Elutia Inc
NASDAQ:ELUT
Balance Sheet
Balance Sheet Decomposition
Elutia Inc
Elutia Inc
Balance Sheet
Elutia Inc
| Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | ||
|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||
| Cash & Cash Equivalents |
2
|
2
|
39
|
30
|
17
|
19
|
13
|
|
| Cash |
2
|
2
|
39
|
30
|
17
|
19
|
13
|
|
| Total Receivables |
7
|
7
|
7
|
6
|
21
|
6
|
7
|
|
| Accounts Receivables |
7
|
7
|
7
|
6
|
7
|
3
|
2
|
|
| Other Receivables |
0
|
0
|
0
|
0
|
14
|
3
|
5
|
|
| Inventory |
7
|
7
|
10
|
10
|
10
|
4
|
4
|
|
| Other Current Assets |
1
|
2
|
3
|
1
|
3
|
2
|
2
|
|
| Total Current Assets |
18
|
18
|
60
|
47
|
51
|
31
|
26
|
|
| PP&E Net |
1
|
1
|
1
|
1
|
1
|
0
|
1
|
|
| PP&E Gross |
1
|
1
|
1
|
1
|
1
|
0
|
1
|
|
| Accumulated Depreciation |
3
|
4
|
4
|
4
|
5
|
1
|
1
|
|
| Intangible Assets |
29
|
25
|
22
|
18
|
15
|
12
|
8
|
|
| Other Long-Term Assets |
0
|
0
|
0
|
0
|
2
|
0
|
1
|
|
| Total Assets |
48
N/A
|
45
-6%
|
83
+85%
|
67
-19%
|
69
+2%
|
43
-37%
|
36
-17%
|
|
| Liabilities | ||||||||
| Accounts Payable |
2
|
2
|
2
|
2
|
2
|
2
|
4
|
|
| Accrued Liabilities |
5
|
4
|
6
|
6
|
11
|
10
|
8
|
|
| Short-Term Debt |
0
|
0
|
7
|
5
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
3
|
6
|
6
|
8
|
0
|
3
|
1
|
|
| Other Current Liabilities |
4
|
6
|
6
|
5
|
30
|
28
|
25
|
|
| Total Current Liabilities |
13
|
18
|
27
|
26
|
43
|
43
|
38
|
|
| Long-Term Debt |
17
|
20
|
18
|
10
|
24
|
20
|
23
|
|
| Other Liabilities |
20
|
17
|
17
|
17
|
7
|
19
|
22
|
|
| Total Liabilities |
50
N/A
|
55
+11%
|
62
+12%
|
54
-13%
|
74
+38%
|
82
+11%
|
82
+0%
|
|
| Equity | ||||||||
| Common Stock |
41
|
44
|
0
|
0
|
0
|
0
|
0
|
|
| Retained Earnings |
45
|
57
|
80
|
105
|
138
|
176
|
230
|
|
| Additional Paid In Capital |
2
|
2
|
101
|
119
|
133
|
137
|
183
|
|
| Total Equity |
2
N/A
|
11
-433%
|
21
N/A
|
14
-35%
|
5
N/A
|
39
-667%
|
46
-20%
|
|
| Total Liabilities & Equity |
48
N/A
|
45
-6%
|
83
+85%
|
67
-19%
|
69
+2%
|
43
-37%
|
36
-17%
|
|
| Shares Outstanding | ||||||||
| Common Shares Outstanding |
10
|
10
|
10
|
14
|
16
|
23
|
35
|
|