| Net Income | -193.51 | -80.74 | -71.04 | -6.55 | -155.64 | |
| Depreciation & Amortization | 3.79 | 2.98 | 2.11 | 2.42 | 2.77 | |
| Loss (Gain) From Sale of Assets | - | 0 | 0 | -0 | - | |
| Stock-Based Compensation | 33.11 | 17.83 | 16.96 | 14.98 | 7.53 | |
| Other Operating Activities | 32.16 | -2.9 | -8.99 | -73.49 | 90.6 | |
| Change in Accounts Receivable | -6.21 | -4.85 | -0.19 | -8.88 | -9.7 | |
| Change in Inventory | -0.74 | -0.33 | -0.72 | -0.05 | -0.25 | |
| Change in Accounts Payable | -0.32 | 0.58 | -0.62 | 1.8 | -0.45 | |
| Change in Unearned Revenue | -0.26 | 0.43 | 0.96 | 1 | 12 | |
| Change in Other Net Operating Assets | -2.71 | -3.24 | 1.92 | 3.24 | -0.42 | |
| Operating Cash Flow | -134.68 | -70.23 | -59.6 | -65.55 | -53.55 | |
| Capital Expenditures | -1.29 | -6.09 | -3.72 | -1.19 | -0.84 | |
| Investing Cash Flow | -1.29 | -6.09 | -3.72 | -1.19 | -0.84 | |
| Short-Term Debt Issued | - | 2 | - | - | 3.2 | |
| Long-Term Debt Issued | - | 82.47 | - | 3.72 | - | |
| Total Debt Issued | - | 84.47 | - | 3.72 | 3.2 | |
| Short-Term Debt Repaid | - | -2 | - | - | -3.2 | |
| Long-Term Debt Repaid | - | -26.13 | - | -4.17 | - | |
| Total Debt Repaid | - | -28.13 | - | -4.17 | -3.2 | |
| Net Debt Issued (Repaid) | - | 56.35 | - | -0.45 | - | |
| Issuance of Common Stock | 332.11 | 118.66 | 1.45 | 3.57 | 228.01 | |
| Other Financing Activities | - | -5.18 | - | -0.28 | - | |
| Financing Cash Flow | 332.11 | 169.83 | 1.45 | 2.85 | 228.01 | |
| Miscellaneous Cash Flow Adjustments | - | - | - | - | 0 | |
| Net Cash Flow | 196.15 | 93.51 | -61.86 | -63.89 | 173.62 | |
| Free Cash Flow | -135.97 | -76.32 | -63.32 | -66.74 | -54.4 | |
| Free Cash Flow Margin | -213.37% | -130.59% | -122.96% | -153.36% | -312.56% | |
| Free Cash Flow Per Share | -0.86 | -0.89 | -0.77 | -0.81 | -0.90 | |
| Cash Interest Paid | 21.53 | 5.46 | 2.15 | 1.93 | 2.35 | |
| Levered Free Cash Flow | -87.59 | -49.44 | -33.3 | -38.07 | -40.3 | |
| Unlevered Free Cash Flow | -79.1 | -42.35 | -28.91 | -33.9 | -36.07 | |
| Change in Net Working Capital | 6.35 | 5.59 | -4.89 | 1.34 | 6.26 | |