Financial Statements
| Year Ending Dec 2022 (Update) | Year Ending Dec 2021 (Update) | Year Ending Dec 2020 (Update) | Year Ending Dec 2019 (Update) | |
|---|---|---|---|---|
| Net Sales | 26.24 | 47.33 | 38.41 | 58.08 |
| Revenue | 26.24 | 47.33 | 38.41 | 58.08 |
| Total Revenue | 26.24 | 47.33 | 38.41 | 58.08 |
| Cost of Revenue | 26.43 | 47.23 | 37.78 | 52.58 |
| Cost of Revenue, Total | 26.43 | 47.23 | 37.78 | 52.58 |
| Gross Profit | -0.19 | 0.10 | 0.63 | 5.50 |
| Selling/General/Administrative Expense | 8.39 | 6.33 | 3.79 | 5.92 |
| Labor & Related Expense | 0.19 | 7.03 | 2.01 | 0.39 |
| Advertising Expense | -- | -- | -- | 0.00 |
| Selling/General/Administrative Expenses, Total | 8.57 | 13.36 | 5.79 | 6.32 |
| Research & Development | 0.23 | 0.33 | 0.54 | 0.87 |
| Impairment-Assets Held for Use | 2.12 | -- | -- | -- |
| Impairment-Assets Held for Sale | 0.60 | -- | -- | 0.00 |
| Loss (Gain) on Sale of Assets - Operating | -- | -- | -- | -- |
| Other Unusual Expense (Income) | -- | -- | -- | -- |
| Unusual Expense (Income) | 2.72 | -- | -- | 0.00 |
| Total Operating Expense | 37.95 | 60.92 | 44.11 | 59.77 |
| Operating Income | -11.72 | -13.59 | -5.70 | -1.69 |
| Interest Expense - Non-Operating | -- | -- | -- | -0.04 |
| Interest Expense, Net Non-Operating | -- | -- | -- | -0.04 |
| Interest Income, Non-Operating | -- | -- | -- | -- |
| Investment Income, Non-Operating | 0.00 | -0.04 | -- | -- |
| Interest/Investment Income, Non-Operating | 0.00 | -0.04 | -- | -- |
| Interest Income (Expense), Net Non-Operating | 0.12 | 0.00 | 0.00 | -- |
| Interest Income (Expense), Net-Non-Operating, Total | 0.12 | -0.03 | 0.00 | -0.04 |
| Gain (Loss) on Sale of Assets | -- | -- | -- | -- |
| Other Non-Operating Income (Expense) | 1.81 | 11.11 | 0.62 | 0.50 |
| Other, Net | 1.81 | 11.11 | 0.62 | 0.50 |
| Net Income Before Taxes | -9.79 | -2.51 | -5.08 | -1.22 |
| Income Tax – Total | 0.00 | 0.18 | 0.14 | 0.05 |
| Income After Tax | -9.79 | -2.69 | -5.22 | -1.27 |
| Minority Interest | 0.00 | -0.07 | 0.01 | 0.01 |
| Equity In Affiliates | -- | -- | -- | -- |
| Net Income Before Extraordinary Items | -9.79 | -2.75 | -5.22 | -1.26 |
| Discontinued Operations | -- | -- | -- | -- |
| Extraordinary Item | -- | -- | -- | -- |
| Total Extraordinary Items | -- | -- | -- | -- |
| Net Income | -9.79 | -2.75 | -5.22 | -1.26 |
| Income Available to Common Excluding Extraordinary Items | -9.79 | -2.75 | -5.22 | -1.26 |
| Income Available to Common Stocks Including Extraordinary Items | -9.79 | -2.75 | -5.22 | -1.26 |
| Basic Weighted Average Shares | 7.14 | 6.61 | 4.32 | 3.43 |
| Basic EPS Excluding Extraordinary Items | -1.37 | -0.42 | -1.21 | -0.37 |
| Basic EPS Including Extraordinary Items | -1.37 | -0.42 | -1.21 | -0.37 |
| Diluted Net Income | -9.79 | -2.75 | -5.22 | -1.26 |
| Diluted Weighted Average Shares | 7.14 | 6.61 | 4.32 | 3.43 |
| Diluted EPS Excluding Extraordinary Items | -1.37 | -0.42 | -1.21 | -0.37 |
| Diluted EPS Including Extraordinary Items | -1.37 | -0.42 | -1.21 | -0.37 |
| DPS - Common Stock Primary Issue | -- | -- | -- | -- |
| Gross Dividends - Common Stock | 0.00 | 0.00 | 0.00 | 0.00 |
| Total Special Items | 2.72 | -- | -- | 0.00 |
| Normalized Income Before Taxes | -7.08 | -2.51 | -5.08 | -1.22 |
| Effect of Special Items on Income Taxes | 0.95 | -- | -- | 0.00 |
| Income Taxes Excluding Impact of Special Items | 0.95 | 0.18 | 0.14 | 0.05 |
| Normalized Income After Taxes | -8.02 | -2.69 | -5.22 | -1.27 |
| Normalized Income Available to Common | -8.02 | -2.75 | -5.22 | -1.26 |
| Basic Normalized EPS | -1.12 | -0.42 | -1.21 | -0.37 |
| Diluted Normalized EPS | -1.12 | -0.42 | -1.21 | -0.37 |
| Amortization of Intangibles, Supplemental | 2.12 | 0.60 | 0.85 | 0.11 |
| Depreciation, Supplemental | 0.10 | 0.03 | 0.01 | 0.06 |
| Interest Expense, Supplemental | -- | -- | -- | 0.04 |
| Rental Expense, Supplemental | 0.46 | 0.30 | 0.15 | 0.09 |
| Stock-Based Compensation, Supplemental | 0.19 | 7.03 | 2.15 | 0.39 |
| Advertising Expense, Supplemental | -- | -- | -- | 0.00 |
| Equity in Affiliates, Supplemental | -- | -- | -- | -- |
| Minority Interest, Supplemental | 0.00 | -0.07 | 0.01 | 0.01 |
| Research & Development Expense, Supplemental | 0.23 | 0.33 | 0.54 | 0.87 |
| Audit-Related Fees, Supplemental | 0.15 | 0.27 | 0.25 | 0.23 |
| Audit-Related Fees | -- | -- | 0.00 | 0.00 |
| Tax Fees, Supplemental | -- | -- | 0.00 | 0.00 |
| All Other Fees Paid to Auditor, Supplemental | -- | -- | 0.00 | 0.03 |
| Gross Margin | -0.74 | 0.21 | 1.65 | 9.47 |
| Operating Margin | -44.65 | -28.71 | -14.84 | -2.91 |
| Pretax Margin | -37.33 | -5.31 | -13.22 | -2.10 |
| Effective Tax Rate | -- | -- | -- | -- |
| Net Profit Margin | -37.32 | -5.82 | -13.58 | -2.17 |
| Normalized EBIT | -9.00 | -13.59 | -5.70 | -1.69 |
| Normalized EBITDA | -6.78 | -12.96 | -4.84 | -1.52 |
| Current Tax - Total | 0.00 | 0.00 | 0.00 | 0.22 |
| Current Tax - Total | 0.00 | 0.00 | 0.00 | 0.22 |
| Deferred Tax - Total | 0.00 | 0.18 | 0.14 | -0.17 |
| Deferred Tax - Total | 0.00 | 0.18 | 0.14 | -0.17 |
| Income Tax - Total | 0.00 | 0.18 | 0.14 | 0.05 |
| Defined Contribution Expense - Domestic | 0.22 | 0.22 | 0.11 | 0.31 |
| Total Pension Expense | 0.22 | 0.22 | 0.11 | 0.31 |
In millions of USD (except for per share items)