| Net Income | -16.49 | -23.88 | -26.64 | -27.79 | -23.37 | |
| Depreciation & Amortization | 2.5 | 2.61 | 2.58 | 2.23 | 2.73 | |
| Other Amortization | 0.47 | - | - | - | 0.21 | |
| Loss (Gain) From Sale of Assets | 0.52 | -0.03 | - | 0.12 | - | |
| Loss (Gain) on Equity Investments | 0.04 | - | - | - | - | |
| Stock-Based Compensation | 1.8 | 1.88 | 1.19 | 2.61 | 4.1 | |
| Other Operating Activities | -5.24 | -1.76 | -0.04 | -3.54 | -1.73 | |
| Change in Accounts Receivable | -0.73 | -0.01 | -0.07 | -0.06 | -0.15 | |
| Change in Inventory | -1.74 | 0.49 | -0.47 | -0.09 | - | |
| Change in Accounts Payable | -0.6 | 0.74 | -0.47 | 0.63 | -0.03 | |
| Change in Unearned Revenue | -0.56 | -0.29 | -0.15 | 0.13 | -0.34 | |
| Change in Other Net Operating Assets | 0.32 | -1.43 | 0.49 | 1.05 | -0.93 | |
| Operating Cash Flow | -19.7 | -21.58 | -23.68 | -24.72 | -19.51 | |
| Capital Expenditures | -0.63 | -0.79 | -1.17 | -0.85 | -0.68 | |
| Sale of Property, Plant & Equipment | 0.06 | 0.03 | - | - | - | |
| Investment in Securities | 10.19 | -3.78 | 14.45 | -19.72 | 10.1 | |
| Investing Cash Flow | 9.62 | -4.54 | 13.27 | -20.57 | 9.42 | |
| Long-Term Debt Repaid | -0.9 | -0.84 | -0.8 | -0.58 | -0.64 | |
| Net Debt Issued (Repaid) | -0.9 | -0.84 | -0.8 | -0.58 | -0.64 | |
| Issuance of Common Stock | 5.62 | 8.45 | 0.03 | 30.07 | 18.72 | |
| Other Financing Activities | -0.07 | 10.54 | 10.12 | 0.79 | 2.3 | |
| Financing Cash Flow | 4.66 | 18.15 | 9.34 | 30.28 | 20.37 | |
| Foreign Exchange Rate Adjustments | -0.05 | -0.25 | -2.28 | 1.1 | 1.21 | |
| Net Cash Flow | -5.47 | -8.21 | -3.35 | -13.9 | 11.48 | |
| Free Cash Flow | -20.33 | -22.36 | -24.85 | -25.56 | -20.2 | |
| Free Cash Flow Margin | -238.82% | -396.49% | -1483.52% | -2748.71% | -1941.92% | |
| Free Cash Flow Per Share | -3.57 | -4.87 | -6.00 | -6.32 | -7.17 | |
| Cash Interest Paid | 0.07 | 0.12 | 0.17 | 0.32 | 0.24 | |
| Cash Income Tax Paid | 0.01 | 0.03 | 0.04 | 0.01 | 0.01 | |
| Levered Free Cash Flow | -0.78 | -12.6 | -14.89 | -17.97 | -6.7 | |
| Unlevered Free Cash Flow | -0.74 | -12.52 | -14.78 | -17.77 | -6.55 | |
| Change in Net Working Capital | -9.14 | -0.34 | 0.54 | 2.42 | -2.61 | |