Revenue | 192.88 | 146.37 | 142.43 | 169.49 | 34.7 | |
Revenue Growth (YoY) | 31.78% | 2.77% | -15.97% | 388.40% | 7.04% | |
Cost of Revenue | 225.24 | 167.87 | 131.91 | 58.37 | 31.83 | |
Gross Profit | -32.36 | -21.5 | 10.52 | 111.12 | 2.87 | |
Selling, General & Admin | 71.24 | 39.29 | 51.51 | 43.24 | 8.25 | |
Operating Expenses | 71.24 | 39.29 | 51.51 | 43.24 | 8.25 | |
Operating Income | -103.6 | -60.79 | -40.99 | 67.88 | -5.38 | |
Interest Expense | - | -4.08 | -14.22 | -3.42 | -6.1 | |
Interest & Investment Income | - | 1.42 | 0.46 | - | - | |
Currency Exchange Gain (Loss) | - | -7.84 | -2.95 | -0.65 | -0.24 | |
Other Non Operating Income (Expenses) | 39.21 | -56.06 | -92.62 | -28.24 | -2.96 | |
EBT Excluding Unusual Items | -64.39 | -127.36 | -150.32 | 35.58 | -14.68 | |
Impairment of Goodwill | - | - | -17.9 | - | - | |
Gain (Loss) on Sale of Investments | - | 12.25 | 51.65 | 6.15 | - | |
Gain (Loss) on Sale of Assets | -0.34 | -1.78 | -1.28 | 0.85 | -1.44 | |
Asset Writedown | -3.63 | -5.27 | -75.21 | 0.06 | - | |
Other Unusual Items | - | 12.84 | - | - | - | |
Pretax Income | -68.35 | -109.32 | -193.06 | 42.64 | -16.12 | |
Income Tax Expense | -14.29 | -0.4 | -17.41 | 20.51 | 0.17 | |
Earnings From Continuing Operations | -54.06 | -108.92 | -175.64 | 22.13 | -16.29 | |
Net Income | -54.06 | -108.92 | -175.64 | 22.13 | -16.29 | |
Net Income to Common | -54.06 | -108.92 | -175.64 | 22.13 | -16.29 | |
Shares Outstanding (Basic) | 415 | 262 | 208 | 158 | 85 | |
Shares Outstanding (Diluted) | 415 | 262 | 208 | 169 | 85 | |
Shares Change (YoY) | 58.13% | 26.21% | 22.66% | 99.48% | 19.50% | |
EPS (Basic) | -0.13 | -0.42 | -0.85 | 0.14 | -0.19 | |
EPS (Diluted) | -0.13 | -0.42 | -0.85 | 0.13 | -0.19 | |
Free Cash Flow | -480.42 | -179.41 | -317.4 | -236.58 | 2.74 | |
Free Cash Flow Per Share | -1.16 | -0.68 | -1.53 | -1.40 | 0.03 | |
Gross Margin | -16.78% | -14.69% | 7.38% | 65.56% | 8.28% | |
Operating Margin | -53.71% | -41.54% | -28.78% | 40.05% | -15.49% | |
Profit Margin | -28.03% | -74.42% | -123.32% | 13.06% | -46.94% | |
Free Cash Flow Margin | -249.07% | -122.58% | -222.85% | -139.58% | 7.89% | |
EBITDA | 37.37 | 20.77 | 27.36 | 90.69 | 4.78 | |
EBITDA Margin | 19.37% | 14.19% | 19.21% | 53.51% | 13.77% | |
D&A For EBITDA | 140.97 | 81.57 | 68.35 | 22.81 | 10.16 | |
EBIT | -103.6 | -60.79 | -40.99 | 67.88 | -5.38 | |
EBIT Margin | -53.71% | -41.54% | -28.78% | 40.05% | -15.49% | |
Effective Tax Rate | - | - | - | 48.10% | - | |
Advertising Expenses | - | 0.49 | 0.33 | 0.17 | 0.04 | |