Cash flow Statement (Quarterly, GAAP
in millions $) |
(Mar 31 2024) 3 Months |
(Dec 31 2023) 12 Months |
(Sep 30 2023) 9 Months |
(Jun 30 2023) 6 Months |
(Mar 31 2023) 3 Months |
Income |
-5.16 |
-74.56 |
-66.86 |
-60.59 |
-25.80 |
Depreciation & amortization |
0.43 |
3.89 |
3.42 |
2.96 |
1.76 |
Amortization of Other Assets |
- |
- |
- |
- |
- |
Extraordinary Item, Gain (Loss), Insurance Assets, Accretion Expense
|
- |
- |
- |
- |
- |
Impairment of Intangible Assets, Finite-lived |
- |
39.73 |
39.45 |
39.45 |
16.66 |
Provision for Doubtful Accounts |
- |
0.09 |
0.06 |
- |
- |
Inventories Decrease /-Increase |
1.87 |
23.28 |
12.17 |
6.72 |
4.31 |
R & D, Environmental and Other Expense |
- |
- |
- |
- |
- |
Gain (Loss) on Disposition of Assets |
- |
- |
- |
- |
- |
Share-based Compensation |
1.67 |
8.34 |
6.77 |
5.54 |
2.32 |
Income (Loss) from Equity Method Investments |
- |
- |
- |
- |
- |
Financial Instruments and Foreign Currency Transaction |
-0.52 |
-2.44 |
-2.41 |
-1.84 |
0.35 |
Provision For Sales Returns |
0.06 |
-0.22 |
-0.17 |
- |
0.13 |
Amortization Of Deferred Financing Costs And Debt Discounts |
0.08 |
0.32 |
0.21 |
0.11 |
0.32 |
Embedded Derivative Loss On Embedded Derivative |
- |
- |
- |
- |
- |
Loss On Initial Issuance Of Warrant |
- |
- |
- |
- |
- |
Allowance For Doubtful Accounts And Other |
- |
- |
- |
- |
0.22 |
Gain Loss In Connection With Settlement Of Earnout |
- |
- |
- |
- |
-9.99 |
Provision For Barter Credits |
- |
- |
- |
- |
- |
Increase Decrease In Accounts Payable Accrued And Other Liabilities |
-0.53 |
-4.29 |
-3.60 |
-7.66 |
- |
Change In Inventory Provisions |
- |
- |
0.26 |
-1.02 |
- |
Gain In Connection With Settlement Of Note Payable |
- |
- |
- |
- |
- |
Gain Loss On Issuance Of Equity |
- |
- |
- |
- |
- |
Income taxes |
-0.01 |
-1.15 |
- |
- |
- |
Losses/ -gains on Investments net |
- |
- |
- |
- |
- |
Increase (Decrease) in Accounts Receivable |
1.84 |
0.21 |
1.19 |
-0.27 |
1.03 |
Accounts Payable |
- |
- |
- |
- |
- |
Accrued Expense |
- |
- |
- |
- |
- |
Deferred Revenue and Customer Advances and Deposits |
- |
- |
- |
- |
- |
Increase (Decrease) in Prepaid Expense and Other Assets |
0.25 |
2.60 |
1.94 |
2.47 |
0.75 |
Other Working Capital |
- |
- |
- |
- |
- |
Other Noncash Items |
- |
- |
- |
- |
- |
Other net |
- |
- |
- |
- |
- |
Payments for (Proceeds from) Other Operating Activities |
0.00 |
0.00 |
0.00 |
0.00 |
-0.22 |
Discontinued operations |
- |
- |
- |
- |
- |
Net Cash flow from
Operating Activities |
-0.01 |
-13.39 |
-8.46 |
-8.86 |
-7.42 |
Capital Expenditures |
-0.04 |
-0.12 |
-0.08 |
-0.13 |
-0.13 |
Sale of Capital Items |
- |
- |
- |
- |
- |
Short-term Investments Proceeds |
- |
- |
- |
- |
- |
Short-term Investments Acq. |
- |
- |
- |
- |
- |
Real Estate Investments |
- |
- |
- |
- |
- |
Payments To Acquire Step And Go Assets |
- |
-0.13 |
- |
- |
- |
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 |
- |
- |
- |
- |
- |
Payments to Acquire Interest in Subsidiaries and Affiliates |
-0.20 |
- |
- |
- |
- |
Sale of businesses |
- |
- |
- |
- |
- |
Accounts payable |
- |
- |
- |
- |
- |
Receivables |
- |
- |
- |
- |
- |
Payments for (Proceeds from) Other Investing Activities |
- |
- |
- |
- |
- |
Other Net |
0.00 |
- |
0.00 |
-0.07 |
-0.03 |
Discontinued operations |
- |
- |
- |
- |
- |
Net Cash flow from
Investing Activities |
-0.24 |
-0.24 |
-0.21 |
-0.19 |
-0.16 |
Short-term debt Net |
-1.79 |
-10.38 |
-7.19 |
-5.51 |
-2.05 |
Other borrowing transactions |
- |
- |
- |
- |
- |
Long-term debt - borrowings |
- |
- |
- |
- |
- |
Long-term debt - repayments |
-0.15 |
-0.67 |
-0.52 |
-0.50 |
-0.40 |
Federal Home Loan Bank and Federal Funds |
- |
- |
- |
- |
- |
Issuances/ -repurchases
of Comm. Stock |
- |
- |
- |
- |
- |
Partnership and Parent Transactions |
- |
- |
- |
- |
- |
Issuances/ -repurchases
of Pref. Stock |
- |
- |
- |
- |
- |
Deposits, Annuities, Contract Holders Funds |
- |
- |
- |
- |
- |
Other financing activities net |
- |
- |
- |
- |
- |
Other net |
-22.45 |
-46.69 |
-46.43 |
-47.48 |
-47.48 |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents Including Disposal Group And Discontinued Operations |
22.20 |
46.63 |
46.63 |
46.63 |
38.32 |
Extinguishment Of Debt Prepayment Penalties |
- |
- |
- |
- |
- |
Payments Of Deferred Offering Costs |
- |
- |
- |
- |
- |
Equity Fundraising Costs Not Paid |
- |
- |
- |
- |
- |
Debt Issuance Costs Incurred During Noncash Or Partial Noncash Transaction |
- |
- |
- |
- |
- |
Discount Of Debt Relating To Warrants Issuance |
- |
- |
- |
- |
- |
Capital Lease Obligations Incurred |
- |
- |
- |
- |
- |
Noncash Or Part Noncash Acquisition Payables Assumed |
- |
- |
- |
- |
- |
Deferred Equity Fundraising Costs Not Paid |
- |
- |
- |
- |
- |
Proceeds From Issuance Of Common Stock Follow On Public Offering Net Of Issuance Costs |
- |
- |
- |
- |
- |
Non Cash Consideration Paid To Contractors |
- |
- |
0.32 |
0.32 |
1.14 |
Non Cash Barter Exchange Of Inventory For Advertising Credits |
- |
- |
- |
- |
- |
Proceeds From Cancellation Of Warrant |
- |
- |
- |
- |
- |
Payments of Dividends, Preferred Stock and Preference Stock |
- |
- |
- |
- |
- |
Dividends paid |
- |
- |
- |
- |
- |
Net Cash flow from
Financing Activities |
-2.20 |
-11.11 |
-7.51 |
-6.55 |
-2.99 |
Effect of exchange rate on cash flow |
-0.05 |
- |
0.04 |
0.26 |
0.13 |
Discontinued operations |
- |
- |
- |
- |
- |
Free
Cash Flow |
-0.04 |
-13.51 |
-8.54 |
-8.98 |
-7.54 |
Total Cash Flow |
-2.49 |
-24.43 |
-16.13 |
-15.34 |
-10.43 |