| Metric | Q1 2022 | Q4 2021 | Q1 2021 | QoQ Change | YoY Change |
|---|---|---|---|---|---|
| Revenue | $328M | — | — | — | — |
| Op. Income | $20M | — | — | — | — |
| Gross Margin | 21.7% | — | — | — | — |
| Net Margin | -16.6% | — | — | — | — |
| EPS (Diluted) | $-0.30 | — | — | — | — |
| Free Cash Flow | -$352M | — | — | — | — |
| Item | Amount |
|---|---|
| REVENUE | $328M |
| Cost of Revenue | $257M |
| GROSS PROFIT | $71M |
| R&D Expenses | $1M |
| Selling & Marketing | $6M |
| General & Administrative | $44M |
| SG&A Expenses | $50M |
| Other Expenses | $0 |
| Operating Expenses | $51M |
| Cost & Expenses | $308M |
| OPERATING INCOME | $20M |
| Interest Income | $0 |
| Interest Expense | $66M |
| Other Income/Expenses | -$64M |
| INCOME BEFORE TAX | -$44M |
| Income Tax Expense | $11M |
| Net Income from Continuing Ops | -$55M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | -$55M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | -$84M |
| D&A | $114M |
| EBIT | $22M |
| EBITDA | $136M |
| EPS | -$0 |
| EPS Diluted | -$0 |
| Item | Amount |
|---|---|
| Net Income | -$55M |
| Depreciation & Amortization | $114M |
| Stock-Based Compensation | $14M |
| Deferred Income Tax | $0 |
| Other Non-Cash Items | $7M |
| Change in Working Capital | -$116M |
| OPERATING CASH FLOW | -$36M |
| Capital Expenditure | -$316M |
| Acquisitions (Net) | -$405M |
| Purchases of Investments | $0 |
| Sales/Maturities of Investments | $0 |
| Other Investing Activities | $0 |
| NET CASH FROM INVESTING | -$721M |
| Net Debt Issuance | $0 |
| Common Stock Repurchased | $0 |
| Common Dividends Paid | $0 |
| Other Financing Activities | $674M |
| NET CASH FROM FINANCING | $674M |
| FREE CASH FLOW | -$352M |
| Net Change in Cash | -$84M |
| Item | Amount |
|---|---|
| Cash & Equivalents | $1.7B |
| Short-Term Investments | $0 |
| Net Receivables | $374M |
| Inventory | $0 |
| Other Current Assets | $0 |
| TOTAL CURRENT ASSETS | $2.1B |
| PP&E (Net) | $7.2B |
| Goodwill | $1.2B |
| Intangible Assets | $3M |
| Long-Term Investments | $0 |
| Tax Assets | $0 |
| Other Non-Current Assets | $551M |
| TOTAL NON-CURRENT ASSETS | $8.9B |
| TOTAL ASSETS | $11.1B |
| Account Payables | $549M |
| Short-Term Debt | $912M |
| Deferred Revenue | $0 |
| Other Current Liabilities | $0 |
| TOTAL CURRENT LIABILITIES | $1.9B |
| Long-Term Debt | $3.7B |
| Deferred Revenue NC | $0 |
| Deferred Tax Liabilities | $0 |
| Other Non-Current Liabilities | $219M |
| TOTAL NON-CURRENT LIABILITIES | $5.5B |
| TOTAL LIABILITIES | $7.4B |
| Common Stock | $75.4K |
| Additional Paid-In Capital | $4.2B |
| Retained Earnings | -$626M |
| Treasury Stock | $0 |
| Accum. Other Comp. Income | -$89M |
| Other Equity | $0 |
| TOTAL STOCKHOLDERS' EQUITY | $3.6B |
| Minority Interest | $9M |
| TOTAL EQUITY | $3.7B |
| TOTAL LIABILITIES & EQUITY | $11.1B |
| Total Debt | $6.3B |
| Net Debt | $4.6B |
