LDSR Balance Sheets
(Annual, GAAP in millions $) |
(Dec 31 2023) 2023 |
(Dec 31 2022) 2022 |
(Dec 31 2021) 2021 |
(Dec 31 2019) 2019 |
(Dec 31 2018) 2018 |
ASSETS |
Cash & cash equivalent |
0.08 |
0.00 |
1.20 |
0.02 |
0.32 |
Cash, Cash Eqvivalents Other |
- |
- |
- |
- |
- |
Cash
& Short-term Investments |
0.08 |
0.00 |
1.20 |
0.02 |
0.32 |
Accounts receivable |
0.31 |
0.03 |
0.02 |
0.06 |
- |
Other Receivables |
- |
- |
- |
- |
- |
Notes Receivable, Current |
- |
- |
- |
- |
- |
Advance Payment For Acquisition |
2.73 |
2.73 |
- |
- |
- |
Inventories |
- |
- |
- |
0.01 |
- |
Other Current Assets |
- |
2.73 |
- |
- |
- |
Prepaid Expense And Other Assets Current |
0.03 |
0.09 |
0.07 |
0.00 |
0.00 |
Total Current Assets |
0.42 |
2.85 |
1.30 |
0.09 |
0.33 |
Equipment/Property/Plant Net |
0.41 |
0.43 |
0.29 |
0.10 |
- |
Goodwill net |
- |
- |
- |
- |
- |
Intangible Assets |
3.53 |
0.45 |
1.27 |
3.14 |
- |
Long-term investments |
- |
- |
- |
- |
- |
Accounts Receivable, Net, Noncurrent |
- |
- |
- |
- |
- |
Deposits Assets, Noncurrent AS |
0.05 |
0.05 |
0.03 |
0.02 |
- |
Tax Assets, Noncurrent |
- |
- |
- |
- |
- |
Other Assets, Noncurrent |
3.05 |
- |
0.17 |
0.40 |
1.79 |
Deferred, Prepaid and Other Assets, Noncurrent |
- |
- |
- |
- |
- |
Discontinued operations, Noncurrent |
- |
- |
- |
- |
- |
Operating Lease Right Of Use Asset |
0.32 |
0.41 |
0.17 |
- |
- |
Total Assets |
7.45 |
4.18 |
3.06 |
3.75 |
2.11 |
LIABILITIES |
Accounts Payable and Accrued Liabilities, Current LI |
3.36 |
1.03 |
0.12 |
0.38 |
0.09 |
Interest Payable, Current IN |
1.35 |
0.48 |
0.20 |
0.03 |
0.13 |
Derivative Liability, Current DE |
- |
- |
- |
2.60 |
12.45 |
Notes Payable, Current NO |
3.70 |
0.92 |
1.72 |
0.17 |
0.60 |
Other Liabilities, Current |
5.38 |
6.17 |
2.46 |
6.32 |
1.00 |
Taxes Payable |
- |
- |
- |
- |
- |
Deferred Liability and Revenue |
- |
- |
- |
- |
- |
Discontinued Operation, Liabilities, Current |
- |
- |
- |
- |
- |
Contract With Customer Liability Current |
1.63 |
1.70 |
0.99 |
- |
- |
Operating Lease Liability Current |
0.36 |
0.21 |
0.11 |
- |
- |
Finance Lease Liability Current |
0.01 |
0.01 |
0.07 |
- |
- |
Preferred Stock Liability |
- |
- |
0.28 |
- |
- |
Total Current Liabilities |
13.80 |
8.60 |
4.50 |
9.49 |
14.26 |
Long-term debt |
1.36 |
3.10 |
1.77 |
- |
- |
Capital Lease and Other |
- |
- |
- |
- |
- |
Convertible Notes Payable, Noncurrent LO |
0.10 |
- |
- |
- |
0.16 |
Total
Long-term Debt |
1.45 |
3.10 |
1.77 |
- |
0.16 |
Financial Instruments, Insurance, Noncurrent |
- |
- |
- |
- |
- |
Employee Benefit Plans, Noncurrent |
- |
- |
- |
- |
- |
Deferred Revenue, Noncurrent DE |
- |
- |
- |
0.22 |
- |
Accrued Income Taxes, Noncurrent |
- |
- |
- |
- |
- |
Discontinued Operation, Liabilities, Noncurrent |
- |
- |
- |
- |
- |
Other liabilities, Noncurrent |
0.20 |
1.24 |
1.01 |
0.43 |
- |
Total Liabilities |
15.45 |
12.95 |
7.28 |
10.15 |
14.42 |
SHAREHOLDER'S EQUITY |
Common Stock Value |
0.06 |
0.00 |
0.00 |
0.01 |
5.11 |
Additional Paid In Capital Common Stock |
47.60 |
42.64 |
37.81 |
15.20 |
3.58 |
Retained Earnings / Accumulated Deficit |
-55.66 |
-51.41 |
-42.03 |
-21.61 |
-21.00 |
Other Equity |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Common Stockholder's Equity |
-8.00 |
-8.77 |
-4.22 |
-6.40 |
-12.31 |
Preferred Stockholder's Equity |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Noncontrolling interests & other |
- |
- |
- |
- |
- |
Total
Stockholder's Equity |
-8.00 |
-8.77 |
-4.22 |
-6.40 |
-12.31 |
Liabilities & Stockholder's
Equity |
7.45 |
4.18 |
3.06 |
3.75 |
2.11 |