BDVB Income Statement

Financials in millions USD. Fiscal year is January - December.

Millions USD. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2016	FY 2015	FY 2014
Period Ending	Sep '17 Sep 24, 2017	Dec '16 Dec 25, 2016	Dec '15 Dec 27, 2015	Dec '14 Dec 28, 2014
Revenue	18.65	20.74	27.69	22.02
Revenue Growth (YoY)	-17.33%	-25.08%	25.73%	-
Cost of Revenue	14.59	15.94	22.31	16.37
Gross Profit	4.07	4.8	5.37	5.65
Selling, General & Admin	2.74	4.06	5.17	3.76
Other Operating Expenses	4.41	5.5	6.2	4.76
Operating Expenses	9.33	13.28	17.83	14
Operating Income	-5.27	-8.47	-12.45	-8.35
Other Non Operating Income (Expenses)	0.06	0.01	0.04	0.02
EBT Excluding Unusual Items	-5.21	-8.46	-12.41	-8.34
Merger & Restructuring Charges	-0.6	-0.6	-10.8	-
Gain (Loss) on Sale of Assets	0.4	0.4	-0.6	-0.56
Asset Writedown	-5.96	-2.75	-2.74	-
Pretax Income	-11.37	-11.41	-26.56	-8.89
Net Income	-11.45	-11.41	-26.56	-8.89
Net Income to Common	-11.45	-11.41	-26.56	-8.89
Shares Outstanding (Basic)	27	26	26	-
Shares Outstanding (Diluted)	27	26	26	-
Shares Change (YoY)	1.07%	0.95%	-	-
EPS (Basic)	-0.43	-0.43	-1.01	-
EPS (Diluted)	-0.43	-0.43	-1.01	-
Free Cash Flow	-4.41	-10.29	-21.27	-19.95
Free Cash Flow Per Share	-0.16	-0.39	-0.81	-
Gross Margin	21.80%	23.15%	19.41%	25.64%
Operating Margin	-28.24%	-40.86%	-44.99%	-37.94%
Profit Margin	-61.38%	-55.01%	-95.92%	-40.39%
Free Cash Flow Margin	-23.62%	-49.62%	-76.82%	-90.58%
EBITDA	-3.09	-5.12	-7.79	-4.87
EBITDA Margin	-16.55%	-24.69%	-28.16%	-22.11%
D&A For EBITDA	2.18	3.35	4.66	3.49
EBIT	-5.27	-8.47	-12.45	-8.35
EBIT Margin	-28.24%	-40.86%	-44.99%	-37.94%
Advertising Expenses	-	1.1	2.7	1.8

Source: S&P Global Market Intelligence. Standard template. Financial Sources.