| Net Income | 0.9 | 1.77 | 1.67 |
| Depreciation & Amortization | 0 | 0.05 | 0.05 |
| Provision & Write-off of Bad Debts | 0.01 | 1.35 | 0.53 |
| Other Operating Activities | 0.69 | -0.83 | 0.48 |
| Change in Accounts Receivable | -6.28 | -16.28 | -4.55 |
| Change in Inventory | 0.23 | -0.23 | - |
| Change in Accounts Payable | 3.78 | 1.36 | 1.93 |
| Change in Unearned Revenue | -3.03 | -0.05 | 1.98 |
| Change in Other Net Operating Assets | -1.42 | 5.9 | -3.88 |
| Operating Cash Flow | -5.11 | -6.96 | -1.79 |
| Capital Expenditures | -0 | -0.01 | -0.01 |
| Investing Cash Flow | -0 | -0.01 | -0.01 |
| Short-Term Debt Issued | - | 4.89 | 1.52 |
| Long-Term Debt Issued | 11.17 | 2.32 | - |
| Total Debt Issued | 11.17 | 7.2 | 1.52 |
| Long-Term Debt Repaid | -12.43 | - | - |
| Net Debt Issued (Repaid) | -1.26 | 7.2 | 1.52 |
| Other Financing Activities | 5.57 | - | - |
| Financing Cash Flow | 4.31 | 7.2 | 1.52 |
| Foreign Exchange Rate Adjustments | -0.06 | 0.12 | 0.02 |
| Net Cash Flow | -0.86 | 0.36 | -0.26 |
| Free Cash Flow | -5.12 | -6.97 | -1.79 |
| Free Cash Flow Margin | -9.62% | -10.98% | -3.29% |
| Free Cash Flow Per Share | -0.44 | -0.62 | -0.16 |
| Cash Income Tax Paid | - | 1.24 | - |
| Levered Free Cash Flow | -5.91 | -7.96 | - |
| Unlevered Free Cash Flow | -5.57 | -7.76 | - |
| Change in Working Capital | -6.72 | -9.3 | -4.52 |