Net Income | -10.12 | -7.33 | -5.03 | -5.44 |
Depreciation & Amortization | 0 | 0.02 | 0.04 | 0.04 |
Other Amortization | 1.05 | 1.45 | 0.68 | 1.02 |
Loss (Gain) From Sale of Assets | 0 | 0.01 | - | - |
Asset Writedown & Restructuring Costs | - | - | - | 1.22 |
Loss (Gain) on Equity Investments | 0.01 | - | - | - |
Stock-Based Compensation | 0.07 | 0.12 | - | - |
Other Operating Activities | 1.36 | 0.51 | - | - |
Change in Accounts Receivable | 0.01 | -0.66 | 0.01 | - |
Change in Accounts Payable | 1.4 | -0.53 | 0.53 | -0.01 |
Change in Unearned Revenue | -0.04 | 0.1 | -0.05 | 0.01 |
Change in Other Net Operating Assets | 0.17 | -0.31 | 0.03 | 0.06 |
Operating Cash Flow | -5.08 | -5.73 | -3.79 | -3.11 |
Capital Expenditures | - | -0.01 | -0 | -0.03 |
Sale of Property, Plant & Equipment | 0 | - | - | - |
Cash Acquisitions | - | 0.42 | - | - |
Sale (Purchase) of Intangibles | -0.53 | -1.02 | -2.35 | -1.72 |
Investment in Securities | -0.5 | - | - | - |
Other Investing Activities | - | 1.59 | -1.93 | - |
Investing Cash Flow | -1.03 | 0.98 | -4.29 | -1.74 |
Short-Term Debt Issued | 4.09 | 1.28 | 8.13 | 6.99 |
Total Debt Issued | 4.09 | 1.28 | 8.13 | 6.99 |
Net Debt Issued (Repaid) | 4.09 | 1.28 | 8.13 | 6.99 |
Issuance of Common Stock | 0.32 | 1.91 | - | - |
Other Financing Activities | - | - | - | -2.09 |
Financing Cash Flow | 6.85 | 4.79 | 8.13 | 4.91 |
Net Cash Flow | 0.74 | 0.04 | 0.05 | 0.05 |
Free Cash Flow | -5.08 | -5.74 | -3.8 | -3.13 |
Free Cash Flow Margin | -1013.15% | -1251.37% | -991.43% | -1780.79% |
Free Cash Flow Per Share | -1.11 | -25.15 | -53.02 | - |
Cash Interest Paid | 0.09 | 0 | 0 | 0 |
Levered Free Cash Flow | -3.57 | -2.19 | -6.13 | - |
Unlevered Free Cash Flow | -3.54 | -2.16 | -6.09 | - |
Change in Net Working Capital | -0.84 | -0.83 | 1.39 | - |