Cash flow Statement (Quarterly, GAAP in millions $) |
(Sep 30 2025) 9 Months |
(Jun 30 2025) 6 Months |
(Mar 31 2025) 3 Months |
(Dec 31 2024) 12 Months |
(Sep 30 2024) 9 Months |
| Income |
-94.18 |
-59.49 |
-26.03 |
-138.89 |
-104.81 |
| Depreciation & amortization |
7.97 |
6.45 |
3.27 |
12.52 |
9.38 |
| Amortization of Other Assets |
1.72 |
1.72 |
0.90 |
4.35 |
3.53 |
| Extraordinary Item, Gain (Loss), Insurance Assets, Accretion Expense
|
- |
- |
- |
- |
- |
| Business Combination, Bargain Purchase, Gain Recognized, Amount |
- |
- |
- |
-25.21 |
-25.21 |
| Provision for Loan, Lease, and Other Losses |
- |
- |
- |
- |
- |
| Inventories Decrease /-Increase |
-8.38 |
-7.19 |
-3.00 |
-7.36 |
-12.92 |
| R & D, Environmental and Other Expense |
- |
- |
- |
- |
- |
| Gain (Loss) on Disposition of Assets |
- |
- |
- |
- |
- |
| Share-based Compensation |
23.87 |
15.40 |
9.01 |
31.73 |
24.26 |
| Income (Loss) from Equity Method Investments |
- |
- |
- |
- |
- |
| Fair Value Adjustment of Warrants |
-0.23 |
-0.23 |
-0.23 |
-0.63 |
-0.47 |
| Fair Value Liabilities Measured On Recurring Basis Gain Loss Included In Other Income |
- |
- |
- |
- |
- |
| Gain From Extinguishment Of Convertible Preferred Stock Warrants |
- |
- |
- |
- |
- |
| Write Off Of Debt Discount Upon Note Repayment |
- |
- |
- |
- |
- |
| Business Combination Fair Value of Inventory |
- |
- |
- |
- |
- |
| Gain Losson Escrow Settlement |
- |
- |
- |
- |
- |
| Share Based Compensation Arrangement By Share Based Payment Award Accelerated Compensation Cost |
- |
- |
- |
- |
- |
| Loss On Forward Sale Of Stock |
- |
- |
- |
- |
- |
| Debt Securities Unrealized Gain Loss |
- |
- |
- |
- |
- |
| Increase Decrease In Contract With Customer Liability |
-1.20 |
-1.90 |
-0.53 |
-3.57 |
-1.21 |
| Operating Lease Right Of Use Asset Amortization Expense |
4.44 |
2.87 |
1.44 |
4.35 |
-2.98 |
| Change In Fair Value Of Contingent Consideration |
-3.40 |
-3.40 |
-3.40 |
- |
- |
| Income taxes |
0.92 |
0.48 |
0.39 |
1.03 |
1.11 |
| Losses/ -gains on Investments net |
- |
- |
- |
- |
- |
| Increase (Decrease) in Accounts Receivable |
-8.09 |
-2.30 |
-2.02 |
8.97 |
2.27 |
| Increase (Decrease) in Accounts Payable |
1.78 |
0.84 |
-0.58 |
-12.98 |
-12.89 |
| Increase (Decrease) in Accrued Liabilities |
10.26 |
1.49 |
-7.75 |
0.82 |
3.45 |
| Deferred Revenue and Customer Advances and Deposits |
- |
- |
- |
- |
- |
| Increase (Decrease) in Prepaid Expense and Other Assets |
-1.88 |
-1.18 |
0.50 |
-1.94 |
-2.72 |
| Other Working Capital |
0.17 |
0.14 |
0.10 |
-4.18 |
-4.43 |
| Other Noncash Items |
- |
- |
- |
- |
- |
| Other net |
- |
- |
- |
- |
- |
| Payments for (Proceeds from) Other Operating Activities |
-6.92 |
-4.64 |
-2.35 |
-13.30 |
-10.72 |
| Discontinued operations |
- |
- |
- |
- |
- |
| Net Cash flow from
Operating Activities |
-73.15 |
-50.95 |
-30.28 |
-143.45 |
-129.40 |
| Capital Expenditures |
-7.83 |
-6.94 |
-5.05 |
-8.36 |
-4.97 |
| Sale of Capital Items |
- |
- |
- |
- |
- |
| Payments to Acquire Short-term Investments |
-91.24 |
-50.93 |
-32.32 |
-256.12 |
-226.61 |
| Short-term Investments Acq. |
- |
- |
- |
- |
- |
| Real Estate Investments |
- |
- |
- |
- |
- |
| License Agreement Rights |
- |
- |
- |
- |
- |
| Proceeds From Research And Development Grant |
- |
- |
- |
- |
- |
| Restricted Cash and Investments Increase (Decrease) |
- |
- |
- |
- |
- |
| Payments for (Proceeds from) Loans |
- |
- |
- |
- |
- |
| Payments for (Proceeds from) Deposits |
- |
- |
- |
- |
- |
| Payments for (Proceeds from) Other Investments |
134.52 |
100.00 |
52.00 |
349.00 |
289.00 |
| Payments for (Proceeds from) Federal Reserve and Federal Home Loan Bank |
- |
- |
- |
- |
- |
| Payments to Acquire Businesses, Net of Cash Acquired |
- |
- |
- |
-1.39 |
280.03 |
| Interest in Subsidiaries and Affiliates |
- |
- |
- |
- |
- |
| Sale of businesses |
- |
- |
- |
- |
- |
| Accounts payable |
- |
- |
- |
- |
- |
| Receivables |
- |
- |
- |
- |
- |
| Payments for (Proceeds from) Other Investing Activities |
- |
- |
- |
- |
- |
| Other Net |
- |
0.00 |
0.00 |
280.03 |
0.00 |
| Discontinued operations |
- |
- |
- |
- |
- |
| Net Cash flow from Investing Activities |
35.45 |
42.13 |
14.63 |
363.17 |
337.45 |
| Short-term debt Net |
- |
- |
- |
- |
- |
| Other borrowing transactions |
- |
- |
- |
-0.55 |
-0.55 |
| Long-term debt - borrowings |
- |
- |
- |
- |
- |
| Long-term debt - repayments |
- |
- |
- |
-63.19 |
-8.19 |
| Federal Home Loan Bank and Federal Funds |
- |
- |
- |
- |
- |
| Issuances/ -repurchases
of Comm. Stock |
0.31 |
0.31 |
- |
-38.42 |
-38.95 |
| Partnership and Parent Transactions |
- |
- |
- |
- |
- |
| Issuances/ -repurchases
of Pref. Stock |
- |
- |
- |
- |
- |
| Deposits, Annuities, Contract Holders Funds |
- |
- |
- |
- |
- |
| Other financing activities net |
- |
- |
- |
- |
- |
| Other net |
-0.36 |
-0.25 |
-0.05 |
-0.46 |
-0.41 |
| Proceeds From Exercise Of Convertible Preferred Stock Warrants And Issuance Of Convertible Preferred Stock Net Of Issuance Costs |
- |
- |
- |
- |
- |
| Payments of Dividends, Preferred Stock and Preference Stock |
- |
- |
- |
- |
- |
| Dividends paid |
- |
- |
- |
- |
- |
| Net Cash flow from Financing Activities |
-0.05 |
0.06 |
-0.05 |
-102.62 |
-48.10 |
| Effect of exchange rate on cash flow |
0.94 |
1.15 |
0.36 |
-0.79 |
-0.52 |
| Discontinued operations |
- |
- |
- |
- |
- |
| Free
Cash Flow |
-80.98 |
-57.89 |
-35.34 |
-151.81 |
-134.37 |
| Total Cash Flow |
-36.81 |
-7.61 |
-15.35 |
116.32 |
159.44 |