XpresSpa Group Inc
F:V9G
Balance Sheet
Balance Sheet Decomposition
XpresSpa Group Inc
XpresSpa Group Inc
Balance Sheet
XpresSpa Group Inc
| Dec-2020 | Dec-2021 | Dec-2022 | ||
|---|---|---|---|---|
| Assets | ||||
| Cash & Cash Equivalents |
90
|
106
|
19
|
|
| Cash Equivalents |
90
|
106
|
19
|
|
| Short-Term Investments |
0
|
0
|
23
|
|
| Total Receivables |
0
|
1
|
3
|
|
| Accounts Receivables |
0
|
1
|
3
|
|
| Other Receivables |
0
|
0
|
0
|
|
| Inventory |
1
|
2
|
1
|
|
| Other Current Assets |
1
|
1
|
1
|
|
| Total Current Assets |
92
|
109
|
47
|
|
| PP&E Net |
7
|
11
|
12
|
|
| Intangible Assets |
1
|
4
|
4
|
|
| Goodwill |
0
|
0
|
4
|
|
| Other Long-Term Assets |
3
|
4
|
3
|
|
| Other Assets |
0
|
0
|
4
|
|
| Total Assets |
103
N/A
|
127
+23%
|
70
-45%
|
|
| Liabilities | ||||
| Accounts Payable |
7
|
13
|
8
|
|
| Accrued Liabilities |
3
|
3
|
3
|
|
| Short-Term Debt |
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
3
|
4
|
0
|
|
| Other Current Liabilities |
0
|
1
|
0
|
|
| Total Current Liabilities |
13
|
20
|
11
|
|
| Long-Term Debt |
2
|
0
|
0
|
|
| Minority Interest |
3
|
7
|
8
|
|
| Other Liabilities |
7
|
8
|
12
|
|
| Total Liabilities |
25
N/A
|
35
+36%
|
31
-12%
|
|
| Equity | ||||
| Common Stock |
1
|
1
|
1
|
|
| Retained Earnings |
399
|
395
|
428
|
|
| Additional Paid In Capital |
476
|
487
|
468
|
|
| Other Equity |
0
|
0
|
1
|
|
| Total Equity |
78
N/A
|
93
+19%
|
40
-57%
|
|
| Total Liabilities & Equity |
103
N/A
|
127
+23%
|
70
-45%
|
|
| Shares Outstanding | ||||
| Common Shares Outstanding |
94
|
101
|
83
|
|