| Net Income | -4.17 | -3.33 | -2.74 | 2.72 | -12.93 | -3.52 |
| Depreciation & Amortization | 0.35 | 0.32 | 0.54 | 0.25 | 0.25 | 0.03 |
| Other Amortization | - | - | 0.03 | - | - | - |
| Stock-Based Compensation | 1.75 | 1.35 | 2.9 | 1.42 | 1.31 | 1.31 |
| Other Operating Activities | -6.24 | -7.18 | -9.06 | -7.55 | 8.81 | 0.13 |
| Change in Accounts Payable | -0.3 | 0.14 | -0.01 | 0.11 | 0.03 | 0.08 |
| Change in Other Net Operating Assets | -1.14 | -0.19 | -0.78 | -0.22 | -0.1 | -0.15 |
| Operating Cash Flow | -9.75 | -8.88 | -9.11 | -3.28 | -2.63 | -2.12 |
| Capital Expenditures | -4.02 | -2.55 | -0.06 | -0 | -0.29 | -4.32 |
| Sale of Property, Plant & Equipment | 3.16 | 1.69 | - | - | - | - |
| Investing Cash Flow | -0.85 | -0.85 | -0.06 | -0 | -0.29 | -4.32 |
| Short-Term Debt Repaid | - | - | -0.01 | -0.07 | -0.05 | - |
| Long-Term Debt Repaid | - | - | -0.04 | - | - | - |
| Total Debt Repaid | - | - | -0.06 | -0.07 | -0.05 | -0.04 |
| Net Debt Issued (Repaid) | - | - | -0.06 | -0.07 | -0.05 | -0.04 |
| Issuance of Common Stock | 50 | - | 32.34 | 3.75 | 2 | 9 |
| Repurchase of Common Stock | - | - | -3.75 | - | - | - |
| Other Financing Activities | -0.55 | - | 8.97 | -0.02 | - | - |
| Financing Cash Flow | 49.45 | - | 37.5 | 3.66 | 1.95 | 8.96 |
| Miscellaneous Cash Flow Adjustments | - | - | 0.09 | - | - | - |
| Net Cash Flow | 38.84 | -9.74 | 28.42 | 0.38 | -0.96 | 2.52 |
| Free Cash Flow | -13.76 | -11.43 | -9.17 | -3.28 | -2.92 | -6.44 |
| Free Cash Flow Per Share | -1.19 | -1.82 | -1.49 | -0.54 | - | - |
| Cash Interest Paid | - | - | 0.24 | - | - | - |
| Cash Income Tax Paid | 0.05 | 0.05 | 0.43 | - | - | - |
| Levered Free Cash Flow | -10.05 | -8.32 | -2.69 | -1.22 | -1.44 | - |
| Unlevered Free Cash Flow | -10.05 | -8.32 | -2.57 | -1.22 | -1.44 | - |
| Change in Working Capital | -1.45 | -0.04 | -0.79 | -0.12 | -0.07 | -0.07 |