| Net Income | 6.03 | -11.11 | -35.04 | -19.19 | -22.68 | |
| Depreciation & Amortization | 6.54 | 4.82 | 5.36 | 5.34 | 5.35 | |
| Loss (Gain) From Sale of Assets | - | - | 1.92 | - | - | |
| Loss (Gain) on Equity Investments | 0.13 | - | - | - | - | |
| Stock-Based Compensation | 7.79 | 4.65 | 4.73 | 4.66 | 3.49 | |
| Other Operating Activities | 3.28 | 7 | 1.94 | -6.06 | 4.14 | |
| Change in Accounts Receivable | -3.21 | 4.34 | -10.36 | -3.76 | 5.19 | |
| Change in Inventory | -7.71 | -6.84 | -14.8 | -3.31 | 8.11 | |
| Change in Accounts Payable | 3.21 | -13.5 | 8.66 | 4.7 | -5.05 | |
| Change in Unearned Revenue | 13.24 | 7.12 | 20.86 | -0.93 | -8.06 | |
| Change in Other Net Operating Assets | -1.02 | 5.67 | -5.76 | -0.42 | 0.82 | |
| Operating Cash Flow | 28.29 | 2.14 | -22.49 | -18.98 | -8.68 | |
| Operating Cash Flow Growth | 1222.96% | - | - | - | - | |
| Capital Expenditures | -2.42 | -0.93 | -1.24 | -0.94 | -1.76 | |
| Cash Acquisitions | -29.58 | - | - | -11.48 | -26 | |
| Investment in Securities | - | - | - | 5.19 | 30.15 | |
| Other Investing Activities | -3.21 | -0.03 | -0.28 | 0.07 | 0.08 | |
| Investing Cash Flow | -35.21 | -0.96 | -1.52 | -7.16 | 2.47 | |
| Long-Term Debt Repaid | -0.03 | -0.07 | -0.07 | -0.05 | - | |
| Net Debt Issued (Repaid) | -0.03 | -0.07 | -0.07 | -0.05 | - | |
| Issuance of Common Stock | 0.31 | 65.51 | 0.24 | 0.24 | 51.76 | |
| Repurchase of Common Stock | -0.13 | - | - | -0.05 | -0.93 | |
| Other Financing Activities | -0.15 | - | - | - | - | |
| Financing Cash Flow | 0.01 | 65.44 | 0.16 | 0.14 | 50.83 | |
| Foreign Exchange Rate Adjustments | 0.01 | -0.01 | 0.03 | -0.06 | 0.06 | |
| Net Cash Flow | -6.9 | 66.61 | -23.81 | -26.05 | 44.68 | |
| Free Cash Flow | 25.87 | 1.2 | -23.72 | -19.92 | -10.45 | |
| Free Cash Flow Growth | 2048.67% | - | - | - | - | |
| Free Cash Flow Margin | 11.61% | 0.83% | -22.38% | -18.37% | -11.99% | |
| Free Cash Flow Per Share | 0.69 | 0.04 | -0.85 | -0.73 | -0.44 | |
| Cash Income Tax Paid | 0.31 | 0.29 | 0.35 | 0.53 | 0.59 | |
| Levered Free Cash Flow | -12.33 | 6.81 | -9.47 | -15.35 | 2.49 | |
| Unlevered Free Cash Flow | -12.33 | 6.81 | -9.47 | -15.35 | 2.49 | |
| Change in Net Working Capital | 30.07 | -1.71 | -1.01 | 8.45 | -6.76 | |