EMMAW Balance Sheets
(Annual, GAAP in millions $) |
(Dec 31 2022) 2022 |
(Dec 31 2021) 2021 |
(Dec 31 2020) 2020 |
(Dec 31 2019) 2019 |
(Sep 30 2018) 2018 |
ASSETS |
Cash & cash equivalent |
2.02 |
2.28 |
2.49 |
1.77 |
3.25 |
Cash, Cash Eqvivalents Other |
- |
- |
- |
- |
- |
Marketable Securities, Current SH |
- |
- |
- |
27.93 |
- |
Cash
& Short-term Investments |
2.02 |
2.28 |
2.49 |
29.70 |
3.25 |
Accounts receivable |
0.38 |
1.04 |
0.20 |
2.15 |
0.06 |
Other Receivables |
- |
- |
- |
- |
- |
Notes Receivable, Current |
- |
- |
- |
- |
- |
Inventories |
2.38 |
4.39 |
7.09 |
7.97 |
- |
Prepaid Expense And Other Assets Current |
1.51 |
1.38 |
1.49 |
1.40 |
0.19 |
Total Current Assets |
6.29 |
9.09 |
11.26 |
41.22 |
3.51 |
Equipment/Property/Plant Net |
0.08 |
0.15 |
0.12 |
0.15 |
0.11 |
Goodwill net |
- |
- |
- |
- |
1.39 |
Intangible Assets |
- |
- |
- |
- |
0.12 |
Long-term investments |
18.83 |
17.62 |
- |
- |
- |
Accounts Receivable, Net, Noncurrent |
- |
- |
- |
- |
- |
Financial Instruments |
- |
- |
- |
- |
- |
Tax Assets, Noncurrent |
- |
- |
- |
- |
- |
Other Assets, Noncurrent |
22.00 |
27.00 |
44.00 |
14.00 |
0.03 |
Deferred, Prepaid and Other Assets, Noncurrent |
- |
- |
- |
- |
- |
Discontinued operations, Noncurrent |
- |
- |
- |
- |
- |
Operating Lease Right Of Use Asset |
2.80 |
3.49 |
4.07 |
4.47 |
- |
Total Assets |
48.23 |
56.73 |
59.54 |
59.46 |
5.15 |
LIABILITIES |
Accounts Payable and Accrued Liabilities, Current LI |
13.55 |
9.19 |
7.46 |
11.50 |
0.35 |
Accrued Liabilities, Current |
- |
- |
- |
- |
0.27 |
Derivative Instruments and Hedges, Liabilities LI |
0.07 |
1.50 |
1.07 |
0.04 |
- |
Convertible Notes Payable, Current NO |
14.66 |
10.56 |
6.28 |
10.61 |
0.00 |
Other Liabilities, Current |
26.05 |
15.85 |
2.84 |
5.94 |
- |
Taxes Payable |
- |
- |
- |
- |
- |
Deferred Liability and Revenue |
- |
- |
- |
- |
0.34 |
Discontinued Operation, Liabilities, Current |
- |
- |
- |
- |
- |
Operating Lease Liability Current |
0.70 |
0.74 |
1.14 |
0.99 |
0.21 |
Embedded Conversion Option Liabilities Current |
- |
- |
- |
- |
- |
Notes Payable Current Excluding Convertible Notes Payable Current |
6.81 |
2.40 |
4.59 |
3.75 |
- |
Unsecured Convertible Promissory Notes Payable Related Parties Classified Current |
- |
- |
- |
- |
- |
Operating Lease Liability Noncurrent |
2.55 |
3.26 |
- |
- |
- |
Total Current Liabilities |
54.32 |
37.10 |
23.38 |
32.83 |
1.17 |
Long-term debt |
- |
- |
- |
- |
0.59 |
Capital Lease and Other |
- |
- |
- |
- |
0.00 |
Convertible Notes Payable, Noncurrent LO |
- |
3.15 |
3.15 |
- |
- |
Total
Long-term Debt |
- |
3.15 |
3.15 |
- |
0.59 |
Financial Instruments, Insurance, Noncurrent |
- |
- |
- |
- |
- |
Employee Benefit Plans, Noncurrent |
- |
- |
- |
- |
- |
Deferred credits, Noncurrent |
- |
- |
- |
- |
- |
Accrued Income Taxes, Noncurrent |
- |
- |
- |
- |
- |
Discontinued Operation, Liabilities, Noncurrent |
- |
- |
- |
- |
- |
Other liabilities, Noncurrent |
27.99 |
37.93 |
34.47 |
33.75 |
- |
Notes Payable Noncurrent Excluding Convertible Notes Payable Noncurrent |
- |
- |
3.47 |
3.93 |
- |
Long Term Notes Payable Excluding Convertible Long Term Notes Payable |
0.38 |
1.50 |
0.22 |
- |
- |
Total Liabilities |
82.32 |
78.18 |
64.69 |
70.51 |
1.87 |
SHAREHOLDER'S EQUITY |
Common Stock Value |
0.05 |
0.05 |
0.05 |
0.05 |
0.01 |
Additional Paid In Capital Common Stock |
220.82 |
220.02 |
218.73 |
215.21 |
89.26 |
Retained Earnings / Accumulated Deficit |
-252.34 |
-241.27 |
-225.08 |
-226.23 |
-85.25 |
Other Equity |
-2.62 |
-0.25 |
1.14 |
-0.08 |
0.00 |
Common Stockholder's Equity |
-34.09 |
-21.45 |
-5.16 |
-11.05 |
4.02 |
Preferred Stockholder's Equity |
- |
- |
- |
- |
0.00 |
Noncontrolling interests & other |
- |
- |
- |
- |
-0.73 |
Total
Stockholder's Equity |
-34.09 |
-21.45 |
-5.16 |
-11.05 |
3.29 |
Liabilities & Stockholder's
Equity |
48.23 |
56.73 |
59.54 |
59.46 |
5.15 |