| Net Income | 0.4 | 4.6 | 6.24 | 4.59 | 3.03 | |
| Depreciation & Amortization | 1.28 | 1.18 | 0.37 | 0.29 | 0.23 | |
| Loss (Gain) From Sale of Assets | - | - | -0 | - | -0.02 | |
| Stock-Based Compensation | 1.32 | 0.35 | 0.17 | 0.04 | - | |
| Provision & Write-off of Bad Debts | 1 | - | 0 | 0 | 0.02 | |
| Other Operating Activities | -0.05 | -0.08 | -0.13 | -0.22 | 0.09 | |
| Change in Accounts Receivable | -6.81 | 2.08 | -1.3 | -0.09 | -0.28 | |
| Change in Inventory | -6.12 | -3.84 | -0.56 | -0.61 | -1.39 | |
| Change in Accounts Payable | 1.92 | 0.83 | -0.14 | -0.97 | -1.98 | |
| Change in Unearned Revenue | 0.39 | -0.08 | -0.88 | 0.68 | 0.16 | |
| Change in Income Taxes | 0.83 | 1.56 | -3.63 | 0.41 | 2.66 | |
| Change in Other Net Operating Assets | -1.87 | -0.31 | -0.32 | -0.08 | 0.12 | |
| Operating Cash Flow | -7.72 | -0.65 | -0.19 | 4.05 | 2.64 | |
| Operating Cash Flow Growth | - | - | - | 53.35% | -62.80% | |
| Capital Expenditures | -0.01 | -0.06 | -4.74 | -4.48 | -4.33 | |
| Sale of Property, Plant & Equipment | - | - | 0 | - | - | |
| Cash Acquisitions | - | - | - | -1 | 1.33 | |
| Sale (Purchase) of Intangibles | - | -0.67 | - | -0.27 | - | |
| Investment in Securities | 0 | -0 | 1.68 | -1.69 | - | |
| Other Investing Activities | -0.01 | -0.45 | - | - | - | |
| Investing Cash Flow | -0.02 | -1.19 | -3.06 | -7.44 | -3 | |
| Short-Term Debt Issued | 4.51 | 2.89 | 2.63 | 1.26 | 3.34 | |
| Long-Term Debt Issued | 0.69 | 1.13 | 0.58 | 1.42 | 0.32 | |
| Total Debt Issued | 5.21 | 4.02 | 3.21 | 2.67 | 3.66 | |
| Short-Term Debt Repaid | -1.61 | -2.73 | -0.14 | -5.55 | -2.87 | |
| Long-Term Debt Repaid | -0.45 | -2.17 | -0.81 | -2.52 | -0.39 | |
| Total Debt Repaid | -2.06 | -4.9 | -0.95 | -8.07 | -3.26 | |
| Net Debt Issued (Repaid) | 3.15 | -0.88 | 2.26 | -5.4 | 0.39 | |
| Issuance of Common Stock | 5.6 | 2.03 | 0 | 11.27 | - | |
| Other Financing Activities | 0 | 0 | - | -0.52 | -0.28 | |
| Financing Cash Flow | 8.76 | 1.16 | 2.26 | 5.35 | 0.11 | |
| Foreign Exchange Rate Adjustments | -0.47 | -0.05 | -0.08 | -0.11 | 0.01 | |
| Net Cash Flow | 0.55 | -0.73 | -1.06 | 1.85 | -0.24 | |
| Free Cash Flow | -7.73 | -0.71 | -4.92 | -0.43 | -1.69 | |
| Free Cash Flow Margin | -32.42% | -2.42% | -16.46% | -1.69% | -9.28% | |
| Free Cash Flow Per Share | -3.22 | -0.78 | -5.86 | -0.64 | -3.24 | |
| Cash Interest Paid | 0.3 | 0.24 | 0.45 | 0.42 | 0.28 | |
| Cash Income Tax Paid | - | 0.48 | 2.29 | 0 | - | |
| Levered Free Cash Flow | -8.58 | -1.22 | -6.13 | -3.03 | -3.55 | |
| Unlevered Free Cash Flow | -8.39 | -1.07 | -5.85 | -2.77 | -3.34 | |
| Change in Net Working Capital | 12.15 | 5.58 | 5.75 | 1.72 | 1.4 | |