Beijing SL Pharmaceutical Co Ltd
SZSE:002038
Balance Sheet
Balance Sheet Decomposition
Beijing SL Pharmaceutical Co Ltd
Beijing SL Pharmaceutical Co Ltd
Balance Sheet
Beijing SL Pharmaceutical Co Ltd
| 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 |
32
|
238
|
195
|
206
|
262
|
421
|
418
|
446
|
573
|
661
|
763
|
857
|
1 470
|
1 172
|
1 439
|
1 166
|
1 261
|
664
|
783
|
528
|
544
|
408
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
780
|
527
|
544
|
408
|
|
| Cash Equivalents |
32
|
238
|
195
|
206
|
262
|
421
|
418
|
446
|
573
|
661
|
763
|
857
|
1 469
|
1 171
|
1 439
|
1 166
|
1 261
|
663
|
2
|
0
|
0
|
0
|
|
| Short-Term Investments |
14
|
0
|
15
|
0
|
31
|
12
|
22
|
12
|
9
|
190
|
212
|
310
|
139
|
571
|
524
|
536
|
653
|
779
|
809
|
858
|
1 394
|
1 245
|
|
| Total Receivables |
19
|
25
|
25
|
31
|
42
|
71
|
123
|
144
|
277
|
419
|
556
|
730
|
744
|
727
|
748
|
724
|
645
|
470
|
381
|
286
|
236
|
130
|
|
| Accounts Receivables |
19
|
24
|
24
|
30
|
42
|
68
|
116
|
139
|
210
|
275
|
448
|
608
|
683
|
644
|
592
|
674
|
604
|
446
|
346
|
253
|
200
|
103
|
|
| Other Receivables |
0
|
1
|
1
|
1
|
0
|
3
|
7
|
5
|
67
|
144
|
108
|
122
|
61
|
83
|
156
|
50
|
42
|
24
|
36
|
34
|
36
|
27
|
|
| Inventory |
9
|
8
|
8
|
8
|
6
|
9
|
24
|
30
|
65
|
57
|
111
|
112
|
130
|
198
|
276
|
251
|
108
|
112
|
125
|
137
|
144
|
246
|
|
| Other Current Assets |
12
|
13
|
51
|
103
|
105
|
124
|
172
|
134
|
266
|
169
|
84
|
274
|
102
|
70
|
67
|
126
|
198
|
182
|
200
|
189
|
320
|
460
|
|
| Total Current Assets |
87
|
283
|
294
|
347
|
446
|
637
|
759
|
765
|
1 189
|
1 496
|
1 726
|
2 283
|
2 584
|
2 738
|
3 053
|
2 803
|
2 865
|
2 207
|
2 298
|
1 998
|
2 640
|
2 489
|
|
| PP&E Net |
47
|
73
|
94
|
94
|
111
|
103
|
102
|
182
|
198
|
332
|
367
|
456
|
518
|
525
|
578
|
580
|
640
|
654
|
643
|
569
|
538
|
565
|
|
| PP&E Gross |
47
|
73
|
94
|
94
|
111
|
103
|
102
|
182
|
198
|
332
|
367
|
456
|
518
|
525
|
578
|
580
|
640
|
654
|
643
|
569
|
538
|
565
|
|
| Accumulated Depreciation |
18
|
24
|
32
|
37
|
44
|
53
|
62
|
72
|
86
|
98
|
111
|
124
|
152
|
181
|
210
|
245
|
279
|
324
|
367
|
404
|
449
|
488
|
|
| Intangible Assets |
19
|
19
|
18
|
21
|
22
|
30
|
54
|
68
|
79
|
108
|
185
|
198
|
219
|
259
|
363
|
709
|
641
|
714
|
873
|
979
|
1 089
|
870
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
70
|
123
|
148
|
229
|
13
|
9
|
6
|
3
|
2
|
2
|
2
|
2
|
|
| Long-Term Investments |
0
|
14
|
0
|
0
|
7
|
17
|
72
|
227
|
220
|
274
|
359
|
248
|
279
|
313
|
229
|
539
|
606
|
1 268
|
1 420
|
1 813
|
1 587
|
1 592
|
|
| Other Long-Term Assets |
0
|
0
|
0
|
1
|
1
|
2
|
33
|
7
|
50
|
7
|
7
|
11
|
14
|
18
|
349
|
349
|
466
|
548
|
526
|
516
|
422
|
462
|
|
| Total Assets |
152
N/A
|
390
+157%
|
406
+4%
|
463
+14%
|
587
+27%
|
789
+34%
|
1 020
+29%
|
1 249
+22%
|
1 736
+39%
|
2 217
+28%
|
2 712
+22%
|
3 319
+22%
|
3 762
+13%
|
4 081
+8%
|
4 585
+12%
|
4 988
+9%
|
5 225
+5%
|
5 395
+3%
|
5 760
+7%
|
5 876
+2%
|
6 278
+7%
|
5 979
-5%
|
|
| Liabilities | |||||||||||||||||||||||
| Accounts Payable |
4
|
19
|
8
|
14
|
14
|
11
|
12
|
8
|
10
|
27
|
34
|
43
|
40
|
31
|
112
|
265
|
179
|
180
|
191
|
176
|
213
|
121
|
|
| Accrued Liabilities |
1
|
1
|
1
|
3
|
1
|
2
|
2
|
2
|
2
|
21
|
17
|
23
|
30
|
34
|
38
|
46
|
30
|
26
|
32
|
32
|
48
|
48
|
|
| Short-Term Debt |
19
|
0
|
0
|
0
|
1
|
1
|
0
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
0
|
16
|
25
|
23
|
1
|
0
|
38
|
1
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Current Liabilities |
8
|
2
|
8
|
18
|
16
|
13
|
19
|
27
|
33
|
45
|
50
|
50
|
42
|
49
|
100
|
114
|
100
|
86
|
100
|
81
|
75
|
119
|
|
| Total Current Liabilities |
32
|
22
|
17
|
35
|
32
|
26
|
32
|
37
|
45
|
92
|
104
|
116
|
111
|
114
|
250
|
441
|
333
|
315
|
325
|
289
|
373
|
289
|
|
| Long-Term Debt |
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
3
|
0
|
1
|
0
|
0
|
0
|
5
|
5
|
4
|
4
|
3
|
0
|
6
|
34
|
51
|
56
|
47
|
65
|
|
| Minority Interest |
0
|
0
|
1
|
1
|
1
|
2
|
18
|
21
|
62
|
71
|
23
|
33
|
35
|
34
|
29
|
21
|
13
|
10
|
15
|
11
|
9
|
8
|
|
| Other Liabilities |
4
|
5
|
6
|
0
|
0
|
0
|
4
|
0
|
5
|
13
|
14
|
18
|
33
|
34
|
33
|
29
|
65
|
61
|
56
|
51
|
47
|
44
|
|
| Total Liabilities |
37
N/A
|
29
-23%
|
24
-16%
|
36
+50%
|
35
-2%
|
28
-21%
|
54
+93%
|
58
+6%
|
112
+94%
|
177
+57%
|
146
-17%
|
171
+17%
|
184
+7%
|
185
+1%
|
314
+70%
|
490
+56%
|
417
-15%
|
420
+1%
|
449
+7%
|
408
-9%
|
477
+17%
|
407
-15%
|
|
| Equity | |||||||||||||||||||||||
| Common Stock |
50
|
69
|
83
|
83
|
124
|
248
|
251
|
253
|
381
|
381
|
457
|
457
|
685
|
685
|
685
|
685
|
1 027
|
1 027
|
1 027
|
1 027
|
1 027
|
1 027
|
|
| Retained Earnings |
63
|
95
|
115
|
155
|
277
|
482
|
676
|
899
|
1 263
|
1 668
|
2 074
|
2 677
|
2 878
|
3 193
|
3 589
|
3 818
|
3 782
|
3 941
|
4 265
|
4 396
|
4 710
|
4 482
|
|
| Additional Paid In Capital |
2
|
198
|
184
|
189
|
151
|
30
|
38
|
39
|
20
|
8
|
11
|
7
|
7
|
8
|
8
|
8
|
8
|
18
|
33
|
44
|
50
|
50
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
13
|
13
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
10
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
24
|
16
|
8
|
11
|
11
|
13
|
9
|
12
|
13
|
0
|
0
|
0
|
|
| Total Equity |
115
N/A
|
361
+214%
|
382
+6%
|
427
+12%
|
551
+29%
|
760
+38%
|
966
+27%
|
1 191
+23%
|
1 624
+36%
|
2 040
+26%
|
2 566
+26%
|
3 148
+23%
|
3 578
+14%
|
3 897
+9%
|
4 271
+10%
|
4 498
+5%
|
4 808
+7%
|
4 975
+3%
|
5 311
+7%
|
5 468
+3%
|
5 801
+6%
|
5 572
-4%
|
|
| Total Liabilities & Equity |
152
N/A
|
390
+157%
|
406
+4%
|
463
+14%
|
587
+27%
|
789
+34%
|
1 020
+29%
|
1 249
+22%
|
1 736
+39%
|
2 217
+28%
|
2 712
+22%
|
3 319
+22%
|
3 762
+13%
|
4 081
+8%
|
4 585
+12%
|
4 988
+9%
|
5 225
+5%
|
5 395
+3%
|
5 760
+7%
|
5 876
+2%
|
6 278
+7%
|
5 979
-5%
|
|
| Shares Outstanding | |||||||||||||||||||||||
| Common Shares Outstanding |
729
|
1 006
|
1 006
|
1 006
|
1 006
|
1 006
|
1 018
|
1 025
|
1 028
|
1 028
|
1 028
|
1 007
|
1 027
|
1 027
|
1 027
|
1 027
|
1 027
|
1 027
|
1 027
|
1 027
|
1 027
|
1 027
|
|