Central Pharmaceutical JSC No3
VN:DP3
Balance Sheet
Balance Sheet Decomposition
Central Pharmaceutical JSC No3
Central Pharmaceutical JSC No3
Balance Sheet
Central Pharmaceutical JSC No3
| 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 |
2 426
|
8 466
|
17 810
|
31 566
|
44 380
|
54 508
|
40 918
|
24 701
|
21 106
|
5 375
|
13 706
|
|
| Cash |
2 426
|
8 466
|
17 810
|
11 566
|
20 880
|
19 508
|
20 918
|
24 701
|
21 106
|
5 375
|
13 706
|
|
| Cash Equivalents |
0
|
0
|
0
|
20 000
|
23 500
|
35 000
|
20 000
|
0
|
0
|
0
|
0
|
|
| Short-Term Investments |
0
|
0
|
0
|
0
|
0
|
105 000
|
120 000
|
137 000
|
185 378
|
301 000
|
327 987
|
|
| Total Receivables |
15 911
|
16 179
|
30 585
|
28 539
|
39 918
|
20 776
|
29 272
|
22 431
|
28 783
|
23 149
|
39 448
|
|
| Accounts Receivables |
13 709
|
12 187
|
26 320
|
20 657
|
31 676
|
15 450
|
23 940
|
20 857
|
26 898
|
17 061
|
34 817
|
|
| Other Receivables |
2 202
|
3 992
|
4 265
|
7 882
|
8 243
|
5 326
|
5 331
|
1 574
|
1 885
|
6 088
|
4 631
|
|
| Inventory |
43 517
|
54 739
|
52 777
|
67 883
|
59 088
|
56 087
|
56 385
|
65 613
|
69 835
|
52 332
|
43 925
|
|
| Other Current Assets |
403
|
881
|
390
|
470
|
909
|
6 021
|
8 236
|
3 979
|
5 084
|
1 896
|
8 260
|
|
| Total Current Assets |
62 257
|
80 265
|
101 561
|
128 459
|
144 296
|
242 393
|
254 811
|
253 725
|
310 186
|
383 752
|
433 326
|
|
| PP&E Net |
88 167
|
93 471
|
87 976
|
81 280
|
89 066
|
81 487
|
142 492
|
146 135
|
140 566
|
131 247
|
119 745
|
|
| PP&E Gross |
88 167
|
93 471
|
87 976
|
81 280
|
89 066
|
81 487
|
142 492
|
146 135
|
140 566
|
131 247
|
119 745
|
|
| Accumulated Depreciation |
21 710
|
28 967
|
36 209
|
44 139
|
52 232
|
60 534
|
67 771
|
79 416
|
92 551
|
105 124
|
116 659
|
|
| Intangible Assets |
0
|
3 058
|
4 414
|
4 414
|
5 814
|
5 814
|
5 814
|
6 594
|
20 361
|
20 281
|
20 201
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Long-Term Assets |
1 409
|
805
|
602
|
504
|
634
|
39 487
|
38 242
|
37 338
|
36 755
|
35 346
|
34 504
|
|
| Total Assets |
151 836
N/A
|
177 598
+17%
|
194 553
+10%
|
214 656
+10%
|
239 811
+12%
|
369 181
+54%
|
441 359
+20%
|
443 792
+1%
|
507 868
+14%
|
570 626
+12%
|
607 777
+7%
|
|
| Liabilities | ||||||||||||
| Accounts Payable |
10 921
|
21 757
|
22 968
|
25 599
|
20 578
|
14 567
|
23 880
|
19 499
|
18 474
|
15 695
|
7 642
|
|
| Accrued Liabilities |
3 303
|
6 840
|
6 347
|
12 089
|
15 024
|
32 580
|
41 568
|
44 408
|
50 742
|
58 681
|
63 036
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
4 100
|
5 400
|
5 378
|
0
|
0
|
6 800
|
0
|
|
| Current Portion of Long-Term Debt |
17 329
|
24 983
|
17 912
|
8 300
|
3 200
|
3 059
|
0
|
3 528
|
5 230
|
0
|
0
|
|
| Other Current Liabilities |
3 686
|
5 459
|
7 434
|
16 555
|
12 988
|
11 888
|
24 085
|
11 485
|
15 972
|
20 004
|
18 218
|
|
| Total Current Liabilities |
35 239
|
59 039
|
54 662
|
62 542
|
55 890
|
67 494
|
94 911
|
78 920
|
90 418
|
101 179
|
88 896
|
|
| Long-Term Debt |
20 319
|
15 859
|
9 459
|
6 259
|
3 059
|
0
|
0
|
0
|
0
|
975
|
0
|
|
| Total Liabilities |
55 558
N/A
|
74 898
+35%
|
64 121
-14%
|
68 801
+7%
|
58 949
-14%
|
67 494
+14%
|
94 911
+41%
|
78 920
-17%
|
90 418
+15%
|
102 154
+13%
|
88 896
-13%
|
|
| Equity | ||||||||||||
| Common Stock |
52 500
|
52 500
|
68 000
|
68 000
|
68 000
|
86 000
|
86 000
|
86 000
|
86 000
|
214 999
|
214 999
|
|
| Retained Earnings |
12 347
|
17 710
|
29 232
|
43 564
|
76 694
|
103 606
|
144 231
|
151 249
|
194 534
|
203 333
|
241 215
|
|
| Additional Paid In Capital |
26 035
|
25 925
|
25 824
|
25 789
|
25 749
|
97 659
|
97 659
|
97 659
|
97 659
|
0
|
0
|
|
| Other Equity |
5 397
|
6 566
|
7 377
|
8 503
|
10 419
|
14 422
|
18 559
|
29 965
|
39 257
|
50 140
|
62 666
|
|
| Total Equity |
96 279
N/A
|
102 700
+7%
|
130 432
+27%
|
145 855
+12%
|
180 862
+24%
|
301 687
+67%
|
346 448
+15%
|
364 872
+5%
|
417 450
+14%
|
468 472
+12%
|
518 881
+11%
|
|
| Total Liabilities & Equity |
151 836
N/A
|
177 598
+17%
|
194 553
+10%
|
214 656
+10%
|
239 811
+12%
|
369 181
+54%
|
441 359
+20%
|
443 792
+1%
|
507 868
+14%
|
570 626
+12%
|
607 777
+7%
|
|
| Shares Outstanding | ||||||||||||
| Common Shares Outstanding |
6
|
6
|
7
|
7
|
7
|
9
|
22
|
22
|
22
|
21
|
21
|
|