Cash flow Statement (Annual, GAAP in millions $) |
(Dec 31 2024) 12 Months |
(Dec 31 2023) 12 Months |
(Dec 31 2022) 12 Months |
(Dec 31 2021) 12 Months |
(Dec 31 2020) 12 Months |
Income |
-3.30 |
3.03 |
-5.43 |
-0.41 |
-2.91 |
Depreciation & amortization |
0.01 |
0.02 |
0.02 |
0.04 |
0.02 |
Amortization of Other Assets |
- |
- |
- |
- |
- |
Extraordinary Item, Gain (Loss), Insurance Assets, Accretion Expense
|
- |
- |
- |
-0.35 |
0.12 |
Restructuring & Impairment Charges |
- |
- |
2.09 |
- |
- |
Provision for Loan, Lease, and Other Losses |
0.27 |
0.13 |
- |
- |
- |
Inventories Decrease /-Increase |
- |
- |
- |
- |
- |
R & D, Environmental and Other Expense |
- |
- |
- |
- |
- |
Gain (Loss) on Disposition of Assets |
- |
- |
- |
- |
- |
Employee Benefits and Share-based Compensation |
0.03 |
0.03 |
- |
- |
- |
Income (Loss) from Equity Method Investments |
- |
- |
- |
- |
- |
Financial Instruments and Foreign Currency Transaction |
-0.08 |
- |
- |
- |
- |
Issuance Of Common Stock For Loan Costs |
- |
- |
- |
- |
- |
Issuance Of Warrants As Loan Costs |
- |
- |
- |
- |
- |
Share Based Goods And Nonemployee Services Transaction Cash Flow Effects |
- |
- |
- |
- |
- |
Convertible Note Issued For Conversion Cost Reimbursement |
- |
- |
- |
- |
- |
Gains Losses On Extinguishment Of Debt |
- |
- |
- |
- |
- |
Goodwill And Intangible Asset Impairment |
- |
- |
- |
- |
- |
Change In Value Of Derivative Liability |
- |
- |
- |
- |
- |
Common Stock Issued Upon Conversion Of Notes Payable |
0.00 |
0.20 |
- |
0.89 |
0.20 |
Series H Preferred Stock Issued For Prior Year Acquisition |
- |
- |
- |
- |
- |
Extinguishment Of Debt Gain Loss Net Of Tax |
- |
- |
- |
- |
- |
Loss Gain On Settlement Of Liabilities |
- |
- |
- |
- |
- |
Increase Decrease Right Of Use Assets |
-0.12 |
-0.07 |
0.06 |
0.10 |
0.04 |
Increase Decrease Right Of Use Liabilities |
0.13 |
0.05 |
-0.07 |
-0.11 |
-0.04 |
Warrant Amortization |
- |
- |
- |
- |
0.22 |
Derivative Gain Loss On Derivative Net |
- |
- |
- |
- |
0.02 |
Conversion Cost Penalty |
- |
- |
- |
- |
- |
Increase Decrease Amortization Of Loan Discount |
- |
- |
0.25 |
1.05 |
- |
Derivative Gain Loss On Derivative Net |
- |
- |
- |
- |
- |
Net Income Loss |
- |
- |
- |
-0.74 |
- |
Fair Value Settled Upon Conversion |
- |
0.14 |
- |
0.06 |
- |
Gain On Forgiveness Of Debt |
- |
-0.12 |
- |
- |
- |
Income taxes |
- |
- |
- |
- |
- |
Losses/ -gains on Investments net |
- |
- |
- |
- |
- |
Accounts Receivable |
-4.55 |
-6.83 |
-0.60 |
-1.10 |
0.08 |
Accounts Payable |
-0.70 |
0.34 |
0.04 |
-0.04 |
-0.16 |
Accrued Expense |
0.38 |
1.47 |
1.25 |
0.50 |
0.93 |
Deferred Revenue and Customer Advances and Deposits |
- |
- |
- |
- |
- |
Prepaid Expense and Other Assets |
-0.12 |
0.00 |
0.01 |
-0.03 |
0.01 |
Other Working Capital |
- |
- |
- |
- |
0.01 |
Other Noncash Items |
- |
- |
- |
- |
- |
Other net |
- |
- |
- |
- |
- |
Payments for (Proceeds from) Other Operating Activities |
2.08 |
-0.19 |
1.31 |
-0.50 |
0.72 |
Discontinued operations |
0.11 |
0.09 |
-0.04 |
-0.19 |
-0.11 |
Net Cash flow from
Operating Activities |
-5.86 |
-1.72 |
-1.10 |
-0.84 |
-0.83 |
Capital Expenditures |
- |
- |
- |
0.00 |
- |
Sale of Capital Items |
- |
- |
- |
- |
- |
Short-term Investments Proceeds |
- |
- |
- |
- |
- |
Short-term Investments Acq. |
- |
- |
- |
- |
- |
Real Estate Investments |
- |
- |
- |
- |
- |
Property Plant And Equipment Disposals |
- |
- |
- |
- |
- |
Restricted Cash and Investments Increase (Decrease) |
- |
- |
- |
- |
- |
Payments for (Proceeds from) Loans |
- |
- |
- |
- |
- |
Payments for (Proceeds from) Deposits |
- |
- |
- |
- |
- |
Payments for (Proceeds from) Other Investments |
- |
- |
- |
- |
- |
Payments for (Proceeds from) Federal Reserve and Federal Home Loan Bank |
- |
- |
- |
- |
- |
Acquisition Net of Cash Acquired |
- |
- |
- |
-2.32 |
- |
Interest in Subsidiaries and Affiliates |
- |
- |
- |
- |
- |
Sale of businesses |
- |
- |
- |
- |
- |
Accounts payable |
- |
- |
- |
- |
- |
Receivables |
- |
- |
- |
- |
- |
Payments for (Proceeds from) Other Investing Activities |
- |
- |
- |
- |
- |
Other Net |
- |
- |
- |
- |
- |
Discontinued operations |
- |
- |
- |
- |
- |
Net Cash flow from Investing Activities |
- |
- |
- |
-2.32 |
- |
Short-term debt Net |
6.53 |
2.13 |
- |
-0.05 |
0.67 |
Other borrowing transactions |
- |
- |
- |
- |
- |
Long-term debt - borrowings |
-0.01 |
0.42 |
0.88 |
0.44 |
0.87 |
Long-term debt - repayments |
-0.35 |
-0.18 |
-0.01 |
0.49 |
-0.19 |
Federal Home Loan Bank and Federal Funds |
- |
- |
- |
- |
- |
Issuances/ -repurchases
of Comm. Stock |
- |
- |
- |
- |
- |
Partnership and Parent Transactions |
- |
- |
- |
- |
- |
Issuances/ -repurchases
of Pref. Stock |
- |
- |
0.03 |
3.00 |
- |
Deposits, Annuities, Contract Holders Funds |
- |
- |
- |
- |
- |
Other financing activities net |
- |
- |
- |
- |
- |
Other net |
-0.10 |
0.00 |
-0.11 |
-0.20 |
-0.20 |
Repayments Of Shareholder Advances |
- |
- |
- |
- |
- |
Proceeds From I C E Advance |
- |
- |
- |
- |
- |
Proceeds From Convertible Notes Payable Relatedparty |
- |
- |
- |
- |
- |
Proceeds From Note Payable Convertible Unrelatedparty |
- |
- |
- |
- |
- |
Allowance For Loan And Lease Losses Write Offs |
- |
- |
- |
- |
- |
Repayments To Proceeds From Notes Payable Related Party |
- |
- |
- |
- |
- |
Proceed From Shareholder Contributions |
- |
- |
- |
- |
- |
Proceeds From Notes Payable Third Party |
- |
- |
- |
- |
- |
Repayments Of Convertible Notes Payables Interest |
- |
- |
- |
- |
- |
Proceeds From Related Party Debt |
- |
- |
- |
- |
- |
Repayments Of Related Party Debt |
- |
- |
- |
- |
- |
Repayments Of Interest Payable |
- |
- |
- |
- |
- |
Repayments Of Notes Payable Related Party |
- |
- |
- |
- |
- |
Payments of Dividends, Preferred Stock and Preference Stock |
- |
- |
- |
- |
- |
Dividends paid |
- |
- |
- |
- |
- |
Net Cash flow from Financing Activities |
6.07 |
2.37 |
0.79 |
3.68 |
1.15 |
Effect of exchange rate on cash flow |
- |
- |
- |
- |
- |
Discontinued operations |
- |
- |
- |
- |
- |
Free
Cash Flow |
-5.86 |
-1.72 |
-1.10 |
-0.85 |
-0.83 |
Total Cash Flow |
0.32 |
0.65 |
-0.35 |
0.32 |
0.20 |