| Net Income | -14.28 | -19.4 | -24.23 | -17.67 | -11.3 | |
| Depreciation & Amortization | 0.02 | 0.02 | 0.05 | 0.23 | 0.37 | |
| Other Amortization | 0.18 | 0.95 | 1.29 | 1.17 | 1.34 | |
| Asset Writedown & Restructuring Costs | - | - | 1.1 | 0.83 | 1.33 | |
| Stock-Based Compensation | 2.61 | 0.93 | 8.87 | 6.7 | 0.82 | |
| Provision & Write-off of Bad Debts | 0.15 | 0.15 | - | - | - | |
| Other Operating Activities | - | 8.03 | 0.88 | -0.97 | 1.35 | |
| Change in Accounts Receivable | -0.58 | 0.17 | -0.23 | -0.09 | 0.05 | |
| Change in Inventory | - | - | - | 0.01 | -0.11 | |
| Change in Accounts Payable | 0.31 | 0.25 | -0.67 | 0.66 | 1.16 | |
| Change in Unearned Revenue | 0.08 | 0.05 | -0.12 | 0.09 | - | |
| Change in Other Net Operating Assets | -0.11 | 0.38 | 0.17 | -0.35 | 0.32 | |
| Operating Cash Flow | -11.62 | -8.37 | -12.79 | -8.76 | -4.67 | |
| Capital Expenditures | - | - | -0.01 | - | - | |
| Sale (Purchase) of Intangibles | -0.07 | -0.02 | -0.01 | -0.03 | -0.02 | |
| Other Investing Activities | - | 0.09 | -0.17 | -0.09 | -0.28 | |
| Investing Cash Flow | -0.07 | 0.08 | -0.18 | -0.12 | -0.3 | |
| Long-Term Debt Issued | - | 0.47 | 7.99 | 0.49 | 0.49 | |
| Total Debt Issued | - | 0.47 | 7.99 | 0.49 | 0.49 | |
| Short-Term Debt Repaid | - | - | -0.3 | - | - | |
| Long-Term Debt Repaid | - | - | -0.66 | - | -0.04 | |
| Total Debt Repaid | - | - | -0.96 | - | -0.04 | |
| Net Debt Issued (Repaid) | - | 0.47 | 7.03 | 0.49 | 0.45 | |
| Issuance of Common Stock | 9.99 | 14.91 | 3.21 | 10.65 | 7.84 | |
| Repurchase of Common Stock | - | - | - | - | -0 | |
| Other Financing Activities | - | - | -0.01 | -0.05 | -0.1 | |
| Financing Cash Flow | 9.99 | 15.38 | 10.23 | 11.09 | 8.18 | |
| Foreign Exchange Rate Adjustments | -0 | -0.15 | -0.05 | 0.06 | -0.01 | |
| Net Cash Flow | -1.71 | 6.94 | -2.8 | 2.27 | 3.2 | |
| Free Cash Flow | -11.62 | -8.37 | -12.8 | -8.76 | -4.67 | |
| Free Cash Flow Margin | -1311.13% | -4400.07% | -2427.20% | -1428.09% | -218.09% | |
| Free Cash Flow Per Share | -1.14 | -1.36 | -4.18 | -3.29 | -2.07 | |
| Cash Interest Paid | 0.03 | 0.02 | 0.09 | 0.01 | 0.01 | |
| Cash Income Tax Paid | - | 0 | 0.01 | 0.01 | 0.04 | |
| Levered Free Cash Flow | -6.29 | -4.73 | -4.85 | -3.49 | -2.03 | |
| Unlevered Free Cash Flow | -6.28 | -4.75 | -4.6 | -3.36 | -1.88 | |
| Change in Net Working Capital | -0.17 | -0.8 | 0.97 | 1.03 | -0.87 | |