XTIA 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 |
6.25 |
20.24 |
52.48 |
18.00 |
4.78 |
Cash, Cash Eqvivalents Other |
- |
- |
- |
- |
- |
Marketable Securities |
- |
- |
43.13 |
8.00 |
- |
Cash
& Short-term Investments |
6.25 |
20.24 |
95.61 |
25.99 |
4.78 |
Accounts receivable |
0.57 |
3.23 |
3.22 |
1.74 |
1.11 |
Other Receivables, Net, Current |
0.06 |
0.36 |
- |
- |
- |
Notes, Loans and Financing Receivable, Net, Current AC |
6.15 |
0.15 |
- |
- |
- |
Notes And Other Receivables Net |
- |
- |
0.32 |
0.15 |
0.07 |
Inventories |
2.42 |
2.44 |
1.98 |
1.24 |
0.40 |
Disposal Group, Including Discontinued Operation, Assets, Current AS |
2.77 |
- |
- |
- |
- |
Other Current Assets |
1.86 |
- |
0.32 |
0.15 |
0.07 |
Prepaid Expense And Other Assets Current |
0.43 |
3.45 |
4.84 |
1.20 |
0.41 |
Total Current Assets |
20.50 |
29.87 |
105.96 |
30.33 |
6.77 |
Equipment/Property/Plant Net |
0.28 |
1.27 |
1.44 |
1.45 |
0.15 |
Goodwill net |
- |
- |
7.67 |
6.59 |
2.07 |
Intangible Assets |
2.21 |
22.28 |
33.48 |
14.20 |
8.40 |
Long-term investments |
- |
0.72 |
2.50 |
2.50 |
- |
Accounts Receivable, Net, Noncurrent |
- |
- |
- |
- |
0.62 |
Financial Instruments |
- |
- |
- |
- |
- |
Tax Assets, Noncurrent |
- |
- |
- |
- |
- |
Other Assets, Noncurrent |
0.79 |
4.00 |
5.62 |
3.95 |
3.22 |
Deferred, Prepaid and Other Assets, Noncurrent |
- |
- |
- |
- |
- |
Discontinued operations, Noncurrent |
- |
- |
- |
- |
- |
Operating Lease Right Of Use Asset |
0.34 |
1.21 |
1.74 |
2.08 |
1.59 |
Total Assets |
23.77 |
57.64 |
156.67 |
59.01 |
21.22 |
LIABILITIES |
Accounts Payable, Current AC |
2.45 |
2.56 |
2.41 |
0.91 |
2.38 |
Accrued Liabilities, Current |
2.01 |
4.36 |
10.67 |
2.74 |
1.86 |
Financial Instruments |
- |
- |
- |
- |
- |
Short-term Debt DE1 |
8.74 |
13.64 |
3.49 |
5.40 |
7.30 |
Other Liabilities, Current |
1.75 |
- |
- |
1.15 |
1.28 |
Taxes Payable |
- |
- |
- |
- |
- |
Deferred Liability and Revenue |
- |
3.49 |
4.81 |
1.92 |
0.91 |
Disposal Group, Including Discontinued Operation, Liabilities, Current LI |
1.96 |
- |
- |
- |
- |
Operating Lease Liability Current |
0.20 |
0.48 |
0.64 |
0.50 |
0.78 |
Acquisition Liability |
- |
0.20 |
5.11 |
- |
- |
Total Current Liabilities |
16.90 |
24.71 |
27.13 |
12.12 |
13.74 |
Long-term debt |
- |
- |
- |
- |
- |
Capital Lease and Other |
- |
- |
- |
- |
- |
Long-term Debt Convertible |
- |
- |
- |
- |
- |
Total
Long-term Debt |
- |
- |
- |
- |
- |
Financial Instruments, Insurance, Noncurrent |
- |
- |
- |
- |
- |
Employee Benefit Plans, Noncurrent |
- |
- |
- |
- |
- |
Deferred credits, Noncurrent |
- |
- |
- |
- |
- |
Accrued Income Taxes, Noncurrent |
- |
- |
- |
- |
0.09 |
Discontinued Operation, Liabilities, Noncurrent |
- |
- |
- |
- |
- |
Other liabilities, Noncurrent |
- |
0.03 |
1.36 |
2.21 |
1.34 |
Operating Lease Liability Noncurrent |
0.14 |
0.78 |
1.11 |
1.46 |
0.84 |
Total Liabilities |
17.04 |
25.52 |
28.49 |
14.33 |
15.17 |
SHAREHOLDER'S EQUITY |
Common Stock Value |
0.00 |
0.00 |
0.12 |
0.05 |
0.00 |
Treasury Stock Value |
- |
- |
-0.70 |
-0.69 |
-0.70 |
Additional Paid In Capital Common Stock |
366.10 |
346.67 |
332.64 |
225.61 |
158.38 |
Retained Earnings / Accumulated Deficit |
-359.70 |
-314.84 |
-250.31 |
-180.99 |
-151.76 |
Other Equity |
-0.07 |
0.37 |
-44.65 |
-4.34 |
0.09 |
Common Stockholder's Equity |
6.34 |
32.20 |
37.11 |
39.64 |
6.02 |
Preferred Stockholder's Equity |
- |
- |
- |
5.00 |
- |
Noncontrolling interests & other |
0.39 |
-0.08 |
46.38 |
0.04 |
0.03 |
Total
Stockholder's Equity |
6.73 |
32.12 |
83.49 |
44.68 |
6.05 |
Liabilities & Stockholder's
Equity |
23.77 |
57.64 |
156.67 |
59.01 |
21.22 |