| Revenue | 105.1 | 99.88 | 39.82 | - | - | - | |
| Revenue Growth (YoY) | 58.18% | 150.84% | - | - | - | - | |
| Cost of Revenue | 97.12 | 89.08 | 34.14 | - | - | - | |
| Gross Profit | 7.98 | 10.8 | 5.68 | - | - | - | |
| Selling, General & Admin | 27.89 | 31.8 | 42.02 | 29.45 | 17.64 | 8.86 | |
| Operating Expenses | 27.92 | 31.9 | 43.95 | 31.39 | 34.57 | 19.74 | |
| Operating Income | -19.94 | -21.11 | -38.27 | -31.39 | -34.57 | -19.74 | |
| Interest Expense | -1.8 | -1 | -0.04 | -0.12 | -0.24 | -0.27 | |
| Interest & Investment Income | 2.77 | 3.01 | 3.86 | 1.15 | - | 0 | |
| Earnings From Equity Investments | 0.34 | -17.82 | 0.19 | -8.35 | -0.71 | -0.07 | |
| Currency Exchange Gain (Loss) | - | - | - | -0.09 | -0.03 | 0.07 | |
| Other Non Operating Income (Expenses) | -0.24 | -0.3 | -0.09 | - | - | - | |
| EBT Excluding Unusual Items | -18.87 | -37.22 | -34.35 | -38.79 | -35.56 | -19.99 | |
| Merger & Restructuring Charges | -11.27 | -12.68 | -1.3 | - | - | - | |
| Gain (Loss) on Sale of Investments | -18.67 | -13.13 | 16.98 | 28.96 | - | - | |
| Gain (Loss) on Sale of Assets | -0.35 | -0.79 | - | - | - | - | |
| Asset Writedown | -4.07 | -4.07 | - | - | - | - | |
| Pretax Income | -53.22 | -67.89 | -18.67 | -9.84 | -35.56 | -19.99 | |
| Income Tax Expense | -0.04 | -3.13 | 3.11 | 3.14 | - | - | |
| Net Income | -53.19 | -64.76 | -21.78 | -12.98 | -35.56 | -19.99 | |
| Net Income to Common | -53.19 | -64.76 | -21.78 | -12.98 | -35.56 | -19.99 | |
| Shares Outstanding (Basic) | 2,092 | 1,962 | 1,903 | 1,752 | 1,540 | 1,355 | |
| Shares Outstanding (Diluted) | 2,092 | 1,962 | 1,903 | 1,752 | 1,540 | 1,355 | |
| Shares Change (YoY) | 8.49% | 3.07% | 8.65% | 13.79% | 13.61% | 63.59% | |
| EPS (Basic) | -0.03 | -0.03 | -0.01 | -0.01 | -0.02 | -0.01 | |
| EPS (Diluted) | -0.03 | -0.03 | -0.01 | -0.01 | -0.02 | -0.01 | |
| Free Cash Flow | -39.16 | -53.58 | -55.15 | -52.18 | -56.03 | -34.46 | |
| Free Cash Flow Per Share | -0.02 | -0.03 | -0.03 | -0.03 | -0.04 | -0.03 | |
| Gross Margin | 7.59% | 10.81% | 14.26% | - | - | - | |
| Operating Margin | -18.98% | -21.13% | -96.11% | - | - | - | |
| Profit Margin | -50.60% | -64.84% | -54.69% | - | - | - | |
| Free Cash Flow Margin | -37.25% | -53.65% | -138.52% | - | - | - | |
| EBITDA | -19.7 | -20.82 | -38 | -31.31 | -34.56 | -19.72 | |
| EBITDA Margin | -18.74% | -20.85% | -95.43% | - | - | - | |
| D&A For EBITDA | 0.25 | 0.28 | 0.27 | 0.07 | 0.01 | 0.01 | |
| EBIT | -19.94 | -21.11 | -38.27 | -31.39 | -34.57 | -19.74 | |
| EBIT Margin | -18.98% | -21.13% | -96.11% | - | - | - | |