Teladoc Health Inc
NYSE:TDOC
Balance Sheet
Balance Sheet Decomposition
Teladoc Health Inc
Teladoc Health Inc
Balance Sheet
Teladoc Health Inc
| Dec-2013 | Dec-2014 | Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||||||
| Cash & Cash Equivalents |
3
|
46
|
55
|
50
|
43
|
424
|
514
|
733
|
893
|
918
|
1 124
|
1 298
|
781
|
|
| Cash Equivalents |
3
|
46
|
55
|
50
|
43
|
424
|
514
|
733
|
893
|
918
|
1 124
|
1 298
|
781
|
|
| Short-Term Investments |
0
|
0
|
82
|
16
|
79
|
55
|
3
|
53
|
3
|
0
|
0
|
0
|
0
|
|
| Total Receivables |
3
|
7
|
12
|
14
|
27
|
44
|
57
|
169
|
169
|
236
|
230
|
224
|
202
|
|
| Accounts Receivables |
3
|
7
|
12
|
14
|
27
|
44
|
57
|
169
|
169
|
211
|
217
|
214
|
193
|
|
| Other Receivables |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
25
|
13
|
10
|
9
|
|
| Inventory |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
56
|
73
|
56
|
30
|
38
|
38
|
|
| Other Current Assets |
1
|
1
|
2
|
3
|
7
|
11
|
14
|
47
|
87
|
105
|
106
|
103
|
98
|
|
| Total Current Assets |
7
|
54
|
152
|
83
|
156
|
533
|
588
|
1 060
|
1 225
|
1 315
|
1 489
|
1 664
|
1 119
|
|
| PP&E Net |
0
|
1
|
6
|
7
|
9
|
10
|
37
|
75
|
74
|
71
|
72
|
57
|
53
|
|
| PP&E Gross |
0
|
1
|
6
|
7
|
9
|
10
|
37
|
75
|
74
|
71
|
72
|
57
|
53
|
|
| Accumulated Depreciation |
1
|
1
|
2
|
4
|
8
|
12
|
16
|
22
|
34
|
48
|
60
|
71
|
85
|
|
| Intangible Assets |
5
|
8
|
15
|
25
|
160
|
247
|
225
|
2 021
|
1 910
|
1 837
|
1 678
|
1 431
|
1 297
|
|
| Goodwill |
15
|
28
|
56
|
188
|
499
|
737
|
746
|
14 581
|
14 504
|
1 073
|
1 073
|
283
|
283
|
|
| Other Long-Term Assets |
0
|
0
|
0
|
0
|
1
|
1
|
7
|
18
|
21
|
49
|
80
|
81
|
106
|
|
| Other Assets |
15
|
28
|
56
|
188
|
499
|
737
|
746
|
14 581
|
14 504
|
1 073
|
1 073
|
283
|
283
|
|
| Total Assets |
27
N/A
|
92
+241%
|
230
+150%
|
304
+32%
|
824
+171%
|
1 529
+86%
|
1 603
+5%
|
17 755
+1 008%
|
17 735
0%
|
4 345
-76%
|
4 392
+1%
|
3 517
-20%
|
2 858
-19%
|
|
| Liabilities | ||||||||||||||
| Accounts Payable |
0
|
2
|
2
|
2
|
4
|
8
|
9
|
46
|
47
|
48
|
44
|
33
|
48
|
|
| Accrued Liabilities |
2
|
6
|
11
|
13
|
27
|
41
|
58
|
156
|
162
|
193
|
239
|
243
|
262
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
0
|
1
|
1
|
2
|
0
|
0
|
0
|
56
|
13
|
11
|
0
|
551
|
0
|
|
| Other Current Liabilities |
3
|
1
|
3
|
4
|
9
|
13
|
23
|
75
|
108
|
147
|
138
|
114
|
95
|
|
| Total Current Liabilities |
5
|
10
|
18
|
21
|
40
|
62
|
90
|
333
|
331
|
400
|
421
|
942
|
405
|
|
| Long-Term Debt |
3
|
25
|
25
|
42
|
207
|
415
|
440
|
1 390
|
1 235
|
1 543
|
1 539
|
991
|
995
|
|
| Deferred Income Tax |
0
|
0
|
1
|
2
|
13
|
32
|
22
|
102
|
76
|
51
|
49
|
50
|
29
|
|
| Other Liabilities |
0
|
3
|
7
|
8
|
5
|
6
|
37
|
47
|
47
|
44
|
58
|
43
|
44
|
|
| Total Liabilities |
8
N/A
|
39
+388%
|
51
+31%
|
73
+43%
|
265
+263%
|
516
+95%
|
589
+14%
|
1 871
+218%
|
1 689
-10%
|
2 038
+21%
|
2 066
+1%
|
2 025
-2%
|
1 473
-27%
|
|
| Equity | ||||||||||||||
| Common Stock |
75
|
121
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Retained Earnings |
55
|
72
|
131
|
205
|
312
|
409
|
508
|
993
|
1 421
|
15 008
|
15 229
|
16 230
|
16 430
|
|
| Additional Paid In Capital |
0
|
5
|
309
|
436
|
866
|
1 435
|
1 539
|
16 858
|
17 473
|
17 359
|
17 592
|
17 759
|
17 850
|
|
| Other Equity |
0
|
0
|
0
|
0
|
4
|
13
|
17
|
19
|
6
|
43
|
37
|
38
|
35
|
|
| Total Equity |
19
N/A
|
53
+179%
|
179
+238%
|
231
+29%
|
559
+142%
|
1 013
+81%
|
1 014
+0%
|
15 884
+1 466%
|
16 046
+1%
|
2 308
-86%
|
2 326
+1%
|
1 491
-36%
|
1 386
-7%
|
|
| Total Liabilities & Equity |
27
N/A
|
92
+241%
|
230
+150%
|
304
+32%
|
824
+171%
|
1 529
+86%
|
1 603
+5%
|
17 755
+1 008%
|
17 735
0%
|
4 345
-76%
|
4 392
+1%
|
3 517
-20%
|
2 858
-19%
|
|
| Shares Outstanding | ||||||||||||||
| Common Shares Outstanding |
1
|
2
|
39
|
46
|
62
|
71
|
73
|
150
|
160
|
163
|
167
|
173
|
178
|
|