| Net Income | -21.08 | -25.33 | -27.48 | -26.28 | -10.12 |
| Depreciation & Amortization | 1.81 | 2.32 | 3.94 | 3.45 | 2.1 |
| Other Amortization | 0.31 | 0.31 | 0.12 | - | - |
| Loss (Gain) From Sale of Assets | - | - | 0.96 | -0.05 | - |
| Stock-Based Compensation | 0.06 | 1.27 | 0.49 | 0.51 | - |
| Provision & Write-off of Bad Debts | -0.33 | 0.02 | 0.11 | 0.11 | 0.31 |
| Other Operating Activities | 0.43 | 0.6 | 0.64 | -0.61 | 0.12 |
| Change in Accounts Receivable | 3.32 | -0.21 | 0.71 | -1.57 | -0.77 |
| Change in Inventory | -1.48 | -1.8 | -0.65 | 0.42 | -3.45 |
| Change in Accounts Payable | 5.81 | 8.02 | 2.18 | 1.46 | 5.47 |
| Change in Other Net Operating Assets | 1.47 | -0.29 | 0.98 | -1.51 | -0.45 |
| Operating Cash Flow | -9.69 | -15.09 | -18.01 | -24.05 | -6.78 |
| Capital Expenditures | -1.12 | -1.65 | -4.47 | -3.38 | -21.21 |
| Sale of Property, Plant & Equipment | - | - | - | 0.05 | - |
| Sale (Purchase) of Intangibles | -0.33 | -0.32 | - | - | - |
| Other Investing Activities | - | 0.06 | - | - | - |
| Investing Cash Flow | -1.45 | -1.91 | -4.47 | -3.33 | -21.21 |
| Long-Term Debt Issued | - | 10.6 | 42 | 25.43 | 11.3 |
| Long-Term Debt Repaid | - | -0.57 | -15.63 | -0.51 | -0.69 |
| Net Debt Issued (Repaid) | 2.03 | 10.03 | 26.37 | 24.92 | 10.61 |
| Issuance of Common Stock | - | - | - | 1 | 18.65 |
| Other Financing Activities | 1.09 | - | -1.43 | 3.7 | -1.74 |
| Financing Cash Flow | 3.12 | 10.03 | 24.94 | 29.62 | 27.52 |
| Net Cash Flow | -8.02 | -6.96 | 2.47 | 2.24 | -0.47 |
| Free Cash Flow | -10.81 | -16.74 | -22.47 | -27.43 | -27.99 |
| Free Cash Flow Margin | -40.61% | -60.50% | -74.94% | -107.20% | -205.33% |
| Free Cash Flow Per Share | -0.51 | -0.82 | -2.09 | -0.17 | - |
| Cash Interest Paid | 2.23 | 2.64 | 2.91 | 3.1 | 0.31 |
| Cash Income Tax Paid | 0.01 | 0.01 | 0.02 | - | - |
| Levered Free Cash Flow | -3.12 | -13.98 | -18.57 | -15.02 | - |
| Unlevered Free Cash Flow | -0.4 | -11.12 | -14.14 | -13.01 | - |
| Change in Net Working Capital | -9.4 | 0.94 | 5.02 | -0.82 | - |