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 |
-26.41 |
-12.02 |
-67.67 |
-58.43 |
-37.80 |
Depreciation & amortization |
3.36 |
1.64 |
6.17 |
4.61 |
3.09 |
Amortization of Other Assets |
0.31 |
0.15 |
0.61 |
0.45 |
0.30 |
Extraordinary Item, Gain (Loss), Insurance Assets, Accretion Expense
|
- |
- |
- |
- |
- |
Impairment of Intangible Assets, Finite-lived |
- |
- |
- |
- |
- |
Provision for Loan, Lease, and Other Losses |
- |
- |
- |
- |
- |
Inventories Decrease /-Increase |
- |
- |
- |
- |
- |
R & D, Environmental and Other Expense |
- |
- |
- |
- |
- |
Gain (Loss) on Disposition of Assets, Total |
- |
- |
- |
- |
- |
Employee Benefits and Share-based Compensation |
23.37 |
11.60 |
90.98 |
34.62 |
22.20 |
Income (Loss) from Equity Method Investments |
- |
- |
- |
- |
- |
Gains (Losses) on Extinguishment of Debt |
- |
- |
- |
- |
- |
Reverse Recapitalization Costs Allocated To Warrants And Earnouts |
- |
- |
- |
- |
- |
Increase Decrease In Contract With Customer Liability |
-9.40 |
-4.18 |
-6.89 |
-9.84 |
-3.29 |
Capital Expenditures Incurred But Not Yet Paid |
0.01 |
0.04 |
-6.89 |
- |
- |
Income taxes |
- |
- |
- |
- |
- |
Unrealized Gain (Loss) on Derivatives |
- |
- |
13.39 |
13.39 |
17.48 |
Increase (Decrease) in Accounts Receivable |
8.15 |
5.77 |
-3.80 |
3.36 |
6.42 |
Increase (Decrease) in Accounts Payable |
-0.06 |
1.86 |
-0.47 |
4.20 |
-0.26 |
Accrued Expense |
- |
- |
- |
- |
- |
Deferred Revenue and Customer Advances and Deposits |
- |
- |
- |
- |
- |
Prepaid Expense and Other Assets |
- |
- |
- |
- |
- |
Other Working Capital |
0.39 |
0.02 |
3.08 |
3.43 |
1.70 |
Other Noncash Income (Expense) |
- |
- |
1.94 |
- |
- |
Other net |
- |
- |
- |
- |
- |
Payments for (Proceeds from) Other Operating Activities |
-0.95 |
-0.52 |
-47.44 |
5.64 |
-1.02 |
Discontinued operations |
- |
- |
- |
- |
- |
Net Cash flow from
Operating Activities |
-1.24 |
4.35 |
-7.56 |
-2.52 |
2.28 |
Capital Expenditures |
-3.76 |
-2.22 |
-6.89 |
-3.92 |
-2.05 |
Sale of Capital Items |
- |
- |
- |
- |
- |
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 |
- |
- |
- |
- |
- |
Discontinued operations |
- |
- |
- |
- |
- |
Net Cash flow from
Investing Activities |
-3.76 |
-2.22 |
-6.89 |
-3.92 |
-2.05 |
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 |
- |
- |
- |
- |
- |
Partnership and Parent Transactions |
- |
- |
- |
- |
- |
Issuances/ -repurchases
of Pref. Stock |
- |
- |
- |
- |
- |
Deposits, Annuities, Contract Holders Funds |
- |
- |
- |
- |
- |
Other financing activities net |
- |
- |
- |
- |
- |
Other net |
- |
- |
-1.94 |
-0.57 |
- |
Payment Of Underwriters Discounts |
- |
- |
- |
- |
- |
Proceeds From Reverse Recapitalization |
- |
- |
- |
- |
- |
Payments To Legacy Investors |
- |
- |
- |
- |
- |
Payments Of Reverse Recapitalization Costs |
- |
- |
- |
- |
- |
Payments of Dividends, Preferred Stock and Preference Stock |
- |
- |
- |
- |
- |
Dividends paid |
- |
- |
- |
- |
- |
Net Cash flow from
Financing Activities |
- |
- |
-1.94 |
-0.57 |
- |
Effect of exchange rate on cash flow |
0.00 |
0.00 |
-0.02 |
0.01 |
-0.02 |
Discontinued operations |
- |
- |
- |
- |
- |
Free
Cash Flow |
-4.99 |
2.13 |
-14.45 |
-6.44 |
0.23 |
Total Cash Flow |
-4.99 |
2.14 |
-16.41 |
-7.00 |
0.21 |