Cash flow Statement (Quarterly, GAAP
in millions $) |
(Sep 30 2022) 9 Months |
(Jun 30 2022) 6 Months |
(Mar 31 2022) 3 Months |
(Dec 31 2021) 12 Months |
(Sep 30 2021) 9 Months |
Income |
-3.79 |
-2.75 |
-2.04 |
6.25 |
7.67 |
Depreciation & amortization |
0.53 |
0.38 |
0.19 |
0.69 |
0.50 |
Amortization of Other Assets |
10.50 |
6.83 |
3.34 |
0.08 |
0.08 |
Increase (Decrease) in Deferred Revenue
|
- |
- |
- |
- |
- |
Asset Impairment Charges |
- |
- |
- |
- |
- |
Provision for Doubtful Accounts |
- |
- |
- |
-0.01 |
- |
Increase (Decrease) in Inventories |
-49.76 |
-33.98 |
-13.83 |
-20.18 |
-9.62 |
R & D, Environmental and Other Expense |
- |
- |
- |
- |
- |
Gain (Loss) on Disposition of Business |
-0.30 |
- |
- |
0.65 |
0.41 |
Share-based Compensation |
1.22 |
1.04 |
0.84 |
16.06 |
11.27 |
Income (Loss) from Equity Method Investments |
- |
- |
- |
- |
- |
Loss Contingency, Loss in Period |
- |
- |
- |
- |
- |
Services Payable In Common Stock |
- |
- |
- |
- |
- |
Prepaid Expenses |
5.56 |
3.67 |
1.81 |
6.38 |
4.56 |
Officers Compensation |
- |
- |
- |
72.91 |
146.11 |
Stock Issued During Period Value Issued For Services |
-1.76 |
-2.14 |
-0.82 |
0.18 |
0.88 |
Derivative Expense |
0.41 |
0.37 |
0.00 |
-0.08 |
-0.06 |
Amortization Of Debt Discount Interest Expense To Related Party |
5.10 |
3.97 |
-1.66 |
-0.67 |
4.16 |
Stockbased Compensation And Consulting Fees |
- |
- |
- |
- |
- |
Increase Decrease In Assets Of Discontinued Operations |
- |
- |
- |
- |
- |
Interest Expense Related To Put Premium |
- |
- |
- |
- |
- |
Derivative Gain Loss On Derivative Net |
- |
- |
- |
-3.28 |
-3.28 |
Noncash Portion Of Gain On Extinguishment Of Debt Net |
- |
- |
- |
-1.56 |
-1.56 |
Stockbased Professional Fees |
0.01 |
- |
- |
- |
- |
Noncash Portion Of Gain On Settlement |
0.00 |
- |
- |
- |
- |
Operating Lease Impairment Loss |
- |
- |
- |
- |
- |
Other Noncash Gain |
- |
- |
- |
- |
- |
Rent Expense |
0.00 |
- |
- |
- |
- |
Income taxes |
- |
- |
- |
- |
- |
Losses/ -gains on Investments net |
- |
- |
- |
- |
- |
Accounts Receivable |
-0.09 |
-0.03 |
0.00 |
0.17 |
0.16 |
Increase (Decrease) in Accounts Payable and Accrued Liabilities |
-0.30 |
-0.05 |
0.28 |
0.39 |
0.50 |
Accrued Expense |
- |
- |
- |
- |
- |
Increase (Decrease) in Security Deposits |
0.00 |
-0.01 |
-0.01 |
0.09 |
0.09 |
Increase (Decrease) in Prepaid Expense and Other Assets |
-0.19 |
-0.16 |
-0.01 |
0.25 |
0.16 |
Other Working Capital |
0.06 |
0.04 |
-0.06 |
-0.21 |
-0.12 |
Other Noncash Income (Expense) |
-0.86 |
0.05 |
0.49 |
1.28 |
0.99 |
Other net |
- |
- |
- |
- |
- |
Payments for (Proceeds from) Other Operating Activities |
- |
-0.29 |
0.00 |
-6.94 |
-7.05 |
Discontinued operations |
- |
- |
- |
- |
- |
Net Cash flow from
Operating Activities |
-2.84 |
-1.82 |
-0.81 |
-4.09 |
-2.86 |
Capital Expenditures |
-0.12 |
-27.58 |
-9.17 |
-0.06 |
-12.91 |
Sale of Capital Items |
- |
- |
- |
0.00 |
0.00 |
Short-term Investments Proceeds |
- |
- |
- |
- |
- |
Short-term Investments Acq. |
- |
- |
- |
- |
- |
Real Estate Investments |
- |
- |
- |
- |
- |
Payments To Investment In License |
- |
- |
- |
- |
- |
Decrease In Cash From Disposal Of Subsidiary |
- |
- |
- |
- |
- |
Cash Used For Acquisitions |
- |
- |
- |
-2.13 |
-2.13 |
Payments To Acquire Businesses Cash Used For Acquisitions |
-1.93 |
- |
- |
- |
- |
Proceeds From Sale Of Subsidiary |
0.75 |
- |
- |
- |
- |
Restricted Cash and Investments Increase (Decrease) |
- |
- |
- |
- |
- |
Proceeds from Loan Originations |
- |
- |
- |
- |
- |
Payments for (Proceeds from) Deposits |
- |
- |
- |
- |
- |
Payments for (Proceeds from) Other Investments |
116.40 |
18.33 |
-62.48 |
-423.85 |
-378.95 |
Payments for (Proceeds from) Federal Reserve and Federal Home Loan Bank |
- |
- |
- |
- |
- |
Cash Acquired from Acquisition |
0.14 |
- |
- |
0.01 |
0.01 |
Interest in Subsidiaries and Affiliates |
- |
- |
- |
- |
- |
Sale of businesses |
- |
- |
- |
- |
- |
Accounts payable |
- |
- |
- |
- |
- |
Receivables |
- |
- |
- |
- |
- |
Payments for (Proceeds from) Other Investing Activities |
- |
- |
- |
- |
- |
Other Net |
- |
0.75 |
- |
- |
0.00 |
Discontinued operations |
- |
- |
- |
- |
- |
Net Cash flow from
Investing Activities |
-1.16 |
0.75 |
-71.65 |
-2.18 |
-2.12 |
Short-term debt Net |
0.11 |
- |
- |
- |
- |
Other borrowing transactions |
- |
- |
- |
- |
- |
Long-term debt - borrowings |
- |
- |
- |
- |
- |
Long-term debt - repayments |
-0.81 |
-0.30 |
-0.30 |
-1.05 |
-0.46 |
Federal Home Loan Bank and Federal Funds |
- |
- |
- |
- |
- |
Issuances/ -repurchases
of Comm. Stock |
0.25 |
0.25 |
0.25 |
4.23 |
3.94 |
Partnership and Parent Transactions |
- |
- |
- |
- |
- |
Issuances/ -repurchases
of Pref. Stock |
- |
- |
- |
3.59 |
3.59 |
Deposits, Annuities, Contract Holders Funds |
- |
- |
- |
- |
- |
Other financing activities net |
- |
- |
- |
- |
- |
Other net |
-0.02 |
-0.02 |
- |
- |
- |
Increase Decrease In Common Stock Payable |
- |
- |
- |
- |
- |
Non Cash Debt Discounts Recorded |
- |
- |
- |
-17.08 |
-17.08 |
Proceeds From Notes Payable Related Party |
- |
-0.02 |
-0.01 |
-0.36 |
-0.24 |
Repayment Of Notes Payable Related Party |
- |
- |
- |
1.32 |
1.08 |
Proceeds From Sale Of Common Stock And Warrants |
- |
- |
- |
-0.63 |
- |
Proceeds From Convertible Notes Payable |
-0.70 |
- |
- |
- |
- |
Net Proceeds From Sale Of Series G Preferred Share Units |
0.86 |
0.86 |
0.86 |
- |
- |
Repayment Of Note Payable Related Party |
- |
- |
- |
- |
- |
Payments Of Related Party Debt |
- |
- |
- |
- |
- |
Payments of Dividends, Preferred Stock and Preference Stock |
- |
- |
- |
- |
- |
Dividends paid |
- |
- |
- |
- |
- |
Net Cash flow from
Financing Activities |
0.38 |
0.78 |
0.81 |
11.75 |
7.07 |
Effect of exchange rate on cash flow |
- |
- |
- |
- |
- |
Discontinued operations |
- |
- |
- |
- |
- |
Free
Cash Flow |
-2.96 |
-29.40 |
-9.98 |
-4.14 |
-15.77 |
Total Cash Flow |
-3.63 |
-0.29 |
0.00 |
5.49 |
2.09 |
Cash & cash equiv. at beg.
of the Year |
- |
- |
- |
- |
- |
Cash & cash equivalents at
end of period |
- |
- |
- |
- |
- |
Cash Interests paid |
- |
- |
- |
- |
- |
Cash Income taxes paid |
- |
- |
- |
0.02 |
- |