Cash flow Statement (Quarterly, GAAP
in millions $) |
(Sep 30 2024) 9 Months |
(Mar 31 2024) 3 Months |
(Dec 31 2023) 12 Months |
(Sep 30 2023) 9 Months |
(Jun 30 2023) 6 Months |
Income |
39.92 |
-118.02 |
-323.95 |
-17.99 |
-4.33 |
Depreciation & amortization |
0.07 |
0.03 |
0.05 |
0.04 |
- |
Amortization of Other Assets |
- |
- |
- |
- |
- |
Extraordinary Item, Gain (Loss), Insurance Assets, Accretion Expense
|
- |
- |
- |
- |
- |
Restructuring & Impairment Charges |
- |
- |
- |
- |
- |
Provision for Loan, Lease, and Other Losses |
- |
- |
- |
- |
- |
Inventories Decrease /-Increase |
- |
- |
- |
- |
- |
R & D, Environmental and Other Expense |
- |
- |
- |
- |
- |
Gain (Loss) on Disposition of Assets |
- |
- |
- |
- |
- |
Share-based Compensation |
4.91 |
1.62 |
3.77 |
4.22 |
- |
Income (Loss) from Equity Method Investments |
- |
- |
- |
- |
- |
Fair Value Adjustment of Warrants |
15.38 |
20.90 |
-2.32 |
- |
0.67 |
Interest Earned On Cash Held In Trust Account |
- |
- |
- |
-1.90 |
-1.70 |
Transaction Costs Other |
- |
- |
- |
- |
- |
Gain On Forgiveness Of Deferred Underwriting Fee Payable |
- |
- |
- |
-0.20 |
-0.20 |
Increase Decrease Income And Franchise Tax Payable |
- |
- |
- |
0.55 |
0.80 |
Write Off Of Deferred Debt Issuance Cost |
- |
- |
0.33 |
-0.59 |
-0.59 |
Change In Fair Value Of Convertible Notes |
0.17 |
0.09 |
-15.26 |
- |
- |
Change In Fair Value Of Forward Purchase Agreement And Derivative |
19.93 |
22.92 |
- |
- |
- |
Change In Amount Of Contingent Consideration Liability |
-97.46 |
63.77 |
- |
- |
- |
Increase Decrease In Accrued Expenses And Other Liabilities |
-3.18 |
-3.23 |
0.28 |
- |
- |
Increase Decrease In Accrued Expenses And Other Liabilities |
- |
- |
0.28 |
- |
- |
Income taxes |
- |
- |
- |
- |
- |
Losses/ -gains on Investments net |
- |
- |
- |
- |
- |
Accounts Receivable |
- |
- |
- |
- |
- |
Increase (Decrease) in Accounts Payable |
1.24 |
3.14 |
-4.34 |
1.43 |
- |
Accrued Expense |
- |
- |
- |
- |
4.34 |
Deferred Revenue and Customer Advances and Deposits |
- |
- |
- |
- |
- |
Increase (Decrease) in Prepaid Expense and Other Assets |
-0.77 |
0.12 |
-0.69 |
-0.02 |
-0.11 |
Other Working Capital |
0.12 |
0.06 |
0.00 |
-0.17 |
- |
Other Noncash Items |
- |
- |
- |
- |
- |
Other net |
- |
- |
- |
- |
- |
Payments for (Proceeds from) Other Operating Activities |
0.00 |
0.00 |
348.00 |
-0.28 |
- |
Discontinued operations |
- |
- |
- |
- |
- |
Net Cash flow from
Operating Activities |
-19.67 |
-8.60 |
-26.08 |
-27.13 |
-1.57 |
Capital Expenditures |
- |
- |
- |
-0.30 |
- |
Sale of Capital Items |
- |
- |
- |
- |
- |
Short-term Investments Proceeds |
- |
- |
- |
- |
-0.40 |
Short-term Investments Acq. |
- |
- |
- |
- |
- |
Real Estate Investments |
- |
- |
- |
- |
- |
Payment To Acquire Investments |
- |
- |
- |
- |
- |
Withdrawal From Trust To Acquire Investments |
- |
- |
- |
- |
- |
Withdrawal From Trust Account For Tax Obligations |
- |
- |
- |
1.49 |
1.25 |
Cash Withdrawn For Redemptions |
- |
- |
- |
259.00 |
259.00 |
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 |
- |
- |
- |
-0.30 |
260.09 |
Short-term debt Net |
- |
- |
- |
- |
1.00 |
Other borrowing transactions |
- |
- |
- |
- |
- |
Long-term debt - borrowings |
15.00 |
5.00 |
- |
44.50 |
- |
Long-term debt - repayments |
- |
- |
- |
- |
-0.15 |
Federal Home Loan Bank and Federal Funds |
- |
- |
- |
- |
- |
Issuances/ -repurchases
of Comm. Stock |
0.05 |
- |
- |
- |
- |
Partnership and Parent Transactions |
- |
- |
- |
- |
- |
Issuances/ -repurchases
of Pref. Stock |
- |
- |
- |
- |
- |
Deposits, Annuities, Contract Holders Funds |
- |
- |
- |
- |
- |
Other financing activities net |
- |
- |
- |
- |
- |
Other net |
- |
- |
- |
- |
- |
Net Proceeds From Initial Public Offering |
- |
- |
- |
- |
- |
Proceeds From Working Capital Loans |
- |
- |
- |
- |
- |
Proceeds From Working Capital Loan |
- |
- |
- |
- |
- |
Payments For Redemption Of Temporary Equity |
- |
- |
- |
-259.00 |
-259.00 |
Payments of Dividends, Preferred Stock and Preference Stock |
- |
- |
- |
- |
- |
Dividends paid |
- |
- |
- |
- |
- |
Net Cash flow from
Financing Activities |
15.05 |
5.00 |
- |
44.50 |
-258.15 |
Effect of exchange rate on cash flow |
- |
- |
- |
- |
- |
Discontinued operations |
- |
- |
- |
- |
- |
Free
Cash Flow |
-19.67 |
-8.60 |
-26.08 |
-27.43 |
-1.57 |
Total Cash Flow |
-4.62 |
-3.60 |
-26.08 |
17.07 |
0.37 |