Net Income | -2.3 | -1.95 | -3.74 | -1.38 | 0.52 | -1.78 | |
Depreciation & Amortization | 0.34 | 0.33 | 0.32 | 0.31 | 0.33 | 0.27 | |
Asset Writedown & Restructuring Costs | 0.43 | 0.2 | - | - | - | 1.02 | |
Loss (Gain) From Sale of Investments | - | - | - | - | - | 0.33 | |
Stock-Based Compensation | 0.07 | 0.1 | 0.09 | 0.2 | 0.07 | 0.25 | |
Provision & Write-off of Bad Debts | 0.05 | 0.02 | 0.08 | 0.26 | 0.51 | -0.08 | |
Other Operating Activities | - | - | -0.07 | - | -1.38 | -0.33 | |
Change in Accounts Receivable | 1.62 | 1.24 | 0.5 | 0.95 | -1.66 | -0.73 | |
Change in Inventory | -0.35 | -0.16 | 0.32 | 0.11 | -0.79 | 0.33 | |
Change in Accounts Payable | -0.2 | -0.39 | 0.25 | 1.86 | 2.31 | 0.25 | |
Change in Unearned Revenue | 0.03 | 0.1 | -0.14 | 0.25 | -0.3 | 0.22 | |
Change in Other Net Operating Assets | 0.06 | 0.4 | 0.8 | 0.82 | -0.14 | 0 | |
Operating Cash Flow | -0.12 | 0.41 | 1.04 | 1.53 | -0.53 | -0.26 | |
Operating Cash Flow Growth | - | -60.89% | -32.17% | - | - | - | |
Capital Expenditures | -0.05 | -0.07 | -0.14 | -0.17 | -0.07 | -0.07 | |
Cash Acquisitions | - | - | - | - | - | -0.32 | |
Investing Cash Flow | -0.05 | -0.07 | -0.14 | -0.17 | -0.07 | -0.39 | |
Short-Term Debt Issued | - | - | - | - | 0.15 | 0.9 | |
Long-Term Debt Issued | - | - | - | - | - | 1.36 | |
Total Debt Issued | - | - | - | - | 0.15 | 2.26 | |
Short-Term Debt Repaid | - | - | - | - | -1.15 | -1.2 | |
Long-Term Debt Repaid | - | -0.5 | -0.3 | -0.2 | -0.19 | -0.1 | |
Total Debt Repaid | -0.25 | -0.5 | -0.3 | -0.2 | -1.34 | -1.3 | |
Net Debt Issued (Repaid) | -0.25 | -0.5 | -0.3 | -0.2 | -1.19 | 0.95 | |
Issuance of Common Stock | - | - | - | - | 0.27 | 0.03 | |
Other Financing Activities | - | - | - | - | - | -0.5 | |
Financing Cash Flow | -0.25 | -0.5 | -0.3 | -0.2 | -0.92 | 0.48 | |
Net Cash Flow | -0.42 | -0.16 | 0.6 | 1.17 | -1.51 | -0.17 | |
Free Cash Flow | -0.17 | 0.34 | 0.9 | 1.37 | -0.6 | -0.33 | |
Free Cash Flow Growth | - | -62.21% | -33.71% | - | - | - | |
Free Cash Flow Margin | -0.57% | 1.13% | 2.47% | 3.57% | -1.53% | -0.96% | |
Free Cash Flow Per Share | -0.15 | 0.31 | 0.82 | 1.34 | -0.57 | -0.35 | |
Cash Interest Paid | 0.06 | 0.06 | 0.1 | 0.12 | 0.15 | 0.18 | |
Cash Income Tax Paid | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0 | |
Levered Free Cash Flow | -1.68 | -1.24 | 4.69 | 2.99 | -0.44 | -1.1 | |
Unlevered Free Cash Flow | -1.64 | -1.2 | 4.76 | 3.06 | -0.33 | -1 | |
Change in Net Working Capital | 0.85 | 0.48 | -4.39 | -2.35 | 0.18 | 0.89 | |