Net Income | -14.92 | -7.1 | -4.44 | -4.07 | -2.7 | -3.52 | |
Depreciation & Amortization | 0.01 | 0.01 | 0.02 | 0.04 | 0.05 | 0.05 | |
Loss (Gain) From Sale of Assets | - | - | 0 | 0.04 | - | - | |
Stock-Based Compensation | 0.49 | 0.34 | 0.49 | 0.26 | 0.19 | 0.51 | |
Other Operating Activities | 1.51 | 0 | 0.01 | 0.01 | -0.01 | 0.01 | |
Change in Accounts Receivable | - | - | - | 0.07 | 0.01 | -0.04 | |
Change in Inventory | - | - | - | 0.29 | -0.09 | 0 | |
Change in Accounts Payable | 0.7 | 0.17 | 0.07 | -0.26 | -0.71 | -0.6 | |
Change in Other Net Operating Assets | 0.48 | 0.02 | 0.11 | -0.16 | -0.25 | -0.31 | |
Operating Cash Flow | -11.4 | -6.56 | -3.73 | -3.77 | -3.5 | -3.9 | |
Capital Expenditures | -0.1 | - | -0 | -0.01 | -0.05 | -0.02 | |
Sale of Property, Plant & Equipment | - | - | 0 | 0 | - | - | |
Investing Cash Flow | -0.1 | - | 0 | -0 | -0.05 | -0.02 | |
Net Debt Issued (Repaid) | 4.46 | - | - | - | - | - | |
Issuance of Common Stock | 0.5 | 8.73 | - | - | 12.25 | 3.92 | |
Other Financing Activities | - | - | - | - | 0.76 | 0.28 | |
Financing Cash Flow | 4.96 | 8.73 | - | - | 13.01 | 4.2 | |
Foreign Exchange Rate Adjustments | 0.01 | -0 | -0.05 | -0 | -0.05 | 0.05 | |
Net Cash Flow | -6.54 | 2.17 | -3.78 | -3.77 | 9.41 | 0.33 | |
Free Cash Flow | -11.51 | -6.56 | -3.73 | -3.77 | -3.55 | -3.92 | |
Free Cash Flow Margin | - | - | - | - | - | -1885.58% | |
Free Cash Flow Per Share | -44.56 | -31.59 | -24.10 | -24.43 | -23.57 | -32.91 | |
Levered Free Cash Flow | -6.55 | -3.9 | -2.13 | -2.27 | -2.75 | -2.83 | |
Unlevered Free Cash Flow | -6.67 | -3.9 | -2.13 | -2.27 | -2.75 | -2.82 | |
Change in Net Working Capital | -1.12 | -0.19 | -0.13 | 0.04 | 0.98 | 1.17 | |