
|
808
|
902
|
1 594
|
2 307
|
3 396
|
5 004
|
6 578
|
7 247
|
10 395
|
11 606
|
11 465
|
5 655
|
3 845
|
3 394
|
2 163
|
2 014
|
|
| Accounts Receivables |
79
|
62
|
235
|
220
|
270
|
290
|
392
|
519
|
536
|
564
|
808
|
1 313
|
2 052
|
3 559
|
4 643
|
4 876
|
6 748
|
8 272
|
8 431
|
1 872
|
1 295
|
896
|
688
|
780
|
|
| Other Receivables |
50
|
48
|
79
|
179
|
159
|
333
|
316
|
186
|
272
|
338
|
786
|
994
|
1 344
|
1 445
|
1 935
|
2 371
|
3 647
|
3 334
|
3 034
|
3 783
|
2 550
|
2 498
|
1 475
|
1 234
|
|
| Inventory |
31
|
49
|
78
|
84
|
93
|
200
|
244
|
313
|
388
|
561
|
745
|
1 064
|
1 265
|
1 477
|
1 764
|
2 012
|
2 231
|
2 397
|
2 547
|
1 354
|
1 548
|
1 532
|
1 748
|
1 712
|
|
| Other Current Assets |
63
|
45
|
124
|
214
|
147
|
82
|
81
|
89
|
89
|
105
|
119
|
198
|
176
|
192
|
476
|
587
|
924
|
1 126
|
953
|
270
|
265
|
281
|
896
|
671
|
|
| Total Current Assets |
351
|
894
|
1 123
|
1 097
|
1 325
|
1 524
|
1 301
|
1 511
|
1 841
|
3 172
|
3 984
|
4 635
|
5 879
|
7 788
|
9 897
|
11 176
|
15 049
|
17 819
|
16 543
|
9 237
|
9 249
|
9 259
|
8 733
|
7 311
|
|
| PP&E Net |
229
|
304
|
584
|
864
|
1 177
|
1 154
|
1 342
|
1 345
|
1 367
|
1 415
|
1 765
|
2 356
|
3 073
|
3 516
|
3 688
|
3 908
|
3 961
|
3 944
|
4 011
|
3 889
|
4 168
|
3 989
|
3 812
|
3 669
|
|
| PP&E Gross |
229
|
304
|
584
|
864
|
1 177
|
1 154
|
1 342
|
1 345
|
1 367
|
1 415
|
1 765
|
2 356
|
3 073
|
3 516
|
3 688
|
3 908
|
3 961
|
3 944
|
4 011
|
3 889
|
4 168
|
3 989
|
3 812
|
3 669
|
|
| Accumulated Depreciation |
15
|
35
|
66
|
107
|
156
|
221
|
315
|
396
|
480
|
566
|
667
|
795
|
1 000
|
1 190
|
1 356
|
1 613
|
1 914
|
2 218
|
2 568
|
2 744
|
3 149
|
3 550
|
3 898
|
4 232
|
|
| Intangible Assets |
14
|
50
|
44
|
100
|
89
|
338
|
355
|
357
|
298
|
305
|
369
|
490
|
587
|
681
|
840
|
940
|
1 046
|
1 565
|
1 809
|
1 646
|
1 626
|
1 587
|
2 027
|
2 050
|
|
| Goodwill |
0
|
0
|
0
|
0
|
0
|
15
|
15
|
15
|
15
|
15
|
45
|
40
|
154
|
139
|
133
|
138
|
138
|
176
|
143
|
16
|
167
|
16
|
16
|
0
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
111
|
82
|
94
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Long-Term Investments |
1
|
1
|
18
|
128
|
137
|
186
|
200
|
201
|
476
|
496
|
418
|
416
|
412
|
409
|
530
|
685
|
1 054
|
1 362
|
1 209
|
1 535
|
1 229
|
1 511
|
2 054
|
1 858
|
|
| Other Long-Term Assets |
0
|
2
|
9
|
12
|
27
|
69
|
18
|
20
|
28
|
50
|
53
|
93
|
212
|
294
|
324
|
280
|
283
|
306
|
299
|
170
|
103
|
116
|
73
|
89
|
|
| Other Assets |
0
|
0
|
0
|
0
|
0
|
15
|
15
|
15
|
15
|
15
|
45
|
40
|
154
|
139
|
133
|
138
|
138
|
176
|
143
|
16
|
167
|
16
|
16
|
0
|
|
| Total Assets |
595
N/A
|
1 251
+110%
|
1 777
+42%
|
2 201
+24%
|
2 754
+25%
|
3 286
+19%
|
3 231
-2%
|
3 448
+7%
|
4 025
+17%
|
5 453
+35%
|
6 634
+22%
|
8 140
+23%
|
10 399
+28%
|
12 921
+24%
|
15 413
+19%
|
17 126
+11%
|
21 532
+26%
|
25 172
+17%
|
24 014
-5%
|
16 494
-31%
|
16 542
+0%
|
16 478
0%
|
16 714
+1%
|
14 976
-10%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
29
|
41
|
52
|
39
|
117
|
183
|
183
|
178
|
157
|
193
|
451
|
711
|
888
|
1 322
|
1 447
|
1 857
|
2 067
|
2 140
|
2 112
|
480
|
531
|
886
|
573
|
607
|
|
| Accrued Liabilities |
22
|
30
|
53
|
72
|
77
|
63
|
100
|
101
|
124
|
131
|
156
|
198
|
257
|
262
|
285
|
391
|
425
|
323
|
244
|
239
|
217
|
248
|
192
|
183
|
|
| Short-Term Debt |
215
|
4
|
358
|
579
|
689
|
438
|
483
|
938
|
1 286
|
1 354
|
1 399
|
1 708
|
2 702
|
4 755
|
4 482
|
5 123
|
7 753
|
4 687
|
3 450
|
843
|
387
|
191
|
815
|
702
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
0
|
36
|
10
|
42
|
102
|
0
|
2
|
2
|
225
|
40
|
61
|
57
|
15
|
400
|
404
|
589
|
2 189
|
1 101
|
399
|
529
|
521
|
634
|
|
| Other Current Liabilities |
32
|
29
|
53
|
75
|
43
|
566
|
70
|
19
|
43
|
100
|
507
|
304
|
1 233
|
370
|
358
|
388
|
691
|
777
|
662
|
169
|
322
|
281
|
269
|
224
|
|
| Total Current Liabilities |
298
|
104
|
516
|
801
|
937
|
1 292
|
939
|
1 236
|
1 611
|
1 780
|
2 739
|
2 962
|
5 141
|
6 767
|
6 586
|
8 159
|
11 340
|
8 516
|
8 657
|
2 832
|
1 855
|
2 135
|
2 370
|
2 350
|
|
| Long-Term Debt |
50
|
36
|
36
|
0
|
224
|
227
|
195
|
100
|
225
|
225
|
63
|
501
|
869
|
812
|
798
|
400
|
892
|
5 156
|
3 232
|
1 020
|
1 116
|
1 451
|
1 496
|
322
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
4
|
23
|
42
|
23
|
0
|
0
|
|
| Minority Interest |
8
|
24
|
87
|
174
|
257
|
294
|
183
|
181
|
138
|
118
|
172
|
253
|
311
|
231
|
237
|
243
|
320
|
675
|
732
|
412
|
333
|
265
|
322
|
208
|
|
| Other Liabilities |
0
|
19
|
24
|
25
|
29
|
21
|
19
|
19
|
18
|
23
|
57
|
178
|
210
|
274
|
321
|
361
|
326
|
292
|
257
|
235
|
215
|
178
|
159
|
193
|
|
| Total Liabilities |
357
N/A
|
183
-49%
|
663
+262%
|
1 001
+51%
|
1 446
+44%
|
1 834
+27%
|
1 336
-27%
|
1 536
+15%
|
1 992
+30%
|
2 146
+8%
|
3 030
+41%
|
3 894
+29%
|
6 532
+68%
|
8 083
+24%
|
7 943
-2%
|
9 162
+15%
|
12 877
+41%
|
14 638
+14%
|
12 882
-12%
|
4 521
-65%
|
3 560
-21%
|
4 052
+14%
|
4 346
+7%
|
3 073
-29%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
140
|
190
|
285
|
285
|
285
|
285
|
488
|
488
|
488
|
516
|
516
|
516
|
1 033
|
1 033
|
1 080
|
1 080
|
1 080
|
1 513
|
1 513
|
1 513
|
1 513
|
1 500
|
1 500
|
1 494
|
|
| Retained Earnings |
99
|
217
|
263
|
349
|
457
|
595
|
751
|
860
|
982
|
1 237
|
1 538
|
2 090
|
2 555
|
3 562
|
4 619
|
5 342
|
6 113
|
7 226
|
7 730
|
8 359
|
10 222
|
9 382
|
9 929
|
9 898
|
|
| Additional Paid In Capital |
0
|
661
|
566
|
567
|
567
|
572
|
657
|
564
|
564
|
1 554
|
1 551
|
1 640
|
280
|
244
|
1 771
|
1 544
|
1 476
|
1 930
|
1 991
|
2 321
|
1 530
|
1 439
|
958
|
459
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
141
|
5
|
38
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
87
|
100
|
195
|
251
|
106
|
106
|
0
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
2
|
3
|
16
|
48
|
2
|
25
|
32
|
70
|
83
|
90
|
|
| Total Equity |
239
N/A
|
1 068
+347%
|
1 114
+4%
|
1 200
+8%
|
1 308
+9%
|
1 452
+11%
|
1 896
+31%
|
1 912
+1%
|
2 033
+6%
|
3 307
+63%
|
3 604
+9%
|
4 245
+18%
|
3 867
-9%
|
4 838
+25%
|
7 469
+54%
|
7 964
+7%
|
8 655
+9%
|
10 534
+22%
|
11 132
+6%
|
11 972
+8%
|
12 981
+8%
|
12 426
-4%
|
12 368
0%
|
11 903
-4%
|
|
| Total Liabilities & Equity |
595
N/A
|
1 251
+110%
|
1 777
+42%
|
2 201
+24%
|
2 754
+25%
|
3 286
+19%
|
3 231
-2%
|
3 448
+7%
|
4 025
+17%
|
5 453
+35%
|
6 634
+22%
|
8 140
+23%
|
10 399
+28%
|
12 921
+24%
|
15 413
+19%
|
17 126
+11%
|
21 532
+26%
|
25 172
+17%
|
24 014
-5%
|
16 494
-31%
|
16 542
+0%
|
16 478
0%
|
16 714
+1%
|
14 976
-10%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
941
|
1 277
|
1 277
|
1 277
|
1 277
|
1 277
|
1 366
|
1 366
|
1 366
|
1 446
|
1 446
|
1 446
|
1 446
|
1 446
|
1 513
|
1 513
|
1 513
|
1 513
|
1 513
|
1 513
|
1 499
|
1 494
|
1 494
|
1 494
|
|