|
Total Revenue
|
|
$5.0m
|
$5.0m
|
$8.3m
|
$84k
|
$37.3m
|
$92.9m
|
$119.0m
|
$152.5m
|
$212.5m
|
$194.1m
|
|
Revenue from Contract with Customer, Including Assessed Tax
|
|
—
|
—
|
$43k
|
$12.5m
|
—
|
—
|
—
|
—
|
—
|
—
|
|
Total revenues, net
|
|
—
|
—
|
—
|
$12.5m
|
$37.3m
|
$92.9m
|
$119.0m
|
$152.5m
|
$212.5m
|
$194.1m
|
|
Cost of Goods and Services Sold
|
|
$1.9m
|
$1.5m
|
$2.0m
|
$18k
|
$8.9m
|
$18.0m
|
$18.7m
|
$18.9m
|
$24.1m
|
$27.7m
|
|
Cost of Revenue
|
|
—
|
$1.1m
|
$1.4m
|
$3.3m
|
$8.9m
|
$18.0m
|
$18.7m
|
$18.9m
|
$24.1m
|
$27.7m
|
|
Gross Profit
|
|
$3.3m
|
$3.6m
|
$6.4m
|
$9.2m
|
$28.4m
|
$74.9m
|
$100.4m
|
$133.6m
|
$188.4m
|
$166.3m
|
|
Operating Expenses
|
|
$4.5m
|
$4.6m
|
$8.4m
|
$12.1m
|
$86.2m
|
$129.2m
|
$143.8m
|
$148.1m
|
$204.5m
|
$174.0m
|
|
Operating Income (Loss)
|
|
($1.2m)
|
($1.1m)
|
($2.1m)
|
($2.9m)
|
($57.8m)
|
($54.3m)
|
($43.4m)
|
($14.5m)
|
($16.1m)
|
($7.7m)
|
|
Additional Financial Items
|
|
|
|
|
|
|
|
|
|
|
|
|
Amortization of Intangible Assets
|
|
—
|
—
|
$196k
|
$336k
|
$336k
|
$342k
|
$927k
|
$971k
|
$982k
|
$94k
|
|
Capitalized Computer Software, Amortization
|
|
—
|
—
|
—
|
—
|
$62k
|
$513k
|
$2.7m
|
$5.4m
|
$8.0m
|
$6.3m
|
|
Gain (Loss) Related to Litigation Settlement
|
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
$1.1m
|
|
Goodwill, Impairment Loss
|
|
—
|
—
|
—
|
—
|
—
|
—
|
$8.0m
|
—
|
—
|
—
|
|
Income (Loss) from Continuing Operations, Per Basic Share
|
|
—
|
($0)
|
($0)
|
($0)
|
($4)
|
($2)
|
($2)
|
($1)
|
($1)
|
($0)
|
|
Income (Loss) from Continuing Operations, Per Diluted Share
|
|
—
|
($0)
|
($0)
|
($0)
|
($4)
|
($2)
|
($2)
|
($1)
|
($1)
|
($0)
|
|
Preferred Stock Dividends and Other Adjustments
|
|
—
|
—
|
—
|
—
|
$5
|
—
|
—
|
—
|
—
|
—
|
|
Preferred Stock Dividends, Income Statement Impact
|
|
—
|
—
|
—
|
—
|
—
|
$1
|
$3
|
$3
|
$3
|
$3
|
|
Operating loss from continuing operations
|
|
—
|
($1.2m)
|
($2.1m)
|
($2.9m)
|
($57.8m)
|
($54.3m)
|
($43.4m)
|
($14.5m)
|
($16.1m)
|
($7.7m)
|
|
Loss from continuing operations before income taxes
|
|
($1.2m)
|
—
|
—
|
($3.7m)
|
($60.4m)
|
($61.3m)
|
($44.7m)
|
($17.4m)
|
($18.3m)
|
($10.2m)
|
|
Income tax provision
|
|
—
|
—
|
$125k
|
($122k)
|
$122k
|
($8k)
|
($361k)
|
($428k)
|
($402k)
|
($46k)
|
|
Net loss from continuing operations
|
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
($23.2m)
|
($10.2m)
|
|
Income from Discontinued Operations
|
|
—
|
$161k
|
$926k
|
—
|
—
|
—
|
—
|
—
|
$2.3m
|
$25.9m
|
|
Preferred stock dividends
|
|
—
|
—
|
—
|
—
|
—
|
($1)
|
($3)
|
($3)
|
($3)
|
($3)
|
|
Continuing operations
|
|
—
|
($0)
|
($0)
|
($0)
|
($4)
|
($2)
|
($2)
|
($1)
|
($1)
|
($0)
|
|
Discontinued operations
|
|
—
|
—
|
$0
|
—
|
—
|
—
|
—
|
—
|
$0
|
$1
|
|
Income (Loss) from Continuing Operations before Income Taxes, Noncontrolling Interest
|
|
($1.2m)
|
—
|
—
|
($3.7m)
|
($60.4m)
|
($61.3m)
|
($44.7m)
|
($17.4m)
|
($18.3m)
|
($10.2m)
|
|
Income (Loss) from Continuing Operations, Net of Tax, Attributable to Parent
|
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
($10.2m)
|
|
Income (Loss) from Continuing Operations, Net of Tax, Including Portion Attributable to Noncontrolling Interest
|
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
$10.2m
|
|
Income (Loss) from Discontinued Operations, Net of Tax, Including Portion Attributable to Noncontrolling Interest
|
|
—
|
—
|
$926k
|
—
|
—
|
—
|
—
|
—
|
—
|
$25.9m
|
|
Income (Loss) from Discontinued Operations, Net of Tax, Attributable to Parent
|
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
$24.6m
|
|
Net Income (Loss) from Continuing Operations Available to Common Shareholders, Basic
|
|
—
|
($1.2m)
|
($1.2m)
|
($3.1m)
|
($60.5m)
|
($61.8m)
|
($45.0m)
|
($17.8m)
|
($18.7m)
|
($13.3m)
|
|
Net income attributed to the non-controlling interest
|
|
($116k)
|
($12k)
|
($119k)
|
($391k)
|
($1.9m)
|
($426k)
|
$515k
|
$2.8m
|
$153k
|
$1.3m
|
|
Net Income (Loss) Attributable to Parent
|
|
($1.1m)
|
($1.2m)
|
($1.2m)
|
($3.1m)
|
($58.6m)
|
($60.9m)
|
($45.5m)
|
($20.6m)
|
($18.9m)
|
$14.4m
|
|
Net Income (Loss) Available to Common Stockholders, Basic
|
|
—
|
($1.2m)
|
($1.2m)
|
($3.1m)
|
($63.4m)
|
($61.8m)
|
($48.6m)
|
($23.7m)
|
($22.0m)
|
$11.2m
|
|
Net Income (Loss) Attributable to Noncontrolling Interest
|
|
($116k)
|
($12k)
|
($119k)
|
($391k)
|
($1.9m)
|
($426k)
|
$515k
|
$2.8m
|
$153k
|
$1.3m
|
|
Earnings Per Share, Basic
|
|
—
|
($0.03)
|
—
|
—
|
—
|
—
|
—
|
—
|
($0.60)
|
$0.25
|
|
Earnings Per Share, Diluted
|
|
—
|
($0.03)
|
($0.02)
|
($0.32)
|
($4.44)
|
($2.29)
|
($1.57)
|
($0.70)
|
($0.53)
|
$0.25
|
|
Preferred Stock, Dividends Per Share, Declared
|
|
—
|
—
|
—
|
—
|
—
|
$2.22
|
$2.22
|
$2.22
|
$2.22
|
$2.22
|
|
Weighted Average Number of Shares Outstanding, Basic
|
|
33.5m
|
41.7m
|
44.2m
|
49.5m
|
14.3m
|
27.0m
|
31.0m
|
33.9m
|
41.2m
|
45.1m
|
|
Weighted Average Shares Outstanding
|
|
33.5m
|
41.7m
|
44.2m
|
49.5m
|
14.3m
|
27.0m
|
31.0m
|
33.9m
|
41.2m
|
45.1m
|
|
Weighted Average Shares Outstanding, Diluted
|
|
33.5m
|
41.7m
|
44.2m
|
49.5m
|
14.3m
|
27.0m
|
31.0m
|
33.9m
|
41.2m
|
45.1m
|
|
Weighted Average Number of Shares Outstanding, Diluted
|
|
33.5m
|
41.7m
|
44.2m
|
49.5m
|
14.3m
|
27.0m
|
31.0m
|
33.9m
|
41.2m
|
45.1m
|
|
General and Administrative Expense
|
|
$1.0m
|
$851k
|
$1.1m
|
$2.4m
|
$42.2m
|
$39.6m
|
$47.0m
|
$51.7m
|
$72.7m
|
$57.9m
|
|
Other General and Administrative Expense
|
|
—
|
—
|
—
|
—
|
—
|
$136k
|
—
|
—
|
—
|
—
|
|
Selling, General and Administrative Expense
|
|
—
|
$742k
|
$1.1m
|
$2.4m
|
$716k
|
$2.8m
|
$5.0m
|
$7.6m
|
$10.2m
|
$11.6m
|
|
Other Nonoperating Income (Expense)
|
|
($49k)
|
($148k)
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
|
Accretion Expense, Including Asset Retirement Obligations
|
|
—
|
—
|
—
|
—
|
—
|
—
|
$274k
|
$167k
|
$14k
|
—
|
|
Labor and Related Expense
|
|
—
|
$1.7m
|
$1.4m
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
|
Marketing and Advertising Expense
|
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
$86.1m
|
|
Operating Lease, Expense
|
|
—
|
—
|
—
|
—
|
—
|
$48k
|
$871k
|
$861k
|
$1.2m
|
$1.5m
|
|
Other Cost and Expense, Operating
|
|
—
|
—
|
—
|
—
|
—
|
$46k
|
—
|
—
|
—
|
—
|
|
Other General Expense
|
|
—
|
$503k
|
$517k
|
$724k
|
$1.2m
|
$3.5m
|
$6.7m
|
$6.3m
|
$9.1m
|
$11.1m
|
|
Selling and Marketing Expense
|
|
—
|
—
|
—
|
$8.2m
|
$41.7m
|
$82.5m
|
$78.4m
|
$76.5m
|
$103.0m
|
$86.1m
|
|
Non-Operating Income (Expense)
|
|
—
|
$503k
|
$517k
|
$724k
|
$1.2m
|
$3.5m
|
$6.7m
|
$6.3m
|
$9.1m
|
$11.1m
|
|
Other Operating Expense
|
|
—
|
—
|
$121k
|
$223k
|
$447k
|
$779k
|
$3.0m
|
$6.1m
|
$9.5m
|
$7.3m
|
|
Interest Expense
|
|
$49k
|
$101k
|
$354k
|
$761k
|
$1.7m
|
$3.0m
|
$1.3m
|
$2.6m
|
$2.2m
|
$1.4m
|
|
Interest Expense, Debt
|
|
$9k
|
$2k
|
—
|
$680k
|
$1.7m
|
—
|
—
|
—
|
—
|
—
|
|
Interest expense, net
|
|
—
|
($101k)
|
($354k)
|
($761k)
|
($1.7m)
|
($3.0m)
|
($1.3m)
|
($2.6m)
|
($2.2m)
|
($1.4m)
|
|
Total expenses
|
|
—
|
$3.9m
|
$8.4m
|
$12.1m
|
$86.2m
|
$129.2m
|
$143.8m
|
$148.1m
|
$204.5m
|
$174.0m
|
|
Income Tax Expense (Benefit)
|
|
—
|
—
|
($125k)
|
($122k)
|
$122k
|
$8k
|
$361k
|
$428k
|
$402k
|
$46k
|