| Revenue | 62.82 | 142.77 | 155.18 | 180.49 | 205.95 | 217.54 |
| Revenue Growth (YoY) | -91.06% | -7.99% | -14.03% | -12.36% | -5.33% | - |
| Cost of Revenue | 43.44 | 104.51 | 115.31 | 136.79 | 159.42 | 175.5 |
| Gross Profit | 19.39 | 38.26 | 39.87 | 43.71 | 46.53 | 42.05 |
| Selling, General & Admin | 6.79 | 32.92 | 37.93 | 42.37 | 41.29 | 56.77 |
| Operating Expenses | 2.7 | 36.08 | 40.87 | 46.76 | 46.46 | 63.08 |
| Operating Income | 16.69 | 2.18 | -1 | -3.06 | 0.07 | -21.04 |
| Interest Expense | -12.36 | -3.33 | -3.96 | -1.15 | -1.15 | -0.86 |
| Interest & Investment Income | - | - | - | 0.03 | 0.14 | 0.22 |
| Currency Exchange Gain (Loss) | -2.52 | -2.52 | -0.6 | -1.18 | -1.16 | -2.2 |
| Other Non Operating Income (Expenses) | -2.07 | 0.04 | 0.6 | - | - | - |
| EBT Excluding Unusual Items | -0.26 | -3.62 | -4.96 | -5.37 | -2.1 | -23.88 |
| Merger & Restructuring Charges | - | - | - | - | -6.4 | - |
| Gain (Loss) on Sale of Assets | - | - | - | - | -1.31 | - |
| Pretax Income | 1,258 | -3.62 | -4.96 | -5.37 | -9.81 | -23.88 |
| Income Tax Expense | 32.75 | 2.91 | 0.61 | 2.56 | 2.92 | 4.5 |
| Earnings From Continuing Operations | 1,225 | -6.53 | -5.57 | -7.93 | -12.73 | -28.38 |
| Earnings From Discontinued Operations | -5.83 | -5.83 | -5.48 | - | - | - |
| Net Income | 1,219 | -12.37 | -11.05 | -7.93 | -12.73 | -28.38 |
| Net Income to Common | -235.38 | -12.37 | -11.05 | -7.93 | -12.73 | -28.38 |
| Shares Outstanding (Basic) | 96 | 30 | 23 | 22 | - | - |
| Shares Outstanding (Diluted) | 96 | 30 | 23 | 22 | - | - |
| Shares Change (YoY) | 232.42% | 33.86% | 3.36% | - | - | - |
| EPS (Basic) | -2.46 | -0.41 | -0.49 | -0.36 | - | - |
| EPS (Diluted) | -2.46 | -0.41 | -0.49 | -0.36 | - | - |
| Free Cash Flow | -146.88 | -6.49 | -3.87 | 3.52 | -4.95 | 3.21 |
| Free Cash Flow Per Share | -1.53 | -0.21 | -0.17 | 0.16 | - | - |
| Gross Margin | 30.86% | 26.80% | 25.69% | 24.21% | 22.59% | 19.33% |
| Operating Margin | 26.57% | 1.53% | -0.65% | -1.69% | 0.03% | -9.67% |
| Profit Margin | -374.67% | -8.66% | -7.12% | -4.39% | -6.18% | -13.04% |
| Free Cash Flow Margin | -233.80% | -4.55% | -2.49% | 1.95% | -2.40% | 1.48% |
| EBITDA | 13.15 | 5.9 | 2.85 | 1.34 | 4.68 | -15.19 |
| EBITDA Margin | 20.93% | 4.13% | 1.84% | 0.74% | 2.27% | -6.98% |
| D&A For EBITDA | -3.54 | 3.72 | 3.85 | 4.4 | 4.61 | 5.84 |
| EBIT | 16.69 | 2.18 | -1 | -3.06 | 0.07 | -21.04 |
| EBIT Margin | 26.57% | 1.53% | -0.65% | -1.69% | 0.03% | -9.67% |
| Advertising Expenses | - | 0.2 | 0.1 | 0.3 | 0.2 | 0.1 |