CELH Balance Sheets
(Annual, GAAP in millions $) |
(Dec 31 2023) 2023 |
(Dec 31 2022) 2022 |
(Dec 31 2021) 2021 |
(Dec 31 2020) 2020 |
(Dec 31 2019) 2019 |
ASSETS |
Cash & cash equivalent |
755.98 |
614.16 |
16.25 |
43.25 |
23.09 |
Cash, Cash Eqvivalents Other |
- |
- |
- |
- |
- |
Deposits Assets AS |
0.29 |
0.26 |
0.30 |
0.12 |
0.10 |
Cash
& Short-term Investments |
756.27 |
614.42 |
16.55 |
43.37 |
23.19 |
Accounts receivable |
183.70 |
63.31 |
38.74 |
14.99 |
7.77 |
Unbilled Contracts Receivable |
- |
- |
- |
- |
- |
Notes, Loans and Financing Receivable, Net, Current AC |
2.32 |
2.98 |
2.59 |
1.89 |
1.18 |
Restricted Cash |
- |
38.77 |
- |
- |
- |
Deferred Contract Costs Current |
14.12 |
14.12 |
- |
- |
- |
Deferred Other Costs Non Current |
- |
262.46 |
- |
- |
- |
Inventories |
229.28 |
173.29 |
191.22 |
18.40 |
15.29 |
Other Current Assets |
13.83 |
52.63 |
- |
- |
- |
Prepaid Expense And Other Assets Current |
19.50 |
11.34 |
13.56 |
14.63 |
4.17 |
Total Current Assets |
1,204.90 |
917.97 |
262.66 |
93.27 |
51.61 |
Equipment/Property/Plant Net |
24.87 |
10.19 |
3.18 |
0.58 |
0.13 |
Goodwill net |
14.17 |
13.68 |
14.53 |
10.42 |
10.02 |
Intangible Assets |
12.14 |
12.25 |
16.30 |
16.59 |
17.17 |
Long-term investments |
- |
- |
- |
- |
- |
Notes, Loans and Financing Receivable, Net, Noncurrent LO |
- |
3.57 |
7.12 |
9.43 |
10.63 |
Financial Instruments |
- |
- |
- |
- |
- |
Tax Assets, Noncurrent |
- |
- |
- |
- |
- |
Other Assets, Noncurrent |
280.31 |
264.41 |
10.23 |
1.00 |
0.81 |
Prepaid Expense and Other Assets, Total |
- |
- |
- |
- |
- |
Discontinued operations, Noncurrent |
- |
- |
- |
- |
- |
Finance Lease Right Of Use Asset |
- |
- |
- |
- |
0.81 |
Finance Lease Right Of Use Asset |
- |
- |
- |
- |
0.81 |
Finance Lease Right Of Use Asset |
1.96 |
0.97 |
1.13 |
0.84 |
0.81 |
Total Assets |
1,536.40 |
1,222.07 |
314.02 |
131.29 |
90.38 |
LIABILITIES |
Accounts Payable, Current AC |
42.84 |
107.34 |
91.48 |
25.41 |
17.29 |
Accrued Liabilities, Current AC |
62.12 |
3.99 |
- |
- |
- |
Financial Instruments |
- |
- |
- |
- |
- |
Long-term Debt, Current Maturities LO |
- |
- |
- |
- |
8.63 |
Other Liabilities, Current |
111.72 |
40.29 |
1.64 |
0.95 |
0.11 |
Accrued Income Taxes, Current TA |
50.42 |
- |
- |
- |
- |
Deferred Revenue, Current DE |
9.51 |
9.68 |
- |
- |
- |
Discontinued Operation, Liabilities, Current |
- |
- |
- |
- |
- |
Operating Lease Liability Current |
0.98 |
0.66 |
0.51 |
0.32 |
0.65 |
Total Current Liabilities |
276.61 |
161.30 |
93.12 |
26.37 |
26.68 |
Long-term debt |
- |
- |
- |
- |
- |
Capital Lease and Other |
- |
- |
- |
- |
- |
Convertible Notes Payable, Noncurrent LO |
- |
- |
- |
- |
- |
Total
Long-term Debt |
- |
- |
- |
- |
- |
Financial Instruments, Insurance, Noncurrent |
- |
- |
- |
- |
- |
Employee Benefit Plans, Noncurrent |
- |
- |
- |
- |
- |
Deferred credits, Noncurrent |
- |
- |
- |
- |
- |
Deferred Tax Liabilities, Gross DE |
2.88 |
15.92 |
3.15 |
- |
- |
Discontinued Operation, Liabilities, Noncurrent |
- |
- |
- |
- |
- |
Other liabilities, Noncurrent |
168.38 |
180.28 |
0.70 |
0.60 |
- |
Operating Lease Liability Noncurrent |
0.96 |
0.33 |
0.66 |
0.51 |
0.24 |
Total Liabilities |
447.87 |
357.49 |
96.97 |
26.96 |
26.92 |
SHAREHOLDER'S EQUITY |
Common Stock Value |
0.08 |
0.08 |
0.07 |
0.07 |
0.07 |
Additional Paid In Capital Common Stock |
276.72 |
280.67 |
267.85 |
159.88 |
127.55 |
Retained Earnings / Accumulated Deficit |
-12.05 |
-238.77 |
-51.49 |
-55.43 |
-63.41 |
Other Equity |
-825.19 |
-1,650.86 |
0.61 |
-0.20 |
-0.75 |
Common Stockholder's Equity |
-560.45 |
-1,608.89 |
217.05 |
104.33 |
63.46 |
Preferred Stockholder's Equity |
- |
824.49 |
- |
- |
- |
Noncontrolling interests & other |
824.49 |
824.49 |
- |
- |
- |
Total
Stockholder's Equity |
264.04 |
40.09 |
217.05 |
104.33 |
63.46 |
Liabilities & Stockholder's
Equity |
1,536.40 |
1,222.07 |
314.02 |
131.29 |
90.38 |