| Revenue | 347.75 | 327.27 | 315.36 | 320.04 | 208.28 | 121.04 |
| Revenue Growth (YoY) | 17.09% | 3.78% | -1.46% | 53.66% | 72.07% | - |
| Cost of Revenue | 297.66 | 290.21 | 264.18 | 255.44 | 159.24 | 85.81 |
| Gross Profit | 50.09 | 37.06 | 51.19 | 64.6 | 49.04 | 35.23 |
| Selling, General & Admin | 85.95 | 91.34 | 75.43 | 53.79 | 34.39 | 19.86 |
| Operating Expenses | 110.51 | 117.05 | 102.41 | 76.91 | 51.74 | 35.97 |
| Operating Income | -60.42 | -79.98 | -51.23 | -12.31 | -2.7 | -0.74 |
| Interest Expense | -20.68 | -21.18 | -22.22 | -8.29 | -4.22 | -5.34 |
| Interest & Investment Income | 2.81 | 4.31 | 4.63 | 0.78 | - | - |
| Other Non Operating Income (Expenses) | 3.16 | -1.75 | -14.77 | 0.59 | 0.3 | 0.14 |
| EBT Excluding Unusual Items | -75.13 | -98.6 | -83.59 | -19.23 | -6.63 | -5.94 |
| Gain (Loss) on Sale of Investments | -0.31 | -0.06 | -0.24 | -0.4 | 0.01 | - |
| Gain (Loss) on Sale of Assets | -0.19 | -2.8 | 13.91 | 15.48 | -2.3 | -3.17 |
| Other Unusual Items | -4.16 | - | 15.18 | - | 11.15 | 12.43 |
| Pretax Income | -79.79 | -101.45 | -54.74 | -4.15 | 2.24 | 3.32 |
| Income Tax Expense | 0.04 | 0.04 | - | - | - | - |
| Earnings From Continuing Operations | -79.83 | -101.5 | -54.74 | -4.15 | 2.24 | 3.32 |
| Minority Interest in Earnings | 59.53 | 80.42 | 7.9 | 10.2 | 5.84 | 3.72 |
| Net Income | -20.29 | -21.07 | -46.84 | 6.05 | 8.09 | 7.03 |
| Preferred Dividends & Other Adjustments | 7.57 | 4.49 | - | - | - | - |
| Net Income to Common | -27.86 | -25.57 | -46.84 | 6.05 | 8.09 | 7.03 |
| Net Income Growth | - | - | - | -25.20% | 14.97% | - |
| Shares Outstanding (Basic) | 28 | 24 | 17 | - | - | - |
| Shares Outstanding (Diluted) | 28 | 24 | 17 | - | - | - |
| Shares Change (YoY) | 56.02% | 43.02% | - | - | - | - |
| EPS (Basic) | -1.00 | -1.07 | -2.81 | - | - | - |
| EPS (Diluted) | -1.00 | -1.07 | -2.81 | - | - | - |
| Free Cash Flow | -35.84 | -92.1 | -95.76 | -121.44 | -21.44 | -17.98 |
| Free Cash Flow Per Share | -1.28 | -3.87 | -5.75 | - | - | - |
| Gross Margin | 14.40% | 11.32% | 16.23% | 20.18% | 23.54% | 29.10% |
| Operating Margin | -17.38% | -24.44% | -16.24% | -3.84% | -1.30% | -0.61% |
| Profit Margin | -8.01% | -7.81% | -14.85% | 1.89% | 3.88% | 5.81% |
| Free Cash Flow Margin | -10.31% | -28.14% | -30.37% | -37.94% | -10.29% | -14.85% |
| EBITDA | -38.13 | -56.14 | -25.25 | 10.81 | 14.65 | 15.37 |
| EBITDA Margin | -10.97% | -17.16% | -8.01% | 3.38% | 7.03% | 12.70% |
| D&A For EBITDA | 22.29 | 23.84 | 25.98 | 23.11 | 17.35 | 16.11 |
| EBIT | -60.42 | -79.98 | -51.23 | -12.31 | -2.7 | -0.74 |
| EBIT Margin | -17.38% | -24.44% | -16.24% | -3.84% | -1.30% | -0.61% |
| Advertising Expenses | - | 8.71 | 6.01 | 3.24 | 1.28 | 1.04 |