Name: BRLSW Balance Sheet - Borealis Foods Assets & Debt | Ledgeburg
Creator: Ledgeburg
License: https://creativecommons.org/licenses/by/4.0/
Keywords: Total Assets, Current Assets, Cash and Equivalents, Total Liabilities, Long-term Debt, Short-term Debt, Shareholders Equity, Working Capital, Book Value Per Share

JavaScript is disabled. Some features may not work properly. For the best experience, please enable JavaScript in your browser.

BRLSW - Borealis Foods Inc.

USD | NASDAQ | Consumer Staples

BRLSW Balance Sheet - Borealis Foods Assets & Debt | Ledgeburg

(in millions of USD)	FY2025	FY2024	FY2023	FY2022	FY2021
Cash And Short Term Investments
Cash And Equivalents	0.1	-	-	0.7	1.1
Restricted Cash	-	-	-	0.7	1.1
Short Term Investments	-	-	-	-	-
Cash And Short Term Investments	0.1	-	-	0.7	1.1
Receivables
Accounts Receivable	2.6	2.0	1.8	-	-
Current Assets
Inventory	4.6	8.0	6.9	-	-
Prepaid Expenses	0.8	1.1	0.8	0.2	0.3
Other Current Assets	-	-
Non-Current Assets
Property, Plant & Equipment Gross	59.5	59.5	-	-	-
Accumulated Depreciation	15.6	13.8	-	-	-
Property,Plant & Equipment Net	43.9
Current Liabilities
Accounts Payable	-	-	-	-	-
Short Term Debt	-	-	-	-	-
Deferred Revenue Current	-	-
Non-Current Liabilities
Long Term Debt	-	-	-	-	-
Operating Lease Liabilities Non-Current	0.1	0.0	0.1	-	-
Deferred Revenue Non-Current	-
Common Equity
Common Stock	-	0.0	0.0	0.0	0.0
Additional Paid In Capital	90.5	90.1	44.1	-	1.7
Retained Earnings	(109.8)
Supplementary Data
Total Debt	-	-	-	-	-
Net debt	-	-	-	-	-
Working Capital	(61.8)	(13.6)

Source: SEC EDGAR company filings. Figures as reported (US GAAP)

(in millions of USD)	Q1 FY 26	Q4 FY 25	Q3 FY 25	Q2 FY 25	Q1 FY 25	Q4 FY 24	Q3 FY 24	Q2 FY 24	Q1 FY 24	Q4 FY 23	Q3 FY 23	Q2 FY 23	Q1 FY 23	Q4 FY 22	Q3 FY 22	Q2 FY 22	Q1 FY 22	Q4 FY 21	Q3 FY 21	Q2 FY 21	Q1 FY 21
Cash And Short Term Investments
Cash And Equivalents	0.5	-	-	-	-	-	-	-	-	-	-	-	0.1	0.7	0.5

Source: SEC EDGAR company filings. Figures as reported (US GAAP)

Non-Current Assets
Property, Plant & Equipment Gross	59.5	59.5	59.5	59.5	59.5	59.5	59.3	58.8	58.3	57.8	-	-	-	-	-	-	-	-	-	-	-
Accumulated Depreciation	16.0	15.6	15.2	14.7	14.3	13.8	13.2	12.8	12.4	11.4	-	-	-	-	-	-	-
Property,Plant & Equipment Net	43.5	43.9	44.3	44.8	45.3	45.7	46.1	46.1	46.0	46.4	-	-	-	-	-	-	-
Long Term Investments	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Equity Method Investments	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Goodwill	-	-	1.9	1.9	1.9	1.9	1.9	1.9	1.9	1.9	-	-	-	-	-	-	-	-	-
Intangible Assets	0.3	0.3	0.4	0.4	0.3	0.3	0.3	0.2	-	0.0	-	-	-	-	-	-	-	-
Operating Lease Right Of Use Assets	0.1	0.2	0.0	0.0	0.1	0.1	-	-	0.1	0.1	-	-	-	-	-	-
Deferred Tax Assets	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Other Non-Current Assets	0.2	0.2	0.2	0.3	0.3	0.2	0.2	0.2	0.2	0.2	-	-	-	-	-	-	-
Total Non-Current Assets	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Total Assets	50.9	52.6	56.3	57.3	58.4	60.0	61.9	63.6	70.3	65.8	21.6	21.1	20.9	179.4	177.8	177.2	177.2

Current Liabilities
Accounts Payable	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Short Term Debt	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Deferred Revenue Current	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Operating Lease Liabilities Current	0.0	0.0	0.0	0.0	0.1	0.1	0.0	0.0	0.1	0.0	-	-	-	-	-	-
Accrued Expenses	-	-	-	-	-	-	-	-	-	-	2.7	2.1	2.1	0.8	1.5	0.8	0.5	0.2
Other Current Liabilities	-	-	-	-	-	-	15.4	15.4	-	7.8	-	-	-	-	-	-	-
Total Current Liabilities	71.8	69.8	64.1	39.4	35.9	25.4	30.3	28.7	28.8	67.3	6.1	4.7	4.0	2.5	1.6	0.8

Non-Current Liabilities
Long Term Debt	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Operating Lease Liabilities Non-Current	0.1	0.1	-	-	0.0	0.0	0.0	0.0	0.0	0.1	-	-	-	-	-	-
Deferred Revenue Non-Current	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Deferred Tax Liabilities	1.4	1.4	1.5	1.5	1.5	1.5	1.6	1.6	1.6	1.6	-	-	-	-	-	-	-
Pension Obligations	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Other Non-Current Liabilities	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Total Non-Current Liabilities	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Total Liabilities	73.6	71.8	69.2	66.4	63.2	60.7	56.8	53.7	54.1	87.1	36.4	30.4	22.0	174.8	178.6	177.0

Common Equity
Common Stock	-	-	-	-	-	-	0.0	0.0	-	0.0	-	-	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-	-
Additional Paid In Capital	90.6	90.5	-	-	-	-	90.1	90.1	-	44.1	-	-	-	-	0.6	1.4	1.7
Retained Earnings	(113.3)	(109.8)	(103.4)	(99.6)	(95.0)	(90.8)	(85.0)	(80.2)	(73.9)	(65.5)	(6.0)	(4.7)	(3.9)	(1.6)	(1.5)	(1.2)	(1.0)
Accumulated Other Comprehensive Income	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Treasury Stock	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Minority Interest	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Total Stockholders Equity	(22.7)	(19.2)	(12.9)	(9.2)	(4.8)	(0.7)	5.1	9.9	16.2	(21.3)	(14.8)	(9.3)	(1.1)	4.6	(0.8)	0.2	0.7
Total Equity	(22.7)	(19.2)	(12.9)	(9.2)	(4.8)	(0.7)	5.1	9.9	16.2	(21.3)	(14.8)	(9.3)	(1.1)	4.6	(0.8)	0.2	0.7	1.3

Supplementary Data
Total Debt	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Net debt	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Working Capital	(65.0)	(61.8)	(54.6)	(29.5)	(25.3)	(13.6)	(16.9)	(13.5)	(6.6)	(50.1)	(6.0)	(4.7)	(3.9)	(1.6)	(0.8)	0.2	0.7	1.2
Book Value	(22.7)	(19.2)	(12.9)	(9.2)	(4.8)	(0.7)	5.1	9.9	16.2	(21.3)	(14.8)	(9.3)	(1.1)	4.6	(0.8)	0.2	0.7	1.3
Tangible Book Value	(23.0)	(19.5)	(15.2)	(11.4)	(7.1)	(2.9)	2.9	7.8	14.3	(23.3)	-	-	-	-	-	-	-