Net Income | - | -75.84 | -73.33 | 23.4 | -16.67 | |
Depreciation & Amortization | - | 4.88 | 3.63 | 0.74 | 0.3 | |
Other Amortization | - | 6.2 | 2.58 | - | - | |
Loss (Gain) From Sale of Assets | - | 1.59 | - | - | - | |
Loss (Gain) From Sale of Investments | - | 0.09 | 0.15 | -0 | - | |
Stock-Based Compensation | - | 7.91 | 5.22 | 1.66 | 0.01 | |
Other Operating Activities | - | 1.42 | -34.5 | -75.15 | 3.21 | |
Change in Accounts Receivable | - | -6.98 | -4.94 | -2.97 | -0.23 | |
Change in Inventory | - | 22.05 | -31.29 | -29.97 | -0.3 | |
Change in Accounts Payable | - | -0.13 | -7.27 | 9.01 | -0.31 | |
Change in Other Net Operating Assets | - | -0.47 | 11.78 | -15.6 | 1.65 | |
Operating Cash Flow | - | -39.29 | -127.96 | -88.9 | -12.34 | |
Capital Expenditures | - | -1.39 | -14.11 | -4.92 | -0.41 | |
Sale of Property, Plant & Equipment | - | 1.3 | - | - | - | |
Investment in Securities | - | 50.72 | 96.82 | -150.23 | - | |
Investing Cash Flow | - | 50.63 | 82.71 | -155.14 | -0.41 | |
Short-Term Debt Issued | - | 3.77 | 3.63 | - | 0.03 | |
Long-Term Debt Issued | - | - | 60.61 | - | 13.63 | |
Total Debt Issued | - | 3.77 | 64.24 | - | 13.66 | |
Short-Term Debt Repaid | - | -4.83 | -1.56 | - | - | |
Long-Term Debt Repaid | - | -35.83 | -1.39 | -0.44 | -0.15 | |
Total Debt Repaid | - | -40.66 | -2.95 | -0.44 | -0.15 | |
Net Debt Issued (Repaid) | - | -36.89 | 61.29 | -0.44 | 13.51 | |
Issuance of Common Stock | - | 1.21 | 4.32 | 196.01 | 0.01 | |
Repurchase of Common Stock | - | -1.06 | -0.45 | -0.34 | -0 | |
Other Financing Activities | - | -1.64 | -0.4 | 20.72 | - | |
Financing Cash Flow | - | -38.38 | 64.75 | 252.86 | 23.09 | |
Net Cash Flow | - | -27.04 | 19.5 | 8.82 | 10.34 | |
Free Cash Flow | - | -40.67 | -142.07 | -93.81 | -12.75 | |
Free Cash Flow Margin | - | -91.35% | -390.57% | -1858.36% | -482.58% | |
Free Cash Flow Per Share | - | -7.03 | -24.45 | -26.11 | -5.31 | |
Cash Interest Paid | - | 1.52 | - | - | - | |
Levered Free Cash Flow | - | -10.44 | -102.29 | -84.69 | 1.41 | |
Unlevered Free Cash Flow | - | -10.69 | -102.04 | -84.66 | 1.41 | |
Change in Net Working Capital | -0.9 | -18.52 | 27.18 | 48.92 | -8.92 | |