| Net Income | -175.87 | -126.64 | -92.91 | -82.34 | -46.24 | -29.12 | |
| Depreciation & Amortization | 0.9 | 0.82 | 0.72 | 0.56 | 0.54 | 0.51 | |
| Loss (Gain) From Sale of Investments | -1.37 | -1.23 | 1.13 | 3.15 | 0.53 | -0.11 | |
| Stock-Based Compensation | 21.39 | 21.92 | 9.92 | 11.09 | 7.12 | 4.45 | |
| Other Operating Activities | 7.19 | 0.75 | -1.53 | 1.73 | -0.46 | 0.09 | |
| Change in Accounts Payable | 2.52 | 4.32 | 1.11 | 1.69 | 0.15 | -1 | |
| Change in Unearned Revenue | - | - | - | - | - | -12.69 | |
| Change in Other Net Operating Assets | 17.59 | 10.85 | 6.31 | -14.01 | 8.2 | -6.95 | |
| Operating Cash Flow | -127.65 | -89.23 | -75.26 | -78.13 | -30.17 | -44.82 | |
| Capital Expenditures | -0.17 | -0.04 | -1.2 | -0.93 | -0.08 | -0.22 | |
| Sale (Purchase) of Intangibles | -0.37 | -0.4 | - | - | - | - | |
| Investment in Securities | -31.3 | -84.28 | 42.61 | 58.79 | -147.57 | 16.97 | |
| Investing Cash Flow | -31.83 | -84.72 | 41.42 | 57.86 | -147.65 | 16.75 | |
| Long-Term Debt Repaid | - | - | - | - | - | -0.05 | |
| Net Debt Issued (Repaid) | - | - | - | - | - | -0.05 | |
| Issuance of Common Stock | 156.81 | 97.59 | 57.03 | 1.58 | 212.12 | 11.64 | |
| Other Financing Activities | 148.35 | 53.12 | 1.09 | - | - | - | |
| Financing Cash Flow | 305.17 | 150.71 | 58.12 | 1.58 | 212.12 | 11.58 | |
| Foreign Exchange Rate Adjustments | -0.8 | -1.21 | 1.24 | -1.17 | 0.51 | 0.26 | |
| Net Cash Flow | 144.89 | -24.45 | 25.51 | -19.86 | 34.8 | -16.22 | |
| Free Cash Flow | -127.82 | -89.27 | -76.46 | -79.07 | -30.25 | -45.04 | |
| Free Cash Flow Margin | - | - | - | - | - | -354.89% | |
| Free Cash Flow Per Share | -2.71 | -2.43 | -2.74 | -3.23 | -1.58 | -2.54 | |
| Levered Free Cash Flow | -72.82 | -50.27 | -52.01 | -60.09 | -21.2 | -37.71 | |
| Unlevered Free Cash Flow | -71.04 | -50.27 | -52.01 | -60.09 | -21.2 | -37.71 | |
| Change in Net Working Capital | -20.59 | -15.22 | -7.84 | 10.42 | -7.43 | 17.11 | |