| Net Income | 1,723 | 1,688 | -241.36 | -115.33 |
| Depreciation & Amortization | 2.6 | 2.29 | 1.19 | 1.23 |
| Other Amortization | 1.36 | 2.07 | 4.9 | - |
| Loss (Gain) From Sale of Assets | 0.01 | 0.01 | 0 | 0.02 |
| Loss (Gain) on Equity Investments | - | - | 1.63 | - |
| Stock-Based Compensation | 54.57 | 58.52 | 24.85 | 17.79 |
| Other Operating Activities | -1,997 | -1,997 | 0.13 | 1.62 |
| Change in Accounts Receivable | 0.56 | 0.38 | -0.54 | 0.13 |
| Change in Accounts Payable | 13.5 | 17.9 | 2.11 | -0.38 |
| Change in Unearned Revenue | - | - | -0.17 | -1.1 |
| Change in Other Net Operating Assets | 34.12 | 33.77 | 13.94 | 5.21 |
| Operating Cash Flow | -167.25 | -194.41 | -193.31 | -90.81 |
| Capital Expenditures | -1.5 | -2.6 | -4.59 | -0.69 |
| Investing Cash Flow | -1.5 | -2.6 | -4.59 | -0.69 |
| Issuance of Common Stock | 32.95 | 71.68 | 202.32 | - |
| Other Financing Activities | -0.13 | - | -0.36 | 91.5 |
| Financing Cash Flow | 132.79 | 71.68 | 201.96 | 91.5 |
| Net Cash Flow | -35.96 | -125.33 | 4.06 | - |
| Free Cash Flow | -168.75 | -197.01 | -197.9 | -91.5 |
| Free Cash Flow Margin | -84376.50% | -98503.00% | -10994.56% | -6957.95% |
| Free Cash Flow Per Share | -10.93 | -13.15 | -16.80 | - |
| Cash Interest Paid | 5.91 | 11.51 | 26.72 | - |
| Cash Income Tax Paid | 0 | 0 | 0 | 0 |
| Levered Free Cash Flow | -80.62 | -118.26 | -106.38 | - |
| Unlevered Free Cash Flow | -76.95 | -111.89 | -91.38 | - |
| Change in Net Working Capital | -12.67 | 5.48 | -24.17 | - |