| Net Income | - | -12.21 | -12.03 | -10.42 | -7.89 | |
| Depreciation & Amortization | - | 0.36 | 0.24 | 0.12 | 0.04 | |
| Loss (Gain) From Sale of Assets | - | 0.02 | 0.14 | - | - | |
| Stock-Based Compensation | - | 1.22 | 1.05 | 0.75 | 0.78 | |
| Other Operating Activities | - | 0 | 0.02 | 0.03 | -0.01 | |
| Change in Accounts Receivable | - | - | 0.13 | 0.02 | 0.06 | |
| Change in Accounts Payable | - | 0.16 | -0.17 | 0.1 | 0.34 | |
| Change in Unearned Revenue | - | - | -0.34 | 0.23 | 0.01 | |
| Change in Other Net Operating Assets | - | 0.32 | 0.46 | -0.6 | -0.1 | |
| Operating Cash Flow | - | -10.13 | -10.51 | -9.77 | -6.76 | |
| Capital Expenditures | - | -0.25 | -0.94 | -0.35 | -0.06 | |
| Investing Cash Flow | - | -0.25 | -0.94 | -0.35 | -0.06 | |
| Issuance of Common Stock | - | 1.32 | 8.93 | 17.46 | 7.26 | |
| Repurchase of Common Stock | - | -0.03 | -0.01 | -0.09 | -0.13 | |
| Financing Cash Flow | - | 1.29 | 8.91 | 17.37 | 7.13 | |
| Foreign Exchange Rate Adjustments | - | 0 | -0.01 | - | - | |
| Net Cash Flow | - | -9.09 | -2.54 | 7.25 | 0.3 | |
| Free Cash Flow | - | -10.38 | -11.45 | -10.12 | -6.82 | |
| Free Cash Flow Margin | - | - | -1993.62% | -3439.01% | -1035.47% | |
| Free Cash Flow Per Share | - | -33.05 | -44.59 | -54.84 | -45.16 | |
| Levered Free Cash Flow | - | -5.95 | -7.02 | -6.22 | -3.86 | |
| Unlevered Free Cash Flow | - | -5.95 | -7.02 | -6.22 | -3.86 | |
| Change in Net Working Capital | -0.38 | -0.08 | -0.07 | 0.23 | -0.31 | |