Stran & Company, Inc. (SWAG)

Stran & Company Balance Sheet

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

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Mar 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Cash & Equivalents	4.24	9.36	8.06	15.25	32.23	0.65
Short-Term Investments	8.88	9.28	12.11	10.69	0.3	-
Cash & Short-Term Investments	13.12	18.64	20.17	25.94	32.53	0.65
Cash Growth	-39.75%	-7.60%	-22.26%	-20.24%	4925.39%	-73.45%
Accounts Receivable	18.7	18.67	17.08	13.75	8.98	5.68
Receivables	18.7	18.67	17.08	13.75	8.98	5.68
Inventory	7.66	5.39	4.78	5.93	5.23	2.5
Prepaid Expenses	2.57	2.31	0.95	0.47	0.62	0.12
Other Current Assets	0.18	0.48	0.06	-	0.09	0.32
Total Current Assets	42.23	45.48	43.04	46.09	47.56	9.27
Property, Plant & Equipment	2.92	2.5	2.86	1.79	1.71	1.81
Goodwill	2.32	2.32	-	0.09	-	-
Other Intangible Assets	4.69	4.82	3.11	2.24	1.93	2.22
Other Long-Term Assets	-	0.02	0.02	0.02	-	0.01
Total Assets	52.16	55.15	49.04	50.23	51.2	13.3
Accounts Payable	6.46	6.36	3.22	3.57	2.11	3.27
Accrued Expenses	4.45	4.42	4.44	0.98	0.94	1.09
Short-Term Debt	-	-	-	0.16	0.16	1.81
Current Portion of Long-Term Debt	-	-	-	-	-	0.15
Current Portion of Leases	0.46	0.37	0.53	0.33	0.31	0.3
Current Income Taxes Payable	-	-	-	-	-	0.23
Current Unearned Revenue	7.29	10.42	1.99	6.63	0.77	0.74
Other Current Liabilities	0.59	0.62	1.01	1.48	3.54	0.4
Total Current Liabilities	19.24	22.2	11.19	13.15	7.83	8
Long-Term Debt	-	-	-	-	-	0.77
Long-Term Leases	0.77	0.43	0.8	0.46	0.78	1.06
Other Long-Term Liabilities	0.88	0.88	1.4	0.9	0.98	1.85
Total Liabilities	20.89	23.51	13.39	14.51	9.59	11.68
Common Stock	0	0	0	0	0	0
Additional Paid-In Capital	38.4	38.39	38.26	38.11	39.75	-
Retained Earnings	-7.14	-6.74	-2.6	-2.22	1.86	1.63
Comprehensive Income & Other	0.01	-0.01	-0.01	-0.18	-	-
Shareholders' Equity	31.27	31.64	35.65	35.72	41.61	1.63
Total Liabilities & Equity	52.16	55.15	49.04	50.23	51.2	13.3
Total Debt	1.23	0.8	1.33	0.95	1.26	4.09
Net Cash (Debt)	11.89	17.84	18.84	25	31.27	-3.44
Net Cash Growth	-42.20%	-5.33%	-24.62%	-20.06%	-	-
Net Cash Per Share	0.64	0.96	1.02	1.30	1.49	-0.34
Filing Date Shares Outstanding	18.61	18.61	18.61	18.32	19.75	10
Total Common Shares Outstanding	18.61	18.6	18.53	18.48	19.75	10
Working Capital	22.99	23.29	31.86	32.95	39.73	1.27
Book Value Per Share	1.68	1.70	1.92	1.93	2.11	0.16
Tangible Book Value	24.26	24.5	32.54	33.39	39.68	-0.59
Tangible Book Value Per Share	1.30	1.32	1.76	1.81	2.01	-0.06
Machinery	0.75	0.72	0.62	0.56	0.47	0.41
Leasehold Improvements	0.01	0.01	0.01	0.01	0.01	0.01

Updated Apr 14, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.

SEC Filings: 10-K · 10-Q