| Net Income | 1.08 | 9.78 | -5.84 | -4.26 | -1.38 | -2.7 | |
| Depreciation & Amortization | 0.09 | 0.02 | 0.02 | 0 | - | - | |
| Loss (Gain) From Sale of Investments | - | - | - | -0.13 | - | - | |
| Stock-Based Compensation | 0.72 | 0.74 | 0.93 | 1.27 | - | - | |
| Other Operating Activities | -1.83 | -2.69 | 2.11 | -1.06 | -0.11 | 0.6 | |
| Change in Accounts Receivable | - | -13.82 | - | - | - | - | |
| Change in Inventory | -40.23 | -101.07 | -10.38 | -62.61 | -12.4 | - | |
| Change in Accounts Payable | 0.29 | 0.65 | 0.08 | -0.06 | 0.11 | -0.14 | |
| Change in Other Net Operating Assets | 2.73 | 1.54 | 1.62 | -1.96 | 0.07 | -0.24 | |
| Operating Cash Flow | -37.15 | -104.84 | -11.46 | -68.8 | -13.71 | -2.48 | |
| Sale (Purchase) of Intangibles | -11.66 | -0.08 | -2.17 | -13.75 | - | -3.68 | |
| Investment in Securities | -0.35 | 44.62 | 13.7 | -5.37 | 3.95 | -1 | |
| Other Investing Activities | 0.72 | 0.69 | 0.66 | 0.04 | 0.06 | -0.66 | |
| Investing Cash Flow | -11.29 | 45.24 | 12.19 | -19.09 | 4.02 | -5.34 | |
| Long-Term Debt Issued | - | - | - | 12.42 | - | 0.04 | |
| Total Debt Issued | 18.02 | - | - | 12.42 | - | 0.04 | |
| Short-Term Debt Repaid | - | - | - | - | - | -13.7 | |
| Long-Term Debt Repaid | - | -9.61 | -4.19 | -0 | - | - | |
| Total Debt Repaid | -19.36 | -9.61 | -4.19 | -0 | - | -13.7 | |
| Net Debt Issued (Repaid) | -1.34 | -9.61 | -4.19 | 12.41 | - | -13.66 | |
| Issuance of Common Stock | 56.35 | 76.47 | 15.1 | 74.12 | 5.42 | 30.22 | |
| Other Financing Activities | -0.53 | -0.26 | -1.71 | -1.46 | - | 0.87 | |
| Financing Cash Flow | 54.48 | 66.6 | 9.2 | 85.06 | 5.42 | 17.42 | |
| Foreign Exchange Rate Adjustments | 1.01 | -0.2 | 0 | -0 | -0.35 | - | |
| Net Cash Flow | 7.04 | 6.79 | 9.92 | -2.83 | -4.62 | 9.61 | |
| Cash Interest Paid | 0.44 | 0.17 | 1.35 | 0.58 | - | 0.67 | |
| Levered Free Cash Flow | -49.08 | -75.49 | 0.28 | -94.63 | -42.92 | -6.94 | |
| Unlevered Free Cash Flow | -48.81 | -75.48 | 1.3 | -94.18 | -42.92 | -6.19 | |
| Change in Net Working Capital | 37.77 | 81.06 | -4.58 | 79.42 | 42.18 | 1.08 | |