| Net Income | -6.12 | -6.47 | -10.12 | -4.88 | -6.45 | -5.61 | |
| Depreciation & Amortization | 0.18 | 0.14 | 0.16 | 0.52 | 1.14 | 1.17 | |
| Loss (Gain) From Sale of Assets | 0.02 | 0.02 | - | - | - | 0.01 | |
| Stock-Based Compensation | 0 | 0 | 0.06 | 0.12 | 0.16 | 0.08 | |
| Provision & Write-off of Bad Debts | 0.17 | 0.17 | - | -0.05 | - | - | |
| Other Operating Activities | 0.08 | 0.36 | 3.57 | -0.4 | -0.82 | -0.68 | |
| Change in Accounts Receivable | 0.11 | -0.05 | 0.54 | -0.14 | 0.43 | -0.39 | |
| Change in Inventory | 0.48 | 0.22 | -0.4 | -1.13 | -1.44 | -0.09 | |
| Change in Accounts Payable | -0.03 | -0.21 | 0.17 | -0.46 | -0.41 | 0.44 | |
| Change in Unearned Revenue | -0.01 | -0.01 | -0.03 | -0.07 | -0.03 | 0.06 | |
| Change in Other Net Operating Assets | 0.07 | 0.24 | -0.27 | -0.33 | -0.26 | -0.76 | |
| Operating Cash Flow | -5.04 | -5.59 | -6.31 | -6.81 | -7.68 | -5.75 | |
| Capital Expenditures | -0.08 | -0.04 | -0.12 | -0.05 | -0.07 | -0.06 | |
| Sale of Property, Plant & Equipment | 0.19 | 0.19 | - | - | - | - | |
| Investment in Securities | - | - | - | - | - | 0 | |
| Investing Cash Flow | 0.11 | 0.15 | -0.12 | -0.05 | -0.07 | -0.06 | |
| Short-Term Debt Issued | - | - | - | - | - | 1.51 | |
| Total Debt Issued | - | - | - | - | - | 1.51 | |
| Short-Term Debt Repaid | - | - | - | - | - | -1.07 | |
| Long-Term Debt Repaid | - | -0.02 | -0.09 | -0.17 | -0.49 | -0.32 | |
| Total Debt Repaid | -0.01 | -0.02 | -0.09 | -0.17 | -0.49 | -1.39 | |
| Net Debt Issued (Repaid) | -0.01 | -0.02 | -0.09 | -0.17 | -0.49 | 0.11 | |
| Issuance of Common Stock | 5.8 | 5.8 | 7.87 | 4.69 | 15.06 | 9.6 | |
| Repurchase of Common Stock | - | - | - | -0.01 | - | - | |
| Preferred Dividends Paid | - | - | - | - | - | -0.03 | |
| Dividends Paid | - | - | - | - | - | -0.03 | |
| Financing Cash Flow | 5.79 | 5.78 | 7.78 | 4.51 | 14.58 | 13.61 | |
| Foreign Exchange Rate Adjustments | -0.14 | -0.07 | -0.01 | -0.22 | 0.08 | 0.32 | |
| Net Cash Flow | 0.72 | 0.27 | 1.34 | -2.57 | 6.91 | 8.12 | |
| Free Cash Flow | -5.11 | -5.63 | -6.43 | -6.86 | -7.75 | -5.81 | |
| Free Cash Flow Margin | -182.19% | -181.11% | -167.96% | -120.99% | -132.71% | -97.13% | |
| Free Cash Flow Per Share | -0.32 | -0.35 | -0.42 | -0.50 | -0.65 | -0.58 | |
| Cash Interest Paid | 0 | 0 | 0.01 | 0.01 | 0.02 | 0.03 | |
| Cash Income Tax Paid | 0.02 | 0.02 | 0.12 | 0.13 | 0.15 | 0.06 | |
| Levered Free Cash Flow | -2.93 | -3.21 | 0.33 | -4.82 | -4.34 | -2.98 | |
| Unlevered Free Cash Flow | -2.93 | -3.21 | 0.33 | -4.82 | -4.33 | -2.97 | |
| Change in Net Working Capital | -1.1 | -0.78 | -3.82 | 2.1 | 1.12 | 0.29 | |