| Net Income | -26.28 | -29.22 | -25.43 | -10.93 | -7.94 |
| Depreciation & Amortization | 1.51 | 1.26 | 0.26 | 0.16 | 0.11 |
| Other Amortization | -0.24 | 0.43 | 0.12 | 0.56 | 0.08 |
| Loss (Gain) From Sale of Assets | 0.01 | 0.01 | - | - | - |
| Asset Writedown & Restructuring Costs | - | - | - | 0.17 | - |
| Stock-Based Compensation | 3.52 | 4.81 | 4.52 | 1.33 | 0.97 |
| Other Operating Activities | -1.51 | 1.97 | 3.74 | -0.15 | 1.01 |
| Change in Accounts Payable | 2.02 | -6.17 | 1.62 | -0.24 | 0.29 |
| Change in Other Net Operating Assets | 1.52 | -0.07 | 1.95 | 1.34 | 0.65 |
| Operating Cash Flow | -19.46 | -26.98 | -13.21 | -7.77 | -4.83 |
| Capital Expenditures | -0.08 | -0.59 | -0.43 | -0.21 | -0.35 |
| Cash Acquisitions | - | 0.01 | - | - | - |
| Other Investing Activities | 0.04 | 0.1 | -0.07 | -0.01 | -0.04 |
| Investing Cash Flow | -0.05 | -0.48 | -0.49 | -0.22 | -0.39 |
| Short-Term Debt Issued | - | 3.25 | 1.5 | 1.5 | 0.6 |
| Long-Term Debt Issued | - | - | - | 0.38 | 1.44 |
| Total Debt Issued | 3.8 | 3.25 | 1.5 | 1.88 | 2.04 |
| Short-Term Debt Repaid | - | -1.3 | -0.04 | -0.1 | -0.1 |
| Long-Term Debt Repaid | - | -1.05 | -0.08 | -0.03 | -0.06 |
| Total Debt Repaid | -4.16 | -2.35 | -0.12 | -0.13 | -0.16 |
| Net Debt Issued (Repaid) | -0.36 | 0.9 | 1.38 | 1.75 | 1.88 |
| Issuance of Common Stock | 9.24 | 0.28 | 0.11 | 0.14 | 3 |
| Other Financing Activities | 2.42 | 3.37 | 10.59 | 7.93 | -0 |
| Financing Cash Flow | 11.3 | 29.04 | 12.09 | 9.81 | 4.7 |
| Foreign Exchange Rate Adjustments | -0.05 | -0.01 | -0.03 | -0 | 0 |
| Net Cash Flow | -8.25 | 1.58 | -1.65 | 1.82 | -0.51 |
| Free Cash Flow | -19.54 | -27.57 | -13.64 | -7.98 | -5.18 |
| Free Cash Flow Margin | - | - | -30315.56% | -1777.28% | - |
| Free Cash Flow Per Share | -3.85 | -16.32 | -16.04 | -4.04 | -3.02 |
| Cash Interest Paid | 0.49 | 0.4 | 0.04 | 0.05 | 0.02 |
| Cash Income Tax Paid | 0.01 | 0.01 | 0.01 | 0.01 | 0 |
| Levered Free Cash Flow | -11.14 | -43.96 | 6.74 | 12.15 | - |
| Unlevered Free Cash Flow | -10.29 | -43.72 | 6.72 | 11.97 | - |
| Change in Net Working Capital | -2 | 31.08 | -16.82 | -16.7 | - |