| Net Income | -9.66 | -4.3 | -7.94 | -7.92 | -4.36 | |
| Depreciation & Amortization | 4.42 | 3.68 | 2.37 | 0.6 | 0.29 | |
| Other Amortization | 0.21 | 0.01 | - | - | - | |
| Loss (Gain) From Sale of Assets | - | - | 0 | 0 | 0 | |
| Asset Writedown & Restructuring Costs | 0.51 | - | - | - | - | |
| Loss (Gain) From Sale of Investments | - | -0.25 | 1.04 | - | - | |
| Loss (Gain) on Equity Investments | 0.09 | - | 0.38 | 0.62 | - | |
| Stock-Based Compensation | 4.44 | 3.44 | 2.7 | 2.67 | 1.4 | |
| Provision & Write-off of Bad Debts | 0.62 | 0.2 | 0.28 | 0.05 | 0.03 | |
| Other Operating Activities | 0.27 | -2.74 | -4.91 | 0.35 | -0.23 | |
| Change in Accounts Receivable | -4.54 | -1.73 | -2.27 | -0.77 | -0.96 | |
| Change in Inventory | 1.44 | -1.55 | -0.52 | -1.15 | -0.72 | |
| Change in Accounts Payable | -0.47 | 0.58 | -0.42 | 0.1 | 0.09 | |
| Change in Other Net Operating Assets | 2.66 | -0.58 | 3.73 | 0.65 | 0.42 | |
| Operating Cash Flow | -0.02 | -3.25 | -5.55 | -4.81 | -4.03 | |
| Capital Expenditures | -0.21 | -0.27 | -0.15 | -0.17 | -0.54 | |
| Sale of Property, Plant & Equipment | - | 0 | 0 | - | - | |
| Cash Acquisitions | - | -9.94 | -2.52 | - | - | |
| Sale (Purchase) of Intangibles | -0.02 | - | -0.6 | -0.58 | -1.1 | |
| Investment in Securities | -5.3 | - | -0.25 | -4.53 | -1.1 | |
| Investing Cash Flow | -6.61 | -10.21 | -3.51 | -5.28 | -2.74 | |
| Short-Term Debt Issued | - | - | - | 0.8 | - | |
| Long-Term Debt Issued | 29.34 | 9.69 | - | - | 0.58 | |
| Total Debt Issued | 29.34 | 9.69 | - | 0.8 | 0.58 | |
| Short-Term Debt Repaid | - | - | - | -0.8 | - | |
| Long-Term Debt Repaid | -9.75 | - | - | - | - | |
| Total Debt Repaid | -9.75 | - | - | -0.8 | - | |
| Net Debt Issued (Repaid) | 19.59 | 9.69 | - | - | 0.58 | |
| Issuance of Common Stock | - | 0.91 | - | 28.94 | 0.04 | |
| Other Financing Activities | -2.22 | -0.96 | -0.63 | -0.64 | - | |
| Financing Cash Flow | 17.37 | 9.64 | -0.63 | 28.3 | 0.62 | |
| Net Cash Flow | 10.73 | -3.81 | -9.69 | 18.2 | -6.16 | |
| Free Cash Flow | -0.23 | -3.51 | -5.7 | -4.99 | -4.58 | |
| Free Cash Flow Margin | -0.27% | -5.40% | -12.44% | -20.65% | -29.38% | |
| Free Cash Flow Per Share | -0.03 | -0.42 | -0.72 | -0.68 | -0.80 | |
| Cash Interest Paid | 1.58 | 0.28 | 0 | 0 | - | |
| Levered Free Cash Flow | 1.77 | -0.1 | -2.23 | -1.62 | -4 | |
| Unlevered Free Cash Flow | 3.51 | 0.19 | -2.23 | -1.62 | -3.99 | |
| Change in Net Working Capital | 1.46 | 1.87 | -0.97 | -0.48 | 0.89 | |