Cash flow Statement (Quarterly, GAAP
in millions $) |
(Sep 30 2023) 9 Months |
(Jun 30 2023) 6 Months |
(Mar 31 2023) 3 Months |
(Dec 31 2022) 12 Months |
(Sep 30 2022) 9 Months |
Income |
-100.19 |
-60.05 |
-23.79 |
-94.65 |
-89.88 |
Depreciation & amortization |
1.90 |
1.29 |
0.64 |
2.71 |
2.00 |
Amortization of Other Assets |
- |
- |
- |
- |
- |
Extraordinary Item, Gain (Loss), Insurance Assets, Accretion Expense
|
- |
- |
- |
- |
- |
Asset Impairment Charges |
0.37 |
- |
- |
- |
- |
Provision for Loan, Lease, and Other Losses |
- |
- |
- |
- |
- |
Inventories Decrease /-Increase |
- |
- |
- |
- |
- |
R & D, Environmental and Other Expense |
- |
- |
- |
- |
- |
Gain (Loss) on Disposition of Assets, Total |
- |
- |
- |
- |
- |
Share-based Compensation |
8.71 |
5.46 |
2.65 |
11.41 |
8.51 |
Income (Loss) from Equity Method Investments |
- |
- |
- |
- |
- |
Fair Value Adjustment of Warrants |
0.08 |
-5.76 |
-8.87 |
-43.22 |
-12.47 |
Increase Decrease In Prepaid Expense And Other Current Assets |
0.46 |
0.50 |
1.32 |
-1.47 |
-0.13 |
Increase Decrease In Contract With Customer Liability |
-4.19 |
-2.15 |
-1.09 |
-8.56 |
-6.59 |
Increase Decrease In Operating Lease Asset And Liabilities |
- |
- |
- |
-0.62 |
-0.41 |
Finance Lease Right Of Use Asset Amortization |
- |
- |
- |
0.20 |
0.13 |
Operating Lease Expense |
0.07 |
0.07 |
0.07 |
1.21 |
0.69 |
Income taxes |
- |
- |
- |
- |
- |
Losses/ -gains on Investments net |
- |
- |
- |
- |
- |
Increase (Decrease) in Accounts Receivable |
- |
- |
- |
- |
- |
Increase (Decrease) in Accounts Payable |
-3.56 |
0.28 |
-3.62 |
2.77 |
0.32 |
Increase (Decrease) in Accrued Liabilities |
3.52 |
-0.64 |
-4.22 |
2.35 |
3.73 |
Deferred Revenue and Customer Advances and Deposits |
- |
- |
- |
- |
- |
Prepaid Expense and Other Assets |
- |
- |
- |
- |
- |
Other Working Capital |
3.24 |
3.12 |
0.70 |
-2.41 |
-0.73 |
Other Noncash Items |
- |
- |
- |
- |
- |
Other net |
- |
- |
- |
- |
- |
Payments for (Proceeds from) Other Operating Activities |
-1.57 |
-1.42 |
-0.70 |
5.95 |
5.77 |
Discontinued operations |
- |
- |
- |
- |
- |
Net Cash flow from
Operating Activities |
-91.15 |
-59.29 |
-36.90 |
-123.07 |
-91.98 |
Capital Expenditures |
-0.23 |
-0.23 |
-0.24 |
-1.24 |
-0.57 |
Sale of Capital Items |
- |
- |
- |
- |
- |
Proceeds from Sale and Maturity of Marketable Securities |
87.02 |
58.38 |
22.99 |
68.43 |
30.03 |
Payments to Acquire Marketable Securities |
-50.97 |
-50.97 |
-48.50 |
- |
- |
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 |
0.00 |
0.00 |
- |
- |
- |
Discontinued operations |
- |
- |
- |
- |
- |
Net Cash flow from
Investing Activities |
35.82 |
7.18 |
-25.75 |
67.19 |
29.46 |
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 |
0.14 |
0.14 |
- |
0.22 |
0.11 |
Partnership and Parent Transactions |
- |
- |
- |
- |
- |
Issuances/ -repurchases
of Pref. Stock |
- |
- |
- |
- |
- |
Deposits, Annuities, Contract Holders Funds |
- |
- |
- |
- |
- |
Other financing activities net |
- |
- |
- |
- |
- |
Other net |
0.00 |
- |
- |
131.44 |
141.88 |
Proceeds From Issuance Of Common Stock And Warrants In Public Offerings And Private Placements Net Of Issuance Costs |
- |
- |
- |
- |
- |
Proceeds From Issuance Of Convertible Preferred Stock And Warrants Net Of Issuance Costs |
- |
- |
- |
- |
- |
Proceeds From Issuance Of Common Stock Through Exercise Of Warrants |
- |
- |
- |
- |
- |
Proceeds From Issuance Of Common Stock And Accompanying Warrants In Public Offerings And Private Placements Net Of Issuance Costs |
- |
- |
- |
- |
- |
Proceeds From Issuance Of Convertible Preferred Stock And Accompanying Warrants In Public Offering Net Of Issuance Costs |
- |
- |
- |
- |
- |
Proceeds From Issuance Of Common Stock In Public Offering Net Of Issuance Costs |
- |
- |
- |
- |
- |
Payment Of Issuance Cost Related To Out Of Period Offering And Debt Issuance |
- |
- |
- |
- |
- |
Payments On Financing Lease Obligations |
-0.06 |
-0.06 |
-0.05 |
- |
- |
Proceeds From Issuance Of Common Stock And Warrants In Public Offering Net Of Issuance Costs |
- |
- |
- |
- |
- |
Payment Of Issuance Cost Related To Out Of Period Offering |
- |
- |
- |
-0.02 |
-0.02 |
Payments On Financing And Capital Lease Obligations |
- |
- |
- |
-0.22 |
-0.14 |
Payment To Creditor Related To Debt Modification |
- |
- |
- |
- |
- |
Payments of Dividends, Preferred Stock and Preference Stock |
- |
- |
- |
- |
- |
Dividends paid |
- |
- |
- |
- |
- |
Net Cash flow from
Financing Activities |
0.08 |
0.09 |
-0.05 |
131.05 |
141.75 |
Effect of exchange rate on cash flow |
- |
- |
- |
- |
- |
Discontinued operations |
- |
- |
- |
- |
- |
Free
Cash Flow |
-91.38 |
-59.52 |
-37.14 |
-124.31 |
-92.55 |
Total Cash Flow |
-55.25 |
-52.03 |
-62.70 |
75.17 |
79.23 |