Shanghai Medicilon Inc
SSE:688202
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Shanghai Medicilon Inc
SSE:688202
|
CN |
|
P
|
Plenitude Bhd
KLSE:PLENITU
|
MY |
|
Nobia AB
STO:NOBI
|
SE |
Balance Sheet
Balance Sheet Decomposition
Shanghai Medicilon Inc
Shanghai Medicilon Inc
Balance Sheet
Shanghai Medicilon Inc
| Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | ||
|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||
| Cash & Cash Equivalents |
144
|
157
|
167
|
636
|
466
|
412
|
196
|
471
|
260
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
412
|
196
|
471
|
260
|
|
| Cash Equivalents |
144
|
157
|
166
|
636
|
465
|
0
|
0
|
0
|
0
|
|
| Short-Term Investments |
0
|
0
|
0
|
0
|
0
|
100
|
0
|
518
|
440
|
|
| Total Receivables |
85
|
72
|
87
|
143
|
185
|
260
|
611
|
675
|
618
|
|
| Accounts Receivables |
83
|
65
|
76
|
123
|
173
|
248
|
575
|
669
|
596
|
|
| Other Receivables |
2
|
7
|
11
|
20
|
13
|
12
|
36
|
6
|
22
|
|
| Inventory |
6
|
7
|
8
|
12
|
33
|
83
|
171
|
166
|
104
|
|
| Other Current Assets |
6
|
8
|
12
|
8
|
16
|
37
|
94
|
46
|
13
|
|
| Total Current Assets |
241
|
244
|
273
|
799
|
699
|
892
|
1 073
|
1 876
|
1 436
|
|
| PP&E Net |
70
|
94
|
140
|
174
|
354
|
555
|
764
|
850
|
810
|
|
| PP&E Gross |
70
|
94
|
140
|
174
|
354
|
555
|
764
|
850
|
810
|
|
| Accumulated Depreciation |
47
|
57
|
57
|
73
|
147
|
179
|
254
|
342
|
458
|
|
| Intangible Assets |
0
|
1
|
5
|
5
|
235
|
232
|
294
|
287
|
278
|
|
| Long-Term Investments |
0
|
0
|
0
|
70
|
0
|
0
|
10
|
100
|
151
|
|
| Other Long-Term Assets |
36
|
54
|
61
|
81
|
76
|
115
|
189
|
152
|
148
|
|
| Total Assets |
347
N/A
|
393
+13%
|
478
+22%
|
1 128
+136%
|
1 364
+21%
|
1 794
+31%
|
2 330
+30%
|
3 266
+40%
|
2 823
-14%
|
|
| Liabilities | ||||||||||
| Accounts Payable |
30
|
22
|
45
|
51
|
87
|
120
|
218
|
184
|
138
|
|
| Accrued Liabilities |
9
|
10
|
17
|
24
|
41
|
61
|
55
|
53
|
52
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
230
|
355
|
299
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
13
|
20
|
19
|
12
|
|
| Other Current Liabilities |
43
|
53
|
48
|
39
|
68
|
189
|
95
|
74
|
75
|
|
| Total Current Liabilities |
83
|
85
|
110
|
114
|
196
|
384
|
617
|
686
|
576
|
|
| Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
30
|
26
|
14
|
42
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
9
|
22
|
44
|
5
|
0
|
|
| Minority Interest |
3
|
4
|
6
|
8
|
12
|
0
|
0
|
0
|
0
|
|
| Other Liabilities |
16
|
17
|
14
|
14
|
23
|
30
|
40
|
49
|
65
|
|
| Total Liabilities |
102
N/A
|
106
+4%
|
130
+23%
|
135
+4%
|
241
+78%
|
466
+93%
|
727
+56%
|
755
+4%
|
683
-10%
|
|
| Equity | ||||||||||
| Common Stock |
47
|
47
|
47
|
62
|
62
|
62
|
87
|
135
|
135
|
|
| Retained Earnings |
6
|
48
|
109
|
175
|
305
|
548
|
801
|
734
|
403
|
|
| Additional Paid In Capital |
193
|
193
|
193
|
756
|
757
|
718
|
715
|
1 662
|
1 662
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
20
|
60
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Equity |
245
N/A
|
287
+17%
|
348
+21%
|
993
+186%
|
1 123
+13%
|
1 328
+18%
|
1 603
+21%
|
2 511
+57%
|
2 140
-15%
|
|
| Total Liabilities & Equity |
347
N/A
|
393
+13%
|
478
+22%
|
1 128
+136%
|
1 364
+21%
|
1 794
+31%
|
2 330
+30%
|
3 266
+40%
|
2 823
-14%
|
|
| Shares Outstanding | ||||||||||
| Common Shares Outstanding |
47
|
47
|
47
|
62
|
62
|
122
|
122
|
134
|
135
|
|