Splash Beverage Group, Inc. (SBEV)

Splash Beverage Group 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	0.46	0.38	4.43	4.18	0.38	0.04
Cash & Short-Term Investments	0.46	0.38	4.43	4.18	0.38	0.04
Cash Growth	375.33%	-91.43%	5.99%	1000.36%	791.20%	-95.45%
Accounts Receivable	0.6	0.89	1.81	1.11	0.48	0.01
Other Receivables	0.24	0.23	0.34	0.04	0.09	0.01
Receivables	0.84	1.12	2.16	1.16	0.58	0.02
Inventory	1.34	2.25	3.72	1.92	0.8	0.3
Prepaid Expenses	0.41	0.22	0.35	0.61	0.17	0.01
Other Current Assets	-	-	-	0.47	0.32	-
Total Current Assets	3.04	3.98	10.66	8.34	2.24	0.37
Property, Plant & Equipment	0.6	0.91	1.24	1.6	0.76	0.2
Long-Term Investments	0.25	0.25	0.25	0.25	0.25	-
Goodwill	0.26	0.26	0.26	0.26	5.67	-
Other Intangible Assets	4.17	4.46	4.85	5.6	0.22	-
Other Long-Term Assets	0.05	0.05	0.05	0.33	0.08	0.03
Total Assets	8.36	9.9	17.3	16.39	9.23	0.61
Accounts Payable	5.58	4.44	3.38	1.91	1.52	0.7
Accrued Expenses	2.36	1.71	0.14	0.17	0.81	2.62
Short-Term Debt	0.2	4.03	0.43	1.93	0.61	6.87
Current Portion of Long-Term Debt	9.36	4.3	0.65	1.78	1.82	-
Current Portion of Leases	0.27	0.26	0.27	0.29	0.06	0.08
Other Current Liabilities	-	-	0.09	0.39	0.59	-
Total Current Liabilities	17.78	14.75	4.97	6.48	5.42	10.28
Long-Term Debt	1.32	0.46	2.54	0.3	1.91	-
Long-Term Leases	0.09	0.3	0.48	0.73	0.03	0.08
Other Long-Term Liabilities	-	-	-	-	11.23	-0
Total Liabilities	19.19	15.5	7.98	7.51	18.58	10.36
Common Stock	0.06	0.04	0.04	0.03	0.02	0.04
Additional Paid-In Capital	135.84	127.7	121.63	99.48	52.22	22.1
Retained Earnings	-146.79	-133.33	-112.33	-90.64	-61.59	-31.85
Treasury Stock	-	-	-	-	-	-0.05
Comprehensive Income & Other	0.06	-0.02	-0.02	-	-	-0
Total Common Equity	-10.83	-5.61	9.32	8.87	-9.35	-9.76
Shareholders' Equity	-10.83	-5.61	9.32	8.87	-9.35	-9.76
Total Liabilities & Equity	8.36	9.9	17.3	16.39	9.23	0.61
Total Debt	11.25	9.35	4.37	5.04	4.42	7.04
Net Cash (Debt)	-10.79	-8.97	0.07	-0.86	-4.04	-7
Net Cash Per Share	-0.22	-0.21	0.00	-0.03	-0.22	-0.51
Filing Date Shares Outstanding	61.71	45.13	41.09	33.59	25.36	21.98
Total Common Shares Outstanding	61.23	44.33	41.09	33.6	21.16	21.98
Working Capital	-14.74	-10.77	5.69	1.86	-3.17	-9.91
Book Value Per Share	-0.18	-0.13	0.23	0.26	-0.44	-0.44
Tangible Book Value	-15.25	-10.32	4.21	3.01	-15.24	-9.76
Tangible Book Value Per Share	-0.25	-0.23	0.10	0.09	-0.72	-0.44
Buildings	-	0.23	0.28	0.28	0.23	-
Machinery	-	1.22	1.17	1.18	1.18	-
Leasehold Improvements	-	0.72	0.71	0.66	0.66	-

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