BROS Balance Sheets
(Annual, GAAP in millions $) |
(Dec 31 2023) 2023 |
(Dec 31 2022) 2022 |
(Dec 31 2021) 2021 |
|
|
ASSETS |
Cash & cash equivalent |
133.55 |
20.18 |
18.51 |
- |
- |
Cash, Cash Eqvivalents Other |
- |
- |
- |
- |
- |
Cash
& Short-term Investments |
133.55 |
20.18 |
18.51 |
- |
- |
Accounts receivable |
9.12 |
11.97 |
10.64 |
- |
- |
Other Receivables |
- |
- |
- |
- |
- |
Notes Receivable, Current |
- |
- |
- |
- |
- |
Inventories |
46.95 |
39.23 |
23.35 |
- |
- |
Prepaid Expense And Other Assets Current |
15.64 |
10.95 |
8.80 |
- |
- |
Total Current Assets |
205.26 |
82.32 |
61.29 |
- |
- |
Equipment/Property/Plant Net |
542.44 |
365.47 |
302.00 |
- |
- |
Goodwill net |
21.63 |
21.63 |
18.72 |
- |
- |
Intangible Assets |
5.42 |
8.80 |
11.10 |
- |
- |
Long-term investments |
- |
- |
- |
- |
- |
Accounts Receivable, Net, Noncurrent |
- |
- |
- |
- |
- |
Financial Instruments |
- |
- |
- |
- |
- |
Tax Assets, Noncurrent |
- |
- |
- |
- |
- |
Other Assets, Noncurrent |
8.00 |
6.00 |
3.00 |
- |
- |
Deferred, Prepaid and Other Assets, Noncurrent |
- |
- |
- |
- |
- |
Discontinued operations, Noncurrent |
- |
- |
- |
- |
- |
Deferred Income Tax Assets Net |
403.00 |
288.77 |
159.03 |
- |
- |
Finance Lease Right Of Use Asset |
382.73 |
247.94 |
- |
- |
- |
Operating Lease Right Of Use Asset |
199.67 |
169.30 |
- |
- |
- |
Total Assets |
1,764.01 |
1,186.36 |
553.70 |
- |
- |
LIABILITIES |
Accounts Payable, Current AC |
29.96 |
21.27 |
20.44 |
- |
- |
Accrued Liabilities, Current |
47.18 |
27.45 |
24.51 |
- |
- |
Financial Instruments |
- |
- |
- |
- |
- |
Long-term Debt, Current Maturities LO |
4.49 |
2.61 |
3.49 |
- |
- |
Other Liabilities, Current |
56.49 |
161.35 |
93.83 |
- |
- |
Taxes Payable |
- |
- |
- |
- |
- |
Deferred Liability and Revenue |
- |
- |
- |
- |
- |
Discontinued Operation, Liabilities, Current |
- |
- |
- |
- |
- |
Contract With Customer Liability Current |
30.35 |
25.34 |
22.81 |
- |
- |
Finance Lease Liability Current |
9.48 |
7.97 |
- |
- |
- |
Operating Lease Liability Current |
10.24 |
9.32 |
- |
- |
- |
Contract With Customer Liability Noncurrent |
6.68 |
6.12 |
5.03 |
- |
- |
Tax Receivable Agreement Liability Noncurrent |
290.92 |
220.92 |
109.28 |
- |
- |
Total Current Liabilities |
138.12 |
212.68 |
142.28 |
- |
- |
Long-term debt |
93.18 |
96.30 |
3.50 |
- |
- |
Capital Lease Obligations, Noncurrent LO |
- |
- |
79.59 |
- |
- |
Long-term Debt Convertible |
- |
- |
- |
- |
- |
Total
Long-term Debt |
93.18 |
96.30 |
83.09 |
- |
- |
Financial Instruments, Insurance, Noncurrent |
- |
- |
- |
- |
- |
Employee Benefit Plans, Noncurrent |
- |
- |
- |
- |
- |
Deferred Rent Credit, Noncurrent DE |
- |
- |
3.15 |
- |
- |
Accrued Income Taxes, Noncurrent |
- |
- |
- |
- |
- |
Discontinued Operation, Liabilities, Noncurrent |
- |
- |
- |
- |
- |
Other liabilities, Noncurrent |
856.80 |
625.41 |
114.99 |
- |
- |
Operating Lease Liability Noncurrent |
191.42 |
161.23 |
- |
- |
- |
Total Liabilities |
1,088.09 |
934.38 |
343.51 |
- |
- |
SHAREHOLDER'S EQUITY |
Common Stock Value |
139.92 |
0.00 |
- |
- |
- |
Additional Paid In Capital Common Stock |
379.39 |
145.61 |
106.41 |
- |
- |
Retained Earnings / Accumulated Deficit |
-15.59 |
-17.31 |
-12.91 |
- |
- |
Other Equity |
-139.37 |
0.81 |
0.00 |
- |
- |
Noncontrolling interests & other |
311.58 |
122.86 |
116.69 |
- |
- |
Total
Stockholder's Equity |
675.92 |
251.98 |
210.19 |
- |
- |
Liabilities & Stockholder's
Equity |
1,764.01 |
1,186.36 |
553.70 |
- |
- |