Cash flow Statement (Quarterly, GAAP
in millions $) |
(Jun 30 2024) 6 Months |
(Mar 31 2024) 3 Months |
(Dec 31 2023) 12 Months |
(Sep 30 2023) 9 Months |
(Jun 30 2023) 6 Months |
Income |
-3.18 |
-3.18 |
-3.00 |
-2.23 |
-2.86 |
Depreciation & amortization |
0.92 |
0.92 |
- |
- |
- |
Amortization of Other Assets |
- |
- |
- |
- |
- |
Extraordinary Item, Gain (Loss), Insurance Assets, Accretion Expense
|
- |
- |
- |
- |
- |
Restructuring & Impairment Charges |
- |
- |
- |
- |
- |
Provision for Other Credit Losses |
0.25 |
0.25 |
- |
- |
- |
Increase (Decrease) in Inventories |
-0.09 |
-0.09 |
- |
- |
- |
R & D, Environmental and Other Expense |
- |
- |
- |
- |
- |
Gain (Loss) on Disposition of Assets |
- |
- |
- |
- |
- |
Share-based Compensation |
2.92 |
2.92 |
- |
- |
- |
Income (Loss) from Equity Method Investments |
- |
- |
- |
- |
- |
Fair Value Adjustment of Warrants |
-0.69 |
-0.69 |
0.32 |
0.21 |
1.25 |
Formation Costs Paid By Sponsor |
- |
- |
- |
- |
- |
Dvidends Earned On Marketable Securities Held In Trust Account |
- |
- |
- |
- |
-1.25 |
Increase Decrease In Prepaid Installation Costs |
4.05 |
4.05 |
4.05 |
-0.43 |
- |
Increase Decrease In Contract With Customer Liability |
-3.89 |
-3.89 |
-3.89 |
- |
- |
Gain On Preferred Stock Forward |
- |
-0.16 |
- |
- |
- |
Increase Decrease In Operating Lease Liability |
-0.32 |
- |
- |
- |
- |
Income taxes |
- |
- |
- |
- |
- |
Losses/ -gains on Investments net |
- |
- |
- |
- |
- |
Accounts Receivable |
-6.70 |
-6.70 |
- |
- |
- |
Accounts Payable |
-1.05 |
-1.05 |
4.00 |
3.59 |
2.93 |
Increase (Decrease) in Accrued Liabilities and Other Operating Liabilities |
-0.83 |
-0.83 |
- |
- |
- |
Deferred Revenue and Customer Advances and Deposits |
- |
- |
- |
- |
- |
Increase (Decrease) in Prepaid Expense and Other Assets |
-1.46 |
-1.46 |
0.01 |
0.03 |
0.02 |
Other Working Capital |
-0.11 |
-0.11 |
- |
- |
- |
Other Noncash Expense |
0.31 |
0.31 |
- |
- |
- |
Other net |
- |
- |
- |
- |
- |
Payments for (Proceeds from) Other Operating Activities |
-2.46 |
-2.78 |
0.00 |
- |
-0.43 |
Discontinued operations |
- |
- |
- |
- |
- |
Net Cash flow from
Operating Activities |
-12.34 |
-12.34 |
0.90 |
1.18 |
0.92 |
Capital Expenditures |
-0.33 |
-0.33 |
- |
- |
- |
Sale of Capital Items |
- |
- |
- |
- |
- |
Proceeds from Sale and Maturity of Marketable Securities |
- |
- |
15.86 |
- |
- |
Payments to Acquire Marketable Securities |
- |
- |
-1.79 |
-1.72 |
-1.31 |
Real Estate Investments |
- |
- |
- |
- |
- |
Proceeds from Sale of Restricted Investments |
- |
- |
272.55 |
254.83 |
255.18 |
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 |
- |
- |
-1.12 |
- |
0.00 |
Discontinued operations |
- |
- |
- |
- |
- |
Net Cash flow from
Investing Activities |
-0.33 |
-0.33 |
285.51 |
253.11 |
253.87 |
Short-term debt Net |
- |
- |
- |
- |
- |
Other borrowing transactions |
- |
- |
- |
- |
- |
Long-term debt - borrowings |
-0.20 |
-0.20 |
1.61 |
1.24 |
0.52 |
Long-term debt - repayments |
- |
- |
- |
- |
- |
Federal Home Loan Bank and Federal Funds |
- |
- |
- |
- |
- |
Issuances/ -repurchases
of Comm. Stock |
- |
- |
-272.55 |
-255.88 |
-255.88 |
Payments of Distributions to Affiliates |
-0.09 |
-0.09 |
- |
- |
- |
Issuances/ -repurchases
of Pref. Stock |
10.28 |
10.28 |
- |
- |
- |
Deposits, Annuities, Contract Holders Funds |
- |
- |
- |
- |
- |
Other financing activities net |
- |
- |
- |
- |
- |
Other net |
0.00 |
0.00 |
0.00 |
- |
- |
Net Proceeds From Initial Public Offering |
- |
- |
- |
- |
- |
Repayment Of Loan To Related Party |
- |
- |
- |
- |
- |
Proceeds From Business Combination Net Of Transaction Costs |
- |
10.28 |
- |
- |
- |
Payments of Dividends, Preferred Stock and Preference Stock |
- |
- |
- |
- |
- |
Dividends paid |
- |
- |
- |
- |
- |
Net Cash flow from
Financing Activities |
9.99 |
9.99 |
-270.94 |
-254.64 |
-255.36 |
Effect of exchange rate on cash flow |
- |
- |
- |
- |
- |
Discontinued operations |
- |
- |
- |
- |
- |
Free
Cash Flow |
-12.67 |
-12.67 |
0.90 |
1.18 |
0.92 |
Total Cash Flow |
-2.68 |
-2.68 |
15.46 |
-0.35 |
-0.56 |