| Net Income | -43.37 | -39.19 | -24.81 | -21.86 | -21.67 |
| Depreciation & Amortization | 0.77 | 0.31 | 1.86 | 0.39 | 0.04 |
| Other Amortization | 0.47 | 1.68 | 1.81 | 0.01 | - |
| Asset Writedown & Restructuring Costs | - | - | 1.47 | - | - |
| Stock-Based Compensation | 14.18 | 14.55 | 0.54 | 0.2 | 0.01 |
| Other Operating Activities | 0.22 | 0.22 | 1.82 | 0.27 | 11.04 |
| Change in Accounts Receivable | -0.12 | -0.08 | 0.02 | -0.02 | - |
| Change in Inventory | 0.43 | 0.46 | -0.16 | -0.15 | -0.46 |
| Change in Accounts Payable | 0.93 | 0.87 | 1.89 | -0.17 | 0.34 |
| Change in Unearned Revenue | -0.07 | 0.02 | - | - | - |
| Change in Other Net Operating Assets | -0.36 | -0.39 | -0.42 | -0.06 | -0.01 |
| Operating Cash Flow | -26.93 | -21.54 | -15.97 | -21.4 | -10.71 |
| Capital Expenditures | -13.71 | -10.25 | -0 | -3.64 | -0.16 |
| Other Investing Activities | 0.1 | -0.07 | - | -0.42 | -0.1 |
| Investing Cash Flow | -13.61 | -10.32 | -0 | -4.06 | -0.26 |
| Short-Term Debt Issued | - | 4.84 | 3.32 | - | - |
| Long-Term Debt Issued | - | - | 0.75 | 6.96 | - |
| Total Debt Issued | - | 4.84 | 4.07 | 6.96 | - |
| Short-Term Debt Repaid | - | -0.07 | -0.45 | - | - |
| Long-Term Debt Repaid | - | -3.03 | -3.46 | -0.63 | - |
| Total Debt Repaid | -3.32 | -3.1 | -3.91 | -0.63 | - |
| Net Debt Issued (Repaid) | -3.32 | 1.74 | 0.15 | 6.33 | - |
| Issuance of Common Stock | 245.29 | 157.53 | 15.4 | 12.89 | 7.93 |
| Repurchase of Common Stock | - | - | -0 | - | - |
| Other Financing Activities | -4.1 | -4.15 | -2.29 | - | - |
| Financing Cash Flow | 237.87 | 155.12 | 13.27 | 20.21 | 18.93 |
| Miscellaneous Cash Flow Adjustments | - | - | - | - | 0 |
| Net Cash Flow | 197.33 | 123.26 | -2.71 | -5.25 | 7.97 |
| Free Cash Flow | -40.64 | -31.79 | -15.98 | -25.05 | -10.87 |
| Free Cash Flow Margin | -3110.97% | -1754.20% | -7697.51% | -23231.28% | - |
| Free Cash Flow Per Share | -0.91 | -0.87 | -1.13 | -3.63 | -1.55 |
| Cash Interest Paid | 0.2 | 0.2 | 0.51 | 0.62 | - |
| Levered Free Cash Flow | -25.91 | -15.33 | -7.86 | -16.93 | - |
| Unlevered Free Cash Flow | -26.37 | -16.58 | -8.26 | -16.54 | - |
| Change in Net Working Capital | -0.51 | -2.74 | -1.38 | 0.39 | - |