EFSH Balance Sheets
(Annual, GAAP in millions $) |
(Dec 31 2022) 2022 |
(Dec 31 2021) 2021 |
(Dec 31 2020) 2020 |
(Dec 31 2019) 2019 |
(Dec 31 2018) 2018 |
ASSETS |
Cash & cash equivalent |
1.08 |
1.38 |
1.39 |
0.24 |
0.33 |
Cash, Cash Eqvivalents Other |
- |
- |
- |
- |
- |
Deposits Assets, Current AS |
- |
- |
- |
0.29 |
- |
Cash
& Short-term Investments |
1.08 |
1.38 |
1.39 |
0.53 |
0.33 |
Accounts receivable |
5.22 |
3.38 |
0.86 |
2.45 |
0.55 |
Other Receivables |
- |
- |
- |
- |
- |
Notes Receivable, Current |
- |
- |
- |
- |
- |
Restricted Cash |
- |
- |
0.40 |
- |
- |
Contract Assets |
0.09 |
0.09 |
- |
- |
- |
Inventories |
4.18 |
5.43 |
2.33 |
1.62 |
0.49 |
Other Current Assets |
0.37 |
0.36 |
0.47 |
- |
- |
Prepaid Expense And Other Assets Current |
0.38 |
0.58 |
0.82 |
1.12 |
0.15 |
Total Current Assets |
11.23 |
11.14 |
5.87 |
5.73 |
1.52 |
Equipment/Property/Plant Net |
1.89 |
1.70 |
2.32 |
3.37 |
4.49 |
Goodwill net |
19.45 |
19.45 |
6.01 |
5.00 |
0.02 |
Intangible Assets |
9.99 |
11.44 |
3.89 |
1.89 |
0.02 |
Long-term investments |
- |
- |
- |
- |
- |
Accounts Receivable, Net, Noncurrent |
- |
- |
- |
- |
- |
Deposits Assets, Noncurrent AS |
- |
- |
- |
- |
- |
Tax Assets, Noncurrent |
- |
- |
- |
- |
- |
Other Assets, Noncurrent |
2.66 |
2.00 |
0.86 |
3.25 |
0.00 |
Deferred Costs AS |
- |
- |
- |
- |
- |
Disposal Group, Including Discontinued Operation, Assets, Noncurrent AS |
- |
- |
- |
- |
- |
Operating Lease Right Of Use Asset |
2.85 |
3.19 |
0.86 |
- |
- |
Total Assets |
45.48 |
47.01 |
19.24 |
19.23 |
6.05 |
LIABILITIES |
Accounts Payable and Accrued Liabilities, Current LI |
6.74 |
4.82 |
3.04 |
4.02 |
1.20 |
Accrued Liabilities AC |
- |
1.00 |
- |
- |
0.46 |
Derivative Liability, Current DE |
- |
- |
- |
- |
- |
Shortterm Debt |
0.55 |
0.79 |
0.88 |
0.36 |
0.31 |
Other Liabilities, Current |
6.87 |
5.82 |
4.16 |
8.12 |
0.24 |
Taxes Payable |
- |
- |
- |
- |
- |
Customer Deposits, Current |
- |
- |
- |
4.16 |
- |
Disposal Group, Including Discontinued Operation, Liabilities, Current LI |
- |
- |
- |
- |
- |
Operating Lease Liability Current |
0.71 |
0.61 |
0.06 |
- |
- |
Finance Lease Liability Current |
- |
0.19 |
- |
- |
- |
Due To Seller |
0.19 |
- |
0.08 |
- |
- |
Finance Lease Liability Noncurrent |
0.78 |
2.61 |
- |
- |
- |
Total Current Liabilities |
14.16 |
12.43 |
8.08 |
16.66 |
2.21 |
Long-term debt |
0.14 |
27.34 |
5.82 |
0.05 |
3.26 |
Capital Lease Obligations, Noncurrent LO |
- |
- |
- |
- |
0.76 |
Convertible Debt, Noncurrent LO |
- |
- |
- |
- |
- |
Total
Long-term Debt |
0.14 |
27.34 |
5.82 |
0.05 |
4.03 |
Derivative Liability, Noncurrent DE |
0.60 |
2.07 |
- |
- |
- |
Employee Benefit Plans, Noncurrent |
- |
- |
- |
- |
- |
Deferred credits, Noncurrent |
- |
- |
- |
- |
- |
Deferred Tax Liabilities, Net, Noncurrent LI |
- |
- |
- |
- |
0.36 |
Disposal Group, Including Discontinued Operation, Liabilities, Noncurrent LI |
- |
- |
- |
- |
- |
Other liabilities, Noncurrent |
27.69 |
3.61 |
2.09 |
6.52 |
1.48 |
Total Liabilities |
42.59 |
45.45 |
15.99 |
23.23 |
8.08 |
SHAREHOLDER'S EQUITY |
Distribution Receivable |
-2.00 |
-2.00 |
- |
- |
- |
Common Stock Value |
0.00 |
0.00 |
0.00 |
0.00 |
506.23 |
Additional Paid In Capital Common Stock |
43.96 |
21.72 |
17.01 |
0.44 |
0.01 |
Retained Earnings / Accumulated Deficit |
-41.92 |
-19.91 |
-13.86 |
-4.40 |
-2.16 |
Other Equity |
1.22 |
0.00 |
-2.00 |
0.04 |
-506.34 |
Common Stockholder's Equity |
1.26 |
-0.19 |
1.15 |
-3.91 |
-2.25 |
Preferred Stockholder's Equity |
1.34 |
1.66 |
2.97 |
- |
- |
Noncontrolling interests & other |
0.29 |
0.09 |
-0.88 |
-0.04 |
0.11 |
Total
Stockholder's Equity |
2.89 |
1.56 |
3.25 |
-3.96 |
-2.14 |
Liabilities & Stockholder's
Equity |
45.48 |
47.01 |
19.24 |
19.23 |
6.05 |