Cash flow Statement (Quarterly, GAAP in millions $) |
(Dec 31 2024) 12 Months |
(Sep 30 2024) 9 Months |
(Jun 30 2024) 6 Months |
(Mar 31 2024) 9 Months |
(Dec 31 2023) 12 Months |
Income |
-16.75 |
-10.84 |
-8.52 |
-3.33 |
-18.55 |
Depreciation & amortization |
0.09 |
0.08 |
0.06 |
0.03 |
0.12 |
Amortization of Other Assets |
- |
- |
- |
- |
- |
Increase (Decrease) in Deferred Revenue
|
0.00 |
-0.03 |
-0.03 |
-0.03 |
0.03 |
Restructuring & Impairment Charges |
- |
- |
- |
- |
- |
Provision for Loan, Lease, and Other Losses |
- |
- |
- |
- |
- |
Inventories Decrease /-Increase |
- |
- |
- |
- |
- |
R & D, Environmental and Other Expense |
- |
- |
- |
- |
- |
Gain (Loss) on Disposition of Property Plant Equipment |
- |
- |
- |
- |
- |
Share-based Compensation |
1.70 |
1.53 |
1.33 |
0.18 |
1.04 |
Income (Loss) from Equity Method Investments |
- |
- |
- |
- |
- |
Fair Value Adjustment of Warrants |
0.94 |
- |
- |
- |
- |
Embedded Derivative Gain Loss On Embedded Derivative Net |
- |
- |
- |
- |
- |
Increase Decrease In Accounts Payable And Accrued Liabilities Excluding Increase Decrease In Interest Payable Net |
-0.92 |
0.22 |
-0.68 |
0.79 |
-1.17 |
Warrant Issuance Costs Private Investment In Public Entity |
0.33 |
0.22 |
0.11 |
0.28 |
0.18 |
Right Of Use Assets Obtained In Exchange For Operating Lease Liabilities |
- |
- |
- |
- |
- |
Deemed Dividend Arising From Warrant Modification |
- |
- |
- |
- |
- |
Increase Decrease In Operating Lease Liability |
- |
- |
- |
- |
- |
Income taxes |
- |
- |
- |
- |
- |
Losses/ -gains on Investments net |
- |
- |
- |
- |
- |
Increase (Decrease) in Due from Related Parties |
- |
- |
- |
- |
- |
Accounts Payable |
- |
- |
- |
- |
- |
Increase (Decrease) in Interest Payable, Net |
- |
- |
- |
- |
- |
Deferred Revenue and Customer Advances and Deposits |
- |
- |
- |
- |
- |
Increase (Decrease) in Prepaid Expense and Other Assets |
0.41 |
-0.04 |
0.66 |
-0.11 |
0.36 |
Other Working Capital |
- |
- |
- |
- |
- |
Other Noncash Items |
- |
- |
- |
- |
- |
Other net |
- |
- |
- |
- |
- |
Payments for (Proceeds from) Other Operating Activities |
0.41 |
-0.31 |
-0.22 |
-0.11 |
-0.18 |
Discontinued operations |
- |
- |
- |
- |
- |
Net Cash flow from
Operating Activities |
-13.34 |
-10.19 |
-6.28 |
-3.94 |
-18.07 |
Capital Expenditures |
-0.02 |
-0.02 |
-0.01 |
0.00 |
-0.04 |
Sale of Capital Items |
- |
- |
- |
- |
- |
Short-term Investments Proceeds |
- |
- |
- |
- |
- |
Short-term Investments Acq. |
- |
- |
- |
- |
- |
Real Estate Investments |
- |
- |
- |
- |
- |
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 |
- |
- |
- |
- |
- |
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 |
-0.02 |
-0.02 |
-0.01 |
0.00 |
-0.04 |
Short-term debt Net |
- |
- |
- |
- |
- |
Other borrowing transactions |
- |
- |
- |
- |
- |
Long-term debt - borrowings |
- |
- |
- |
- |
- |
Long-term debt - repayments |
- |
- |
- |
- |
- |
Federal Home Loan Bank and Federal Funds |
- |
- |
- |
- |
- |
Issuances/ -repurchases
of Comm. Stock |
16.40 |
9.32 |
6.87 |
6.09 |
15.91 |
Partnership and Parent Transactions |
- |
- |
- |
- |
- |
Issuances/ -repurchases
of Pref. Stock |
- |
- |
- |
- |
- |
Increase (Decrease) in Deposits Outstanding |
- |
- |
- |
- |
-0.11 |
Other financing activities net |
- |
- |
- |
- |
- |
Other net |
- |
- |
- |
- |
0.11 |
Proceeds From Subscription Receivable |
- |
- |
- |
- |
- |
Proceeds From Escrow Deposits Applied To Exercise Of Warrants |
- |
- |
- |
- |
- |
Paymentsofdeferredofferingcostsadditional |
- |
- |
- |
- |
- |
Payments Of Deferred Offering Cost Additional |
- |
- |
- |
- |
- |
Payment Of Deferred Offering Costs |
- |
- |
- |
- |
- |
Payments Of Deferred Offering Cost |
- |
- |
- |
- |
- |
Payments Of Deferred Offering Costs Additional |
- |
- |
- |
- |
-0.14 |
Payments of Dividends, Preferred Stock and Preference Stock |
- |
- |
- |
- |
- |
Dividends paid |
- |
- |
- |
- |
- |
Net Cash flow from Financing Activities |
16.40 |
9.32 |
6.87 |
6.09 |
15.91 |
Effect of exchange rate on cash flow |
- |
- |
- |
- |
- |
Discontinued operations |
- |
- |
- |
- |
- |
Free
Cash Flow |
-13.36 |
-10.21 |
-6.29 |
-3.94 |
-18.11 |
Total Cash Flow |
3.04 |
-0.89 |
0.59 |
2.15 |
-2.20 |