| Net Income | 0.71 | -68.32 | -47.26 | 0.03 | 0.19 | |
| Depreciation & Amortization | 2.45 | 3.04 | 0.85 | 0.14 | 0.1 | |
| Other Amortization | 1.34 | 8.11 | 6.22 | - | 0.02 | |
| Loss (Gain) From Sale of Assets | - | 0.01 | - | -0.48 | - | |
| Asset Writedown & Restructuring Costs | - | 0.29 | 1.3 | - | - | |
| Stock-Based Compensation | 0.04 | -0.36 | 1.5 | - | - | |
| Provision & Write-off of Bad Debts | - | - | 0.61 | - | - | |
| Other Operating Activities | -13.08 | 46.93 | 25.13 | -0.13 | - | |
| Change in Accounts Receivable | -0.34 | -0.61 | -0.44 | -0.03 | -0.14 | |
| Change in Inventory | -2.22 | -1.32 | 3.54 | 0 | -0.02 | |
| Change in Accounts Payable | 0.13 | 0.34 | -0.03 | 0.13 | 0.01 | |
| Change in Other Net Operating Assets | 4.55 | 5.49 | -8.14 | 0.13 | 0.05 | |
| Operating Cash Flow | -6.64 | -6.4 | -16.72 | -0.2 | 0.19 | |
| Operating Cash Flow Growth | - | - | - | - | 58.18% | |
| Capital Expenditures | -0 | -0.12 | -0.11 | -0.51 | -0.28 | |
| Sale of Property, Plant & Equipment | - | 0.18 | - | 0.81 | - | |
| Cash Acquisitions | - | - | 0.73 | - | - | |
| Sale (Purchase) of Intangibles | - | -0.36 | -0.16 | - | - | |
| Other Investing Activities | -0.07 | - | - | - | - | |
| Investing Cash Flow | -0.07 | -0.3 | 0.47 | -3.71 | -0.28 | |
| Short-Term Debt Issued | 3.75 | 4.78 | - | - | - | |
| Long-Term Debt Issued | - | 3.36 | 7 | - | - | |
| Total Debt Issued | 3.75 | 8.14 | 7 | - | - | |
| Short-Term Debt Repaid | - | - | - | -0.37 | -0.1 | |
| Long-Term Debt Repaid | -5.04 | -0.37 | -0.03 | -0.01 | -0.01 | |
| Total Debt Repaid | -5.04 | -0.37 | -0.03 | -0.38 | -0.12 | |
| Net Debt Issued (Repaid) | -1.29 | 7.77 | 6.97 | -0.38 | -0.12 | |
| Issuance of Common Stock | 2.99 | 0.01 | 11.53 | - | - | |
| Repurchase of Common Stock | - | - | -0.05 | - | - | |
| Other Financing Activities | - | -1.42 | 2.47 | 5.02 | 0.3 | |
| Financing Cash Flow | 1.7 | 6.36 | 20.92 | 4.64 | 0.18 | |
| Net Cash Flow | -5.01 | -0.33 | 4.67 | 0.73 | 0.1 | |
| Free Cash Flow | -6.64 | -6.52 | -16.83 | -0.71 | -0.08 | |
| Free Cash Flow Margin | -16.75% | -8.65% | -52.88% | -9.03% | -1.24% | |
| Free Cash Flow Per Share | -3.35 | -11.27 | -268.71 | - | - | |
| Cash Interest Paid | -1.18 | 0.44 | 0 | 0.05 | 0.11 | |
| Levered Free Cash Flow | -9.47 | 3.11 | -8.14 | -0.41 | -0.2 | |
| Unlevered Free Cash Flow | -7.5 | 2.23 | -10 | -0.41 | -0.15 | |
| Change in Net Working Capital | 5.72 | -4.56 | 3.05 | -0.24 | 0.14 | |