| Net Income | -41.82 | -37.92 | -21.75 | -19.56 | -18.21 | -13.88 | |
| Depreciation & Amortization | 0.42 | 0.4 | 0.34 | 0.38 | 0.39 | 0.42 | |
| Loss (Gain) From Sale of Investments | - | - | 0 | 0 | 0.01 | -0.02 | |
| Stock-Based Compensation | 22.17 | 17.43 | 0.83 | 0.45 | 0.87 | 0.63 | |
| Other Operating Activities | -0.76 | -0.76 | - | - | - | - | |
| Change in Accounts Receivable | 0 | 0.2 | -0.18 | -0.05 | 0 | 0.03 | |
| Change in Accounts Payable | -1.93 | -2.38 | 0.94 | 1.36 | 1.09 | 0.06 | |
| Change in Other Net Operating Assets | -0.43 | -0.55 | 0.41 | -0.59 | -0.05 | -0.08 | |
| Operating Cash Flow | -22.35 | -23.59 | -19.4 | -18.01 | -15.9 | -12.83 | |
| Capital Expenditures | -0.02 | -0.02 | -0.18 | -0 | -0.01 | -0.22 | |
| Investing Cash Flow | -0.02 | -0.02 | -0.18 | -0 | -0.01 | -0.22 | |
| Issuance of Common Stock | 51.15 | 72.8 | 73.92 | 17.88 | - | 25.75 | |
| Other Financing Activities | -2.32 | -2.32 | -5.89 | -1.87 | - | -3.23 | |
| Financing Cash Flow | 48.83 | 70.49 | 68.03 | 16.02 | - | 22.52 | |
| Foreign Exchange Rate Adjustments | 0.23 | 0.05 | -0.01 | 0.41 | 0.2 | 0.5 | |
| Net Cash Flow | 26.69 | 46.93 | 48.44 | -1.59 | -15.71 | 9.97 | |
| Free Cash Flow | -22.37 | -23.61 | -19.58 | -18.01 | -15.91 | -13.05 | |
| Free Cash Flow Margin | - | - | - | -24017.33% | -21797.26% | -22123.73% | |
| Free Cash Flow Per Share | -0.56 | -0.65 | -1.07 | -13.00 | -33.10 | -51.66 | |
| Levered Free Cash Flow | -8.87 | -11.46 | -11.68 | -10.19 | -8.72 | -7.28 | |
| Unlevered Free Cash Flow | -8.87 | -11.46 | -11.68 | -10.16 | -8.7 | -7.28 | |
| Change in Working Capital | -2.36 | -2.73 | 1.17 | 0.71 | 1.04 | 0.01 | |