Medical Data Vision Co Ltd
TSE:3902
Balance Sheet
Balance Sheet Decomposition
Medical Data Vision Co Ltd
Current Assets | 4.7B |
Cash & Short-Term Investments | 3.2B |
Receivables | 1.1B |
Other Current Assets | 324.6m |
Non-Current Assets | 1.6B |
Long-Term Investments | 689.7m |
PP&E | 158.5m |
Intangibles | 90.7m |
Other Non-Current Assets | 620.1m |
Current Liabilities | 1.8B |
Accounts Payable | 140.6m |
Accrued Liabilities | 6m |
Other Current Liabilities | 1.7B |
Non-Current Liabilities | 164.4m |
Other Non-Current Liabilities | 164.4m |
Balance Sheet
Medical Data Vision Co Ltd
Dec-2014 | Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|
Assets | |||||||||||
Cash & Cash Equivalents |
1 799
|
1 752
|
1 959
|
1 798
|
1 675
|
2 945
|
3 194
|
3 222
|
2 265
|
3 218
|
|
Cash Equivalents |
1 799
|
1 752
|
1 959
|
1 798
|
1 675
|
2 945
|
3 194
|
3 222
|
2 265
|
3 218
|
|
Total Receivables |
433
|
597
|
770
|
794
|
949
|
735
|
866
|
1 056
|
981
|
1 120
|
|
Accounts Receivables |
433
|
597
|
770
|
794
|
949
|
735
|
866
|
1 056
|
981
|
1 120
|
|
Other Receivables |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Inventory |
15
|
9
|
10
|
156
|
16
|
13
|
34
|
11
|
14
|
6
|
|
Other Current Assets |
28
|
58
|
58
|
117
|
135
|
179
|
225
|
236
|
265
|
319
|
|
Total Current Assets |
2 275
|
2 416
|
2 797
|
2 864
|
2 774
|
3 872
|
4 319
|
4 525
|
3 525
|
4 662
|
|
PP&E Net |
119
|
97
|
106
|
173
|
224
|
234
|
178
|
140
|
138
|
159
|
|
PP&E Gross |
119
|
97
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Accumulated Depreciation |
147
|
188
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Intangible Assets |
146
|
195
|
255
|
109
|
56
|
14
|
9
|
5
|
2
|
1
|
|
Goodwill |
0
|
0
|
0
|
367
|
313
|
343
|
295
|
222
|
257
|
90
|
|
Long-Term Investments |
0
|
76
|
26
|
26
|
162
|
35
|
35
|
35
|
410
|
690
|
|
Other Long-Term Assets |
119
|
135
|
9
|
212
|
337
|
451
|
487
|
607
|
566
|
620
|
|
Other Assets |
0
|
0
|
0
|
367
|
313
|
343
|
295
|
222
|
257
|
90
|
|
Total Assets |
2 659
N/A
|
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%
|
|
Liabilities | |||||||||||
Accounts Payable |
54
|
64
|
40
|
40
|
28
|
34
|
76
|
97
|
93
|
141
|
|
Accrued Liabilities |
45
|
46
|
0
|
0
|
0
|
100
|
79
|
29
|
5
|
6
|
|
Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Other Current Liabilities |
264
|
298
|
324
|
510
|
516
|
719
|
945
|
1 117
|
1 109
|
1 659
|
|
Total Current Liabilities |
362
|
408
|
364
|
551
|
544
|
853
|
1 100
|
1 244
|
1 207
|
1 806
|
|
Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Deferred Income Tax |
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Minority Interest |
0
|
0
|
0
|
0
|
0
|
34
|
37
|
49
|
91
|
66
|
|
Other Liabilities |
22
|
21
|
20
|
37
|
44
|
72
|
85
|
85
|
84
|
99
|
|
Total Liabilities |
387
N/A
|
429
+11%
|
384
-10%
|
588
+53%
|
587
0%
|
959
+63%
|
1 222
+27%
|
1 378
+13%
|
1 382
+0%
|
1 970
+43%
|
|
Equity | |||||||||||
Common Stock |
884
|
911
|
981
|
981
|
993
|
993
|
993
|
993
|
993
|
993
|
|
Retained Earnings |
80
|
84
|
263
|
618
|
687
|
1 241
|
1 934
|
2 880
|
3 046
|
3 799
|
|
Additional Paid In Capital |
1 468
|
1 495
|
1 566
|
1 566
|
1 599
|
1 756
|
1 764
|
1 764
|
1 839
|
1 839
|
|
Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
20
|
37
|
|
Treasury Stock |
0
|
0
|
0
|
0
|
1
|
1
|
590
|
1 479
|
2 342
|
2 342
|
|
Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Total Equity |
2 272
N/A
|
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%
|
|
Total Liabilities & Equity |
2 659
N/A
|
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%
|
|
Shares Outstanding | |||||||||||
Common Shares Outstanding |
37
|
38
|
40
|
40
|
40
|
40
|
39
|
39
|
38
|
38
|