| Net Income | -18.47 | -5.14 | -8.32 | -4.99 | -3.78 | -13.98 | |
| Depreciation & Amortization | 2.11 | 0.51 | 1.02 | 0.62 | 0.78 | 0.01 | |
| Other Amortization | 1.07 | 1.08 | 3.83 | - | 0.4 | 0.71 | |
| Asset Writedown & Restructuring Costs | 0.99 | 0.99 | 0.83 | 0.57 | - | - | |
| Stock-Based Compensation | 14.76 | 5 | 0.02 | 2.6 | 2.24 | 0.84 | |
| Other Operating Activities | -3.72 | -3.78 | 4.58 | -0.64 | 0.86 | 0.1 | |
| Change in Accounts Receivable | -0.16 | -0.07 | -0.9 | 0.18 | -0.06 | - | |
| Change in Inventory | -0.03 | 0.82 | 0.46 | - | - | - | |
| Change in Accounts Payable | 0.3 | 0.08 | 0.26 | -0 | 0.77 | -0 | |
| Change in Unearned Revenue | -0.02 | 0.03 | 0.12 | 0.23 | - | - | |
| Change in Other Net Operating Assets | 0.49 | -0.06 | -2 | 0.17 | 0.88 | 0.48 | |
| Operating Cash Flow | -2.68 | -0.54 | -0.1 | -1.26 | -0.79 | -0.73 | |
| Capital Expenditures | -0.9 | -0.9 | -1 | - | - | - | |
| Cash Acquisitions | 2.04 | 2.04 | - | - | - | - | |
| Investing Cash Flow | 1.14 | 1.14 | -1 | - | - | - | |
| Short-Term Debt Issued | - | 104.75 | 106.24 | - | - | 0.75 | |
| Long-Term Debt Issued | - | - | - | 1.38 | 0.94 | 0.1 | |
| Total Debt Issued | 107.3 | 104.75 | 106.24 | 1.38 | 0.94 | 0.85 | |
| Short-Term Debt Repaid | - | -103.54 | -105.83 | -0.7 | -0.64 | -0.05 | |
| Long-Term Debt Repaid | - | - | - | - | -0.02 | - | |
| Total Debt Repaid | -107.25 | -103.54 | -105.83 | -0.7 | -0.66 | -0.05 | |
| Net Debt Issued (Repaid) | 0.05 | 1.21 | 0.41 | 0.67 | 0.28 | 0.81 | |
| Issuance of Common Stock | 3.05 | - | - | 1.96 | 1.25 | - | |
| Other Financing Activities | -0.25 | 0.25 | - | -0.04 | -0.32 | - | |
| Financing Cash Flow | 2.86 | 1.46 | 0.41 | 2.59 | 1.21 | 0.81 | |
| Net Cash Flow | 1.31 | 2.06 | -0.69 | 1.33 | 0.42 | 0.08 | |
| Free Cash Flow | -3.58 | -1.44 | -1.1 | -1.26 | -0.79 | -0.73 | |
| Free Cash Flow Margin | -4.15% | -1.65% | -1.14% | -37.92% | -30.00% | - | |
| Free Cash Flow Per Share | -0.14 | -0.09 | -0.08 | -0.10 | -0.13 | -0.24 | |
| Cash Interest Paid | 0.16 | - | - | 0.04 | 0.12 | - | |
| Cash Income Tax Paid | 0.03 | 0.03 | 0 | - | - | - | |
| Levered Free Cash Flow | 1.82 | 5.39 | -6.97 | 0.49 | -2.43 | 1.45 | |
| Unlevered Free Cash Flow | 3.78 | 7.2 | -5.42 | 0.57 | -2.25 | 1.42 | |
| Change in Net Working Capital | 3.8 | -2.83 | 6.16 | -0.43 | 2.35 | -1.52 | |