| Net Income | -79.13 | -45.31 | -54.23 | -50.33 | -53.36 | -44.44 | |
| Depreciation & Amortization | 0.58 | 0.59 | 0.62 | 0.6 | 0.58 | 0.68 | |
| Loss (Gain) From Sale of Assets | - | - | - | - | - | -0 | |
| Stock-Based Compensation | 13.67 | 16.31 | 16.27 | 12.69 | 11.69 | 6 | |
| Provision & Write-off of Bad Debts | - | - | - | - | - | -6.64 | |
| Other Operating Activities | 5.34 | -6.21 | 3.12 | -0.6 | -2.29 | 4.22 | |
| Change in Accounts Receivable | 2.07 | -0.9 | 0.39 | -0.72 | 37.21 | -40.01 | |
| Change in Accounts Payable | -5.89 | 0.5 | -0.47 | 2.02 | 3.26 | 1.78 | |
| Change in Unearned Revenue | -25.06 | -28.79 | -10.32 | -5.44 | 11.33 | 68.79 | |
| Change in Other Net Operating Assets | 1.23 | -3.83 | -4.84 | -15.26 | 0.8 | -5.09 | |
| Operating Cash Flow | -87.18 | -67.64 | -49.46 | -57.04 | 9.22 | -14.71 | |
| Capital Expenditures | -0.18 | -0.21 | -0.06 | -0.17 | -1.78 | -0.7 | |
| Sale of Property, Plant & Equipment | - | - | - | - | - | 0 | |
| Sale (Purchase) of Intangibles | - | - | - | -0.37 | -0.03 | -0 | |
| Investment in Securities | -17.78 | -21.76 | 19.35 | -19.95 | 13.54 | 13.65 | |
| Other Investing Activities | - | - | - | - | 0.01 | 0.18 | |
| Investing Cash Flow | -17.96 | -21.97 | 19.29 | -20.5 | 11.75 | 13.13 | |
| Long-Term Debt Repaid | - | - | - | - | -0.29 | -0.55 | |
| Net Debt Issued (Repaid) | - | - | - | - | -0.29 | -0.55 | |
| Issuance of Common Stock | 7.89 | 142.09 | 31.94 | 52.58 | 41.87 | 21.61 | |
| Financing Cash Flow | 7.89 | 142.09 | 31.94 | 52.58 | 41.58 | 21.06 | |
| Foreign Exchange Rate Adjustments | 0.54 | 0.06 | 0.75 | -8.12 | -0.14 | -0.46 | |
| Net Cash Flow | -96.71 | 52.54 | 2.52 | -33.08 | 62.41 | 19.02 | |
| Free Cash Flow | -87.36 | -67.85 | -49.52 | -57.22 | 7.44 | -15.41 | |
| Free Cash Flow Margin | -321.54% | -156.85% | -156.49% | -264.22% | 44.26% | -206.00% | |
| Free Cash Flow Per Share | -1.85 | -1.47 | -1.33 | -1.78 | 0.25 | -0.56 | |
| Cash Income Tax Paid | 0.9 | 0.43 | 0.8 | - | - | -4.12 | |
| Levered Free Cash Flow | -39.05 | -25.37 | -23.31 | -26.84 | -6.72 | -46.6 | |
| Unlevered Free Cash Flow | -39.05 | -25.37 | -23.31 | -26.84 | -6.71 | -46.58 | |
| Change in Working Capital | -27.64 | -33.02 | -15.24 | -19.4 | 52.6 | 25.47 | |