| Revenue | 2.26 | 3.14 | 4.54 | 3.99 | 5.15 | 6.54 | |
| Revenue Growth (YoY) | -38.77% | -30.89% | 13.80% | -22.57% | -21.19% | -84.35% | |
| Cost of Revenue | 2.87 | 3.61 | 3.99 | 4.14 | 4.97 | 3.68 | |
| Gross Profit | -0.62 | -0.48 | 0.55 | -0.15 | 0.18 | 2.86 | |
| Selling, General & Admin | 3.42 | 5.28 | 11.81 | 9.69 | 5.9 | 3.78 | |
| Operating Expenses | 3.38 | 5.37 | 14.96 | 21.37 | 10.11 | 20.27 | |
| Operating Income | -4 | -5.85 | -14.41 | -21.51 | -9.94 | -17.41 | |
| Interest Expense | - | - | -0.25 | -0.13 | -0.01 | - | |
| Interest & Investment Income | 0.19 | 0.19 | - | - | - | - | |
| Currency Exchange Gain (Loss) | -0.12 | -0.12 | - | - | - | - | |
| Other Non Operating Income (Expenses) | 0.05 | -0.05 | 0.12 | -0.14 | 0.17 | -0 | |
| EBT Excluding Unusual Items | -3.88 | -5.83 | -14.55 | -21.79 | -9.77 | -17.41 | |
| Gain (Loss) on Sale of Investments | - | - | -0.13 | - | - | - | |
| Gain (Loss) on Sale of Assets | 0.65 | 0.36 | 0.15 | -6.13 | - | - | |
| Asset Writedown | - | - | -0.03 | -1.01 | -0.86 | -0.33 | |
| Legal Settlements | - | - | -8.4 | - | - | - | |
| Other Unusual Items | - | - | - | - | -0.68 | - | |
| Pretax Income | -3.23 | -5.47 | -22.96 | -28.93 | -11.3 | -17.74 | |
| Income Tax Expense | - | - | 0.14 | - | 0 | 0.19 | |
| Earnings From Continuing Operations | -3.23 | -5.47 | -23.1 | -28.93 | -11.3 | -17.93 | |
| Minority Interest in Earnings | 0.23 | 0.36 | 0.1 | 0.67 | 0.4 | 1.48 | |
| Net Income | -3 | -5.11 | -23 | -28.26 | -10.9 | -16.45 | |
| Net Income to Common | -3 | -5.11 | -23 | -28.26 | -10.9 | -16.45 | |
| Shares Outstanding (Basic) | 4 | 2 | 2 | 2 | 1 | 0 | |
| Shares Outstanding (Diluted) | 4 | 2 | 2 | 2 | 1 | 0 | |
| Shares Change (YoY) | -64.36% | 17.97% | 17.85% | 107.59% | 150.83% | 19.37% | |
| EPS (Basic) | -0.86 | -2.05 | -10.89 | -15.77 | -12.62 | -47.79 | |
| EPS (Diluted) | -0.86 | -2.05 | -10.89 | -15.80 | -12.62 | -47.79 | |
| Free Cash Flow | 1.88 | -4.41 | -33.68 | 5.04 | -10.19 | -3.9 | |
| Free Cash Flow Per Share | 0.54 | -1.77 | -15.94 | 2.81 | -11.80 | -11.34 | |
| Gross Margin | -27.36% | -15.25% | 12.07% | -3.71% | 3.43% | 43.71% | |
| Operating Margin | -177.24% | -186.50% | -317.59% | -539.41% | -192.88% | -266.38% | |
| Profit Margin | -132.88% | -162.86% | -506.68% | -708.50% | -211.61% | -251.73% | |
| Free Cash Flow Margin | 83.21% | -140.57% | -742.04% | 126.46% | -197.83% | -59.72% | |
| EBITDA | -3.91 | -5.72 | -14.25 | -20.98 | -9.5 | -17.09 | |
| EBITDA Margin | -173.14% | -182.29% | - | - | -184.48% | -261.47% | |
| D&A For EBITDA | 0.09 | 0.13 | 0.16 | 0.53 | 0.43 | 0.32 | |
| EBIT | -4 | -5.85 | -14.41 | -21.51 | -9.94 | -17.41 | |
| EBIT Margin | -177.24% | -186.50% | - | - | -192.88% | -266.38% | |