Net Income | -4.39 | -3.7 | -3.91 | 3.9 | -3.04 | |
Depreciation & Amortization | 0.01 | - | - | - | - | |
Other Amortization | - | - | - | - | 0.27 | |
Loss (Gain) From Sale of Investments | 0 | 0 | 0.44 | -6.91 | 0.01 | |
Stock-Based Compensation | - | 0.1 | 0.07 | 0.19 | 1.19 | |
Provision & Write-off of Bad Debts | - | - | -0.02 | -0.15 | 0.17 | |
Other Operating Activities | - | - | - | -0.02 | 0.34 | |
Change in Accounts Payable | 0.63 | 0.34 | -0.05 | 0.29 | 0.07 | |
Change in Unearned Revenue | -0.07 | -0.07 | -0.07 | 0.48 | - | |
Change in Other Net Operating Assets | -0.01 | 0.03 | 0.05 | -0.04 | -0.14 | |
Operating Cash Flow | -3.83 | -3.22 | -3.5 | -2.28 | -1.16 | |
Investment in Securities | 0.97 | -4.15 | 0.07 | 7.02 | - | |
Other Investing Activities | - | - | 0.02 | 0.17 | 0.04 | |
Investing Cash Flow | 0.97 | -4.15 | 0.09 | 7.19 | 0.04 | |
Short-Term Debt Issued | - | - | - | 0 | 0.04 | |
Long-Term Debt Issued | - | - | - | - | 0.02 | |
Total Debt Issued | - | - | - | 0 | 0.05 | |
Short-Term Debt Repaid | - | - | - | -0 | -0.04 | |
Total Debt Repaid | - | - | - | -0 | -0.04 | |
Net Debt Issued (Repaid) | - | - | - | - | 0.02 | |
Issuance of Common Stock | 3.41 | - | 4.94 | - | 2.12 | |
Repurchase of Common Stock | -0.17 | -0.47 | - | - | - | |
Other Financing Activities | - | - | - | -0.48 | - | |
Financing Cash Flow | 3.24 | -0.47 | 4.94 | 3.79 | 2.13 | |
Net Cash Flow | 0.38 | -7.84 | 1.53 | 8.71 | 1.02 | |
Cash Interest Paid | - | 0 | 0 | - | 0 | |
Cash Income Tax Paid | - | - | 0.03 | - | - | |
Levered Free Cash Flow | -2.07 | -1.78 | -2.24 | -1.1 | 0.16 | |
Unlevered Free Cash Flow | -2.07 | -1.78 | -2.23 | -1.1 | 0.06 | |
Change in Net Working Capital | -0.87 | -0.53 | 0.11 | -0.52 | -0.15 | |