ORGO 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 |
102.48 |
113.93 |
84.39 |
60.17 |
21.29 |
Cash, Cash Eqvivalents Other |
- |
- |
- |
- |
- |
Cash
& Short-term Investments |
102.48 |
113.93 |
84.39 |
60.17 |
21.29 |
Accounts receivable |
89.45 |
82.46 |
56.80 |
39.36 |
34.08 |
Other Receivables |
- |
- |
- |
- |
- |
Notes Receivable, Current |
- |
- |
- |
- |
- |
Restricted Cash Current |
0.81 |
0.60 |
0.41 |
- |
- |
Inventories |
24.78 |
25.02 |
27.80 |
22.92 |
13.32 |
Other Current Assets |
0.81 |
0.60 |
0.41 |
0.20 |
0.11 |
Prepaid Expense And Other Assets Current |
5.09 |
4.97 |
4.94 |
2.95 |
2.33 |
Total Current Assets |
222.61 |
226.98 |
174.34 |
125.60 |
71.13 |
Equipment/Property/Plant Net |
102.46 |
79.16 |
60.07 |
47.18 |
39.62 |
Goodwill net |
28.77 |
28.77 |
28.77 |
25.54 |
25.54 |
Intangible Assets |
20.79 |
25.67 |
30.62 |
20.80 |
26.09 |
Long-term investments |
- |
- |
- |
- |
- |
Notes Receivable, Related Parties, Noncurrent |
- |
- |
- |
0.56 |
0.48 |
Financial Instruments |
- |
- |
- |
- |
- |
Deferred Tax Assets, Net of Valuation Allowance, Liabilities |
- |
- |
- |
0.13 |
0.24 |
Other Assets, Noncurrent |
47.00 |
54.00 |
0.69 |
0.88 |
0.58 |
Deferred, Prepaid and Other Assets, Noncurrent |
- |
- |
- |
- |
- |
Discontinued operations, Noncurrent |
- |
- |
- |
- |
- |
Deferred Income Tax Assets Net |
30.01 |
31.99 |
0.02 |
- |
- |
Total Assets |
449.36 |
443.26 |
294.49 |
220.69 |
163.68 |
LIABILITIES |
Accounts Payable, Current AC |
32.33 |
29.34 |
23.38 |
28.39 |
19.17 |
Accrued Liabilities, Current |
- |
- |
- |
- |
- |
Financial Instruments |
- |
- |
- |
- |
- |
Secured Debt, Current LO |
4.54 |
2.66 |
3.62 |
3.06 |
7.50 |
Other Liabilities, Current |
38.16 |
50.01 |
41.22 |
- |
34.72 |
Taxes Payable |
- |
- |
- |
- |
- |
Deferred Liability and Revenue |
- |
- |
- |
- |
- |
Business Combination, Contingent Consideration, Liability, Current BU |
- |
- |
- |
5.00 |
5.00 |
DeferredUnderwritingCommission |
- |
- |
- |
- |
- |
Operating Lease Liability Current |
- |
1.44 |
0.48 |
- |
- |
Accrued Expenses And Other Current Liabilities |
26.45 |
36.59 |
23.97 |
23.45 |
- |
Deferred Rent And Lease Incentive Obligation Current |
- |
- |
- |
- |
- |
Total Current Liabilities |
75.02 |
82.01 |
68.22 |
59.89 |
66.39 |
Long-term debt |
66.23 |
70.77 |
10.00 |
33.48 |
26.48 |
Capital Lease Obligations, Noncurrent LO |
- |
- |
11.44 |
14.43 |
10.15 |
Long-term Debt Convertible |
- |
- |
- |
- |
- |
Total
Long-term Debt |
66.23 |
70.77 |
21.44 |
47.92 |
36.64 |
Financial Instruments, Insurance, Noncurrent |
- |
- |
- |
- |
- |
Employee Benefit Plans, Noncurrent |
- |
- |
- |
- |
- |
Deferred Rent Credit, Noncurrent DE |
- |
- |
- |
1.01 |
0.13 |
Accrued Income Taxes, Noncurrent |
- |
- |
- |
- |
- |
Discontinued Operation, Liabilities, Noncurrent |
- |
- |
- |
- |
- |
Other liabilities, Noncurrent |
1.12 |
1.56 |
58.75 |
56.28 |
13.48 |
Deferred Acquisition Consideration Noncurrrent |
- |
- |
1.44 |
- |
- |
Deferred Rent And Lease Incentive Obligation Noncurrent |
- |
- |
2.32 |
- |
- |
Operating Lease Liability Noncurrent |
41.31 |
46.89 |
- |
- |
- |
Total Liabilities |
183.69 |
201.22 |
148.41 |
165.10 |
116.64 |
SHAREHOLDER'S EQUITY |
Common Stock Value |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
Additional Paid In Capital Common Stock |
310.96 |
302.16 |
299.13 |
226.58 |
177.27 |
Retained Earnings / Accumulated Deficit |
-45.30 |
-60.13 |
-153.06 |
-171.01 |
-130.24 |
Other Equity |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Noncontrolling interests & other |
- |
- |
- |
- |
- |
Total
Stockholder's Equity |
265.67 |
242.04 |
146.08 |
55.58 |
47.04 |
Liabilities & Stockholder's
Equity |
449.36 |
443.26 |
294.49 |
220.69 |
163.68 |