Jacobson Pharma Corporation Ltd
HKEX:2633
Balance Sheet
Balance Sheet Decomposition
Jacobson Pharma Corporation Ltd
Jacobson Pharma Corporation Ltd
Balance Sheet
Jacobson Pharma Corporation Ltd
| Mar-2014 | Mar-2015 | Mar-2016 | Mar-2017 | Mar-2018 | Mar-2019 | Mar-2020 | Mar-2021 | Mar-2022 | Mar-2023 | Mar-2024 | Mar-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||||
| Cash & Cash Equivalents |
132
|
70
|
83
|
360
|
657
|
630
|
416
|
450
|
464
|
534
|
396
|
484
|
|
| Cash |
0
|
0
|
0
|
0
|
657
|
630
|
416
|
450
|
464
|
534
|
396
|
484
|
|
| Cash Equivalents |
132
|
70
|
83
|
360
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Short-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
10
|
30
|
15
|
502
|
16
|
25
|
|
| Total Receivables |
124
|
0
|
180
|
169
|
221
|
221
|
224
|
281
|
334
|
301
|
188
|
157
|
|
| Accounts Receivables |
110
|
0
|
108
|
154
|
197
|
214
|
200
|
261
|
309
|
288
|
173
|
145
|
|
| Other Receivables |
13
|
0
|
72
|
14
|
23
|
7
|
24
|
20
|
25
|
13
|
16
|
11
|
|
| Inventory |
160
|
0
|
197
|
261
|
316
|
334
|
371
|
356
|
315
|
368
|
318
|
333
|
|
| Other Current Assets |
29
|
0
|
40
|
44
|
48
|
59
|
149
|
43
|
51
|
52
|
46
|
39
|
|
| Total Current Assets |
445
|
0
|
500
|
834
|
1 242
|
1 244
|
1 170
|
1 161
|
1 178
|
1 757
|
964
|
1 038
|
|
| PP&E Net |
413
|
0
|
815
|
1 008
|
982
|
1 058
|
1 135
|
1 551
|
1 504
|
1 502
|
1 301
|
1 494
|
|
| PP&E Gross |
413
|
0
|
815
|
1 008
|
982
|
1 058
|
1 135
|
1 551
|
1 504
|
1 502
|
1 301
|
1 494
|
|
| Accumulated Depreciation |
173
|
0
|
242
|
270
|
311
|
374
|
509
|
620
|
725
|
815
|
799
|
785
|
|
| Intangible Assets |
373
|
0
|
427
|
702
|
696
|
683
|
899
|
901
|
859
|
870
|
252
|
237
|
|
| Goodwill |
0
|
0
|
0
|
355
|
391
|
391
|
412
|
444
|
444
|
451
|
184
|
184
|
|
| Long-Term Investments |
0
|
0
|
0
|
0
|
221
|
761
|
851
|
727
|
702
|
751
|
679
|
613
|
|
| Other Long-Term Assets |
226
|
0
|
80
|
72
|
79
|
124
|
113
|
83
|
69
|
50
|
106
|
79
|
|
| Other Assets |
0
|
0
|
0
|
355
|
391
|
391
|
412
|
444
|
444
|
451
|
184
|
184
|
|
| Total Assets |
1 457
N/A
|
0
N/A
|
1 822
N/A
|
2 970
+63%
|
3 611
+22%
|
4 261
+18%
|
4 580
+8%
|
4 867
+6%
|
4 756
-2%
|
5 380
+13%
|
3 487
-35%
|
3 645
+5%
|
|
| Liabilities | |||||||||||||
| Accounts Payable |
30
|
0
|
26
|
41
|
35
|
40
|
36
|
39
|
50
|
80
|
52
|
42
|
|
| Accrued Liabilities |
0
|
0
|
0
|
39
|
37
|
39
|
43
|
42
|
52
|
58
|
54
|
58
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
447
|
467
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
298
|
0
|
440
|
938
|
904
|
459
|
586
|
722
|
646
|
344
|
140
|
261
|
|
| Other Current Liabilities |
161
|
0
|
351
|
41
|
38
|
50
|
62
|
71
|
78
|
173
|
128
|
193
|
|
| Total Current Liabilities |
489
|
0
|
817
|
1 058
|
1 461
|
1 054
|
727
|
874
|
826
|
656
|
373
|
553
|
|
| Long-Term Debt |
7
|
0
|
1
|
0
|
1
|
372
|
1 062
|
927
|
764
|
1 255
|
610
|
512
|
|
| Deferred Income Tax |
44
|
0
|
49
|
139
|
141
|
147
|
185
|
206
|
207
|
213
|
108
|
103
|
|
| Minority Interest |
39
|
0
|
49
|
23
|
32
|
40
|
68
|
470
|
467
|
520
|
24
|
24
|
|
| Total Liabilities |
579
N/A
|
0
N/A
|
915
N/A
|
1 221
+33%
|
1 635
+34%
|
1 613
-1%
|
2 042
+27%
|
2 477
+21%
|
2 264
-9%
|
2 644
+17%
|
1 115
-58%
|
1 192
+7%
|
|
| Equity | |||||||||||||
| Common Stock |
0
|
0
|
13
|
18
|
18
|
20
|
19
|
19
|
19
|
19
|
20
|
20
|
|
| Retained Earnings |
792
|
0
|
882
|
1 010
|
1 233
|
1 400
|
1 482
|
1 363
|
1 515
|
1 606
|
1 154
|
1 324
|
|
| Additional Paid In Capital |
78
|
0
|
6
|
717
|
717
|
1 127
|
1 000
|
1 000
|
1 000
|
1 000
|
1 038
|
1 038
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
0
|
96
|
57
|
26
|
25
|
138
|
171
|
72
|
|
| Other Equity |
8
|
0
|
6
|
4
|
8
|
4
|
20
|
18
|
18
|
26
|
11
|
1
|
|
| Total Equity |
878
N/A
|
0
N/A
|
907
N/A
|
1 749
+93%
|
1 976
+13%
|
2 647
+34%
|
2 538
-4%
|
2 390
-6%
|
2 491
+4%
|
2 737
+10%
|
2 372
-13%
|
2 453
+3%
|
|
| Total Liabilities & Equity |
1 457
N/A
|
0
N/A
|
1 822
N/A
|
2 970
+63%
|
3 611
+22%
|
4 261
+18%
|
4 580
+8%
|
4 867
+6%
|
4 756
-2%
|
5 380
+13%
|
3 487
-35%
|
3 645
+5%
|
|
| Shares Outstanding | |||||||||||||
| Common Shares Outstanding |
1 313
|
0
|
1 313
|
1 816
|
1 816
|
2 016
|
1 917
|
1 916
|
1 916
|
1 908
|
1 980
|
1 994
|
|