Honz Pharmaceutical Co Ltd
SZSE:300086
Balance Sheet
Balance Sheet Decomposition
Honz Pharmaceutical Co Ltd
Honz Pharmaceutical Co Ltd
Balance Sheet
Honz Pharmaceutical Co Ltd
| 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 |
60
|
80
|
101
|
1 450
|
1 093
|
1 142
|
1 040
|
1 044
|
261
|
164
|
124
|
84
|
166
|
258
|
249
|
255
|
135
|
108
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
249
|
255
|
135
|
108
|
|
| Cash Equivalents |
60
|
80
|
101
|
1 450
|
1 093
|
1 142
|
1 040
|
1 044
|
261
|
164
|
124
|
84
|
165
|
258
|
0
|
0
|
0
|
0
|
|
| Short-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
53
|
50
|
953
|
1 081
|
977
|
277
|
21
|
0
|
0
|
0
|
0
|
0
|
|
| Total Receivables |
24
|
21
|
26
|
100
|
185
|
114
|
69
|
98
|
106
|
104
|
205
|
169
|
153
|
207
|
242
|
142
|
200
|
118
|
|
| Accounts Receivables |
24
|
21
|
24
|
47
|
111
|
46
|
26
|
26
|
84
|
69
|
110
|
114
|
101
|
146
|
149
|
71
|
136
|
68
|
|
| Other Receivables |
0
|
1
|
2
|
53
|
74
|
68
|
43
|
73
|
22
|
35
|
94
|
56
|
52
|
61
|
92
|
70
|
64
|
50
|
|
| Inventory |
8
|
14
|
13
|
31
|
54
|
55
|
48
|
54
|
88
|
107
|
134
|
135
|
171
|
210
|
198
|
170
|
236
|
187
|
|
| Other Current Assets |
4
|
7
|
37
|
102
|
61
|
54
|
39
|
27
|
14
|
16
|
32
|
22
|
17
|
34
|
31
|
103
|
38
|
30
|
|
| Total Current Assets |
96
|
121
|
177
|
1 683
|
1 393
|
1 365
|
1 249
|
1 273
|
1 422
|
1 472
|
1 471
|
688
|
526
|
709
|
720
|
670
|
609
|
443
|
|
| PP&E Net |
34
|
56
|
92
|
197
|
338
|
372
|
382
|
369
|
341
|
352
|
496
|
696
|
755
|
987
|
1 083
|
1 010
|
1 005
|
1 027
|
|
| PP&E Gross |
0
|
56
|
92
|
197
|
338
|
372
|
382
|
369
|
341
|
352
|
496
|
696
|
755
|
987
|
1 083
|
1 010
|
1 005
|
1 027
|
|
| Accumulated Depreciation |
0
|
12
|
16
|
21
|
92
|
116
|
133
|
154
|
187
|
216
|
260
|
338
|
336
|
365
|
334
|
367
|
431
|
502
|
|
| Intangible Assets |
12
|
29
|
26
|
25
|
201
|
188
|
242
|
248
|
304
|
293
|
282
|
291
|
205
|
196
|
241
|
205
|
204
|
191
|
|
| Goodwill |
0
|
0
|
0
|
0
|
32
|
38
|
28
|
33
|
31
|
27
|
27
|
310
|
309
|
309
|
19
|
19
|
20
|
14
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
45
|
51
|
33
|
0
|
0
|
|
| Long-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
28
|
67
|
77
|
272
|
269
|
264
|
244
|
231
|
211
|
|
| Other Long-Term Assets |
0
|
0
|
0
|
1
|
4
|
5
|
4
|
4
|
14
|
18
|
49
|
119
|
128
|
100
|
81
|
107
|
96
|
90
|
|
| Other Assets |
0
|
0
|
0
|
0
|
32
|
38
|
28
|
33
|
31
|
27
|
27
|
310
|
309
|
309
|
19
|
19
|
20
|
14
|
|
| Total Assets |
142
N/A
|
206
+46%
|
294
+43%
|
1 905
+548%
|
1 967
+3%
|
1 969
+0%
|
1 905
-3%
|
1 927
+1%
|
2 112
+10%
|
2 190
+4%
|
2 392
+9%
|
2 181
-9%
|
2 194
+1%
|
2 614
+19%
|
2 459
-6%
|
2 288
-7%
|
2 166
-5%
|
1 976
-9%
|
|
| Liabilities | |||||||||||||||||||
| Accounts Payable |
11
|
23
|
16
|
26
|
38
|
24
|
23
|
25
|
56
|
53
|
100
|
81
|
123
|
110
|
112
|
57
|
78
|
66
|
|
| Accrued Liabilities |
2
|
2
|
3
|
4
|
10
|
13
|
12
|
21
|
19
|
19
|
27
|
24
|
22
|
32
|
32
|
36
|
28
|
25
|
|
| Short-Term Debt |
6
|
9
|
9
|
0
|
0
|
0
|
0
|
0
|
82
|
109
|
168
|
226
|
232
|
318
|
165
|
154
|
153
|
186
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
25
|
0
|
0
|
0
|
0
|
0
|
7
|
7
|
0
|
26
|
101
|
107
|
37
|
111
|
|
| Other Current Liabilities |
7
|
23
|
25
|
40
|
30
|
54
|
53
|
42
|
65
|
94
|
99
|
126
|
113
|
95
|
75
|
151
|
85
|
108
|
|
| Total Current Liabilities |
26
|
56
|
53
|
70
|
103
|
91
|
89
|
87
|
222
|
276
|
401
|
463
|
491
|
581
|
485
|
505
|
381
|
496
|
|
| Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
20
|
13
|
29
|
325
|
344
|
343
|
325
|
229
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
24
|
22
|
21
|
20
|
23
|
40
|
42
|
41
|
35
|
34
|
35
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
89
|
84
|
83
|
81
|
80
|
72
|
70
|
109
|
103
|
99
|
50
|
39
|
33
|
25
|
|
| Other Liabilities |
0
|
0
|
0
|
6
|
4
|
4
|
5
|
12
|
15
|
20
|
31
|
28
|
33
|
65
|
36
|
51
|
48
|
52
|
|
| Total Liabilities |
26
N/A
|
56
+118%
|
54
-4%
|
76
+42%
|
196
+158%
|
179
-9%
|
178
-1%
|
203
+15%
|
338
+66%
|
389
+15%
|
541
+39%
|
636
+18%
|
696
+9%
|
1 111
+60%
|
955
-14%
|
972
+2%
|
821
-16%
|
836
+2%
|
|
| Equity | |||||||||||||||||||
| Common Stock |
75
|
75
|
75
|
100
|
200
|
200
|
200
|
300
|
450
|
450
|
450
|
450
|
450
|
450
|
450
|
450
|
450
|
455
|
|
| Retained Earnings |
0
|
35
|
125
|
264
|
207
|
226
|
161
|
157
|
196
|
242
|
260
|
273
|
171
|
180
|
182
|
5
|
6
|
210
|
|
| Additional Paid In Capital |
41
|
41
|
41
|
1 464
|
1 364
|
1 364
|
1 367
|
1 267
|
1 128
|
1 108
|
1 141
|
821
|
826
|
820
|
819
|
819
|
836
|
843
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
52
|
52
|
53
|
52
|
52
|
52
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Equity |
116
N/A
|
150
+30%
|
241
+60%
|
1 829
+660%
|
1 771
-3%
|
1 790
+1%
|
1 727
-4%
|
1 724
0%
|
1 773
+3%
|
1 801
+2%
|
1 851
+3%
|
1 544
-17%
|
1 499
-3%
|
1 503
+0%
|
1 504
+0%
|
1 316
-12%
|
1 345
+2%
|
1 140
-15%
|
|
| Total Liabilities & Equity |
142
N/A
|
206
+46%
|
294
+43%
|
1 905
+548%
|
1 967
+3%
|
1 969
+0%
|
1 905
-3%
|
1 927
+1%
|
2 112
+10%
|
2 190
+4%
|
2 392
+9%
|
2 181
-9%
|
2 194
+1%
|
2 614
+19%
|
2 459
-6%
|
2 288
-7%
|
2 166
-5%
|
1 976
-9%
|
|
| Shares Outstanding | |||||||||||||||||||
| Common Shares Outstanding |
338
|
338
|
338
|
450
|
450
|
450
|
450
|
450
|
450
|
450
|
450
|
450
|
450
|
450
|
450
|
450
|
450
|
455
|
|