Cash flow Statement (Quarterly, GAAP
in millions $) |
(Sep 30 2022) 12 Months |
(Jun 30 2022) 9 Months |
(Mar 31 2022) 6 Months |
(Dec 31 2021) 3 Months |
(Jun 30 2021) 9 Months |
Income |
-11.80 |
-8.66 |
-6.03 |
-2.80 |
-15.05 |
Depreciation & amortization |
0.38 |
0.30 |
0.17 |
0.04 |
0.25 |
Amortization of Other Assets |
- |
- |
- |
- |
- |
Increase (Decrease) in Deferred Revenue
|
0.14 |
0.16 |
0.11 |
0.15 |
0.06 |
Asset Impairment Charges |
- |
- |
- |
- |
0.84 |
Provision for Doubtful Accounts |
0.03 |
- |
- |
- |
- |
Increase (Decrease) in Inventories |
-0.36 |
-0.10 |
-0.05 |
0.19 |
-0.18 |
R & D, Environmental and Other Expense |
- |
- |
- |
- |
- |
Gain (Loss) on Disposition of Assets, Total |
0.01 |
0.01 |
0.01 |
- |
- |
Employee Benefits and Share-based Compensation |
3.03 |
2.76 |
2.07 |
1.12 |
0.96 |
Income (Loss) from Equity Method Investments |
- |
- |
- |
- |
- |
Gains (Losses) on Extinguishment of Debt |
- |
- |
- |
- |
- |
Employee Service Share Based Compensation Cash Received From Exercise Of Stock Options |
- |
- |
- |
- |
- |
Interest Expense |
- |
- |
- |
- |
- |
Interest And Debt Expense |
- |
- |
- |
- |
- |
Tangible Asset Impairment Charges |
- |
- |
- |
- |
- |
Employee Benefits And Share Based Compensation Noncash |
- |
- |
- |
- |
- |
Stock Issued During Period Value Issued For Services |
- |
- |
- |
- |
- |
Increase Decrease In Contract With Customer Asset |
- |
- |
- |
- |
- |
Common Stock Issued For Services |
- |
- |
- |
- |
- |
Increase Decrease In Deferred Income |
- |
- |
- |
- |
0.01 |
Stock Option Expense |
- |
- |
- |
8.00 |
6.50 |
Sales Allowance |
- |
- |
- |
-0.01 |
0.00 |
Writeoff Of Deferred Offering Costs |
- |
- |
- |
0.48 |
0.48 |
Common Stock Issued For Compensation |
0.21 |
0.09 |
0.04 |
-0.19 |
0.00 |
Goodwill And Intangible Asset Impairment |
-0.21 |
-0.09 |
-0.04 |
- |
-0.13 |
Write Off Of Deferred Debt Issuance Cost |
- |
- |
- |
- |
- |
Increase Decrease In Operating Lease Liability |
- |
- |
- |
- |
- |
Income taxes |
- |
- |
- |
- |
- |
Gain (Loss) on Investments |
0.01 |
0.00 |
0.00 |
0.00 |
- |
Increase (Decrease) in Accounts Receivable |
0.18 |
-0.02 |
-0.09 |
-0.24 |
-0.11 |
Increase (Decrease) in Accounts Payable |
-0.23 |
0.11 |
0.40 |
0.08 |
0.03 |
Increase (Decrease) in Other Accrued Liabilities |
0.16 |
-0.21 |
-0.31 |
-0.19 |
-0.51 |
Recognition of Deferred Revenue |
- |
- |
- |
- |
- |
Increase (Decrease) in Prepaid Expense and Other Assets |
-0.07 |
-0.05 |
-0.43 |
0.07 |
-0.14 |
Other Working Capital |
0.00 |
0.01 |
-0.01 |
0.00 |
0.15 |
Other Noncash Expense |
0.30 |
- |
- |
- |
0.22 |
Other net |
- |
- |
- |
- |
- |
Payments for (Proceeds from) Other Operating Activities |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Discontinued operations |
- |
- |
- |
- |
- |
Net Cash flow from
Operating Activities |
-7.46 |
-5.68 |
-4.15 |
-1.58 |
-5.20 |
Capital Expenditures |
-0.19 |
-0.21 |
-0.17 |
0.00 |
-0.14 |
Sale of Capital Items |
- |
- |
- |
- |
- |
Short-term Investments Proceeds |
- |
- |
- |
- |
- |
Short-term Investments Acq. |
- |
- |
- |
- |
- |
Real Estate Investments |
- |
- |
- |
- |
- |
Business Combination Acquisition Related Costs |
- |
- |
- |
- |
- |
Proceeds From Sales Of Subsidiary |
- |
- |
- |
- |
- |
Cash Paid For Deposit On Equipment |
- |
- |
- |
- |
- |
Restricted Cash and Investments Increase (Decrease) |
- |
- |
- |
- |
- |
Proceeds from Loan Originations |
- |
- |
- |
- |
- |
Payments for (Proceeds from) Deposits |
- |
- |
- |
- |
- |
Payments for (Proceeds from) Other Investments |
- |
- |
- |
- |
- |
Payments for (Proceeds from) Federal Reserve and Federal Home Loan Bank |
- |
- |
- |
- |
- |
Payments to Acquire Businesses, Net of Cash Acquired |
-0.41 |
-0.41 |
-0.37 |
- |
- |
Interest in Subsidiaries and Affiliates |
- |
- |
- |
- |
- |
Sale of businesses |
- |
- |
- |
- |
- |
Accounts payable |
- |
- |
- |
- |
- |
Receivables |
- |
- |
- |
- |
- |
Payments for (Proceeds from) Other Investing Activities |
- |
- |
- |
- |
- |
Other Net |
- |
0.00 |
- |
- |
- |
Discontinued operations |
- |
- |
- |
- |
- |
Net Cash flow from
Investing Activities |
-0.60 |
-0.63 |
-0.54 |
0.00 |
-0.14 |
Short-term debt Net |
-0.04 |
-0.04 |
-0.03 |
-0.01 |
-0.04 |
Other borrowing transactions |
- |
- |
- |
- |
- |
Long-term debt - borrowings |
- |
- |
- |
- |
- |
Long-term debt - repayments |
-0.02 |
-0.02 |
-0.01 |
-0.01 |
-0.02 |
Federal Home Loan Bank and Federal Funds |
- |
- |
- |
- |
- |
Issuances/ -repurchases
of Comm. Stock |
2.76 |
0.11 |
0.10 |
1.72 |
13.71 |
Partnership and Parent Transactions |
- |
- |
- |
- |
- |
Issuances/ -repurchases
of Pref. Stock |
- |
- |
- |
- |
- |
Deposits, Annuities, Contract Holders Funds |
- |
- |
- |
- |
- |
Other financing activities net |
- |
- |
- |
- |
- |
Other net |
1.65 |
1.28 |
- |
0.00 |
- |
Proceeds From Pending Issuance Of Common Stock |
- |
- |
- |
- |
- |
Goodwill Foreign Currency Translation Gain Loss |
- |
- |
- |
- |
- |
Proceeds From Issuance Of Common Stock Exercise Of Options |
- |
- |
- |
- |
- |
Proceeds From Issuance Of Common Stock Exercise Of Warrants Net Of Issuance Costs |
1.70 |
1.70 |
- |
- |
- |
Proceeds From Sale Of Equity Securities |
- |
0.30 |
- |
- |
- |
Proceeds From Issuance Of Equity Securities Net Of Issuance Costs |
- |
- |
- |
- |
- |
Proceeds From Cash Paid For Offering Costs |
- |
- |
- |
- |
- |
Payments of Dividends, Preferred Stock and Preference Stock |
- |
- |
- |
- |
- |
Dividends paid |
- |
- |
- |
- |
- |
Net Cash flow from
Financing Activities |
5.68 |
3.03 |
2.06 |
1.70 |
13.65 |
Effect of exchange rate on cash flow |
-0.11 |
-0.02 |
0.03 |
0.03 |
0.00 |
Discontinued operations |
- |
- |
- |
- |
- |
Free
Cash Flow |
-7.65 |
-5.89 |
-4.32 |
-1.58 |
-5.35 |
Total Cash Flow |
-2.50 |
-3.29 |
-2.60 |
0.15 |
8.31 |
Cash & cash equiv. at beg.
of the Year |
- |
- |
- |
- |
- |
Cash & cash equivalents at
end of period |
- |
- |
- |
- |
- |
Cash Interests paid |
- |
- |
- |
- |
- |
Cash Income taxes paid |
0.00 |
0.00 |
- |
- |
0.01 |