Cash flow Statement (Quarterly, GAAP
in millions $) |
(Jun 30 2023) 6 Months |
(Mar 31 2023) 3 Months |
(Dec 31 2022) 12 Months |
(Sep 30 2022) 9 Months |
(Jun 30 2022) 6 Months |
Income |
-23.41 |
-14.46 |
-73.24 |
-34.98 |
-21.40 |
Depreciation & amortization |
0.41 |
0.25 |
0.45 |
0.28 |
0.13 |
Amortization of Other Assets |
3.82 |
2.48 |
7.12 |
2.73 |
1.82 |
Increase (Decrease) in Deferred Revenue
|
-1.52 |
-1.25 |
-0.07 |
-0.17 |
-0.31 |
Impairment of Intangible Assets, Finite-lived |
-0.14 |
-0.08 |
19.42 |
- |
- |
Provision for Loan, Lease, and Other Losses |
- |
- |
- |
- |
- |
Increase (Decrease) in Inventories |
0.76 |
-0.10 |
-0.99 |
-0.25 |
-0.09 |
R & D, Environmental and Other Expense |
- |
- |
- |
- |
- |
Gain (Loss) on Disposition of Property Plant Equipment |
0.01 |
- |
- |
- |
- |
Share-based Compensation |
2.90 |
1.26 |
5.86 |
4.37 |
2.88 |
Income (Loss) from Equity Method Investments |
- |
- |
- |
- |
- |
Fair Value Adjustment of Warrants |
-0.07 |
- |
- |
- |
- |
Derivative Gain Loss On Derivative Net |
- |
- |
- |
- |
- |
Operating Lease Impairment Loss |
- |
- |
- |
- |
- |
Writeoff Of Prepaid Financing Costs |
- |
- |
- |
- |
- |
Noncash Lease Expense |
- |
- |
- |
- |
- |
Impairment Of Operating Lease |
- |
- |
- |
- |
- |
Operating Lease Right Of Use Asset Amortization Expense |
0.53 |
0.34 |
0.63 |
0.40 |
0.17 |
Increase Decrease In Operating Lease Liability |
-0.51 |
-0.32 |
-0.45 |
-0.26 |
-0.13 |
Income taxes |
- |
- |
- |
- |
- |
Losses/ -gains on Investments net |
- |
- |
- |
- |
- |
Increase (Decrease) in Accounts Receivable |
-4.70 |
-0.90 |
1.11 |
0.39 |
0.95 |
Increase (Decrease) in Accounts Payable |
0.96 |
1.23 |
0.55 |
0.99 |
-0.03 |
Increase (Decrease) in Accrued Liabilities and Other Operating Liabilities |
-1.29 |
-1.58 |
1.97 |
0.50 |
0.66 |
Increase (Decrease) in Security Deposits |
- |
- |
- |
- |
- |
Increase (Decrease) in Prepaid Expense and Other Assets |
- |
- |
- |
- |
- |
Other Working Capital |
0.39 |
0.37 |
-0.30 |
-0.24 |
-0.05 |
Other Noncash Items |
- |
- |
- |
- |
- |
Other net |
- |
- |
- |
- |
- |
Payments for (Proceeds from) Other Operating Activities |
- |
- |
0.01 |
0.01 |
0.01 |
Discontinued operations |
- |
- |
- |
- |
- |
Net Cash flow from
Operating Activities |
-21.86 |
-12.74 |
-37.96 |
-26.20 |
-15.30 |
Capital Expenditures |
-0.11 |
-0.14 |
-2.93 |
-3.56 |
-2.64 |
Sale of Capital Items |
- |
- |
- |
- |
- |
Payments for (Proceeds from) Investments |
- |
- |
- |
- |
- |
Short-term Investments Acq. |
- |
- |
- |
- |
- |
Real Estate Investments |
- |
- |
- |
- |
- |
Proceeds From Sublease Deposit |
- |
- |
- |
- |
- |
Payments To Acquire Licenses |
- |
- |
- |
- |
- |
Cash Disbursement On Note Receivable |
-0.10 |
-0.04 |
- |
- |
- |
Cash Paid For Ardenna Inc Asset Acquisition |
- |
- |
-0.90 |
- |
- |
Payments For Security Deposit |
- |
- |
- |
- |
- |
Cash Paid For Ardenna Inc Asset Acquisitions |
- |
- |
-1.00 |
- |
- |
Increase (Decrease) in Restricted Cash |
- |
- |
- |
- |
- |
Payments for (Proceeds from) Loans |
- |
- |
- |
- |
- |
Payments for (Proceeds from) Deposits |
- |
- |
- |
- |
- |
Payments to Acquire Other Investments |
- |
- |
- |
- |
- |
Payments for (Proceeds from) Federal Reserve and Federal Home Loan Bank |
- |
- |
- |
- |
- |
Payments to Acquire Businesses, Net of Cash Acquired |
-0.14 |
1.05 |
-0.10 |
-0.04 |
-0.90 |
Interest in Subsidiaries and Affiliates |
- |
- |
- |
- |
- |
Sale of businesses |
- |
- |
- |
- |
- |
Accounts payable |
- |
- |
- |
- |
- |
Receivables |
- |
- |
- |
- |
- |
Payments for (Proceeds from) Other Investing Activities |
- |
- |
- |
- |
- |
Other Net |
1.05 |
0.00 |
- |
- |
- |
Discontinued operations |
- |
- |
- |
- |
- |
Net Cash flow from
Investing Activities |
0.70 |
0.86 |
-6.93 |
-5.50 |
-3.54 |
Short-term debt Net |
- |
- |
- |
- |
- |
Other borrowing transactions |
- |
- |
- |
- |
- |
Long-term debt - borrowings |
-4.35 |
-2.50 |
27.70 |
- |
- |
Long-term debt - repayments |
-1.14 |
-1.14 |
- |
- |
- |
Federal Home Loan Bank and Federal Funds |
- |
- |
- |
- |
- |
Issuances/ -repurchases
of Comm. Stock |
0.00 |
- |
0.06 |
0.06 |
- |
Partnership and Parent Transactions |
- |
- |
- |
- |
- |
Issuances/ -repurchases
of Pref. Stock |
- |
- |
- |
- |
- |
Deposits, Annuities, Contract Holders Funds |
- |
- |
- |
- |
- |
Other financing activities net |
- |
- |
- |
- |
- |
Other net |
-29.78 |
-29.78 |
-40.82 |
-40.82 |
-40.82 |
Payment Of Deferred Offering Costs |
- |
- |
- |
- |
- |
Payments For Deferred Offering Costs |
- |
- |
- |
- |
-0.09 |
Purchase And Retirement Of Common Stock |
- |
- |
- |
- |
- |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents |
29.78 |
29.78 |
40.82 |
40.82 |
40.82 |
Proceeds From The Loan |
- |
- |
- |
- |
- |
Proceeds From P P P Loan |
- |
- |
- |
- |
- |
Proceeds From Sale Of Shares Under A T M Agreement |
- |
- |
6.10 |
6.04 |
- |
Payments On Government Grant Liability |
-0.01 |
-0.10 |
- |
- |
- |
Payments of Dividends, Preferred Stock and Preference Stock |
- |
- |
- |
- |
- |
Dividends paid |
- |
- |
- |
- |
- |
Net Cash flow from
Financing Activities |
-5.50 |
-3.74 |
33.86 |
6.16 |
6.04 |
Effect of exchange rate on cash flow |
- |
- |
- |
- |
- |
Discontinued operations |
- |
- |
- |
- |
- |
Free
Cash Flow |
-21.98 |
-12.88 |
-40.89 |
-29.75 |
-17.94 |
Total Cash Flow |
-26.67 |
-15.62 |
-11.04 |
-25.53 |
-12.80 |
Cash & cash equiv. at beg.
of the Year |
- |
- |
- |
- |
- |
Cash & cash equivalents at
end of period |
- |
- |
- |
- |
- |
Cash Interests paid |
- |
- |
- |
- |
- |
Cash Income taxes paid |
0.16 |
0.01 |
0.01 |
0.01 |
0.00 |