Laird Superfood, Inc. (LSF)

Laird Superfood Balance Sheet

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

Fiscal Year	TTM	FY 2023	FY 2022	FY 2021	FY 2020	FY 2019
Period Ending	Sep 30, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020	Dec 31, 2019
Cash & Equivalents	7.91	7.57	17.29	22.93	56.97	1
Short-Term Investments	0.22	0.24	0.13	0.68	0.1	5.63
Cash & Short-Term Investments	8.13	7.81	17.43	23.61	57.07	6.63
Cash Growth	10.82%	-55.22%	-26.19%	-58.63%	760.46%	-62.22%
Receivables	1.81	1.02	1.49	1.27	0.84	0.38
Inventory	6.46	6.77	6.59	11.05	7.25	2.54
Prepaid Expenses	0.25	0.52	1.22	2.54	1.84	0.45
Restricted Cash	0.29	0.14	0.52	0.12	0.23	-
Other Current Assets	0.4	0.08	0.28	9.09	8.76	0.04
Total Current Assets	17.34	16.34	27.53	47.68	76	10.04
Property, Plant & Equipment	0.34	0.48	0.28	6.84	3.51	3.15
Goodwill	-	-	-	6.49	-	-
Other Intangible Assets	1.07	1.22	1.42	4.84	0.14	0.13
Long-Term Deferred Charges	-	-	-	-	2.7	3.06
Other Long-Term Assets	-	-	0.8	-	-	0.02
Total Assets	18.75	18.03	30.04	65.85	82.34	16.4
Accounts Payable	1.68	1.65	1.08	0.89	1.32	0.72
Accrued Expenses	2.95	2.16	5.58	2.86	1.4	0.79
Current Portion of Leases	0.14	0.14	0.06	-	-	-
Current Unearned Revenue	0.73	0.43	0.73	0.04	-	-
Other Current Liabilities	0.03	-	-	-	0.03	-
Total Current Liabilities	5.54	4.38	7.45	3.79	2.74	1.52
Long-Term Debt	-	-	-	-	0.05	0.05
Long-Term Leases	0.16	0.24	0.08	-	-	-
Long-Term Deferred Tax Liabilities	-	-	-	0.01	-	-
Total Liabilities	5.7	4.62	7.53	3.79	2.79	1.57
Common Stock	0.01	0.01	0.01	0.01	0.01	0
Additional Paid-In Capital	120.76	119.7	118.64	117.9	111.45	27.18
Retained Earnings	-107.72	-106.3	-96.14	-55.8	-31.93	-19.08
Comprehensive Income & Other	-	-	-	-0.06	0.01	-0
Total Common Equity	13.05	13.41	22.51	62.05	79.55	8.11
Shareholders' Equity	13.05	13.41	22.51	62.05	79.55	14.83
Total Liabilities & Equity	18.75	18.03	30.04	65.85	82.34	16.4
Total Debt	0.3	0.38	0.14	-	0.05	0.05
Net Cash (Debt)	7.82	7.42	17.29	23.61	57.02	6.58
Net Cash Growth	12.97%	-57.08%	-26.76%	-58.59%	766.36%	-62.29%
Net Cash Per Share	0.81	0.80	1.89	2.63	10.28	1.79
Filing Date Shares Outstanding	10.27	9.41	9.22	9.09	8.9	4.33
Total Common Shares Outstanding	10.27	9.38	9.21	9.09	8.89	4.19
Working Capital	11.8	11.96	20.08	43.9	73.25	8.53
Book Value Per Share	1.27	1.43	2.44	6.82	8.95	1.94
Tangible Book Value	11.98	12.2	21.09	50.73	79.41	7.98
Tangible Book Value Per Share	1.17	1.30	2.29	5.58	8.93	1.91
Land	-	-	-	0.95	0.95	0.95
Machinery	0.19	0.18	0.39	3.87	3.2	2.48
Construction In Progress	-	-	-	0.15	-	-
Leasehold Improvements	0.06	0.05	0.03	0.99	0.26	0.19

Source: S&P Capital IQ. Standard template. Financial Sources.