FSI 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 |
5.02 |
6.12 |
5.71 |
3.47 |
3.63 |
Cash, Cash Eqvivalents Other |
- |
- |
- |
- |
- |
Deposits Assets, Current AS |
2.69 |
0.70 |
1.03 |
1.00 |
- |
Cash
& Short-term Investments |
7.71 |
6.82 |
6.74 |
4.47 |
3.63 |
Accounts receivable |
9.84 |
9.45 |
7.13 |
5.89 |
4.47 |
Other Receivables |
- |
- |
- |
- |
- |
Insurance Settlements Receivable, Current |
- |
- |
- |
- |
- |
Inventories |
11.13 |
14.42 |
9.50 |
8.37 |
9.18 |
Prepaid Expense, Current AS |
1.54 |
0.31 |
0.44 |
0.30 |
0.22 |
Total Current Assets |
30.23 |
30.99 |
23.81 |
19.04 |
17.51 |
Equipment/Property/Plant Net |
13.17 |
9.71 |
4.93 |
5.14 |
4.01 |
Goodwill net |
2.53 |
2.53 |
2.53 |
2.53 |
2.53 |
Intangible Assets |
2.28 |
2.44 |
2.60 |
2.78 |
3.00 |
Long-term investments |
6.03 |
5.46 |
5.42 |
4.78 |
1.92 |
Accounts Receivable, Net, Noncurrent |
- |
- |
- |
- |
- |
Deposits Assets, Noncurrent AS |
0.82 |
0.01 |
0.01 |
0.01 |
0.03 |
Deferred Tax Assets, Net of Valuation Allowance, Noncurrent |
- |
- |
- |
- |
- |
Other Assets, Noncurrent |
2.00 |
3.00 |
3.00 |
0.81 |
3.39 |
Prepaid Expense AS |
- |
- |
- |
- |
- |
Discontinued operations, Noncurrent |
- |
- |
- |
- |
- |
Operating Lease Right Of Use Asset |
0.12 |
0.17 |
0.22 |
0.48 |
0.79 |
Restricted Cash Noncurrent |
- |
- |
- |
- |
1.00 |
Total Assets |
55.47 |
51.59 |
39.55 |
35.09 |
32.38 |
LIABILITIES |
Accounts Payable, Current AC |
1.98 |
0.87 |
1.28 |
0.56 |
0.64 |
Accrued Liabilities, Current AC |
0.28 |
0.96 |
0.46 |
1.23 |
0.18 |
Financial Instruments |
- |
- |
- |
- |
- |
Long-term Debt, Current Maturities LO |
1.28 |
0.72 |
0.79 |
0.85 |
1.20 |
Other Liabilities, Current |
1.87 |
2.88 |
2.38 |
2.40 |
2.80 |
Taxes Payable, Current, Total |
4.49 |
4.49 |
4.56 |
2.54 |
1.77 |
Deferred Revenue, Current DE |
0.15 |
0.39 |
0.35 |
0.31 |
0.21 |
Discontinued Operation, Liabilities, Current |
- |
- |
- |
- |
- |
Operating Lease Liability Current |
0.06 |
0.06 |
0.08 |
0.29 |
0.41 |
Operating Lease Liability Noncurrent |
0.06 |
0.11 |
0.14 |
0.20 |
0.38 |
Total Current Liabilities |
10.05 |
10.30 |
9.82 |
7.89 |
6.79 |
Long-term debt |
6.83 |
5.44 |
1.57 |
3.00 |
3.18 |
Capital Lease and Other |
- |
- |
- |
- |
- |
Convertible Notes Payable, Noncurrent LO |
- |
- |
- |
- |
0.50 |
Total
Long-term Debt |
6.83 |
5.44 |
1.57 |
3.00 |
3.68 |
Financial Instruments, Insurance, Noncurrent |
- |
- |
- |
- |
- |
Employee Benefit Plans, Noncurrent |
- |
- |
- |
- |
- |
Deferred credits, Noncurrent |
- |
- |
- |
- |
- |
Accrued Income Taxes, Noncurrent |
- |
- |
- |
- |
- |
Discontinued Operation, Liabilities, Noncurrent |
- |
- |
- |
- |
- |
Other liabilities, Noncurrent |
0.32 |
0.61 |
0.45 |
0.43 |
1.44 |
Deferred Income Tax Liabilities Net |
0.26 |
0.50 |
0.31 |
0.23 |
1.06 |
Total Liabilities |
17.20 |
16.35 |
11.85 |
11.32 |
11.92 |
SHAREHOLDER'S EQUITY |
Common Stock Value |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
Additional Paid In Capital Common Stock |
17.93 |
17.52 |
16.98 |
16.63 |
16.44 |
Retained Earnings / Accumulated Deficit |
18.05 |
15.90 |
8.88 |
5.43 |
2.46 |
Other Equity |
-0.80 |
-0.81 |
-0.78 |
-0.87 |
-0.99 |
Noncontrolling interests & other |
3.07 |
2.61 |
2.60 |
2.56 |
2.55 |
Total
Stockholder's Equity |
38.27 |
35.24 |
27.71 |
23.77 |
20.46 |
Liabilities & Stockholder's
Equity |
55.47 |
51.59 |
39.55 |
35.09 |
32.38 |