Cash flow Statement (Quarterly, GAAP in millions $) |
(Mar 31 2025) 3 Months |
(Dec 31 2024) 12 Months |
(Sep 30 2024) 9 Months |
(Jun 30 2024) 6 Months |
(Mar 31 2024) 3 Months |
Income |
-14.15 |
-51.51 |
-39.66 |
-28.60 |
-16.27 |
Depreciation & amortization |
0.15 |
0.71 |
0.54 |
0.38 |
0.19 |
Amortization of Other Assets |
0.23 |
0.75 |
0.55 |
0.17 |
0.09 |
Extraordinary Item, Gain (Loss), Insurance Assets, Accretion Expense
|
- |
- |
- |
- |
- |
Restructuring & Impairment Charges |
- |
- |
- |
- |
- |
Provision for Doubtful Accounts |
0.04 |
-0.04 |
-0.07 |
0.10 |
0.04 |
Inventories Decrease /-Increase |
0.52 |
1.52 |
1.76 |
1.07 |
0.98 |
R & D, Environmental and Other Expense |
- |
- |
- |
- |
- |
Gain (Loss) on Disposition of Property Plant Equipment |
- |
0.02 |
0.02 |
- |
- |
Share-based Compensation |
4.24 |
17.08 |
13.13 |
8.82 |
4.51 |
Income (Loss) from Equity Method Investments |
- |
- |
- |
- |
- |
Fair Value Adjustment of Warrants |
- |
0.06 |
- |
- |
- |
Noncash Operating Lease Expense |
- |
- |
- |
- |
- |
Noncash Operating Lease Cost |
0.12 |
1.03 |
0.33 |
1.03 |
0.74 |
Income taxes |
- |
- |
- |
- |
- |
Losses/ -gains on Investments net |
- |
- |
- |
- |
- |
Accounts Receivable |
-3.23 |
8.70 |
4.79 |
-4.87 |
-1.89 |
Increase (Decrease) in Accounts Payable |
1.07 |
0.34 |
-0.04 |
0.63 |
0.37 |
Increase (Decrease) in Accrued Liabilities |
-0.02 |
-0.35 |
0.42 |
1.91 |
2.12 |
Deferred Revenue and Customer Advances and Deposits |
- |
- |
- |
- |
- |
Increase (Decrease) in Prepaid Expense and Other Assets |
-0.60 |
0.30 |
-0.28 |
1.15 |
0.32 |
Other Working Capital |
0.03 |
-1.61 |
-1.56 |
-1.38 |
-1.43 |
Other Noncash Items |
- |
- |
- |
- |
- |
Other net |
- |
- |
- |
- |
- |
Payments for (Proceeds from) Other Operating Activities |
- |
1.03 |
0.48 |
1.03 |
0.16 |
Discontinued operations |
- |
- |
- |
- |
- |
Net Cash flow from
Operating Activities |
-11.61 |
-22.35 |
-18.89 |
-19.25 |
-9.79 |
Capital Expenditures |
- |
-0.39 |
-0.25 |
-0.20 |
-0.12 |
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 |
- |
-0.39 |
-0.25 |
-0.20 |
-0.12 |
Short-term debt Net |
- |
39.53 |
34.53 |
34.53 |
34.53 |
Other borrowing transactions |
- |
-0.24 |
-0.24 |
-0.24 |
-0.24 |
Long-term debt - borrowings |
- |
- |
- |
- |
- |
Long-term debt - repayments |
- |
-35.38 |
-35.38 |
-35.38 |
-35.38 |
Federal Home Loan Bank and Federal Funds |
- |
- |
- |
- |
- |
Issuances/ -repurchases
of Comm. Stock |
0.06 |
0.26 |
0.23 |
0.16 |
0.15 |
Partnership and Parent Transactions |
- |
- |
- |
- |
- |
Issuances/ -repurchases
of Pref. Stock |
- |
- |
- |
- |
- |
Deposits, Annuities, Contract Holders Funds |
- |
- |
- |
- |
- |
Other financing activities net |
- |
- |
- |
- |
- |
Other net |
- |
0.00 |
0.00 |
0.00 |
0.00 |
Payments Of Stock Issuance Costs Related To Initial Public Offering |
- |
- |
- |
- |
- |
Proceeds From Employee Stock Purchase Plan Purchases |
- |
0.45 |
0.45 |
- |
- |
Taxes Paid On The Net Share Settlement Of Restricted Stock Units |
-0.05 |
-0.02 |
-0.02 |
- |
-0.22 |
Payments of Dividends, Preferred Stock and Preference Stock |
- |
- |
- |
- |
- |
Dividends paid |
- |
- |
- |
- |
- |
Net Cash flow from Financing Activities |
0.02 |
4.96 |
-0.43 |
-0.50 |
-0.94 |
Effect of exchange rate on cash flow |
- |
- |
- |
- |
- |
Discontinued operations |
- |
- |
- |
- |
- |
Free
Cash Flow |
-11.61 |
-22.74 |
-19.14 |
-19.45 |
-9.90 |
Total Cash Flow |
-11.59 |
-17.77 |
-19.57 |
-19.95 |
-10.85 |