Net Income | -13.78 | 0.01 | 0.2 | -0.15 |
Depreciation & Amortization | 0.9 | 0.89 | 0.92 | 0.66 |
Other Amortization | 0.3 | - | - | - |
Loss (Gain) From Sale of Assets | - | -5.83 | - | - |
Stock-Based Compensation | 6.89 | 2.5 | - | - |
Provision & Write-off of Bad Debts | - | -0.05 | 0.08 | - |
Other Operating Activities | 0.99 | -0.29 | 0.01 | 0.06 |
Change in Accounts Receivable | -0.16 | 0.07 | -0.05 | -0.63 |
Change in Accounts Payable | 0.26 | -0.07 | 0.37 | 1.41 |
Change in Other Net Operating Assets | -0.76 | 0.1 | -0.76 | 0.59 |
Operating Cash Flow | -5.35 | -2.68 | 0.76 | 1.94 |
Operating Cash Flow Growth | - | - | -60.58% | - |
Capital Expenditures | -0.53 | -3.98 | -0.01 | -0.06 |
Sale of Property, Plant & Equipment | - | 2.5 | - | - |
Other Investing Activities | - | 0.19 | -0.49 | -0.4 |
Investing Cash Flow | -0.53 | -1.28 | -0.51 | -0.46 |
Short-Term Debt Issued | - | 0.36 | 0.24 | 0.73 |
Long-Term Debt Issued | 3.11 | 2 | - | - |
Total Debt Issued | 3.11 | 2.36 | 0.24 | 0.73 |
Short-Term Debt Repaid | -0.88 | -0.16 | - | -1.88 |
Long-Term Debt Repaid | - | -0.01 | -0.09 | - |
Total Debt Repaid | -0.88 | -0.17 | -0.09 | -1.88 |
Net Debt Issued (Repaid) | 2.23 | 2.19 | 0.16 | -1.14 |
Issuance of Common Stock | 0.01 | 1.71 | 0.19 | 1.16 |
Repurchase of Common Stock | - | -0.06 | -1.13 | -1.1 |
Other Financing Activities | 4.57 | 0.24 | 0.04 | 0.09 |
Financing Cash Flow | 6.82 | 4.09 | -0.74 | -0.99 |
Net Cash Flow | 0.93 | 0.12 | -0.49 | 0.49 |
Free Cash Flow | -5.88 | -6.66 | 0.75 | 1.88 |
Free Cash Flow Growth | - | - | -59.92% | - |
Free Cash Flow Margin | -1104.21% | -1087.81% | 17.83% | 52.76% |
Free Cash Flow Per Share | -0.45 | -1.09 | 0.15 | 0.38 |
Cash Interest Paid | 0.07 | 0.11 | 0.09 | 0 |
Levered Free Cash Flow | 0.04 | -4.12 | 0.51 | - |
Unlevered Free Cash Flow | 0.21 | -4.01 | 0.58 | - |
Change in Net Working Capital | -0.9 | -0.41 | 0.5 | - |