| Net Income | -16.33 | -11.79 | -7.91 | -7.5 | -7.84 | -14.42 | |
| Depreciation & Amortization | - | - | - | - | - | 0.1 | |
| Asset Writedown & Restructuring Costs | - | - | - | - | - | 1.17 | |
| Stock-Based Compensation | 4.62 | 2.15 | 1.3 | 0.89 | 1.08 | 0.07 | |
| Change in Accounts Receivable | - | - | - | - | - | 0.4 | |
| Change in Accounts Payable | 0.4 | 0.19 | 0.35 | 0.19 | -0.14 | 0.03 | |
| Change in Other Net Operating Assets | -0.63 | -0.05 | -0.23 | -0.35 | -4.14 | 4.07 | |
| Operating Cash Flow | -11.94 | -9.49 | -6.48 | -6.76 | -11.04 | -8.57 | |
| Sale (Purchase) of Intangibles | -0.01 | - | -0 | -0.01 | -0.02 | -0.21 | |
| Investing Cash Flow | -0.01 | - | -0 | -0.01 | -0.02 | -0.21 | |
| Issuance of Common Stock | 143.22 | 21.45 | 6.41 | 11.03 | 15.09 | 12.35 | |
| Repurchase of Common Stock | -0.79 | -0.57 | -0.22 | -0.1 | -0.82 | - | |
| Other Financing Activities | -3.79 | - | - | - | - | - | |
| Financing Cash Flow | 138.64 | 20.89 | 6.18 | 10.92 | 14.27 | 12.35 | |
| Net Cash Flow | 126.7 | 11.39 | -0.3 | 4.15 | 3.22 | 3.57 | |
| Levered Free Cash Flow | -7.6 | -6.23 | -4.26 | -3.55 | -8.28 | -1.21 | |
| Unlevered Free Cash Flow | -7.6 | -6.23 | -4.26 | -3.55 | -8.28 | -1.21 | |
| Change in Working Capital | -0.23 | 0.14 | 0.12 | -0.15 | -4.28 | 4.51 | |