Pacific Shuanglin Bio pharmacy Co Ltd
SZSE:000403
Balance Sheet
Balance Sheet Decomposition
Pacific Shuanglin Bio pharmacy Co Ltd
Pacific Shuanglin Bio pharmacy Co Ltd
Balance Sheet
Pacific Shuanglin Bio pharmacy 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 |
260
|
358
|
269
|
40
|
28
|
19
|
23
|
8
|
62
|
15
|
53
|
38
|
16
|
44
|
52
|
203
|
146
|
155
|
111
|
100
|
885
|
1 000
|
1 428
|
1 320
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
4
|
3
|
3
|
3
|
2
|
3
|
3
|
3
|
885
|
1 000
|
1 428
|
1 320
|
|
| Cash Equivalents |
260
|
358
|
269
|
40
|
28
|
19
|
23
|
8
|
62
|
15
|
53
|
36
|
12
|
41
|
49
|
200
|
144
|
151
|
108
|
96
|
0
|
0
|
0
|
0
|
|
| Short-Term Investments |
0
|
1
|
12
|
2
|
1
|
1
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
18
|
18
|
0
|
0
|
0
|
0
|
0
|
234
|
422
|
423
|
283
|
|
| Total Receivables |
361
|
281
|
411
|
631
|
215
|
222
|
261
|
66
|
53
|
39
|
155
|
42
|
29
|
32
|
40
|
98
|
139
|
204
|
259
|
321
|
595
|
942
|
637
|
719
|
|
| Accounts Receivables |
217
|
184
|
232
|
210
|
157
|
157
|
160
|
40
|
27
|
14
|
11
|
5
|
1
|
2
|
1
|
48
|
100
|
134
|
205
|
278
|
535
|
836
|
584
|
631
|
|
| Other Receivables |
145
|
98
|
180
|
421
|
58
|
64
|
101
|
26
|
27
|
26
|
144
|
37
|
28
|
30
|
39
|
50
|
39
|
70
|
55
|
44
|
60
|
106
|
53
|
88
|
|
| Inventory |
298
|
355
|
473
|
499
|
262
|
249
|
244
|
184
|
198
|
157
|
156
|
175
|
216
|
244
|
268
|
307
|
380
|
390
|
405
|
442
|
739
|
624
|
909
|
1 233
|
|
| Other Current Assets |
61
|
65
|
107
|
50
|
54
|
63
|
47
|
13
|
26
|
19
|
34
|
9
|
28
|
10
|
30
|
11
|
25
|
7
|
4
|
11
|
16
|
58
|
28
|
24
|
|
| Total Current Assets |
981
|
1 060
|
1 273
|
1 223
|
560
|
553
|
577
|
271
|
339
|
230
|
398
|
264
|
290
|
348
|
407
|
619
|
689
|
755
|
779
|
874
|
2 469
|
3 047
|
3 426
|
3 579
|
|
| PP&E Net |
319
|
383
|
643
|
662
|
1 118
|
920
|
881
|
715
|
652
|
513
|
438
|
680
|
781
|
767
|
777
|
531
|
528
|
460
|
390
|
384
|
1 122
|
1 374
|
1 627
|
2 040
|
|
| PP&E Gross |
319
|
383
|
643
|
662
|
1 118
|
920
|
881
|
715
|
652
|
513
|
438
|
680
|
781
|
767
|
777
|
531
|
528
|
460
|
390
|
384
|
1 122
|
1 374
|
1 627
|
2 040
|
|
| Accumulated Depreciation |
96
|
117
|
236
|
253
|
321
|
353
|
404
|
367
|
437
|
331
|
426
|
517
|
532
|
580
|
626
|
179
|
220
|
216
|
245
|
294
|
738
|
843
|
960
|
1 031
|
|
| Intangible Assets |
22
|
49
|
245
|
227
|
210
|
188
|
176
|
181
|
218
|
109
|
115
|
113
|
104
|
69
|
73
|
72
|
70
|
70
|
73
|
91
|
257
|
273
|
280
|
310
|
|
| Goodwill |
0
|
0
|
0
|
0
|
0
|
3
|
5
|
5
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2 615
|
2 615
|
2 615
|
2 615
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
280
|
580
|
600
|
600
|
600
|
|
| Long-Term Investments |
53
|
51
|
64
|
61
|
52
|
1
|
1
|
24
|
22
|
65
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
6
|
|
| Other Long-Term Assets |
4
|
0
|
17
|
0
|
0
|
18
|
19
|
20
|
21
|
9
|
10
|
11
|
13
|
10
|
8
|
57
|
34
|
35
|
30
|
24
|
44
|
73
|
82
|
97
|
|
| Other Assets |
0
|
0
|
0
|
0
|
0
|
3
|
5
|
5
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2 615
|
2 615
|
2 615
|
2 615
|
|
| Total Assets |
1 379
N/A
|
1 545
+12%
|
2 241
+45%
|
2 173
-3%
|
1 940
-11%
|
1 682
-13%
|
1 660
-1%
|
1 215
-27%
|
1 252
+3%
|
925
-26%
|
961
+4%
|
1 068
+11%
|
1 187
+11%
|
1 194
+1%
|
1 265
+6%
|
1 280
+1%
|
1 321
+3%
|
1 320
0%
|
1 272
-4%
|
1 653
+30%
|
7 088
+329%
|
7 982
+13%
|
8 630
+8%
|
9 246
+7%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
136
|
146
|
216
|
251
|
285
|
266
|
266
|
102
|
100
|
38
|
38
|
37
|
35
|
39
|
45
|
43
|
39
|
43
|
32
|
46
|
171
|
158
|
154
|
220
|
|
| Accrued Liabilities |
4
|
6
|
8
|
23
|
51
|
94
|
136
|
79
|
111
|
104
|
112
|
145
|
192
|
233
|
263
|
257
|
44
|
340
|
182
|
67
|
85
|
94
|
87
|
96
|
|
| Short-Term Debt |
321
|
493
|
836
|
850
|
997
|
881
|
844
|
432
|
461
|
267
|
240
|
280
|
226
|
185
|
215
|
200
|
200
|
181
|
110
|
332
|
125
|
292
|
258
|
328
|
|
| Current Portion of Long-Term Debt |
85
|
15
|
14
|
121
|
186
|
94
|
50
|
0
|
0
|
0
|
0
|
0
|
16
|
25
|
25
|
23
|
24
|
0
|
0
|
0
|
7
|
16
|
57
|
22
|
|
| Other Current Liabilities |
100
|
80
|
112
|
208
|
179
|
200
|
292
|
222
|
239
|
96
|
146
|
170
|
160
|
131
|
120
|
168
|
393
|
104
|
116
|
196
|
255
|
400
|
366
|
290
|
|
| Total Current Liabilities |
646
|
740
|
1 184
|
1 453
|
1 697
|
1 535
|
1 588
|
835
|
910
|
506
|
537
|
631
|
628
|
613
|
668
|
691
|
700
|
668
|
440
|
641
|
642
|
959
|
922
|
957
|
|
| Long-Term Debt |
44
|
25
|
216
|
112
|
166
|
79
|
58
|
48
|
42
|
12
|
0
|
0
|
92
|
72
|
47
|
24
|
0
|
0
|
0
|
20
|
21
|
82
|
227
|
322
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
37
|
30
|
24
|
14
|
|
| Minority Interest |
67
|
72
|
110
|
63
|
123
|
166
|
196
|
176
|
134
|
117
|
85
|
58
|
51
|
36
|
25
|
7
|
13
|
18
|
1
|
2
|
2
|
6
|
7
|
7
|
|
| Other Liabilities |
2
|
0
|
0
|
0
|
107
|
119
|
3
|
154
|
162
|
134
|
141
|
150
|
115
|
51
|
25
|
38
|
78
|
30
|
30
|
25
|
60
|
49
|
36
|
36
|
|
| Total Liabilities |
758
N/A
|
838
+10%
|
1 510
+80%
|
1 627
+8%
|
2 093
+29%
|
1 899
-9%
|
1 845
-3%
|
1 214
-34%
|
1 248
+3%
|
769
-38%
|
763
-1%
|
838
+10%
|
887
+6%
|
771
-13%
|
765
-1%
|
746
-2%
|
765
+3%
|
680
-11%
|
471
-31%
|
687
+46%
|
762
+11%
|
1 115
+46%
|
1 202
+8%
|
1 322
+10%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
197
|
212
|
212
|
212
|
212
|
212
|
212
|
212
|
212
|
212
|
212
|
212
|
273
|
273
|
273
|
273
|
273
|
273
|
273
|
492
|
733
|
732
|
733
|
731
|
|
| Retained Earnings |
295
|
339
|
363
|
168
|
503
|
610
|
579
|
383
|
380
|
230
|
189
|
156
|
86
|
36
|
114
|
147
|
169
|
251
|
411
|
455
|
846
|
1 392
|
1 946
|
2 435
|
|
| Additional Paid In Capital |
129
|
156
|
156
|
165
|
181
|
181
|
181
|
172
|
172
|
175
|
175
|
175
|
114
|
114
|
114
|
114
|
114
|
116
|
116
|
53
|
4 779
|
4 779
|
4 793
|
4 758
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
43
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
35
|
32
|
36
|
43
|
0
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Equity |
620
N/A
|
707
+14%
|
731
+3%
|
546
-25%
|
153
N/A
|
217
-42%
|
186
+14%
|
1
N/A
|
4
+177%
|
157
+4 256%
|
198
+26%
|
230
+17%
|
300
+31%
|
423
+41%
|
501
+18%
|
534
+7%
|
555
+4%
|
640
+15%
|
800
+25%
|
965
+21%
|
6 326
+555%
|
6 868
+9%
|
7 429
+8%
|
7 925
+7%
|
|
| Total Liabilities & Equity |
1 379
N/A
|
1 545
+12%
|
2 241
+45%
|
2 173
-3%
|
1 940
-11%
|
1 682
-13%
|
1 660
-1%
|
1 215
-27%
|
1 252
+3%
|
925
-26%
|
961
+4%
|
1 068
+11%
|
1 187
+11%
|
1 194
+1%
|
1 265
+6%
|
1 280
+1%
|
1 321
+3%
|
1 320
0%
|
1 272
-4%
|
1 653
+30%
|
7 088
+329%
|
7 982
+13%
|
8 630
+8%
|
9 246
+7%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
459
|
494
|
494
|
494
|
494
|
494
|
494
|
494
|
494
|
494
|
494
|
494
|
636
|
636
|
636
|
636
|
636
|
636
|
636
|
636
|
949
|
947
|
948
|
950
|
|