Yifeng Pharmacy Chain Co Ltd
SSE:603939
Balance Sheet
Balance Sheet Decomposition
Yifeng Pharmacy Chain Co Ltd
Yifeng Pharmacy Chain Co Ltd
Balance Sheet
Yifeng Pharmacy Chain Co Ltd
| 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 |
161
|
221
|
289
|
560
|
347
|
788
|
789
|
741
|
3 360
|
1 927
|
2 918
|
2 469
|
2 161
|
|
| Cash |
3
|
3
|
4
|
5
|
9
|
6
|
7
|
4
|
0
|
1 927
|
2 918
|
2 469
|
2 161
|
|
| Cash Equivalents |
158
|
218
|
285
|
555
|
338
|
782
|
782
|
737
|
3 360
|
0
|
0
|
0
|
0
|
|
| Short-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
193
|
745
|
152
|
50
|
1 631
|
4 427
|
|
| Total Receivables |
90
|
126
|
163
|
274
|
386
|
498
|
845
|
1 071
|
1 039
|
1 663
|
2 503
|
2 907
|
2 946
|
|
| Accounts Receivables |
55
|
81
|
109
|
182
|
247
|
339
|
605
|
750
|
830
|
1 077
|
1 844
|
2 138
|
2 124
|
|
| Other Receivables |
35
|
45
|
54
|
92
|
139
|
159
|
240
|
321
|
209
|
586
|
659
|
769
|
822
|
|
| Inventory |
217
|
264
|
328
|
490
|
730
|
764
|
1 440
|
1 821
|
2 172
|
3 041
|
3 615
|
3 808
|
4 528
|
|
| Other Current Assets |
72
|
95
|
114
|
418
|
1 663
|
1 307
|
1 167
|
1 159
|
339
|
1 133
|
1 492
|
1 315
|
1 793
|
|
| Total Current Assets |
539
|
706
|
893
|
1 742
|
3 126
|
3 357
|
4 242
|
4 986
|
7 655
|
7 916
|
10 578
|
12 129
|
15 856
|
|
| PP&E Net |
147
|
150
|
166
|
265
|
303
|
315
|
417
|
528
|
3 552
|
4 513
|
4 895
|
5 677
|
5 685
|
|
| PP&E Gross |
0
|
150
|
166
|
265
|
303
|
315
|
417
|
528
|
0
|
4 513
|
4 895
|
5 677
|
5 685
|
|
| Accumulated Depreciation |
0
|
55
|
69
|
89
|
116
|
152
|
237
|
310
|
0
|
2 582
|
3 085
|
3 458
|
3 774
|
|
| Intangible Assets |
57
|
56
|
55
|
56
|
165
|
186
|
251
|
355
|
375
|
396
|
485
|
474
|
486
|
|
| Goodwill |
52
|
67
|
67
|
284
|
529
|
694
|
2 733
|
3 045
|
3 338
|
3 718
|
4 188
|
4 611
|
4 769
|
|
| Long-Term Investments |
2
|
2
|
2
|
0
|
0
|
62
|
30
|
31
|
7
|
7
|
334
|
593
|
530
|
|
| Other Long-Term Assets |
49
|
46
|
68
|
89
|
98
|
169
|
197
|
230
|
398
|
502
|
558
|
653
|
649
|
|
| Other Assets |
52
|
67
|
67
|
284
|
529
|
694
|
2 733
|
3 045
|
3 338
|
3 718
|
4 188
|
4 611
|
4 769
|
|
| Total Assets |
845
N/A
|
1 026
+21%
|
1 251
+22%
|
2 437
+95%
|
4 221
+73%
|
4 783
+13%
|
7 868
+64%
|
9 175
+17%
|
15 325
+67%
|
17 052
+11%
|
21 039
+23%
|
24 137
+15%
|
27 975
+16%
|
|
| Liabilities | ||||||||||||||
| Accounts Payable |
87
|
100
|
131
|
211
|
245
|
319
|
646
|
808
|
1 083
|
1 267
|
1 678
|
1 956
|
1 955
|
|
| Accrued Liabilities |
34
|
45
|
54
|
71
|
103
|
132
|
216
|
279
|
271
|
389
|
599
|
556
|
599
|
|
| Short-Term Debt |
260
|
337
|
435
|
605
|
745
|
920
|
1 559
|
2 240
|
3 119
|
3 539
|
5 083
|
6 215
|
7 568
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
39
|
59
|
849
|
936
|
1 278
|
1 458
|
1 337
|
|
| Other Current Liabilities |
34
|
38
|
31
|
127
|
106
|
187
|
438
|
339
|
606
|
615
|
1 022
|
1 084
|
1 140
|
|
| Total Current Liabilities |
414
|
520
|
651
|
1 014
|
1 200
|
1 558
|
2 898
|
3 725
|
5 927
|
6 745
|
9 659
|
11 269
|
12 598
|
|
| Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
745
|
687
|
3 688
|
2 390
|
2 180
|
2 339
|
3 914
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
0
|
3
|
3
|
2
|
2
|
24
|
27
|
15
|
|
| Minority Interest |
3
|
4
|
5
|
8
|
13
|
12
|
111
|
201
|
303
|
383
|
565
|
643
|
668
|
|
| Other Liabilities |
5
|
5
|
4
|
4
|
46
|
45
|
52
|
51
|
51
|
50
|
55
|
54
|
54
|
|
| Total Liabilities |
423
N/A
|
529
+25%
|
661
+25%
|
1 025
+55%
|
1 259
+23%
|
1 615
+28%
|
3 809
+136%
|
4 667
+23%
|
9 972
+114%
|
9 571
-4%
|
12 483
+30%
|
14 332
+15%
|
17 249
+20%
|
|
| Equity | ||||||||||||||
| Common Stock |
120
|
120
|
120
|
320
|
363
|
363
|
377
|
379
|
532
|
719
|
722
|
1 011
|
1 212
|
|
| Retained Earnings |
105
|
180
|
273
|
369
|
592
|
797
|
1 105
|
1 535
|
2 074
|
2 802
|
3 852
|
4 973
|
5 693
|
|
| Additional Paid In Capital |
198
|
198
|
198
|
723
|
2 007
|
2 007
|
2 577
|
2 654
|
2 594
|
3 988
|
4 077
|
3 842
|
3 651
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
17
|
21
|
48
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
61
|
63
|
28
|
77
|
42
|
4
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
216
|
0
|
0
|
0
|
222
|
|
| Total Equity |
423
N/A
|
498
+18%
|
590
+18%
|
1 412
+139%
|
2 963
+110%
|
3 167
+7%
|
4 059
+28%
|
4 508
+11%
|
5 353
+19%
|
7 481
+40%
|
8 556
+14%
|
9 804
+15%
|
10 726
+9%
|
|
| Total Liabilities & Equity |
845
N/A
|
1 026
+21%
|
1 251
+22%
|
2 437
+95%
|
4 221
+73%
|
4 783
+13%
|
7 868
+64%
|
9 175
+17%
|
15 325
+67%
|
17 052
+11%
|
21 039
+23%
|
24 137
+15%
|
27 975
+16%
|
|
| Shares Outstanding | ||||||||||||||
| Common Shares Outstanding |
437
|
437
|
437
|
582
|
660
|
660
|
686
|
686
|
687
|
1 201
|
1 207
|
1 210
|
1 212
|
|