| Net Income | -42.63 | -3.93 | -67.8 | -47.03 | -25.22 |
| Depreciation & Amortization | 0.99 | 0.2 | 1.52 | 0.66 | 0.48 |
| Loss (Gain) From Sale of Investments | 6.66 | -31.56 | 2.56 | - | - |
| Stock-Based Compensation | 5.17 | 5.58 | 2.36 | 1.8 | 1.62 |
| Other Operating Activities | 0.04 | 0.08 | 0.52 | 0.12 | 0.32 |
| Change in Accounts Receivable | 3.73 | -4.91 | -0.42 | -0.53 | 0.18 |
| Change in Accounts Payable | -0.02 | -3.42 | 9.27 | 2.55 | 2.03 |
| Change in Other Net Operating Assets | 13.06 | - | - | - | - |
| Operating Cash Flow | -13.01 | -37.96 | -52 | -42.94 | -20.25 |
| Capital Expenditures | -177.69 | -189.83 | -5.63 | -1.93 | -0.67 |
| Investment in Securities | - | - | -15.02 | - | - |
| Other Investing Activities | - | -0.29 | - | 4.18 | 0.01 |
| Investing Cash Flow | -177.69 | -190.12 | -20.64 | 2.25 | -0.66 |
| Long-Term Debt Issued | - | - | - | 23.51 | 13.49 |
| Long-Term Debt Repaid | -0.84 | -0.71 | -0.37 | -0.26 | - |
| Net Debt Issued (Repaid) | -0.84 | -0.71 | -0.37 | 23.25 | 13.49 |
| Issuance of Common Stock | - | 365.65 | 72.71 | 20.12 | 5.68 |
| Other Financing Activities | 589.91 | 58.02 | - | -2.26 | 2.04 |
| Financing Cash Flow | 589.08 | 422.96 | 72.34 | 41.11 | 21.21 |
| Net Cash Flow | 398.37 | 194.88 | -0.3 | 0.42 | 0.29 |
| Free Cash Flow | -190.71 | -227.79 | -57.62 | -44.87 | -20.92 |
| Free Cash Flow Per Share | -0.95 | -1.42 | -0.36 | -0.28 | - |
| Cash Interest Paid | - | - | - | 3.02 | - |
| Levered Free Cash Flow | -163.56 | -194.77 | -35.07 | -21.46 | - |
| Unlevered Free Cash Flow | -163.56 | -194.58 | -32.83 | -19.98 | - |
| Change in Net Working Capital | -30.83 | -4.73 | -5.28 | -5.84 | - |