| Net Income | -19.41 | -53.62 | -29.18 | 9.21 | -9.8 |
| Depreciation & Amortization | 3.2 | 3.61 | 4.27 | - | - |
| Other Amortization | 0.86 | 0.04 | 0.53 | - | - |
| Asset Writedown & Restructuring Costs | - | 36.06 | 5.54 | - | - |
| Stock-Based Compensation | 2.83 | 1.24 | 1.64 | - | - |
| Provision & Write-off of Bad Debts | - | -0.01 | 0.01 | - | - |
| Other Operating Activities | 4.91 | 1.08 | -1.85 | -10.71 | 9.2 |
| Change in Accounts Receivable | 0.37 | -0.56 | 0.11 | - | - |
| Change in Inventory | - | - | 0.12 | - | - |
| Change in Accounts Payable | -0.45 | -0.3 | 0.4 | 0.57 | - |
| Change in Unearned Revenue | -0.19 | 0.89 | -0.93 | - | - |
| Change in Income Taxes | - | - | -0.51 | - | - |
| Change in Other Net Operating Assets | 0.55 | -6.35 | 0.97 | 0.33 | -0.63 |
| Operating Cash Flow | -7.33 | -17.91 | -18.9 | -0.6 | -1.24 |
| Capital Expenditures | -0.03 | -0.07 | -0.09 | - | - |
| Cash Acquisitions | - | 10 | - | - | - |
| Sale (Purchase) of Intangibles | - | -0.05 | -0.39 | - | - |
| Other Investing Activities | - | - | - | - | -669.02 |
| Investing Cash Flow | -0.03 | 9.89 | -0.48 | - | -669.02 |
| Short-Term Debt Issued | - | 3 | - | - | - |
| Total Debt Issued | - | 3 | - | - | 0.09 |
| Short-Term Debt Repaid | -0.5 | -0.33 | - | - | - |
| Total Debt Repaid | -0.5 | -0.33 | - | - | -0.28 |
| Net Debt Issued (Repaid) | -0.5 | 2.67 | - | - | -0.19 |
| Issuance of Common Stock | - | 14.04 | 25.97 | - | 649.15 |
| Repurchase of Common Stock | - | - | -0.1 | - | - |
| Other Financing Activities | 6.48 | -0.2 | -5.14 | -0.02 | 23.75 |
| Financing Cash Flow | 5.98 | 16.51 | 20.73 | -0.02 | 672.7 |
| Foreign Exchange Rate Adjustments | -0.02 | -0.03 | -0.07 | - | - |
| Net Cash Flow | -1.4 | 8.47 | 1.28 | -0.61 | 2.45 |
| Free Cash Flow | -7.36 | -17.98 | -18.98 | -0.6 | -1.24 |
| Free Cash Flow Margin | -102.98% | -244.04% | -224.12% | - | - |
| Free Cash Flow Per Share | -0.46 | -1.58 | -0.98 | -0.02 | -0.15 |
| Cash Interest Paid | 0.06 | 0.02 | 0 | - | - |
| Cash Income Tax Paid | 0.03 | 0 | 0.12 | - | - |
| Levered Free Cash Flow | 1.37 | -3.87 | -6.47 | -0.05 | - |
| Unlevered Free Cash Flow | 1.6 | -3.91 | -6.47 | -0.05 | - |
| Change in Net Working Capital | -4.19 | -1.35 | -2.25 | -0.88 | - |