| Net Income | -39.15 | -26.95 | -19.13 | -17.27 | -17.31 | -1.7 |
| Depreciation & Amortization | 0.46 | 0.34 | 0.25 | 0.21 | 0.12 | 0.01 |
| Stock-Based Compensation | 1.16 | 1.17 | 1.47 | 2.17 | 0.78 | 0.09 |
| Other Operating Activities | 14.79 | 4.14 | 0.32 | 1.03 | 6.87 | 0.23 |
| Change in Accounts Receivable | -1.13 | -1.13 | -1 | -0.57 | -0.19 | -0.44 |
| Change in Accounts Payable | -0.14 | -0.14 | 1.16 | 0.21 | 1.4 | 0.21 |
| Change in Other Net Operating Assets | -0.01 | - | - | - | 0.46 | - |
| Operating Cash Flow | -24.03 | -22.57 | -16.94 | -14.22 | -7.87 | -1.61 |
| Capital Expenditures | -0.23 | -0.24 | -0.35 | -0.32 | -0.23 | -0.04 |
| Sale (Purchase) of Intangibles | - | - | - | - | -0 | -0.01 |
| Investing Cash Flow | -0.23 | -0.24 | -0.35 | -0.32 | -0.23 | -0.05 |
| Short-Term Debt Issued | - | - | - | - | - | 0.08 |
| Total Debt Issued | - | - | - | - | - | 0.08 |
| Short-Term Debt Repaid | - | - | - | - | -0.08 | - |
| Long-Term Debt Repaid | - | -0.11 | -0.05 | -0.09 | -0.07 | -0.01 |
| Total Debt Repaid | -0.25 | -0.11 | -0.05 | -0.09 | -0.16 | -0.01 |
| Net Debt Issued (Repaid) | -0.25 | -0.11 | -0.05 | -0.09 | -0.16 | 0.06 |
| Issuance of Common Stock | 82.58 | 52.41 | 23.9 | 7.05 | 20.45 | 3.31 |
| Other Financing Activities | -2.4 | -2.99 | -1.58 | 0.3 | 2.78 | -0.01 |
| Financing Cash Flow | 79.93 | 49.3 | 22.26 | 7.26 | 23.07 | 3.36 |
| Foreign Exchange Rate Adjustments | -1.37 | -1.72 | 0.69 | -0.53 | -0.38 | 0.02 |
| Net Cash Flow | 54.29 | 24.76 | 5.66 | -7.81 | 14.59 | 1.72 |
| Free Cash Flow | -24.26 | -22.81 | -17.29 | -14.54 | -8.1 | -1.65 |
| Free Cash Flow Per Share | -0.34 | -0.33 | -0.30 | -0.30 | -0.22 | -0.13 |
| Cash Interest Paid | - | - | - | - | - | 0.01 |
| Levered Free Cash Flow | -15.99 | -12.73 | -9.79 | -6.61 | -4.33 | - |
| Unlevered Free Cash Flow | -15.96 | -12.7 | -9.78 | -6.59 | -4.31 | - |
| Change in Net Working Capital | 1.39 | -0.93 | -1 | -1.61 | -1.4 | - |