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 |
-4.23 |
-16.64 |
-11.35 |
-7.72 |
-5.26 |
Depreciation & amortization |
0.55 |
2.61 |
1.95 |
1.32 |
0.70 |
Amortization of Other Assets |
- |
- |
- |
- |
- |
Impairments on assets
|
- |
- |
- |
- |
- |
Business Combination, Contingent Consideration Arrangements, Change in Amount of Contingent Consideration, Liability |
- |
- |
-0.16 |
-0.09 |
0.12 |
Accounting changes |
- |
- |
- |
- |
- |
Inventories Decrease /-Increase |
- |
- |
- |
- |
- |
Other non-cash items |
- |
- |
- |
- |
- |
Disposal Group, Not Discontinued Operation, Gain (Loss) on Disposal |
-0.24 |
-0.18 |
-0.14 |
-0.14 |
0.14 |
Share-based Compensation |
0.28 |
1.29 |
0.99 |
0.63 |
0.33 |
Equity interest in loss of affiliate |
- |
- |
- |
- |
- |
Fair Value Adjustment of Warrants |
-0.72 |
-0.78 |
-0.77 |
-0.91 |
0.76 |
Asset Impairment Charges Continuing And Discontinued Operations |
- |
- |
- |
- |
- |
Pension Contributions Net Of Expense |
- |
- |
- |
- |
0.04 |
Increase Decrease In Deferred Income Taxes For Tax Basis Differences |
0.58 |
-0.19 |
0.02 |
-0.01 |
0.23 |
Income taxes |
- |
- |
- |
- |
- |
Losses/ -gains on investments net |
- |
- |
- |
- |
- |
Increase (Decrease) in Accounts Receivable |
1.20 |
4.52 |
3.77 |
2.80 |
2.05 |
Increase (Decrease) in Accounts Payable and Accrued Liabilities |
0.11 |
-3.96 |
-3.31 |
-2.85 |
-2.55 |
Increase (Decrease) in Interest Payable, Net |
0.18 |
0.13 |
- |
- |
- |
Defined benefit plan |
- |
- |
- |
- |
- |
Increase (Decrease) in Deferred Income Taxes |
- |
0.16 |
- |
- |
- |
Other Working Capital |
- |
- |
- |
- |
- |
Other assets & liabilities |
- |
- |
- |
- |
- |
Other net |
- |
- |
- |
- |
- |
Payments for (Proceeds from) Other Operating Activities |
0.50 |
0.14 |
-0.02 |
-0.11 |
0.18 |
Discontinued operations |
- |
- |
- |
- |
- |
Net Cash flow from
Operating Activities |
-2.20 |
-11.46 |
-8.16 |
-6.05 |
-3.74 |
Capital Expenditures |
-0.10 |
-0.48 |
-0.46 |
-0.28 |
-0.13 |
Sale of Capital Items |
0.38 |
- |
- |
- |
- |
Short-term investments - liq. |
- |
- |
- |
- |
- |
Short-term investments - acq. |
- |
- |
- |
- |
- |
Proceeds from sales of other investments |
- |
- |
- |
- |
- |
Purchases of other investments |
- |
- |
- |
- |
- |
Minority interest |
- |
- |
- |
- |
- |
Proceeds from sale of investments |
- |
- |
- |
- |
- |
Purchases of Investments |
- |
- |
- |
- |
- |
Purchases of non-current assets |
- |
- |
- |
- |
- |
Payments to Acquire Businesses, Net of Cash Acquired |
- |
- |
- |
- |
- |
Investment in affiliate |
- |
- |
- |
- |
- |
Sale of businesses |
- |
- |
- |
- |
- |
Proceeds from sale of assets |
- |
- |
- |
- |
- |
Notes receivable |
- |
- |
- |
- |
- |
Other |
- |
- |
- |
- |
- |
Other Net |
-1.47 |
-7.42 |
-7.90 |
-7.90 |
-8.53 |
Discontinued operations |
- |
- |
- |
- |
- |
Net Cash flow from Investing Activities |
0.28 |
-0.28 |
-0.46 |
-0.28 |
-0.13 |
Short-term debt Net |
3.08 |
3.26 |
- |
- |
- |
Other borrowing transactions |
- |
- |
- |
- |
- |
Long-term debt - borrowings |
0.26 |
1.17 |
1.03 |
0.67 |
0.37 |
Long-term debt - repayments |
-2.21 |
-2.35 |
-1.83 |
-1.27 |
0.80 |
Noncontrolling interest |
- |
- |
- |
- |
- |
Issuances/ -repurchases
of Comm. Stock |
- |
- |
- |
- |
- |
Exercise of stock options |
- |
- |
- |
- |
- |
Issuances/ -repurchases
of Pref. Stock |
- |
- |
- |
- |
- |
Discontinued Operations |
- |
- |
- |
- |
- |
Other financing activities net |
- |
- |
- |
- |
- |
Other net |
- |
2.36 |
-35.47 |
-28.70 |
-1.60 |
Repayments Of Other Debt And Derivatives |
0.23 |
- |
- |
- |
1.89 |
Cash Balance Of Discontinued Operations |
- |
37.56 |
29.72 |
- |
12.06 |
Dividends paid to minority interests |
- |
- |
- |
- |
- |
Dividends paid |
- |
- |
- |
- |
- |
Net Cash flow from Financing Activities |
1.36 |
5.45 |
1.30 |
0.41 |
-0.43 |
Effect of exchange rate on cash flow |
- |
- |
- |
- |
- |
Discontinued operations |
- |
- |
- |
- |
- |
Free
Cash Flow |
-1.92 |
-11.94 |
-8.62 |
-6.34 |
-3.87 |
Total Cash Flow |
-0.56 |
-6.30 |
-7.32 |
-5.92 |
-4.30 |