| Net Income | - | -18.44 | -19.79 | -17.44 | -15.71 | -14.88 | |
| Depreciation & Amortization | - | 1.37 | 1.44 | 1.51 | 0.79 | 0.18 | |
| Loss (Gain) From Sale of Assets | - | - | -0 | - | - | - | |
| Loss (Gain) From Sale of Investments | - | -0.16 | -0.25 | - | - | - | |
| Stock-Based Compensation | - | 3.87 | 4.01 | 3.37 | 2.97 | 3.04 | |
| Other Operating Activities | - | - | - | - | - | 0.14 | |
| Change in Accounts Receivable | - | 0.54 | -0.55 | - | - | - | |
| Change in Accounts Payable | - | -0.13 | 0.22 | 0.06 | -0.1 | 0.13 | |
| Change in Unearned Revenue | - | 0 | - | - | - | -0.04 | |
| Change in Other Net Operating Assets | - | -0.29 | 0.37 | 0.01 | -0.38 | -0.64 | |
| Operating Cash Flow | - | -13.24 | -14.56 | -12.5 | -12.44 | -12.07 | |
| Capital Expenditures | - | -0.01 | -0.03 | -0.04 | -0.11 | -0.13 | |
| Sale of Property, Plant & Equipment | - | - | 0.02 | - | - | - | |
| Investment in Securities | - | 6.1 | -6.74 | - | - | - | |
| Investing Cash Flow | - | 6.08 | -6.75 | -0.04 | -0.11 | -0.13 | |
| Long-Term Debt Repaid | - | -1.14 | -0.92 | -0.98 | -0.47 | - | |
| Total Debt Repaid | - | -1.14 | -0.92 | -0.98 | -0.47 | - | |
| Net Debt Issued (Repaid) | - | -1.14 | -0.92 | -0.98 | -0.47 | - | |
| Issuance of Common Stock | - | 21.47 | 13.63 | 6.01 | 3.78 | 35.27 | |
| Financing Cash Flow | - | 20.34 | 12.72 | 5.02 | 3.31 | 35.27 | |
| Net Cash Flow | - | 13.19 | -8.59 | -7.52 | -9.24 | 23.07 | |
| Free Cash Flow | - | -13.25 | -14.59 | -12.54 | -12.55 | -12.2 | |
| Free Cash Flow Margin | - | -9814.82% | -2652.36% | -3282.20% | -3137.50% | -19674.19% | |
| Free Cash Flow Per Share | - | -0.49 | -0.59 | -0.54 | -0.56 | -0.65 | |
| Cash Interest Paid | - | 0.13 | 0.19 | 0.26 | 0.13 | - | |
| Cash Income Tax Paid | - | - | - | - | 0.07 | - | |
| Levered Free Cash Flow | - | -6.55 | -7.39 | -5.99 | -6.53 | -6.19 | |
| Unlevered Free Cash Flow | - | -6.47 | -7.27 | -5.83 | -6.45 | -6.19 | |
| Change in Net Working Capital | -0.06 | -0.4 | -0.23 | -0.29 | 0.39 | -0.04 | |