Net Income | -19.06 | 5.53 | -36.56 | -35 | -22.24 | |
Depreciation & Amortization | 0.19 | 0.2 | 0.06 | 0.05 | 0.08 | |
Loss (Gain) From Sale of Assets | - | - | -0.01 | - | - | |
Asset Writedown & Restructuring Costs | - | - | - | - | 1.04 | |
Loss (Gain) From Sale of Investments | 7.41 | -16.39 | 0.76 | 0.22 | -0.88 | |
Stock-Based Compensation | 4.05 | 4.22 | 11.53 | 5.33 | 2.7 | |
Other Operating Activities | -4.21 | -1.15 | -2.75 | -1.86 | -0.56 | |
Change in Accounts Payable | 3.53 | -2.23 | -0.38 | 2.07 | 2.06 | |
Change in Unearned Revenue | - | -1.34 | -0.7 | -2.71 | -2.7 | |
Change in Other Net Operating Assets | -0.33 | 0.87 | 0.14 | -1.45 | -0.67 | |
Operating Cash Flow | -8.41 | -10.3 | -27.92 | -33.37 | -21.18 | |
Capital Expenditures | -0.02 | -0.25 | -0.5 | -0.03 | -0.38 | |
Sale of Property, Plant & Equipment | - | - | 0.02 | - | - | |
Investment in Securities | 105.9 | -72.78 | 30.69 | -297.72 | 1.61 | |
Other Investing Activities | -0.07 | - | -0 | - | -25 | |
Investing Cash Flow | 105.82 | -73.04 | 30.21 | -297.74 | -23.76 | |
Short-Term Debt Issued | - | 99.55 | - | - | - | |
Total Debt Issued | - | 99.55 | - | - | - | |
Short-Term Debt Repaid | -49.55 | -50 | - | - | - | |
Total Debt Repaid | -49.55 | -50 | - | - | - | |
Net Debt Issued (Repaid) | -49.55 | 49.55 | - | - | - | |
Issuance of Common Stock | - | 2.43 | 11.56 | 181.72 | 101.39 | |
Repurchase of Common Stock | -2.49 | - | -0.78 | - | - | |
Other Financing Activities | - | - | - | - | 1.5 | |
Financing Cash Flow | -52.04 | 51.98 | 10.78 | 181.72 | 102.89 | |
Foreign Exchange Rate Adjustments | -0 | -0.05 | -0.06 | 0.03 | 0 | |
Net Cash Flow | 45.37 | -31.41 | 13.01 | -149.37 | 57.95 | |
Free Cash Flow | -8.43 | -10.55 | -28.41 | -33.39 | -21.56 | |
Free Cash Flow Margin | - | -787.24% | -1051.20% | -1231.31% | -797.48% | |
Free Cash Flow Per Share | -0.21 | -0.26 | -0.73 | -0.90 | -0.76 | |
Cash Interest Paid | 2.32 | 0.57 | - | - | - | |
Cash Income Tax Paid | - | - | 0.1 | 0.3 | - | |
Levered Free Cash Flow | -1.51 | -9.68 | -15.75 | - | -9.42 | |
Unlevered Free Cash Flow | -0.98 | -8.41 | -15.75 | - | -9.42 | |
Change in Net Working Capital | -2.78 | 2.71 | 1.47 | - | -1.47 | |