| Revenue | 87.17 | 140.02 | 97.31 | 130.91 | 71.03 | |
| Revenue Growth (YoY) | -37.75% | 43.90% | -25.67% | 84.31% | 183.82% | |
| Cost of Revenue | 83.63 | 127.27 | 89.01 | 112.33 | 63.56 | |
| Gross Profit | 3.53 | 12.75 | 8.3 | 18.57 | 7.47 | |
| Selling, General & Admin | 8.8 | 5.53 | 4.73 | 3.15 | 2.82 | |
| Other Operating Expenses | - | 1.25 | 0.33 | - | - | |
| Operating Expenses | 8.8 | 6.77 | 5.06 | 3.64 | 3.24 | |
| Operating Income | -5.27 | 5.98 | 3.24 | 14.93 | 4.23 | |
| Interest Expense | - | -0 | -0.01 | -0.02 | -0.07 | |
| Interest & Investment Income | 0.07 | 0.08 | 0.04 | 0.05 | 0.02 | |
| Currency Exchange Gain (Loss) | -0.01 | -0.21 | -0.1 | -0.1 | 0.07 | |
| Other Non Operating Income (Expenses) | 0.04 | 0.09 | 0.25 | 0.15 | 0.1 | |
| EBT Excluding Unusual Items | -5.18 | 5.94 | 3.42 | 15.01 | 4.34 | |
| Impairment of Goodwill | - | - | -0.29 | - | - | |
| Gain (Loss) on Sale of Investments | - | - | - | -0.11 | -0.09 | |
| Gain (Loss) on Sale of Assets | - | - | - | -0.01 | 0 | |
| Other Unusual Items | - | - | 0.01 | 0.12 | 0.19 | |
| Pretax Income | -5.18 | 5.99 | 3.14 | 15.02 | 4.45 | |
| Income Tax Expense | -0.36 | 1.38 | 0.69 | 2.46 | 0.72 | |
| Earnings From Continuing Operations | -4.82 | 4.61 | 2.45 | 12.56 | 3.73 | |
| Minority Interest in Earnings | -0.01 | -0.03 | -0.02 | -0.1 | -0.03 | |
| Net Income | -4.83 | 4.58 | 2.43 | 12.46 | 3.7 | |
| Net Income to Common | -4.83 | 4.58 | 2.43 | 12.46 | 3.7 | |
| Net Income Growth | - | 88.74% | -80.53% | 236.78% | 852.03% | |
| Shares Outstanding (Basic) | 22 | 20 | 20 | 0 | 0 | |
| Shares Outstanding (Diluted) | 22 | 20 | 20 | 0 | 0 | |
| Shares Change (YoY) | 11.90% | - | 12723.06% | - | -22.02% | |
| EPS (Basic) | -0.22 | 0.23 | 0.12 | 79.86 | 23.71 | |
| EPS (Diluted) | -0.22 | 0.23 | 0.12 | 79.86 | 23.71 | |
| EPS Growth | - | 90.72% | -99.85% | 236.78% | 1120.80% | |
| Free Cash Flow | -1.84 | 7.34 | 0.94 | 15.27 | 3.17 | |
| Free Cash Flow Per Share | -0.08 | 0.37 | 0.05 | 97.90 | 20.35 | |
| Gross Margin | 4.05% | 9.11% | 8.53% | 14.19% | 10.51% | |
| Operating Margin | -6.05% | 4.27% | 3.33% | 11.41% | 5.96% | |
| Profit Margin | -5.54% | 3.27% | 2.49% | 9.52% | 5.21% | |
| Free Cash Flow Margin | -2.12% | 5.24% | 0.96% | 11.66% | 4.47% | |
| EBITDA | -5.21 | 6.15 | 3.43 | 15.11 | 4.35 | |
| EBITDA Margin | -5.98% | 4.39% | 3.53% | 11.54% | 6.13% | |
| D&A For EBITDA | 0.06 | 0.16 | 0.19 | 0.17 | 0.12 | |
| EBIT | -5.27 | 5.98 | 3.24 | 14.93 | 4.23 | |
| EBIT Margin | -6.05% | 4.27% | 3.33% | 11.41% | 5.96% | |
| Effective Tax Rate | - | 23.05% | 21.95% | 16.39% | 16.21% | |
| Revenue as Reported | 87.17 | 140.02 | 97.31 | 130.91 | 71.03 | |
| Advertising Expenses | 0 | 0.01 | 0.01 | - | - | |