Balance Sheets
(Annual, GAAP in millions $) |
(Dec 31 2023) 2023 |
(Dec 31 2022) 2022 |
(Dec 31 2020) 2020 |
(Dec 31 2019) 2019 |
(Dec 31 2018) 2018 |
ASSETS |
Derivatives, Collaterals, Regulatory, Deferred Assets |
- |
- |
- |
- |
- |
Net Investments |
- |
- |
- |
- |
- |
Cash & cash equivalent |
41.96 |
28.74 |
24.91 |
14.34 |
18.64 |
Restricted Cash and Cash Equivalents, Current |
- |
- |
- |
0.92 |
- |
Accounts receivable |
- |
- |
- |
- |
- |
Other Receivables |
- |
- |
- |
- |
- |
Notes Receivable, Current |
- |
- |
- |
- |
- |
Restricted Cash Current |
2.09 |
1.64 |
1.32 |
- |
- |
Accounts Receivable Net Current Commissions And Agency Fees Receivable |
12.90 |
14.44 |
18.60 |
- |
- |
Accounts Receivable Net Current Franchise Receivable |
9.72 |
4.93 |
2.10 |
- |
- |
Accounts Receivable Net Noncurrent Franchise Receivable |
9.27 |
23.84 |
18.18 |
- |
- |
Discontinued Operations |
- |
- |
- |
- |
- |
Other Current Assets |
24.71 |
21.02 |
22.03 |
9.49 |
3.10 |
Income Taxes, Current |
- |
- |
- |
- |
- |
Prepaid Expense, Current AS |
7.89 |
4.33 |
3.71 |
1.99 |
1.11 |
Equipment/Property/Plant Net |
30.32 |
35.35 |
16.65 |
9.54 |
7.58 |
Goodwill net |
- |
- |
- |
- |
- |
Intangibles |
17.27 |
4.49 |
0.55 |
0.45 |
0.25 |
Accounts Receivable, Net, Noncurrent |
- |
- |
- |
- |
- |
Financial Instruments |
- |
- |
- |
- |
- |
Tax Assets, Noncurrent |
- |
- |
- |
- |
- |
Other Assets |
232.75 |
227.43 |
117.99 |
27.91 |
4.14 |
Deferred, Prepaid and Other Assets, Noncurrent |
- |
- |
- |
- |
- |
Discontinued Operations, Noncurrent |
- |
- |
- |
- |
- |
Deferred Income Tax Assets Net |
181.21 |
155.32 |
73.36 |
- |
- |
Total Assets |
354.89 |
321.35 |
185.84 |
64.63 |
34.80 |
LIABILITIES |
Accounts Payable and Accrued Liabilities, Current LI |
16.40 |
15.96 |
8.10 |
5.03 |
3.98 |
Liabilities Under Tax Receivable Agreement Current |
2.09 |
1.64 |
1.32 |
- |
- |
Operating Lease Liability Current |
- |
- |
- |
- |
- |
Contract With Customer Liability Current |
- |
- |
- |
- |
- |
Dividends Payable, Current IN |
- |
- |
- |
- |
- |
Financial Instruments |
- |
- |
- |
- |
- |
Long-term Debt, Current Maturities LO |
9.38 |
6.88 |
3.50 |
4.00 |
2.50 |
Other Liabilities |
15.12 |
14.30 |
8.76 |
4.38 |
0.91 |
Taxes Payable |
- |
- |
- |
- |
- |
Deferred Rent Credit, Current DE |
- |
- |
- |
- |
0.43 |
Discontinued Operation, Liabilities, Current |
- |
- |
- |
- |
- |
Long-term debt |
67.56 |
86.71 |
79.41 |
42.16 |
45.95 |
Capital Lease and Other |
- |
- |
- |
- |
- |
Long-term Debt Convertible |
- |
- |
- |
- |
- |
Financial Instruments, Insurance, Noncurrent |
- |
- |
- |
- |
- |
Employee Benefit Plans, Noncurrent |
- |
- |
- |
- |
- |
Contract With Customer Liability Noncurrent |
22.97 |
40.52 |
29.97 |
- |
- |
Deferred Rent Credit, Noncurrent DE |
- |
- |
- |
- |
4.55 |
Accrued Income Taxes, Noncurrent |
- |
- |
- |
- |
- |
Discontinued Operation, Liabilities, Noncurrent |
- |
- |
- |
- |
- |
Other liabilities, Noncurrent |
229.65 |
231.13 |
124.47 |
40.06 |
1.69 |
Total Liabilities |
338.11 |
354.98 |
224.24 |
95.64 |
60.00 |
SHAREHOLDER'S EQUITY |
Common Stock Value |
0.25 |
0.23 |
0.18 |
0.15 |
0.14 |
Additional Paid In Capital Common Stock |
103.23 |
70.87 |
29.37 |
14.44 |
88.81 |
Retained Earnings / Accumulated Deficit |
-47.06 |
-60.57 |
-34.61 |
-23.81 |
-6.58 |
Other Equity |
0.13 |
0.15 |
0.18 |
0.21 |
0.22 |
Noncontrolling interests & other |
-39.77 |
-44.29 |
-33.53 |
-22.00 |
-107.80 |
Total
Stockholder's Equity |
16.79 |
-33.62 |
-38.40 |
-31.01 |
-25.20 |
Liabilities & Stockholder's
Equity |
354.89 |
321.35 |
185.84 |
64.63 |
34.80 |