| Revenue | 1.62 | 1.81 | 3.14 | 4.54 | 3.99 | 5.15 | |
| Revenue Growth (YoY) | -40.93% | -42.19% | -30.89% | 13.80% | -22.57% | -21.19% | |
| Cost of Revenue | 1.29 | 1.76 | 3.61 | 3.99 | 4.14 | 4.97 | |
| Gross Profit | 0.33 | 0.05 | -0.48 | 0.55 | -0.15 | 0.18 | |
| Selling, General & Admin | 2.58 | 2.76 | 5.28 | 11.81 | 9.69 | 5.9 | |
| Other Operating Expenses | - | - | 0.07 | 0.02 | - | - | |
| Operating Expenses | 2.58 | 2.76 | 5.44 | 14.98 | 21.37 | 10.11 | |
| Operating Income | -2.25 | -2.71 | -5.92 | -14.43 | -21.51 | -9.94 | |
| Interest Expense | -0.26 | -0.15 | - | -0.25 | -0.13 | -0.01 | |
| Interest & Investment Income | 0.14 | 0.14 | - | - | - | - | |
| Other Non Operating Income (Expenses) | -8.79 | 0.08 | 0.09 | 0.13 | -0.14 | 0.17 | |
| EBT Excluding Unusual Items | -11.17 | -2.65 | -5.83 | -14.55 | -21.79 | -9.77 | |
| Gain (Loss) on Sale of Investments | - | - | - | -0.13 | - | - | |
| Gain (Loss) on Sale of Assets | 0.05 | - | 0.36 | 0.15 | -6.13 | - | |
| Asset Writedown | - | - | - | -0.03 | -1.01 | -0.86 | |
| Legal Settlements | -0.64 | -0.64 | - | -8.4 | - | - | |
| Other Unusual Items | - | - | - | - | - | -0.68 | |
| Pretax Income | -11.76 | -3.28 | -5.47 | -22.96 | -28.93 | -11.3 | |
| Income Tax Expense | 0.03 | 0.03 | - | 0.14 | - | 0 | |
| Earnings From Continuing Operations | -11.79 | -3.31 | -5.47 | -23.1 | -28.93 | -11.3 | |
| Minority Interest in Earnings | -0.63 | -0.6 | 0.36 | 0.1 | 0.67 | 0.4 | |
| Net Income | -12.42 | -3.91 | -5.11 | -23 | -28.26 | -10.9 | |
| Net Income to Common | -12.42 | -3.91 | -5.11 | -23 | -28.26 | -10.9 | |
| Shares Outstanding (Basic) | 4 | 4 | 2 | 2 | 2 | 1 | |
| Shares Outstanding (Diluted) | 4 | 4 | 2 | 2 | 2 | 1 | |
| Shares Change (YoY) | 32.58% | 48.75% | 17.97% | 17.85% | 107.59% | 150.83% | |
| EPS (Basic) | -3.20 | -1.06 | -2.05 | -10.89 | -15.77 | -12.62 | |
| EPS (Diluted) | -3.20 | -1.06 | -2.05 | -10.89 | -15.80 | -12.62 | |
| Free Cash Flow | -3.94 | -2.69 | -4.41 | -33.68 | 5.04 | -10.19 | |
| Free Cash Flow Per Share | -1.01 | -0.73 | -1.77 | -15.94 | 2.81 | -11.80 | |
| Gross Margin | 20.60% | 2.83% | -15.25% | 12.07% | -3.71% | 3.43% | |
| Operating Margin | -138.99% | -149.56% | -188.81% | -318.00% | -539.41% | -192.88% | |
| Profit Margin | -767.11% | -215.78% | -162.86% | -506.68% | -708.50% | -211.61% | |
| Free Cash Flow Margin | -243.34% | -148.50% | -140.57% | -742.04% | 126.46% | -197.83% | |
| EBITDA | -2.21 | -2.66 | -5.79 | -14.27 | -20.98 | -9.5 | |
| EBITDA Margin | -136.32% | -146.86% | -184.59% | - | - | -184.48% | |
| D&A For EBITDA | 0.04 | 0.05 | 0.13 | 0.16 | 0.53 | 0.43 | |
| EBIT | -2.25 | -2.71 | -5.92 | -14.43 | -21.51 | -9.94 | |
| EBIT Margin | -138.99% | -149.56% | -188.81% | - | - | -192.88% | |