Net Income | -7.94 | -2.47 | -0.68 | -4.76 | -1.03 | 0.01 | |
Depreciation & Amortization | 1.11 | 1.08 | 0.96 | 0.24 | 0.23 | 0.13 | |
Other Amortization | 0.09 | - | 0.04 | 0.16 | 0.07 | 0.09 | |
Loss (Gain) From Sale of Assets | 0.02 | 0.02 | 0 | 0.01 | - | - | |
Asset Writedown & Restructuring Costs | - | - | 0.12 | - | - | - | |
Loss (Gain) From Sale of Investments | 0.04 | - | -0 | 0.1 | - | - | |
Stock-Based Compensation | 0.44 | 0.39 | 0.4 | 0.79 | 0.13 | 0.12 | |
Other Operating Activities | 3.31 | 0.03 | 0.82 | -0.23 | - | - | |
Change in Accounts Receivable | 0.56 | -0.74 | -0.14 | -0.06 | 0.26 | -0.36 | |
Change in Inventory | -0.98 | 0.08 | -2.44 | 0.5 | 0.04 | 0.14 | |
Change in Accounts Payable | -0.34 | -0.01 | -2.15 | 1.26 | -0.04 | 0.07 | |
Change in Other Net Operating Assets | -2.15 | -1.84 | -0.36 | -0.2 | -0.18 | -0.21 | |
Operating Cash Flow | -5.83 | -3.47 | -3.43 | -2.2 | -0.52 | -0.02 | |
Capital Expenditures | -0.07 | -0.97 | -0.74 | -1.06 | -0.07 | -0.01 | |
Cash Acquisitions | - | - | - | -9.2 | - | -0.67 | |
Investment in Securities | -0.19 | 0.25 | -0.34 | -0.35 | - | - | |
Investing Cash Flow | -0.26 | -0.73 | -1.08 | -10.61 | -0.07 | -0.68 | |
Short-Term Debt Issued | - | - | - | - | 0.2 | - | |
Long-Term Debt Issued | - | - | 0.44 | - | 0.23 | 1.33 | |
Total Debt Issued | 1.27 | - | 0.44 | - | 0.43 | 1.33 | |
Short-Term Debt Repaid | - | - | - | -0.2 | - | -0.07 | |
Long-Term Debt Repaid | - | -0.19 | -0.67 | -1.07 | -0.22 | -0.42 | |
Total Debt Repaid | -0.35 | -0.19 | -0.67 | -1.27 | -0.22 | -0.49 | |
Net Debt Issued (Repaid) | 0.93 | -0.19 | -0.22 | -1.27 | 0.21 | 0.83 | |
Issuance of Common Stock | 0.79 | - | - | 31.9 | 0.01 | - | |
Other Financing Activities | - | -2.18 | - | - | - | - | |
Financing Cash Flow | 1.71 | -2.37 | -0.22 | 30.63 | 0.22 | 0.83 | |
Net Cash Flow | -4.38 | -6.56 | -4.73 | 17.82 | -0.38 | 0.13 | |
Free Cash Flow | -5.9 | -4.44 | -4.16 | -3.26 | -0.59 | -0.03 | |
Free Cash Flow Margin | -50.58% | -28.52% | -21.45% | -61.85% | -17.15% | -1.05% | |
Free Cash Flow Per Share | -0.60 | -0.46 | -0.43 | -0.37 | -0.21 | -0.01 | |
Cash Interest Paid | 0.12 | 0.03 | 0.04 | 0.05 | 0.11 | 0.05 | |
Cash Income Tax Paid | - | 0.01 | 0 | - | 0 | 0 | |
Levered Free Cash Flow | -3.69 | -5.3 | -1.55 | -5.03 | -0.25 | -0.24 | |
Unlevered Free Cash Flow | -3.7 | -5.3 | -1.54 | -5.01 | -0.18 | -0.21 | |
Change in Net Working Capital | 2.3 | 4.19 | 2.37 | 1.94 | -0.04 | 0.61 | |