| Revenue | 102 | 93.52 | 84.73 | 58.32 | 46.42 | |
Revenue Growth (YoY) | 9.07% | 10.37% | 45.29% | 25.63% | 74.57% | |
Cost of Revenue | 47.96 | 43.58 | 39.65 | 30 | 26.23 | |
Gross Profit | 54.05 | 49.94 | 45.08 | 28.32 | 20.19 | |
Selling, General & Admin | 38.15 | 35.67 | 34.1 | 26.32 | 15.97 | |
Other Operating Expenses | 2.15 | 2.46 | 2.65 | 1.61 | 0.7 | |
Operating Expenses | 57.63 | 50.82 | 45.86 | 33.33 | 20.62 | |
Operating Income | -3.59 | -0.89 | -0.78 | -5.01 | -0.43 | |
Interest Expense | -2.32 | -1.81 | -0.67 | -0.25 | -0.35 | |
Interest & Investment Income | - | - | 0.01 | 0.06 | 0.01 | |
Currency Exchange Gain (Loss) | -0.41 | 0.07 | -0.13 | -0.16 | - | |
Other Non Operating Income (Expenses) | -0.09 | -0.05 | 0.01 | - | - | |
EBT Excluding Unusual Items | -6.41 | -2.68 | -1.55 | -5.35 | -0.77 | |
Merger & Restructuring Charges | -0.16 | - | -0.91 | -1.35 | -2.21 | |
Gain (Loss) on Sale of Assets | - | - | - | -0.09 | - | |
Other Unusual Items | -0.13 | -0.25 | 0.53 | 0.1 | -10.29 | |
Pretax Income | -6.7 | -2.93 | -1.93 | -6.69 | -13.28 | |
Income Tax Expense | -1.55 | 0.91 | 1.56 | 0.83 | 1.2 | |
Earnings From Continuing Operations | -5.15 | -3.84 | -3.48 | -7.51 | -14.48 | |
Earnings From Discontinued Operations | - | - | - | - | -0.09 | |
Net Income | -5.15 | -3.84 | -3.48 | -7.51 | -14.57 | |
Net Income to Common | -5.15 | -3.84 | -3.48 | -7.51 | -14.57 | |
Shares Outstanding (Basic) | 24 | 23 | 21 | 20 | 9 | |
Shares Outstanding (Diluted) | 24 | 23 | 21 | 20 | 9 | |
Shares Change (YoY) | 7.52% | 5.61% | 9.74% | 126.74% | 17.81% | |
EPS (Basic) | -0.21 | -0.17 | -0.16 | -0.39 | -1.69 | |
EPS (Diluted) | -0.21 | -0.17 | -0.16 | -0.39 | -1.69 | |
Free Cash Flow | 10.1 | 11.41 | 5.21 | -0.01 | 6.02 | |
Free Cash Flow Per Share | 0.42 | 0.51 | 0.24 | - | 0.70 | |
Gross Margin | 52.99% | 53.40% | 53.20% | 48.56% | 43.49% | |
Operating Margin | -3.52% | -0.95% | -0.92% | -8.58% | -0.92% | |
Profit Margin | -5.05% | -4.10% | -4.11% | -12.88% | -31.38% | |
Free Cash Flow Margin | 9.91% | 12.20% | 6.15% | -0.01% | 12.96% | |
EBITDA | 3.54 | 5.94 | 4.29 | -1.95 | 1.69 | |
EBITDA Margin | 3.47% | 6.35% | 5.06% | -3.33% | 3.65% | |
D&A For EBITDA | 7.13 | 6.82 | 5.06 | 3.06 | 2.12 | |
EBIT | -3.59 | -0.89 | -0.78 | -5.01 | -0.43 | |
EBIT Margin | -3.52% | -0.95% | -0.92% | -8.58% | -0.92% | |