| Net Income | -9.5 | -29.02 | -19.81 | -32.93 | -20.25 | |
| Depreciation & Amortization | 2.76 | 1.05 | 1.98 | 1.72 | 1.31 | |
| Stock-Based Compensation | 1.54 | 1.1 | 1.74 | 1.86 | 1.69 | |
| Other Operating Activities | -11.61 | 0.36 | -1.7 | -1.03 | -0.98 | |
| Change in Accounts Receivable | 4.01 | 0.05 | -0.36 | -0.06 | -0.11 | |
| Change in Inventory | 4.12 | - | - | - | - | |
| Change in Accounts Payable | -2.04 | -0.1 | -0.01 | -0.01 | 1.41 | |
| Change in Other Net Operating Assets | 1.29 | 0.11 | 0.05 | -0.06 | 0.07 | |
| Operating Cash Flow | -9.43 | -26.46 | -18.1 | -30.51 | -16.85 | |
| Capital Expenditures | -3.33 | -3.42 | -0.23 | -1.3 | -0.48 | |
| Cash Acquisitions | 21.66 | -0.91 | - | - | - | |
| Other Investing Activities | 9 | 0.14 | -0.03 | 0 | 1.39 | |
| Investing Cash Flow | 27.33 | -4.19 | -0.1 | -1.29 | 0.91 | |
| Long-Term Debt Issued | 5 | - | 10 | - | - | |
| Long-Term Debt Repaid | -2.36 | -0.48 | -0.8 | -0.62 | -0.34 | |
| Net Debt Issued (Repaid) | 2.64 | -0.48 | 9.2 | -0.62 | -0.34 | |
| Issuance of Common Stock | 25.56 | 25.77 | 11.9 | 19.28 | 23.07 | |
| Other Financing Activities | -2.69 | -1.82 | -1.32 | -1.58 | -1.85 | |
| Financing Cash Flow | 25.51 | 23.47 | 19.78 | 17.08 | 20.88 | |
| Foreign Exchange Rate Adjustments | -0.03 | 0.08 | - | - | - | |
| Net Cash Flow | 43.38 | -7.11 | 1.58 | -14.72 | 4.94 | |
| Free Cash Flow | -12.76 | -29.89 | -18.33 | -31.81 | -17.33 | |
| Free Cash Flow Margin | -42.03% | - | - | - | - | |
| Free Cash Flow Per Share | -0.13 | -0.53 | -0.66 | -1.40 | -0.87 | |
| Levered Free Cash Flow | -48.73 | -21.3 | -7.49 | -17.64 | -7.93 | |
| Unlevered Free Cash Flow | -47.86 | -20.62 | -7.21 | -17.57 | -7.87 | |
| Change in Net Working Capital | 38.27 | 0.93 | -1.12 | 0.21 | -1.81 | |