Operating Revenue | 37.08 | 58.38 | 18.4 | 10.2 | 7.35 |
Other Revenue | - | - | - | - | -0 |
Revenue | 37.08 | 58.38 | 18.4 | 10.2 | 7.35 |
Revenue Growth (YoY) | -37.83% | 217.31% | 80.41% | 38.81% | - |
Cost of Revenue | 30 | 46.84 | 13.88 | 8.23 | 4.83 |
Gross Profit | 7.08 | 11.54 | 4.52 | 1.97 | 2.51 |
Selling, General & Admin | 15.39 | 10.19 | 4.1 | 2.3 | 2.36 |
Operating Expenses | 15.69 | 11.13 | 7.09 | 2.33 | 2.58 |
Operating Income | -8.61 | 0.41 | -2.57 | -0.36 | -0.07 |
Interest Expense | -2.66 | -0.42 | -0.13 | -0.15 | -0.33 |
Interest & Investment Income | 0.49 | 0.32 | 0.13 | - | - |
Currency Exchange Gain (Loss) | -0 | 0.15 | 0.01 | -0.01 | - |
Other Non Operating Income (Expenses) | -0.34 | 4.13 | 6.48 | 0.08 | 0.29 |
EBT Excluding Unusual Items | -11.12 | 4.59 | 3.92 | -0.44 | -0.11 |
Impairment of Goodwill | -4.1 | -4.1 | - | - | - |
Gain (Loss) on Sale of Investments | -1.12 | -1.12 | - | - | - |
Other Unusual Items | -0.2 | - | -0.72 | 0.13 | - |
Pretax Income | -15.2 | -0.63 | 3.19 | -0.31 | -0.11 |
Income Tax Expense | 2.93 | 2.95 | 0.95 | -0.12 | 0.05 |
Earnings From Continuing Operations | -18.13 | -3.58 | 2.24 | -0.19 | -0.16 |
Minority Interest in Earnings | 3.02 | 0.1 | - | - | 0.03 |
Net Income | -15.11 | -3.47 | 2.24 | -0.19 | -0.13 |
Net Income to Common | -15.11 | -3.47 | 2.24 | -0.19 | -0.13 |
Shares Outstanding (Basic) | 30 | 27 | 20 | 16 | 16 |
Shares Outstanding (Diluted) | 30 | 27 | 37 | 16 | 16 |
Shares Change (YoY) | -21.06% | -27.38% | 132.71% | - | - |
EPS (Basic) | -0.50 | -0.13 | 0.11 | -0.01 | -0.01 |
EPS (Diluted) | -0.50 | -0.13 | 0.06 | -0.01 | -0.01 |
Free Cash Flow | -18.85 | 0.75 | 1.27 | 0.16 | -2.69 |
Free Cash Flow Per Share | -0.63 | 0.03 | 0.03 | 0.01 | -0.17 |
Gross Margin | 19.10% | 19.77% | 24.56% | 19.28% | 34.22% |
Operating Margin | -23.21% | 0.70% | -13.99% | -3.54% | -0.92% |
Profit Margin | -40.75% | -5.95% | 12.19% | -1.85% | -1.80% |
Free Cash Flow Margin | -50.84% | 1.29% | 6.89% | 1.57% | -36.59% |
EBITDA | -4.41 | 0.69 | -2.57 | -0.33 | -0.06 |
EBITDA Margin | -11.88% | 1.19% | -13.95% | -3.28% | -0.79% |
D&A For EBITDA | 4.2 | 0.29 | 0.01 | 0.03 | 0.01 |
EBIT | -8.61 | 0.41 | -2.57 | -0.36 | -0.07 |
EBIT Margin | -23.21% | 0.70% | -13.99% | -3.54% | -0.92% |
Effective Tax Rate | - | - | 29.79% | - | - |
Revenue as Reported | 37.08 | 58.38 | 18.4 | 10.2 | 7.35 |
Advertising Expenses | - | 4.09 | 0.28 | 0.01 | 0 |