| Revenue | 208.38 | 181.01 | 163.73 | 140.56 | 62.66 | |
| Revenue Growth (YoY) | 15.12% | 10.55% | 16.48% | 124.33% | -44.97% | |
| Cost of Revenue | 172.11 | 147.91 | 130.35 | 108.08 | 57.67 | |
| Gross Profit | 36.27 | 33.1 | 33.38 | 32.48 | 4.99 | |
| Selling, General & Admin | 21.33 | 16.44 | 15.22 | 11.43 | 8.89 | |
| Operating Expenses | 35.79 | 25.01 | 21.03 | 15.79 | 13.43 | |
| Operating Income | 0.48 | 8.09 | 12.35 | 16.69 | -8.44 | |
| Interest Expense | -0.4 | -0.62 | -0.82 | -0.67 | -0.72 | |
| Interest & Investment Income | 1.23 | 0.96 | 0.18 | 0.26 | 0.07 | |
| Earnings From Equity Investments | -0.02 | 0.54 | 0.97 | 1.09 | -0.04 | |
| Other Non Operating Income (Expenses) | - | - | -4.02 | 12.99 | 0.12 | |
| EBT Excluding Unusual Items | 1.29 | 8.97 | 8.66 | 30.34 | -9.02 | |
| Gain (Loss) on Sale of Investments | 3.4 | - | - | - | - | |
| Gain (Loss) on Sale of Assets | - | - | - | - | 0.05 | |
| Legal Settlements | - | - | -0.85 | - | - | |
| Other Unusual Items | 0.2 | 2.48 | 3.92 | 22.5 | - | |
| Pretax Income | 4.89 | 11.46 | 11.73 | 52.84 | -8.97 | |
| Income Tax Expense | 0.36 | 0.02 | - | - | - | |
| Earnings From Continuing Operations | 4.53 | 11.43 | 11.73 | 52.84 | -8.97 | |
| Minority Interest in Earnings | -3.94 | -3.03 | -1.45 | -2.99 | -0.3 | |
| Net Income | 0.59 | 8.41 | 10.28 | 49.86 | -9.27 | |
| Preferred Dividends & Other Adjustments | - | 8.08 | - | - | - | |
| Net Income to Common | 0.59 | 0.32 | 10.28 | 49.86 | -9.27 | |
| Net Income Growth | -92.96% | -18.24% | -79.38% | - | - | |
| Shares Outstanding (Basic) | 5 | 4 | - | - | - | |
| Shares Outstanding (Diluted) | 5 | 4 | - | - | - | |
| Shares Change (YoY) | 10.28% | - | - | - | - | |
| EPS (Basic) | 0.13 | 0.08 | - | - | - | |
| EPS (Diluted) | 0.13 | 0.08 | - | - | - | |
| EPS Growth | 62.05% | - | - | - | - | |
| Free Cash Flow | -6 | 5.01 | 15.3 | 38.52 | -2.34 | |
| Free Cash Flow Per Share | -1.28 | 1.18 | - | - | - | |
| Gross Margin | 17.40% | 18.29% | 20.39% | 23.11% | 7.96% | |
| Operating Margin | 0.23% | 4.47% | 7.54% | 11.87% | -13.48% | |
| Profit Margin | 0.28% | 0.18% | 6.28% | 35.47% | -14.80% | |
| Free Cash Flow Margin | -2.88% | 2.77% | 9.34% | 27.40% | -3.74% | |
| EBITDA | 7.33 | 12.98 | 16.71 | 21.05 | -3.9 | |
| EBITDA Margin | 3.52% | 7.17% | 10.20% | 14.97% | -6.23% | |
| D&A For EBITDA | 6.86 | 4.89 | 4.35 | 4.36 | 4.54 | |
| EBIT | 0.48 | 8.09 | 12.35 | 16.69 | -8.44 | |
| EBIT Margin | 0.23% | 4.47% | 7.54% | 11.87% | -13.48% | |
| Effective Tax Rate | 7.30% | 0.18% | - | - | - | |
| Advertising Expenses | 0.66 | 0.19 | 0.17 | 0.12 | 0.07 | |