Net Income | -8.69 | -12.43 | -8.66 | -10.09 | -3.28 | |
Depreciation & Amortization | 3.58 | 3.63 | 3.7 | 3.55 | 1.09 | |
Other Amortization | 0.13 | - | - | - | - | |
Loss (Gain) From Sale of Assets | - | - | 0 | 0.02 | 0.01 | |
Loss (Gain) From Sale of Investments | - | - | - | - | 0.06 | |
Stock-Based Compensation | 4.64 | 3.68 | 4.98 | 4.05 | 2.56 | |
Other Operating Activities | 0.01 | 0.01 | 0.03 | -0.24 | 0.01 | |
Change in Accounts Receivable | -4.3 | 1.37 | 2.02 | -4.85 | 2.87 | |
Change in Inventory | -1.55 | 1.82 | 4.72 | -6.26 | 0.18 | |
Change in Accounts Payable | 2.93 | -0.09 | 1.04 | 1.82 | -0.86 | |
Change in Other Net Operating Assets | -0.28 | -1.29 | -3.38 | 0.83 | 1.06 | |
Operating Cash Flow | -3.53 | -3.3 | 4.45 | -11.17 | 3.7 | |
Operating Cash Flow Growth | - | - | - | - | 56.42% | |
Capital Expenditures | -0.18 | -0.35 | -0.76 | -0.74 | -0.73 | |
Sale of Property, Plant & Equipment | - | - | 0.01 | - | - | |
Cash Acquisitions | - | - | - | -14.19 | - | |
Investment in Securities | - | - | - | - | 21.61 | |
Investing Cash Flow | -0.18 | -0.35 | -0.75 | -14.92 | 20.89 | |
Issuance of Common Stock | 4.4 | 0.23 | 0.23 | 2.53 | 1.17 | |
Repurchase of Common Stock | -0.09 | -0.69 | - | -0.1 | -0.61 | |
Other Financing Activities | - | - | -6.53 | - | - | |
Financing Cash Flow | 4.3 | -0.46 | -6.3 | 2.43 | 0.56 | |
Foreign Exchange Rate Adjustments | -0.01 | 0 | - | - | - | |
Net Cash Flow | 0.59 | -4.1 | -2.61 | -23.66 | 25.15 | |
Free Cash Flow | -3.71 | -3.65 | 3.68 | -11.91 | 2.98 | |
Free Cash Flow Growth | - | - | - | - | 157.97% | |
Free Cash Flow Margin | -6.11% | -6.51% | 4.85% | -18.52% | 6.14% | |
Free Cash Flow Per Share | -0.34 | -0.35 | 0.36 | -1.19 | 0.31 | |
Cash Income Tax Paid | -0.02 | 0.11 | 0.2 | 0.15 | 0.16 | |
Levered Free Cash Flow | 0.75 | 0.4 | 1.23 | -0.97 | 3.99 | |
Unlevered Free Cash Flow | 0.75 | 0.4 | 1.23 | -0.97 | 3.99 | |
Change in Net Working Capital | 1.84 | -1.18 | 1.32 | 1.53 | -3.05 | |