| Net Income | -53.19 | -30.66 | -17.14 | -22.94 | -14.79 | |
| Depreciation & Amortization | 3.88 | 3.48 | 3.48 | 4.32 | 4.84 | |
| Other Amortization | 0.03 | 0.04 | 0.04 | 0.05 | 0.07 | |
| Loss (Gain) From Sale of Assets | - | - | 0.07 | - | -0.02 | |
| Stock-Based Compensation | 2.39 | 1.03 | 1.14 | 1.08 | 0.95 | |
| Other Operating Activities | 15.01 | 11.96 | 5 | 12.44 | 8.49 | |
| Change in Accounts Receivable | -16.51 | - | - | - | 0.02 | |
| Change in Inventory | -24.18 | -3.36 | -8.84 | -7.11 | -8.19 | |
| Change in Accounts Payable | 2.1 | 0.99 | -1.7 | 0.54 | 0.11 | |
| Change in Other Net Operating Assets | -1.45 | -0.46 | -0.14 | -0.08 | 0.07 | |
| Operating Cash Flow | -71.92 | -16.98 | -18.09 | -11.7 | -8.44 | |
| Capital Expenditures | -9.05 | -2.04 | -0.71 | -1.19 | -0.04 | |
| Sale of Property, Plant & Equipment | - | - | - | - | 0.02 | |
| Investing Cash Flow | -9.05 | -2.04 | -0.71 | -1.19 | -0.03 | |
| Long-Term Debt Issued | 0.39 | - | - | - | 0.89 | |
| Long-Term Debt Repaid | -5.73 | -5.41 | -1.31 | - | - | |
| Net Debt Issued (Repaid) | -5.34 | -5.41 | -1.31 | - | 0.89 | |
| Issuance of Common Stock | 109.97 | 54.73 | 7.5 | 57.35 | 4.9 | |
| Repurchase of Common Stock | -0.06 | -0.07 | -0.21 | -0.29 | -0.04 | |
| Other Financing Activities | -4.68 | -3.17 | -0.09 | -2.19 | -0.43 | |
| Financing Cash Flow | 99.89 | 46.09 | 5.89 | 54.87 | 5.33 | |
| Foreign Exchange Rate Adjustments | -0.1 | 0.05 | -0.11 | 0.05 | 0.05 | |
| Net Cash Flow | 18.83 | 27.11 | -13.02 | 42.03 | -3.09 | |
| Free Cash Flow | -80.96 | -19.02 | -18.8 | -12.89 | -8.49 | |
| Free Cash Flow Margin | -240.21% | -107.59% | -98947.37% | -80550.00% | -102.04% | |
| Free Cash Flow Per Share | -0.26 | -0.07 | -0.09 | -0.07 | -0.05 | |
| Cash Interest Paid | 0.3 | 0.6 | 0.7 | 0.8 | 0.8 | |
| Levered Free Cash Flow | -77.05 | -6.86 | -20.94 | -6.46 | -2.03 | |
| Unlevered Free Cash Flow | -77.09 | -6.9 | -20.7 | -6.05 | -1.66 | |
| Change in Net Working Capital | 34.88 | -9.91 | 12.23 | -0.22 | -0.94 | |