| Net Income | 18.25 | -57.47 | -67.14 | -31.29 | -10.28 | |
| Depreciation & Amortization | 16 | 12.33 | 10.54 | 3.41 | 0.47 | |
| Other Amortization | - | - | - | - | 0.84 | |
| Loss (Gain) From Sale of Investments | -7.24 | -5.49 | -1.37 | - | - | |
| Stock-Based Compensation | 50.32 | 51.22 | 36.32 | 21.74 | 8.31 | |
| Other Operating Activities | 1.67 | 0.41 | -20.01 | -8.74 | 1.38 | |
| Change in Accounts Receivable | -12.64 | -14.93 | -6.22 | -4.63 | 1.66 | |
| Change in Inventory | -0.19 | -3.96 | -1.68 | 0.33 | -0.98 | |
| Change in Accounts Payable | -4.37 | 5.71 | 0.58 | -0.18 | 0.17 | |
| Change in Other Net Operating Assets | 3.08 | 6.56 | 7.31 | 0.38 | 8.3 | |
| Operating Cash Flow | 64.87 | -5.63 | -41.66 | -18.98 | 9.87 | |
| Operating Cash Flow Growth | - | - | - | - | 40.63% | |
| Capital Expenditures | -28.33 | -13.62 | -5.63 | -3.48 | -4.75 | |
| Sale of Property, Plant & Equipment | 0.02 | 0.01 | 0.2 | 0.01 | 0 | |
| Cash Acquisitions | - | - | -26.42 | -63.18 | - | |
| Investment in Securities | -21.83 | -2.58 | -134.69 | - | - | |
| Investing Cash Flow | -50.14 | -16.18 | -166.55 | -66.66 | -4.75 | |
| Long-Term Debt Issued | 10 | - | - | - | - | |
| Total Debt Issued | 10 | - | - | - | - | |
| Long-Term Debt Repaid | -0.1 | -0.14 | -0.12 | -0.01 | -27.36 | |
| Total Debt Repaid | -0.1 | -0.14 | -0.12 | -0.01 | -27.36 | |
| Net Debt Issued (Repaid) | 9.9 | -0.14 | -0.12 | -0.01 | -27.36 | |
| Issuance of Common Stock | 5 | 2.98 | 3.33 | 6.55 | 333.25 | |
| Repurchase of Common Stock | -8.76 | -5.13 | -1.69 | -0.78 | - | |
| Other Financing Activities | - | - | - | -0.34 | - | |
| Financing Cash Flow | 6.14 | -2.3 | 1.52 | 5.42 | 305.89 | |
| Net Cash Flow | 20.87 | -24.11 | -206.69 | -80.22 | 311.01 | |
| Free Cash Flow | 36.54 | -19.25 | -47.29 | -22.47 | 5.11 | |
| Free Cash Flow Growth | - | - | - | - | -15.86% | |
| Free Cash Flow Margin | 11.00% | -8.76% | -34.51% | -23.88% | 8.16% | |
| Free Cash Flow Per Share | 1.25 | -0.72 | -1.81 | -0.89 | 0.27 | |
| Cash Interest Paid | 0.43 | 0.01 | 0.02 | 0 | 1.98 | |
| Cash Income Tax Paid | 2.5 | 0.2 | 0.12 | 0.02 | 0.1 | |
| Levered Free Cash Flow | 29.45 | 0.82 | -14.69 | -5.03 | 7.47 | |
| Unlevered Free Cash Flow | 29.81 | 0.83 | -14.68 | -5.03 | 8.28 | |
| Change in Net Working Capital | 13.6 | 6.62 | -1.05 | 1.64 | -9.51 | |