Burgerfi International Inc
NASDAQ:BFI
Balance Sheet
Balance Sheet Decomposition
Burgerfi International Inc
Current Assets | 12.5m |
Cash & Short-Term Investments | 7.6m |
Receivables | 1.4m |
Other Current Assets | 3.6m |
Non-Current Assets | 246m |
PP&E | 62.2m |
Intangibles | 182.5m |
Other Non-Current Assets | 1.3m |
Current Liabilities | 82.7m |
Accounts Payable | 7.1m |
Accrued Liabilities | 18.6m |
Other Current Liabilities | 57m |
Non-Current Liabilities | 62.9m |
Long-Term Debt | 1.7m |
Other Non-Current Liabilities | 61.2m |
Balance Sheet
Burgerfi International Inc
Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Jan-2023 | Jan-2024 | ||
---|---|---|---|---|---|---|---|---|
Assets | ||||||||
Cash & Cash Equivalents |
0
|
0
|
2
|
37
|
15
|
12
|
8
|
|
Cash |
0
|
0
|
2
|
37
|
15
|
12
|
8
|
|
Total Receivables |
0
|
0
|
1
|
1
|
2
|
2
|
1
|
|
Accounts Receivables |
0
|
0
|
1
|
1
|
2
|
2
|
1
|
|
Other Receivables |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Inventory |
0
|
0
|
0
|
0
|
1
|
1
|
1
|
|
Other Current Assets |
0
|
0
|
1
|
6
|
3
|
4
|
2
|
|
Total Current Assets |
0
|
0
|
4
|
44
|
21
|
19
|
13
|
|
PP&E Net |
0
|
0
|
6
|
8
|
29
|
65
|
62
|
|
PP&E Gross |
0
|
0
|
6
|
8
|
29
|
65
|
62
|
|
Accumulated Depreciation |
0
|
0
|
4
|
0
|
3
|
10
|
15
|
|
Intangible Assets |
0
|
0
|
0
|
117
|
169
|
160
|
151
|
|
Goodwill |
0
|
0
|
0
|
120
|
98
|
32
|
32
|
|
Long-Term Investments |
0
|
118
|
0
|
0
|
0
|
0
|
0
|
|
Other Long-Term Assets |
0
|
0
|
4
|
1
|
1
|
1
|
1
|
|
Other Assets |
0
|
0
|
0
|
120
|
98
|
32
|
32
|
|
Total Assets |
0
N/A
|
118
+58 900%
|
14
-88%
|
289
+1 908%
|
318
+10%
|
277
-13%
|
258
-7%
|
|
Liabilities | ||||||||
Accounts Payable |
0
|
0
|
1
|
2
|
8
|
9
|
7
|
|
Accrued Liabilities |
0
|
0
|
1
|
1
|
5
|
21
|
19
|
|
Short-Term Debt |
0
|
0
|
2
|
0
|
0
|
0
|
0
|
|
Current Portion of Long-Term Debt |
0
|
0
|
1
|
5
|
3
|
5
|
53
|
|
Other Current Liabilities |
0
|
0
|
1
|
2
|
8
|
6
|
4
|
|
Total Current Liabilities |
0
|
0
|
6
|
9
|
24
|
40
|
83
|
|
Long-Term Debt |
0
|
0
|
0
|
2
|
57
|
54
|
2
|
|
Deferred Income Tax |
0
|
0
|
0
|
0
|
1
|
1
|
1
|
|
Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Other Liabilities |
0
|
0
|
6
|
19
|
14
|
51
|
60
|
|
Total Liabilities |
0
N/A
|
0
+200%
|
12
+3 867%
|
30
+152%
|
97
+223%
|
146
+51%
|
146
-1%
|
|
Equity | ||||||||
Common Stock |
0
|
113
|
3
|
0
|
48
|
51
|
56
|
|
Retained Earnings |
0
|
1
|
0
|
2
|
124
|
227
|
258
|
|
Additional Paid In Capital |
0
|
4
|
0
|
261
|
297
|
306
|
315
|
|
Total Equity |
0
N/A
|
118
N/A
|
3
-98%
|
259
+10 264%
|
221
-15%
|
130
-41%
|
113
-13%
|
|
Total Liabilities & Equity |
0
N/A
|
118
+58 900%
|
14
-88%
|
289
+1 908%
|
318
+10%
|
277
-13%
|
258
-7%
|
|
Shares Outstanding | ||||||||
Common Shares Outstanding |
13
|
15
|
18
|
18
|
21
|
22
|
27
|
|
Preferred Shares Outstanding |
0
|
0
|
0
|
0
|
2
|
2
|
2
|