Medical Data Vision Co Ltd
TSE:3902
Balance Sheet
Balance Sheet Decomposition
Medical Data Vision Co Ltd
Medical Data Vision Co Ltd
Balance Sheet
Medical Data Vision Co Ltd
| 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 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||||||
| Cash & Cash Equivalents |
547
|
779
|
1 799
|
1 752
|
1 959
|
1 798
|
1 675
|
2 945
|
3 194
|
3 222
|
2 265
|
3 218
|
1 347
|
1 713
|
|
| Cash Equivalents |
547
|
779
|
1 799
|
1 752
|
1 959
|
1 798
|
1 675
|
2 945
|
3 194
|
3 222
|
2 265
|
3 218
|
1 347
|
1 713
|
|
| Total Receivables |
245
|
291
|
433
|
597
|
770
|
794
|
949
|
735
|
866
|
1 056
|
981
|
1 120
|
1 025
|
1 123
|
|
| Accounts Receivables |
245
|
291
|
433
|
597
|
770
|
794
|
949
|
735
|
866
|
1 056
|
981
|
1 120
|
1 025
|
1 123
|
|
| Other Receivables |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Inventory |
8
|
9
|
15
|
9
|
10
|
156
|
16
|
13
|
34
|
11
|
14
|
6
|
10
|
20
|
|
| Other Current Assets |
43
|
61
|
28
|
58
|
58
|
117
|
135
|
179
|
225
|
236
|
265
|
319
|
730
|
499
|
|
| Total Current Assets |
843
|
1 140
|
2 275
|
2 416
|
2 797
|
2 864
|
2 774
|
3 872
|
4 319
|
4 525
|
3 525
|
4 662
|
3 111
|
3 356
|
|
| PP&E Net |
67
|
76
|
119
|
97
|
106
|
173
|
224
|
234
|
178
|
140
|
138
|
159
|
238
|
244
|
|
| PP&E Gross |
67
|
76
|
119
|
97
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Accumulated Depreciation |
103
|
115
|
147
|
188
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Intangible Assets |
42
|
31
|
146
|
195
|
255
|
109
|
56
|
14
|
9
|
5
|
2
|
1
|
0
|
0
|
|
| Goodwill |
0
|
0
|
0
|
0
|
0
|
367
|
313
|
343
|
295
|
222
|
257
|
90
|
64
|
39
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
87
|
73
|
|
| Long-Term Investments |
0
|
0
|
0
|
76
|
26
|
26
|
162
|
35
|
35
|
35
|
410
|
690
|
438
|
148
|
|
| Other Long-Term Assets |
87
|
86
|
119
|
135
|
9
|
212
|
337
|
451
|
487
|
607
|
566
|
620
|
810
|
918
|
|
| Other Assets |
0
|
0
|
0
|
0
|
0
|
367
|
313
|
343
|
295
|
222
|
257
|
90
|
64
|
39
|
|
| Total Assets |
1 038
N/A
|
1 334
+28%
|
2 659
+99%
|
2 919
+10%
|
3 194
+9%
|
3 752
+17%
|
3 866
+3%
|
4 949
+28%
|
5 322
+8%
|
5 535
+4%
|
4 897
-12%
|
6 221
+27%
|
4 749
-24%
|
4 778
+1%
|
|
| Liabilities | |||||||||||||||
| Accounts Payable |
15
|
32
|
54
|
64
|
40
|
40
|
28
|
34
|
76
|
97
|
93
|
141
|
219
|
282
|
|
| Accrued Liabilities |
34
|
27
|
45
|
46
|
0
|
0
|
0
|
100
|
79
|
29
|
5
|
6
|
0
|
16
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Current Liabilities |
83
|
163
|
264
|
298
|
324
|
510
|
516
|
719
|
945
|
1 117
|
1 109
|
1 659
|
1 220
|
1 213
|
|
| Total Current Liabilities |
131
|
222
|
362
|
408
|
364
|
551
|
544
|
853
|
1 100
|
1 244
|
1 207
|
1 806
|
1 439
|
1 511
|
|
| Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Deferred Income Tax |
3
|
3
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
6
|
6
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
34
|
37
|
49
|
91
|
66
|
54
|
28
|
|
| Other Liabilities |
14
|
14
|
22
|
21
|
20
|
37
|
44
|
72
|
85
|
85
|
84
|
99
|
150
|
151
|
|
| Total Liabilities |
149
N/A
|
239
+61%
|
387
+62%
|
429
+11%
|
384
-10%
|
588
+53%
|
587
0%
|
959
+63%
|
1 222
+27%
|
1 378
+13%
|
1 382
+0%
|
1 970
+43%
|
1 648
-16%
|
1 695
+3%
|
|
| Equity | |||||||||||||||
| Common Stock |
351
|
351
|
884
|
911
|
981
|
981
|
993
|
993
|
993
|
993
|
993
|
993
|
993
|
993
|
|
| Retained Earnings |
421
|
216
|
80
|
84
|
263
|
618
|
687
|
1 241
|
1 934
|
2 880
|
3 046
|
3 799
|
2 764
|
2 798
|
|
| Additional Paid In Capital |
960
|
960
|
1 468
|
1 495
|
1 566
|
1 566
|
1 599
|
1 756
|
1 764
|
1 764
|
1 839
|
1 839
|
1 839
|
1 787
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
20
|
37
|
0
|
1
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
590
|
1 479
|
2 342
|
2 342
|
2 495
|
2 495
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Equity |
890
N/A
|
1 095
+23%
|
2 272
+108%
|
2 490
+10%
|
2 810
+13%
|
3 164
+13%
|
3 278
+4%
|
3 990
+22%
|
4 100
+3%
|
4 157
+1%
|
3 516
-15%
|
4 251
+21%
|
3 101
-27%
|
3 083
-1%
|
|
| Total Liabilities & Equity |
1 038
N/A
|
1 334
+28%
|
2 659
+99%
|
2 919
+10%
|
3 194
+9%
|
3 752
+17%
|
3 866
+3%
|
4 949
+28%
|
5 322
+8%
|
5 535
+4%
|
4 897
-12%
|
6 221
+27%
|
4 749
-24%
|
4 778
+1%
|
|
| Shares Outstanding | |||||||||||||||
| Common Shares Outstanding |
29
|
29
|
37
|
38
|
40
|
40
|
40
|
40
|
39
|
39
|
38
|
38
|
38
|
38
|
|