Cash flow Statement (Quarterly, GAAP in millions $) |
(Sep 30 2024) 9 Months |
(Jun 30 2024) 6 Months |
(Mar 31 2024) 3 Months |
(Dec 31 2023) 12 Months |
(Sep 30 2023) 9 Months |
Income |
-33.43 |
-27.04 |
-3.71 |
-164.57 |
-100.19 |
Depreciation & amortization |
0.99 |
0.67 |
0.33 |
2.25 |
1.90 |
Amortization of Other Assets |
- |
- |
- |
- |
- |
Extraordinary Item, Gain (Loss), Insurance Assets, Accretion Expense
|
- |
- |
- |
- |
- |
Asset Impairment Charges |
- |
- |
- |
0.52 |
0.37 |
Provision for Loan, Lease, and Other Losses |
- |
- |
- |
- |
- |
Inventories Decrease /-Increase |
- |
- |
- |
- |
- |
R & D, Environmental and Other Expense |
- |
- |
- |
- |
- |
Gain (Loss) on Disposition of Property Plant Equipment |
-0.13 |
-0.13 |
-0.03 |
- |
- |
Share-based Compensation |
5.53 |
3.91 |
2.10 |
10.43 |
8.71 |
Income (Loss) from Equity Method Investments |
- |
- |
- |
- |
- |
Fair Value Adjustment of Warrants |
-51.66 |
-31.36 |
-26.97 |
37.28 |
0.08 |
Increase Decrease In Prepaid Expense And Other Current Assets |
-0.20 |
-0.50 |
1.56 |
0.46 |
0.50 |
Increase Decrease In Contract With Customer Liability |
- |
- |
- |
-4.19 |
-2.15 |
Increase Decrease In Operating Lease Asset And Liabilities |
- |
- |
- |
- |
- |
Finance Lease Right Of Use Asset Amortization |
- |
- |
- |
- |
- |
Operating Lease Expense |
- |
- |
- |
0.07 |
0.07 |
Income taxes |
- |
- |
- |
- |
- |
Losses/ -gains on Investments net |
- |
- |
- |
- |
- |
Increase (Decrease) in Accounts Receivable |
- |
- |
- |
- |
- |
Increase (Decrease) in Accounts Payable |
-1.90 |
-4.08 |
-0.20 |
5.13 |
-3.56 |
Increase (Decrease) in Accrued Liabilities |
-0.21 |
-1.81 |
-4.00 |
-2.18 |
3.52 |
Deferred Revenue and Customer Advances and Deposits |
- |
- |
- |
- |
- |
Prepaid Expense and Other Assets |
- |
- |
- |
- |
- |
Other Working Capital |
0.23 |
0.13 |
0.04 |
3.76 |
3.24 |
Other Noncash Items |
- |
- |
- |
- |
- |
Other net |
- |
- |
- |
- |
- |
Payments for (Proceeds from) Other Operating Activities |
-0.68 |
-0.56 |
-0.22 |
0.07 |
-1.57 |
Discontinued operations |
- |
- |
- |
- |
- |
Net Cash flow from
Operating Activities |
-81.45 |
-60.77 |
-31.10 |
-109.71 |
-91.15 |
Capital Expenditures |
- |
- |
- |
-0.27 |
-0.23 |
Sale of Capital Items |
- |
- |
- |
1.56 |
- |
Proceeds from Sale and Maturity of Marketable Securities |
30.89 |
30.89 |
- |
87.02 |
87.02 |
Payments to Acquire Marketable Securities |
-30.59 |
-30.59 |
-24.67 |
-50.97 |
-50.97 |
Real Estate Investments |
- |
- |
- |
- |
- |
Proceeds From Disposition Of Asset Held For Sale |
0.13 |
0.13 |
0.03 |
- |
- |
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 |
- |
0.00 |
0.00 |
Discontinued operations |
- |
- |
- |
- |
- |
Net Cash flow from Investing Activities |
0.43 |
0.43 |
-24.64 |
37.34 |
35.82 |
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 |
0.12 |
0.12 |
- |
1.61 |
0.14 |
Partnership and Parent Transactions |
- |
- |
- |
- |
- |
Issuances/ -repurchases
of Pref. Stock |
- |
- |
- |
- |
- |
Deposits, Annuities, Contract Holders Funds |
- |
- |
- |
- |
- |
Other financing activities net |
- |
- |
- |
- |
- |
Other net |
0.00 |
0.00 |
-0.27 |
41.91 |
0.00 |
Proceeds From Issuance Of Common Stock And Warrants In Public Offerings And Private Placements Net Of Issuance Costs |
- |
- |
- |
- |
- |
Proceeds From Issuance Of Convertible Preferred Stock And Warrants Net Of Issuance Costs |
- |
- |
- |
- |
- |
Proceeds From Issuance Of Common Stock Through Exercise Of Warrants |
- |
- |
- |
- |
- |
Proceeds From Issuance Of Common Stock And Accompanying Warrants In Public Offerings And Private Placements Net Of Issuance Costs |
- |
- |
- |
- |
- |
Proceeds From Issuance Of Convertible Preferred Stock And Accompanying Warrants In Public Offering Net Of Issuance Costs |
- |
- |
- |
- |
- |
Proceeds From Issuance Of Common Stock In Public Offering Net Of Issuance Costs |
- |
- |
- |
- |
- |
Payment Of Issuance Cost Related To Out Of Period Offering And Debt Issuance |
- |
- |
- |
- |
- |
Payments On Financing Lease Obligations |
- |
- |
- |
-0.06 |
-0.06 |
Proceeds From Issuance Of Common Stock And Warrants In Public Offering Net Of Issuance Costs |
- |
- |
- |
- |
- |
Payment Of Issuance Cost Related To Out Of Period Offering |
- |
- |
- |
- |
- |
Payments On Financing And Capital Lease Obligations |
- |
- |
- |
- |
- |
Payment To Creditor Related To Debt Modification |
- |
- |
- |
- |
- |
Payment Of Issuance Cost Related To Underwritten Registered Direct Offering And At The Market Facility |
-0.34 |
-0.34 |
- |
- |
- |
Payments of Dividends, Preferred Stock and Preference Stock |
- |
- |
- |
- |
- |
Dividends paid |
- |
- |
- |
- |
- |
Net Cash flow from Financing Activities |
-0.22 |
-0.22 |
-0.27 |
43.46 |
0.08 |
Effect of exchange rate on cash flow |
- |
- |
- |
- |
- |
Discontinued operations |
- |
- |
- |
- |
- |
Free
Cash Flow |
-81.45 |
-60.77 |
-31.10 |
-108.42 |
-91.38 |
Total Cash Flow |
-81.25 |
-60.56 |
-56.00 |
-28.91 |
-55.25 |