| Revenue | 24.15 | 22.99 | 54.14 | 44.72 | 37.74 | 131.58 | |
Revenue Growth (YoY) | -48.66% | -57.54% | 21.07% | 18.49% | -71.32% | 46.48% | |
Cost of Revenue | 18.69 | 19.41 | 42.99 | 37.24 | 31.79 | 115.13 | |
Gross Profit | 5.46 | 3.58 | 11.15 | 7.48 | 5.95 | 16.45 | |
Selling, General & Admin | -5.16 | 10.68 | 10.67 | 15.45 | 12.15 | 12.71 | |
Operating Expenses | -5.16 | 10.68 | 10.67 | 15.45 | 12.15 | 12.71 | |
Operating Income | 10.62 | -7.11 | 0.48 | -7.97 | -6.2 | 3.74 | |
Interest Expense | -1.55 | -1.57 | -1.69 | -1.83 | -2 | -3.21 | |
Interest & Investment Income | 0.8 | 0.7 | 0.38 | 0.32 | 0.19 | 0.12 | |
Earnings From Equity Investments | 0.56 | 0.63 | 0.86 | 0.49 | 0.87 | 0.48 | |
Currency Exchange Gain (Loss) | -0.17 | -0.33 | -0.27 | -0.94 | 0.3 | 0.71 | |
Other Non Operating Income (Expenses) | 0.35 | -0 | 0.31 | 0.06 | 0.34 | 0.13 | |
EBT Excluding Unusual Items | 10.61 | -7.67 | 0.08 | -9.86 | -6.51 | 1.98 | |
Impairment of Goodwill | -7.46 | -7.46 | - | - | - | - | |
Gain (Loss) on Sale of Assets | 0.02 | 0.02 | - | - | - | -0.26 | |
Legal Settlements | 0.02 | - | - | - | 0.08 | - | |
Other Unusual Items | -18.32 | -18.19 | 0.03 | 3.03 | 2.81 | 0.72 | |
Pretax Income | -15.39 | -33.3 | 0.37 | -6.83 | -3.62 | 2.44 | |
Income Tax Expense | 1.6 | 1.66 | -0.06 | 0.04 | -0.3 | 1.49 | |
Earnings From Continuing Operations | -16.99 | -34.96 | 0.43 | -6.87 | -3.32 | 0.95 | |
Minority Interest in Earnings | - | - | - | - | - | 0.02 | |
Net Income | -16.99 | -34.96 | 0.43 | -6.87 | -3.32 | 0.97 | |
Net Income to Common | -16.99 | -34.96 | 0.43 | -6.87 | -3.32 | 0.97 | |
Shares Outstanding (Basic) | 45 | 44 | 40 | 40 | 40 | 40 | |
Shares Outstanding (Diluted) | 45 | 44 | 40 | 40 | 40 | 40 | |
Shares Change (YoY) | 12.24% | 10.79% | 0.73% | - | -1.06% | 1.92% | |
EPS (Basic) | -0.38 | -0.79 | 0.01 | -0.17 | -0.08 | 0.02 | |
EPS (Diluted) | -0.38 | -0.79 | 0.01 | -0.17 | -0.08 | 0.02 | |
Free Cash Flow | -3.33 | -9.13 | 4.06 | -2.06 | -5.35 | -23.27 | |
Free Cash Flow Per Share | -0.07 | -0.21 | 0.10 | -0.05 | -0.14 | -0.58 | |
Gross Margin | 22.62% | 15.57% | 20.59% | 16.73% | 15.76% | 12.50% | |
Operating Margin | 43.97% | -30.91% | 0.89% | -17.82% | -16.43% | 2.84% | |
Profit Margin | -70.34% | -152.10% | 0.80% | -15.37% | -8.80% | 0.74% | |
Free Cash Flow Margin | -13.79% | -39.72% | 7.51% | -4.60% | -14.18% | -17.69% | |
EBITDA | 10.7 | -7.02 | 0.66 | -7.69 | -5.84 | 5.22 | |
EBITDA Margin | 44.29% | -30.56% | 1.23% | -17.20% | -15.48% | 3.97% | |
D&A For EBITDA | 0.08 | 0.08 | 0.18 | 0.28 | 0.36 | 1.48 | |
EBIT | 10.62 | -7.11 | 0.48 | -7.97 | -6.2 | 3.74 | |
EBIT Margin | 43.97% | -30.91% | 0.89% | -17.82% | -16.43% | 2.84% | |
Effective Tax Rate | - | - | - | - | - | 60.96% | |
Revenue as Reported | - | - | - | - | - | 131.58 | |