Net Income | -24.52 | -11.9 | -16.06 | -26.65 | -6.6 | |
Depreciation & Amortization | 0.01 | 0.04 | 0.06 | 0.11 | 0.05 | |
Other Amortization | - | - | - | 0.09 | - | |
Loss (Gain) From Sale of Assets | - | - | -1.78 | -1.01 | - | |
Asset Writedown & Restructuring Costs | 9.7 | - | 17.57 | - | - | |
Loss (Gain) From Sale of Investments | - | - | 0.12 | 0.5 | -0.71 | |
Stock-Based Compensation | 0.41 | -0.07 | 1.75 | 6.37 | 0.62 | |
Other Operating Activities | -3.02 | -4.16 | -18.15 | 0.14 | -1.05 | |
Change in Accounts Receivable | - | - | - | - | 0.1 | |
Change in Accounts Payable | -4.11 | 2.17 | 6.21 | -1.31 | -0.06 | |
Change in Unearned Revenue | 0.21 | - | - | - | - | |
Change in Income Taxes | 0.02 | 0.02 | -0.02 | 0.01 | -0.07 | |
Change in Other Net Operating Assets | 3.9 | 1.2 | -6.52 | 6.87 | 0.48 | |
Operating Cash Flow | -17.35 | -12.75 | -16.82 | -14.89 | -7.25 | |
Capital Expenditures | -0.3 | - | -0.02 | - | -0 | |
Sale of Property, Plant & Equipment | - | - | 0.81 | 1.01 | - | |
Investing Cash Flow | -0.3 | - | 0.79 | 1.01 | -0 | |
Short-Term Debt Issued | - | - | - | 4 | 3.09 | |
Long-Term Debt Issued | 1.34 | 1.05 | 1 | - | - | |
Total Debt Issued | 1.34 | 1.05 | 1 | 4 | 3.09 | |
Short-Term Debt Repaid | - | - | - | -3.03 | -0.53 | |
Long-Term Debt Repaid | -1.34 | -3.7 | - | - | - | |
Total Debt Repaid | -1.34 | -3.7 | - | -3.03 | -0.53 | |
Net Debt Issued (Repaid) | - | -2.65 | 1 | 0.97 | 2.55 | |
Issuance of Common Stock | 37.35 | 19.14 | - | 34.89 | 3.7 | |
Other Financing Activities | - | - | -2.31 | -2.04 | -0.22 | |
Financing Cash Flow | 36.79 | 11 | -1.31 | 33.82 | 6.03 | |
Foreign Exchange Rate Adjustments | 0.23 | -0.11 | -0.19 | -0.68 | -0.01 | |
Net Cash Flow | 19.37 | -1.86 | -17.53 | 19.26 | -1.23 | |
Free Cash Flow | -17.65 | -12.75 | -16.84 | -14.89 | -7.25 | |
Free Cash Flow Per Share | -10.98 | - | - | - | - | |
Cash Interest Paid | 0.42 | 0.03 | 0.09 | 0.26 | 0.04 | |
Cash Income Tax Paid | - | 0.01 | 0.01 | 0.12 | - | |
Levered Free Cash Flow | -15.62 | -5.61 | -22.4 | 6.11 | -4.58 | |
Unlevered Free Cash Flow | -15.21 | -5.3 | -22.26 | 6.39 | -4.38 | |
Change in Net Working Capital | 4.37 | -5.44 | 13.49 | -16.51 | -0.16 | |