Net Income | -23.6 | -9.33 | 12.23 | 5.31 | -3.17 |
Depreciation & Amortization | 0.11 | 0.09 | 0.04 | 0.04 | 0.04 |
Loss (Gain) From Sale of Assets | -0.04 | - | - | - | - |
Stock-Based Compensation | 1.2 | - | - | - | - |
Other Operating Activities | 25.9 | -6.45 | 11.36 | 4.95 | -2.59 |
Change in Accounts Receivable | -6.6 | 2.97 | 3.87 | -5.41 | 0.43 |
Change in Accounts Payable | 0.31 | -0.49 | 0.26 | 0.18 | 0.28 |
Change in Unearned Revenue | 2.32 | -6.6 | 3.88 | 0.39 | 4.14 |
Change in Income Taxes | -0.05 | -0.01 | 0.01 | 0 | 0 |
Change in Other Net Operating Assets | -2.88 | 2.05 | 1.47 | -4.83 | 1.98 |
Operating Cash Flow | -3.33 | -17.77 | 33.13 | 0.63 | 1.1 |
Operating Cash Flow Growth | - | - | 5138.41% | -42.73% | - |
Capital Expenditures | - | - | - | - | -0 |
Other Investing Activities | - | - | - | 0.3 | -0.3 |
Investing Cash Flow | - | - | - | 0.3 | -0.3 |
Short-Term Debt Issued | 10.69 | 13.38 | 2.52 | 1.42 | 0.51 |
Long-Term Debt Issued | 5.31 | - | - | - | 4.43 |
Total Debt Issued | 15.99 | 13.38 | 2.52 | 1.42 | 4.95 |
Short-Term Debt Repaid | -8.51 | -13.22 | -6.47 | -0.05 | -0.06 |
Long-Term Debt Repaid | -2.36 | -0.83 | -1.02 | -0.17 | - |
Total Debt Repaid | -10.87 | -14.06 | -7.49 | -0.22 | -0.06 |
Net Debt Issued (Repaid) | 5.12 | -0.68 | -4.97 | 1.21 | 4.89 |
Issuance of Common Stock | 2.85 | - | 0.01 | 0.1 | - |
Common Dividends Paid | - | - | -8.29 | - | - |
Other Financing Activities | - | -0.9 | -8.66 | - | - |
Financing Cash Flow | 7.97 | -1.58 | -21.91 | 1.31 | 4.89 |
Net Cash Flow | 4.64 | -19.35 | 11.22 | 2.24 | 5.69 |
Free Cash Flow | -3.33 | -17.77 | 33.13 | 0.63 | 1.1 |
Free Cash Flow Growth | - | - | 5138.41% | -42.65% | - |
Free Cash Flow Margin | -3.08% | -18.66% | 17.88% | 0.52% | 1.41% |
Free Cash Flow Per Share | -0.06 | -0.34 | 0.66 | 0.01 | 0.02 |
Cash Interest Paid | 0.09 | 0.06 | 0.08 | 0.12 | 0.06 |
Cash Income Tax Paid | 0.05 | 0.01 | 0 | 0 | 0 |
Levered Free Cash Flow | -9.25 | -12.85 | 27.92 | -2.67 | - |
Unlevered Free Cash Flow | -9.19 | -12.78 | 27.98 | -2.59 | - |
Change in Net Working Capital | 11.94 | 3.09 | -13.2 | 9.18 | - |