CEA Industries Inc. (CEAD)

CEA Industries Balance Sheet

Financials in millions USD. Fiscal year is January - December.

Fiscal Year	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Cash & Equivalents	9.45	12.51	18.64	2.16	2.28
Cash & Short-Term Investments	9.45	12.51	18.64	2.16	2.28
Cash Growth	-24.43%	-32.88%	762.99%	-5.48%	147.77%
Accounts Receivable	0.25	0.24	0	0.18	0.03
Receivables	0.25	0.24	0	0.18	0.03
Inventory	0.11	0.3	0.35	0.38	0.33
Prepaid Expenses	0.28	0.31	1.49	1.27	1.04
Total Current Assets	10.09	13.36	20.48	3.99	3.68
Property, Plant & Equipment	0.25	0.39	0.53	0.64	0.49
Goodwill	-	-	-	0.63	0.63
Other Intangible Assets	0	0	0	0	0.01
Other Long-Term Assets	0.01	0.01	0.01	0.01	-
Total Assets	10.36	13.77	21.03	5.28	4.81
Accounts Payable	0.17	0.18	0.31	0.62	0.92
Accrued Expenses	0.33	0.25	0.81	0.63	0.82
Current Portion of Leases	0.14	0.13	0.12	0.1	0.27
Current Unearned Revenue	0.34	0.5	4.34	2.84	3.72
Other Current Liabilities	0.05	0.19	0.18	0.22	0.17
Total Current Liabilities	1.03	1.25	5.75	4.41	5.9
Long-Term Leases	0.13	0.26	0.38	0.49	0.17
Other Long-Term Liabilities	-	-	-	-	0.07
Total Liabilities	1.16	1.51	6.13	4.89	6.15
Common Stock	0	0	0	0	0
Additional Paid-In Capital	49.53	49.45	49.17	25.21	26.11
Retained Earnings	-40.34	-37.19	-34.28	-28.78	-27.44
Total Common Equity	9.2	12.26	14.9	-3.57	-1.33
Shareholders' Equity	9.2	12.26	14.9	0.39	-1.33
Total Liabilities & Equity	10.36	13.77	21.03	5.28	4.81
Total Debt	0.27	0.39	0.5	0.59	0.44
Net Cash (Debt)	9.18	12.12	18.14	1.57	1.85
Net Cash Growth	-24.24%	-33.18%	1053.16%	-14.94%	516.30%
Net Cash Per Share	12.33	18.01	30.69	11.93	14.10
Filing Date Shares Outstanding	0.8	0.68	0.67	0.65	0.13
Total Common Shares Outstanding	0.79	0.67	0.66	0.13	0.13
Working Capital	9.06	12.11	14.72	-0.42	-2.22
Book Value Per Share	11.60	18.22	22.47	-26.77	-10.15
Tangible Book Value	9.2	12.26	14.89	-4.2	-1.97
Tangible Book Value Per Share	11.59	18.22	22.47	-31.51	-15.01
Machinery	0.12	0.29	0.29	0.29	0.41
Leasehold Improvements	-	-	-	-	0.22
Order Backlog	0.49	0.44	5.58	10.82	8.45

Updated Nov 14, 2024. Source: S&P Global Market Intelligence. Standard template. Financial Sources.

SEC Filings: 10-K · 10-Q