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 |
-1.67 |
-6.18 |
-4.93 |
-3.42 |
-1.83 |
Depreciation & amortization |
0.04 |
0.16 |
0.12 |
0.07 |
0.04 |
Amortization of Other Assets |
- |
- |
- |
- |
- |
Increase (Decrease) in Deferred Revenue
|
- |
- |
- |
- |
- |
Restructuring & Impairment Charges |
- |
- |
- |
- |
- |
Provision for Doubtful Accounts |
- |
0.00 |
0.00 |
0.00 |
- |
Increase (Decrease) in Inventories |
0.04 |
0.00 |
-0.09 |
-0.10 |
-0.08 |
R & D, Environmental and Other Expense |
- |
- |
- |
- |
- |
Gain (Loss) on Disposition of Property Plant Equipment, Excluding Oil and Gas Property and Timber Property |
- |
-0.03 |
-0.03 |
- |
- |
Share-based Compensation |
0.09 |
0.33 |
0.25 |
0.17 |
0.09 |
Income (Loss) from Equity Method Investments |
- |
- |
- |
- |
- |
Gains (Losses) on Extinguishment of Debt |
- |
- |
- |
- |
- |
Held To Maturity Securities Sold Security Realized Gain Loss |
- |
- |
- |
- |
- |
Issuance Of Stock And Warrants For Services Or Claims |
- |
- |
- |
- |
- |
Change In Fair Value Of Convertible Notes Payable Related Parties |
- |
- |
- |
- |
- |
Gains Losses On Extinguishment Of Debt |
- |
- |
- |
- |
- |
Bad Debt Expense |
- |
- |
- |
- |
- |
Loss On Change In Fair Value Of Derivative |
- |
- |
- |
- |
- |
Paycheck Protection Program Loan Forgiveness |
- |
- |
- |
- |
-0.02 |
Increase Decrease In Contract With Customer Liability |
-0.01 |
0.00 |
0.00 |
-0.03 |
-0.02 |
Income taxes |
- |
- |
- |
- |
- |
Losses/ -gains on Investments net |
- |
- |
- |
- |
- |
Increase (Decrease) in Accounts Receivable |
-0.16 |
-0.24 |
-0.12 |
-0.15 |
-0.07 |
Increase (Decrease) in Accounts Payable |
-0.05 |
0.07 |
-0.02 |
0.04 |
-0.03 |
Increase (Decrease) in Accrued Liabilities |
0.03 |
-0.09 |
0.03 |
0.05 |
0.02 |
Deferred Revenue and Customer Advances and Deposits |
- |
- |
- |
- |
- |
Increase (Decrease) in Prepaid Expense |
0.12 |
0.01 |
0.03 |
-0.08 |
0.04 |
Other Working Capital |
- |
-0.04 |
-0.04 |
0.00 |
0.00 |
Other Noncash Items |
- |
- |
- |
- |
- |
Other net |
- |
- |
- |
- |
- |
Payments for (Proceeds from) Other Operating Activities |
- |
- |
- |
- |
- |
Discontinued operations |
- |
- |
- |
- |
- |
Net Cash flow from
Operating Activities |
-1.56 |
-6.03 |
-4.82 |
-3.42 |
-1.83 |
Capital Expenditures |
-0.04 |
-0.08 |
-0.07 |
-0.04 |
0.00 |
Sale of Capital Items |
- |
0.03 |
0.03 |
- |
- |
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 |
- |
0.00 |
0.00 |
- |
- |
Discontinued operations |
- |
- |
- |
- |
- |
Net Cash flow from Investing Activities |
-0.04 |
-0.06 |
-0.04 |
-0.04 |
0.00 |
Short-term debt Net |
- |
0.03 |
0.03 |
0.03 |
- |
Other borrowing transactions |
- |
- |
- |
- |
- |
Long-term debt - borrowings |
- |
- |
- |
- |
- |
Long-term debt - repayments |
-0.01 |
-0.04 |
-0.03 |
-0.02 |
-0.01 |
Federal Home Loan Bank and Federal Funds |
- |
- |
- |
- |
- |
Issuances/ -repurchases
of Comm. Stock |
1.96 |
2.02 |
1.98 |
0.01 |
0.01 |
Partnership and Parent Transactions |
- |
- |
- |
- |
- |
Issuances/ -repurchases
of Pref. Stock |
- |
- |
- |
- |
- |
Deposits, Annuities, Contract Holders Funds |
- |
- |
- |
- |
- |
Other financing activities net |
- |
- |
- |
- |
- |
Other net |
- |
- |
- |
- |
- |
Proceeds From Stock Options And Warrants Exercised |
- |
- |
- |
- |
- |
Proceeds From Related Party Debt |
- |
- |
- |
- |
- |
Repayments Of Related Party Debt |
- |
- |
- |
- |
- |
Payment Of Deferred Offering Costs |
- |
- |
- |
- |
- |
Repayments Of Finance Lease Obligations |
- |
- |
- |
- |
- |
Proceeds From Exercise Of Warrants |
- |
- |
- |
- |
- |
Payments of Dividends, Preferred Stock and Preference Stock |
- |
- |
- |
- |
- |
Dividends paid |
- |
- |
- |
- |
- |
Net Cash flow from Financing Activities |
1.94 |
2.00 |
1.98 |
0.01 |
0.00 |
Effect of exchange rate on cash flow |
- |
- |
- |
- |
- |
Discontinued operations |
- |
- |
- |
- |
- |
Free
Cash Flow |
-1.59 |
-6.09 |
-4.86 |
-3.46 |
-1.83 |
Total Cash Flow |
0.35 |
-4.09 |
-2.88 |
-3.44 |
-1.83 |