Home Data Calendar Blog

RSI

Tables

2023-09-30 2023-06-30 2023-03-31 2022-12-31 2022-09-30 2022-06-30 2022-03-31 2021-12-31 2021-09-30 2021-06-30 2021-03-31 2020-12-31 2020-09-30 2020-06-30 2020-03-31

Weighted Average Number Of Diluted Shares Outstanding 69.70 67.39 65.26 NA 64.06 63.98 61.80 NA 59.19 59.16 53.42 NA NA NA NA

Weighted Average Number Of Shares Outstanding Basic 69.70 67.39 65.26 NA 64.06 63.98 61.80 NA 59.19 59.16 46.96 NA NA NA NA

Earnings Per Share Basic -0.06 -0.08 -0.11 -0.14 -0.10 -0.13 -0.24 -0.19 -0.09 -0.06 0.00 NA NA NA NA

Earnings Per Share Diluted -0.06 -0.08 -0.11 -0.14 -0.10 -0.13 -0.24 -0.18 -0.09 -0.06 -0.18 NA NA NA NA

	2023-09-30	2023-06-30	2023-03-31	2022-12-31	2022-09-30	2022-06-30	2022-03-31	2021-12-31	2021-09-30	2021-06-30	2021-03-31	2020-12-31	2020-09-30	2020-06-30	2020-03-31
Weighted Average Number Of Diluted Shares Outstanding	69.70	67.39	65.26	NA	64.06	63.98	61.80	NA	59.19	59.16	53.42	NA	NA	NA	NA
Weighted Average Number Of Shares Outstanding Basic	69.70	67.39	65.26	NA	64.06	63.98	61.80	NA	59.19	59.16	46.96	NA	NA	NA	NA
Earnings Per Share Basic	-0.06	-0.08	-0.11	-0.14	-0.10	-0.13	-0.24	-0.19	-0.09	-0.06	0.00	NA	NA	NA	NA
Earnings Per Share Diluted	-0.06	-0.08	-0.11	-0.14	-0.10	-0.13	-0.24	-0.18	-0.09	-0.06	-0.18	NA	NA	NA	NA

2023-09-30 2023-06-30 2023-03-31 2022-12-31 2022-09-30 2022-06-30 2022-03-31 2021-12-31 2021-09-30 2021-06-30 2021-03-31 2020-12-31 2020-09-30 2020-06-30 2020-03-31

Revenue From Contract With Customer Excluding Assessed Tax 169.89 165.06 162.36 165.53 148.00 143.74 134.94 130.56 122.92 122.80 111.82 100.05 78.24 65.04 35.18

Revenues 169.89 165.06 162.36 165.53 148.00 143.74 134.94 130.56 122.92 122.80 111.82 100.05 78.24 65.04 35.18

Cost Of Revenue 116.16 109.85 107.15 106.60 103.32 104.88 99.86 86.48 81.22 84.76 79.69 72.10 47.11 NA NA

Costs And Expenses 181.59 179.36 184.44 193.90 168.60 169.52 184.98 167.63 140.62 134.99 139.14 143.54 104.72 NA NA

General And Administrative Expense 22.41 20.56 21.59 19.37 16.04 16.61 15.54 14.87 12.32 11.77 16.56 159.53 2.35 0.45 16.77

Marketing And Advertising Expense 34.62 40.97 49.94 63.67 45.20 44.74 66.85 64.64 46.08 37.54 42.22 23.10 17.51 7.45 8.47

Operating Income Loss -11.70 -14.30 -22.08 -28.36 -20.60 -25.79 -50.05 -37.07 -17.70 -12.19 -27.32 -130.35 -2.40 -0.50 -12.90

Interest Expense NA NA NA -0.09 0.22 0.22 0.22 0.15 0.01 0.02 0.01 0.03 0.02 0.04 0.04

Interest Income Expense Net 0.76 0.29 0.38 NA -0.22 -0.22 -0.22 NA NA NA NA NA NA NA NA

Interest Paid Net 0.24 0.23 0.22 0.23 0.23 0.23 0.24 0.10 0.01 -0.01 0.03 NA 0.02 NA NA

Allocated Share Based Compensation Expense 7.40 7.52 7.67 6.79 4.08 3.88 3.94 4.21 4.47 4.66 11.58 41.45 36.02 NA NA

Income Tax Expense Benefit 2.43 2.72 2.80 2.79 1.84 2.33 2.00 0.91 1.23 1.75 0.80 2.79 0.01 0.01 NA

Income Taxes Paid Net 0.00 6.43 0.82 1.49 0.28 4.47 0.56 0.36 0.87 2.06 0.25 NA NA NA NA

Profit Loss -13.37 -16.73 -24.50 -31.06 -22.66 -28.35 -52.27 -38.12 -18.94 -13.95 -0.08 -48.78 -26.49 -50.59 -12.94

Net Income Loss -4.18 -5.14 -7.26 -8.99 -6.61 -8.33 -14.70 -10.40 -5.30 -3.77 -0.02 1.86 -2.30 -0.39 0.25

Comprehensive Income Net Of Tax -3.71 -4.64 -7.16 -9.60 -7.01 -8.89 -14.27 -10.69 -5.34 -3.84 0.16 89.90 -26.63 -50.54 13.31

Net Income Loss Available To Common Stockholders Basic -4.18 -5.14 -7.26 -8.99 -6.61 -8.33 -14.70 -10.40 -5.30 -3.77 -0.02 NA NA NA NA

Net Income Loss Available To Common Stockholders Diluted NA NA NA -8.99 -6.61 -8.33 -14.70 -10.40 -5.30 -3.77 -9.59 NA NA NA NA

	2023-09-30	2023-06-30	2023-03-31	2022-12-31	2022-09-30	2022-06-30	2022-03-31	2021-12-31	2021-09-30	2021-06-30	2021-03-31	2020-12-31	2020-09-30	2020-06-30	2020-03-31
Revenue From Contract With Customer Excluding Assessed Tax	169.89	165.06	162.36	165.53	148.00	143.74	134.94	130.56	122.92	122.80	111.82	100.05	78.24	65.04	35.18
Revenues	169.89	165.06	162.36	165.53	148.00	143.74	134.94	130.56	122.92	122.80	111.82	100.05	78.24	65.04	35.18
Cost Of Revenue	116.16	109.85	107.15	106.60	103.32	104.88	99.86	86.48	81.22	84.76	79.69	72.10	47.11	NA	NA
Costs And Expenses	181.59	179.36	184.44	193.90	168.60	169.52	184.98	167.63	140.62	134.99	139.14	143.54	104.72	NA	NA
General And Administrative Expense	22.41	20.56	21.59	19.37	16.04	16.61	15.54	14.87	12.32	11.77	16.56	159.53	2.35	0.45	16.77
Marketing And Advertising Expense	34.62	40.97	49.94	63.67	45.20	44.74	66.85	64.64	46.08	37.54	42.22	23.10	17.51	7.45	8.47
Operating Income Loss	-11.70	-14.30	-22.08	-28.36	-20.60	-25.79	-50.05	-37.07	-17.70	-12.19	-27.32	-130.35	-2.40	-0.50	-12.90
Interest Expense	NA	NA	NA	-0.09	0.22	0.22	0.22	0.15	0.01	0.02	0.01	0.03	0.02	0.04	0.04
Interest Income Expense Net	0.76	0.29	0.38	NA	-0.22	-0.22	-0.22	NA	NA	NA	NA	NA	NA	NA	NA
Interest Paid Net	0.24	0.23	0.22	0.23	0.23	0.23	0.24	0.10	0.01	-0.01	0.03	NA	0.02	NA	NA
Allocated Share Based Compensation Expense	7.40	7.52	7.67	6.79	4.08	3.88	3.94	4.21	4.47	4.66	11.58	41.45	36.02	NA	NA
Income Tax Expense Benefit	2.43	2.72	2.80	2.79	1.84	2.33	2.00	0.91	1.23	1.75	0.80	2.79	0.01	0.01	NA
Income Taxes Paid Net	0.00	6.43	0.82	1.49	0.28	4.47	0.56	0.36	0.87	2.06	0.25	NA	NA	NA	NA
Profit Loss	-13.37	-16.73	-24.50	-31.06	-22.66	-28.35	-52.27	-38.12	-18.94	-13.95	-0.08	-48.78	-26.49	-50.59	-12.94
Net Income Loss	-4.18	-5.14	-7.26	-8.99	-6.61	-8.33	-14.70	-10.40	-5.30	-3.77	-0.02	1.86	-2.30	-0.39	0.25
Comprehensive Income Net Of Tax	-3.71	-4.64	-7.16	-9.60	-7.01	-8.89	-14.27	-10.69	-5.34	-3.84	0.16	89.90	-26.63	-50.54	13.31
Net Income Loss Available To Common Stockholders Basic	-4.18	-5.14	-7.26	-8.99	-6.61	-8.33	-14.70	-10.40	-5.30	-3.77	-0.02	NA	NA	NA	NA
Net Income Loss Available To Common Stockholders Diluted	NA	NA	NA	-8.99	-6.61	-8.33	-14.70	-10.40	-5.30	-3.77	-9.59	NA	NA	NA	NA

2023-09-30 2023-06-30 2023-03-31 2022-12-31 2022-09-30 2022-06-30 2022-03-31 2021-12-31 2021-09-30 2021-06-30 2021-03-31 2020-12-31 2020-09-30 2020-06-30 2020-03-31

Assets 314.82 295.04 319.29 350.35 344.78 346.60 376.69 408.73 421.05 414.70 428.80 308.56 231.63 231.91 232.31

Liabilities 152.49 128.24 144.90 159.47 127.53 109.40 115.81 101.03 80.82 59.83 64.04 405.78 10.73 8.72 8.63

Liabilities And Stockholders Equity 314.82 295.04 319.29 350.35 344.78 346.60 376.69 408.73 421.05 414.70 428.80 308.56 231.63 231.91 232.31

Stockholders Equity 51.51 50.51 52.73 56.05 62.92 68.72 75.76 85.44 91.84 95.91 98.45 -61.78 5.00 5.00 5.00

	2023-09-30	2023-06-30	2023-03-31	2022-12-31	2022-09-30	2022-06-30	2022-03-31	2021-12-31	2021-09-30	2021-06-30	2021-03-31	2020-12-31	2020-09-30	2020-06-30	2020-03-31
Assets	314.82	295.04	319.29	350.35	344.78	346.60	376.69	408.73	421.05	414.70	428.80	308.56	231.63	231.91	232.31
Liabilities	152.49	128.24	144.90	159.47	127.53	109.40	115.81	101.03	80.82	59.83	64.04	405.78	10.73	8.72	8.63
Liabilities And Stockholders Equity	314.82	295.04	319.29	350.35	344.78	346.60	376.69	408.73	421.05	414.70	428.80	308.56	231.63	231.91	232.31
Stockholders Equity	51.51	50.51	52.73	56.05	62.92	68.72	75.76	85.44	91.84	95.91	98.45	-61.78	5.00	5.00	5.00

2023-09-30 2023-06-30 2023-03-31 2022-12-31 2022-09-30 2022-06-30 2022-03-31 2021-12-31 2021-09-30 2021-06-30 2021-03-31 2020-12-31 2020-09-30 2020-06-30 2020-03-31

Assets Current 223.38 202.35 227.91 264.47 263.46 272.06 308.95 341.75 397.33 394.77 411.80 294.48 NA NA NA

Cash And Cash Equivalents At Carrying Value 171.24 127.78 147.29 179.72 195.31 201.68 232.25 281.03 346.63 360.81 363.57 255.62 NA NA NA

Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents 176.17 151.43 175.60 206.08 225.34 228.31 261.01 300.33 360.29 372.82 375.14 262.06 15.12 14.88 8.41

Accounts Receivable Net Current 15.00 8.80 8.11 11.17 7.00 7.15 7.26 5.83 8.19 4.71 3.39 0.78 NA NA NA

Prepaid Expense And Other Assets Current 10.42 12.33 15.44 11.31 10.91 11.13 9.92 7.43 2.98 2.61 3.28 2.87 NA NA NA

	2023-09-30	2023-06-30	2023-03-31	2022-12-31	2022-09-30	2022-06-30	2022-03-31	2021-12-31	2021-09-30	2021-06-30	2021-03-31	2020-12-31	2020-09-30	2020-06-30	2020-03-31
Assets Current	223.38	202.35	227.91	264.47	263.46	272.06	308.95	341.75	397.33	394.77	411.80	294.48	NA	NA	NA
Cash And Cash Equivalents At Carrying Value	171.24	127.78	147.29	179.72	195.31	201.68	232.25	281.03	346.63	360.81	363.57	255.62	NA	NA	NA
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents	176.17	151.43	175.60	206.08	225.34	228.31	261.01	300.33	360.29	372.82	375.14	262.06	15.12	14.88	8.41
Accounts Receivable Net Current	15.00	8.80	8.11	11.17	7.00	7.15	7.26	5.83	8.19	4.71	3.39	0.78	NA	NA	NA
Prepaid Expense And Other Assets Current	10.42	12.33	15.44	11.31	10.91	11.13	9.92	7.43	2.98	2.61	3.28	2.87	NA	NA	NA

2023-09-30 2023-06-30 2023-03-31 2022-12-31 2022-09-30 2022-06-30 2022-03-31 2021-12-31 2021-09-30 2021-06-30 2021-03-31 2020-12-31 2020-09-30 2020-06-30 2020-03-31

Property Plant And Equipment Gross 11.75 11.49 11.08 10.72 NA NA NA 6.72 NA NA NA 4.21 NA NA NA

Accumulated Depreciation Depletion And Amortization Property Plant And Equipment 7.00 5.62 4.69 3.82 NA NA NA 1.80 NA NA NA 2.20 NA NA NA

Amortization Of Intangible Assets 6.40 6.80 4.70 3.50 3.10 2.80 2.20 1.20 0.70 0.60 0.50 0.49 0.40 0.30 0.40

Property Plant And Equipment Net 4.75 5.87 6.39 6.90 8.78 8.30 8.19 4.91 4.56 3.29 2.28 2.02 NA NA NA

Finite Lived Intangible Assets Net 75.15 75.30 75.78 69.03 65.36 60.22 53.52 53.38 14.41 12.82 11.61 9.75 NA NA NA

Other Assets Noncurrent 6.78 6.33 5.11 5.23 5.17 4.60 4.63 4.81 3.42 2.39 2.08 1.22 NA NA NA

	2023-09-30	2023-06-30	2023-03-31	2022-12-31	2022-09-30	2022-06-30	2022-03-31	2021-12-31	2021-09-30	2021-06-30	2021-03-31	2020-12-31	2020-09-30	2020-06-30	2020-03-31
Property Plant And Equipment Gross	11.75	11.49	11.08	10.72	NA	NA	NA	6.72	NA	NA	NA	4.21	NA	NA	NA
Accumulated Depreciation Depletion And Amortization Property Plant And Equipment	7.00	5.62	4.69	3.82	NA	NA	NA	1.80	NA	NA	NA	2.20	NA	NA	NA
Amortization Of Intangible Assets	6.40	6.80	4.70	3.50	3.10	2.80	2.20	1.20	0.70	0.60	0.50	0.49	0.40	0.30	0.40
Property Plant And Equipment Net	4.75	5.87	6.39	6.90	8.78	8.30	8.19	4.91	4.56	3.29	2.28	2.02	NA	NA	NA
Finite Lived Intangible Assets Net	75.15	75.30	75.78	69.03	65.36	60.22	53.52	53.38	14.41	12.82	11.61	9.75	NA	NA	NA
Other Assets Noncurrent	6.78	6.33	5.11	5.23	5.17	4.60	4.63	4.81	3.42	2.39	2.08	1.22	NA	NA	NA

2023-09-30 2023-06-30 2023-03-31 2022-12-31 2022-09-30 2022-06-30 2022-03-31 2021-12-31 2021-09-30 2021-06-30 2021-03-31 2020-12-31 2020-09-30 2020-06-30 2020-03-31

Liabilities Current 137.84 113.04 129.95 143.94 111.43 93.36 99.29 83.93 75.98 54.75 59.44 400.99 2.68 0.67 0.58

Accounts Payable Current 23.15 17.94 17.76 29.80 8.85 3.54 1.26 6.50 9.92 5.32 6.31 11.99 0.04 0.14 0.38

Other Accrued Liabilities Current NA NA 1.09 1.06 1.56 0.94 1.46 1.59 1.41 1.22 NA 1.37 NA NA NA

Accrued Income Taxes Current NA NA NA 1.62 NA NA NA 1.75 NA NA 2.67 1.98 NA NA NA

Accrued Liabilities Current 56.31 50.89 61.16 64.90 62.21 54.22 57.90 48.29 44.99 30.93 NA 27.04 2.44 0.32 0.05

Other Liabilities Current 5.98 4.11 6.68 4.48 3.31 1.99 4.53 3.06 2.74 1.92 1.93 2.09 NA NA NA

	2023-09-30	2023-06-30	2023-03-31	2022-12-31	2022-09-30	2022-06-30	2022-03-31	2021-12-31	2021-09-30	2021-06-30	2021-03-31	2020-12-31	2020-09-30	2020-06-30	2020-03-31
Liabilities Current	137.84	113.04	129.95	143.94	111.43	93.36	99.29	83.93	75.98	54.75	59.44	400.99	2.68	0.67	0.58
Accounts Payable Current	23.15	17.94	17.76	29.80	8.85	3.54	1.26	6.50	9.92	5.32	6.31	11.99	0.04	0.14	0.38
Other Accrued Liabilities Current	NA	NA	1.09	1.06	1.56	0.94	1.46	1.59	1.41	1.22	NA	1.37	NA	NA	NA
Accrued Income Taxes Current	NA	NA	NA	1.62	NA	NA	NA	1.75	NA	NA	2.67	1.98	NA	NA	NA
Accrued Liabilities Current	56.31	50.89	61.16	64.90	62.21	54.22	57.90	48.29	44.99	30.93	NA	27.04	2.44	0.32	0.05
Other Liabilities Current	5.98	4.11	6.68	4.48	3.31	1.99	4.53	3.06	2.74	1.92	1.93	2.09	NA	NA	NA

2023-09-30 2023-06-30 2023-03-31 2022-12-31 2022-09-30 2022-06-30 2022-03-31 2021-12-31 2021-09-30 2021-06-30 2021-03-31 2020-12-31 2020-09-30 2020-06-30 2020-03-31

Minority Interest 110.83 116.29 121.66 134.83 154.33 168.47 185.12 222.26 248.39 258.96 266.31 -205.55 NA NA NA

Other Liabilities Noncurrent 1.07 1.21 0.42 0.24 0.24 0.27 0.29 0.32 0.34 0.37 NA NA NA NA NA

Operating Lease Liability Noncurrent 0.75 0.73 0.84 1.18 1.36 0.90 0.97 1.15 0.94 1.07 0.87 0.98 NA NA NA

	2023-09-30	2023-06-30	2023-03-31	2022-12-31	2022-09-30	2022-06-30	2022-03-31	2021-12-31	2021-09-30	2021-06-30	2021-03-31	2020-12-31	2020-09-30	2020-06-30	2020-03-31
Minority Interest	110.83	116.29	121.66	134.83	154.33	168.47	185.12	222.26	248.39	258.96	266.31	-205.55	NA	NA	NA
Other Liabilities Noncurrent	1.07	1.21	0.42	0.24	0.24	0.27	0.29	0.32	0.34	0.37	NA	NA	NA	NA	NA
Operating Lease Liability Noncurrent	0.75	0.73	0.84	1.18	1.36	0.90	0.97	1.15	0.94	1.07	0.87	0.98	NA	NA	NA

2023-09-30 2023-06-30 2023-03-31 2022-12-31 2022-09-30 2022-06-30 2022-03-31 2021-12-31 2021-09-30 2021-06-30 2021-03-31 2020-12-31 2020-09-30 2020-06-30 2020-03-31

Stockholders Equity 51.51 50.51 52.73 56.05 62.92 68.72 75.76 85.44 91.84 95.91 98.45 -61.78 5.00 5.00 5.00

Stockholders Equity Including Portion Attributable To Noncontrolling Interest 162.33 166.80 174.39 190.87 217.25 237.19 260.88 307.70 340.23 354.87 364.76 -267.33 -85.65 -59.02 -14.39

Additional Paid In Capital 188.75 184.00 181.58 177.68 174.94 173.72 171.87 167.27 163.81 144.13 142.84 -18.40 7.44 5.14 4.75

Retained Earnings Accumulated Deficit -136.59 -132.41 -127.27 -120.01 -111.02 -104.41 -96.08 -81.38 -70.98 -47.27 -43.51 -43.49 -2.44 -0.14 0.25

Accumulated Other Comprehensive Income Loss Net Of Tax -0.68 -1.10 -1.59 -1.65 -1.01 -0.62 -0.06 -0.47 -0.17 -0.12 -0.05 0.09 NA NA NA

Minority Interest 110.83 116.29 121.66 134.83 154.33 168.47 185.12 222.26 248.39 258.96 266.31 -205.55 NA NA NA

Adjustments To Additional Paid In Capital Sharebased Compensation Requisite Service Period Recognition Value 7.40 7.52 7.67 NA 4.08 3.88 3.94 NA 4.47 4.66 11.58 NA NA 1.41 0.28

	2023-09-30	2023-06-30	2023-03-31	2022-12-31	2022-09-30	2022-06-30	2022-03-31	2021-12-31	2021-09-30	2021-06-30	2021-03-31	2020-12-31	2020-09-30	2020-06-30	2020-03-31
Stockholders Equity	51.51	50.51	52.73	56.05	62.92	68.72	75.76	85.44	91.84	95.91	98.45	-61.78	5.00	5.00	5.00
Stockholders Equity Including Portion Attributable To Noncontrolling Interest	162.33	166.80	174.39	190.87	217.25	237.19	260.88	307.70	340.23	354.87	364.76	-267.33	-85.65	-59.02	-14.39
Additional Paid In Capital	188.75	184.00	181.58	177.68	174.94	173.72	171.87	167.27	163.81	144.13	142.84	-18.40	7.44	5.14	4.75
Retained Earnings Accumulated Deficit	-136.59	-132.41	-127.27	-120.01	-111.02	-104.41	-96.08	-81.38	-70.98	-47.27	-43.51	-43.49	-2.44	-0.14	0.25
Accumulated Other Comprehensive Income Loss Net Of Tax	-0.68	-1.10	-1.59	-1.65	-1.01	-0.62	-0.06	-0.47	-0.17	-0.12	-0.05	0.09	NA	NA	NA
Minority Interest	110.83	116.29	121.66	134.83	154.33	168.47	185.12	222.26	248.39	258.96	266.31	-205.55	NA	NA	NA
Adjustments To Additional Paid In Capital Sharebased Compensation Requisite Service Period Recognition Value	7.40	7.52	7.67	NA	4.08	3.88	3.94	NA	4.47	4.66	11.58	NA	NA	1.41	0.28

2023-09-30 2023-06-30 2023-03-31 2022-12-31 2022-09-30 2022-06-30 2022-03-31 2021-12-31 2021-09-30 2021-06-30 2021-03-31 2020-12-31 2020-09-30 2020-06-30 2020-03-31

Net Cash Provided By Used In Operating Activities 30.40 -12.88 -24.28 -7.70 8.64 -24.26 -37.01 -31.51 -6.25 0.81 -11.23 13.62 0.74 4.85 -3.04

Net Cash Provided By Used In Investing Activities -6.94 -12.65 -6.47 -8.91 -10.17 -6.54 -3.37 -26.06 -5.68 -2.21 -3.06 -1.55 -0.37 -2.95 -1.38

Net Cash Provided By Used In Financing Activities -0.13 -0.22 -0.02 -0.74 -0.02 -0.02 -0.43 -1.33 -0.41 -0.65 127.98 233.92 0.00 4.50 2.65

	2023-09-30	2023-06-30	2023-03-31	2022-12-31	2022-09-30	2022-06-30	2022-03-31	2021-12-31	2021-09-30	2021-06-30	2021-03-31	2020-12-31	2020-09-30	2020-06-30	2020-03-31
Net Cash Provided By Used In Operating Activities	30.40	-12.88	-24.28	-7.70	8.64	-24.26	-37.01	-31.51	-6.25	0.81	-11.23	13.62	0.74	4.85	-3.04
Net Cash Provided By Used In Investing Activities	-6.94	-12.65	-6.47	-8.91	-10.17	-6.54	-3.37	-26.06	-5.68	-2.21	-3.06	-1.55	-0.37	-2.95	-1.38
Net Cash Provided By Used In Financing Activities	-0.13	-0.22	-0.02	-0.74	-0.02	-0.02	-0.43	-1.33	-0.41	-0.65	127.98	233.92	0.00	4.50	2.65

2023-09-30 2023-06-30 2023-03-31 2022-12-31 2022-09-30 2022-06-30 2022-03-31 2021-12-31 2021-09-30 2021-06-30 2021-03-31 2020-12-31 2020-09-30 2020-06-30 2020-03-31

Net Cash Provided By Used In Operating Activities 30.40 -12.88 -24.28 -7.70 8.64 -24.26 -37.01 -31.51 -6.25 0.81 -11.23 13.62 0.74 4.85 -3.04

Net Income Loss -4.18 -5.14 -7.26 -8.99 -6.61 -8.33 -14.70 -10.40 -5.30 -3.77 -0.02 1.86 -2.30 -0.39 0.25

Profit Loss -13.37 -16.73 -24.50 -31.06 -22.66 -28.35 -52.27 -38.12 -18.94 -13.95 -0.08 -48.78 -26.49 -50.59 -12.94

Depreciation Depletion And Amortization 8.40 7.99 5.75 4.26 4.04 3.29 2.74 1.65 1.01 0.91 0.67 0.71 0.45 0.46 0.46

Increase Decrease In Accounts Receivable 6.19 0.69 -3.06 4.17 -0.15 -0.11 1.44 -2.37 3.48 1.32 2.61 0.12 -0.34 0.15 -1.00

Increase Decrease In Accounts Payable 5.16 0.11 -12.01 21.11 5.26 2.23 -5.28 -3.42 4.57 -1.00 -5.69 4.79 NA NA NA

Deferred Income Tax Expense Benefit NA NA NA -0.06 -0.01 0.00 0.04 0.19 0.21 -0.12 -0.32 NA NA NA NA

Share Based Compensation 7.40 7.52 7.67 6.79 4.08 3.88 3.94 4.21 4.47 4.66 11.58 41.45 36.02 53.77 13.49

	2023-09-30	2023-06-30	2023-03-31	2022-12-31	2022-09-30	2022-06-30	2022-03-31	2021-12-31	2021-09-30	2021-06-30	2021-03-31	2020-12-31	2020-09-30	2020-06-30	2020-03-31
Net Cash Provided By Used In Operating Activities	30.40	-12.88	-24.28	-7.70	8.64	-24.26	-37.01	-31.51	-6.25	0.81	-11.23	13.62	0.74	4.85	-3.04
Net Income Loss	-4.18	-5.14	-7.26	-8.99	-6.61	-8.33	-14.70	-10.40	-5.30	-3.77	-0.02	1.86	-2.30	-0.39	0.25
Profit Loss	-13.37	-16.73	-24.50	-31.06	-22.66	-28.35	-52.27	-38.12	-18.94	-13.95	-0.08	-48.78	-26.49	-50.59	-12.94
Depreciation Depletion And Amortization	8.40	7.99	5.75	4.26	4.04	3.29	2.74	1.65	1.01	0.91	0.67	0.71	0.45	0.46	0.46
Increase Decrease In Accounts Receivable	6.19	0.69	-3.06	4.17	-0.15	-0.11	1.44	-2.37	3.48	1.32	2.61	0.12	-0.34	0.15	-1.00
Increase Decrease In Accounts Payable	5.16	0.11	-12.01	21.11	5.26	2.23	-5.28	-3.42	4.57	-1.00	-5.69	4.79	NA	NA	NA
Deferred Income Tax Expense Benefit	NA	NA	NA	-0.06	-0.01	0.00	0.04	0.19	0.21	-0.12	-0.32	NA	NA	NA	NA
Share Based Compensation	7.40	7.52	7.67	6.79	4.08	3.88	3.94	4.21	4.47	4.66	11.58	41.45	36.02	53.77	13.49

2023-09-30 2023-06-30 2023-03-31 2022-12-31 2022-09-30 2022-06-30 2022-03-31 2021-12-31 2021-09-30 2021-06-30 2021-03-31 2020-12-31 2020-09-30 2020-06-30 2020-03-31

Net Cash Provided By Used In Investing Activities -6.94 -12.65 -6.47 -8.91 -10.17 -6.54 -3.37 -26.06 -5.68 -2.21 -3.06 -1.55 -0.37 -2.95 -1.38

Payments To Acquire Property Plant And Equipment 0.26 0.32 0.43 1.39 1.00 0.72 1.04 1.86 1.14 0.40 0.45 0.96 0.10 0.48 0.33

		2023-09-30	2023-06-30	2023-03-31	2022-12-31	2022-09-30	2022-06-30	2022-03-31	2021-12-31	2021-09-30	2021-06-30	2021-03-31	2020-12-31	2020-09-30	2020-06-30	2020-03-31
Net Cash Provided By Used In Investing Activities		-6.94	-12.65	-6.47	-8.91	-10.17	-6.54	-3.37	-26.06	-5.68	-2.21	-3.06	-1.55	-0.37	-2.95	-1.38
Payments To Acquire Property Plant And Equipment		0.26	0.32	0.43	1.39	1.00	0.72	1.04	1.86	1.14	0.40	0.45	0.96	0.10	0.48	0.33

2023-09-30 2023-06-30 2023-03-31 2022-12-31 2022-09-30 2022-06-30 2022-03-31 2021-12-31 2021-09-30 2021-06-30 2021-03-31 2020-12-31 2020-09-30 2020-06-30 2020-03-31

Net Cash Provided By Used In Financing Activities -0.13 -0.22 -0.02 -0.74 -0.02 -0.02 -0.43 -1.33 -0.41 -0.65 127.98 233.92 0.00 4.50 2.65

		2023-09-30	2023-06-30	2023-03-31	2022-12-31	2022-09-30	2022-06-30	2022-03-31	2021-12-31	2021-09-30	2021-06-30	2021-03-31	2020-12-31	2020-09-30	2020-06-30	2020-03-31
Net Cash Provided By Used In Financing Activities		-0.13	-0.22	-0.02	-0.74	-0.02	-0.02	-0.43	-1.33	-0.41	-0.65	127.98	233.92	0.00	4.50	2.65

2023-09-30 2023-06-30 2023-03-31 2022-12-31 2022-09-30 2022-06-30 2022-03-31 2021-12-31 2021-09-30 2021-06-30 2021-03-31 2020-12-31 2020-09-30 2020-06-30 2020-03-31

Revenues 169.89 165.06 162.36 165.53 148.00 143.74 134.94 130.56 122.92 122.80 111.82 100.05 78.24 65.04 35.18

Online Wagering 165.31 160.75 157.67 160.07 143.67 141.17 131.66 127.52 121.36 121.21 109.98 98.30 76.94 64.04 34.48

Retail Sports Services 3.50 3.27 3.66 4.44 3.27 1.68 2.33 2.08 0.55 0.57 0.63 0.73 0.26 0.00 0.21

Social Gaming 1.08 1.04 1.03 1.02 1.07 0.88 0.95 0.96 1.01 1.02 1.22 1.02 1.04 0.99 0.48

NA NA NA NA NA NA 12.40 8.98 8.95 11.04 6.52 6.00 4.29 2.70 2.29

19.00 18.45 15.66 NA 12.09 13.19 12.40 NA 8.95 11.04 NA NA NA NA NA

150.89 146.61 146.70 NA 135.92 130.55 122.53 NA 113.97 111.76 NA NA NA NA NA

US NA NA NA NA NA NA 122.53 121.58 113.97 111.76 105.30 94.05 73.94 62.33 32.88

Revenue From Contract With Customer Excluding Assessed Tax 169.89 165.06 162.36 165.53 148.00 143.74 134.94 130.56 122.92 122.80 111.82 100.05 78.24 65.04 35.18

Online Wagering 165.31 160.75 157.67 160.07 143.67 141.17 131.66 127.52 121.36 121.21 109.98 98.30 76.94 64.04 34.48

Retail Sports Services 3.50 3.27 3.66 4.44 3.27 1.68 2.33 2.08 0.55 0.57 0.63 0.73 0.26 0.00 0.21

Social Gaming 1.08 1.04 1.03 1.02 1.07 0.88 0.95 0.96 1.01 1.02 1.22 1.02 1.04 0.99 0.48

NA NA NA NA NA NA 12.40 8.98 8.95 11.04 6.52 6.00 4.29 2.70 2.29

19.00 18.45 15.66 NA 12.09 13.19 12.40 NA 8.95 11.04 NA NA NA NA NA

150.89 146.61 146.70 NA 135.92 130.55 122.53 NA 113.97 111.76 NA NA NA NA NA

US NA NA NA NA NA NA 122.53 121.58 113.97 111.76 105.30 94.05 73.94 62.33 32.88

	2023-09-30	2023-06-30	2023-03-31	2022-12-31	2022-09-30	2022-06-30	2022-03-31	2021-12-31	2021-09-30	2021-06-30	2021-03-31	2020-12-31	2020-09-30	2020-06-30	2020-03-31
Revenues	169.89	165.06	162.36	165.53	148.00	143.74	134.94	130.56	122.92	122.80	111.82	100.05	78.24	65.04	35.18
Online Wagering	165.31	160.75	157.67	160.07	143.67	141.17	131.66	127.52	121.36	121.21	109.98	98.30	76.94	64.04	34.48
Retail Sports Services	3.50	3.27	3.66	4.44	3.27	1.68	2.33	2.08	0.55	0.57	0.63	0.73	0.26	0.00	0.21
Social Gaming	1.08	1.04	1.03	1.02	1.07	0.88	0.95	0.96	1.01	1.02	1.22	1.02	1.04	0.99	0.48
	NA	NA	NA	NA	NA	NA	12.40	8.98	8.95	11.04	6.52	6.00	4.29	2.70	2.29
	19.00	18.45	15.66	NA	12.09	13.19	12.40	NA	8.95	11.04	NA	NA	NA	NA	NA
	150.89	146.61	146.70	NA	135.92	130.55	122.53	NA	113.97	111.76	NA	NA	NA	NA	NA
US	NA	NA	NA	NA	NA	NA	122.53	121.58	113.97	111.76	105.30	94.05	73.94	62.33	32.88
Revenue From Contract With Customer Excluding Assessed Tax	169.89	165.06	162.36	165.53	148.00	143.74	134.94	130.56	122.92	122.80	111.82	100.05	78.24	65.04	35.18
Online Wagering	165.31	160.75	157.67	160.07	143.67	141.17	131.66	127.52	121.36	121.21	109.98	98.30	76.94	64.04	34.48
Retail Sports Services	3.50	3.27	3.66	4.44	3.27	1.68	2.33	2.08	0.55	0.57	0.63	0.73	0.26	0.00	0.21
Social Gaming	1.08	1.04	1.03	1.02	1.07	0.88	0.95	0.96	1.01	1.02	1.22	1.02	1.04	0.99	0.48
	NA	NA	NA	NA	NA	NA	12.40	8.98	8.95	11.04	6.52	6.00	4.29	2.70	2.29
	19.00	18.45	15.66	NA	12.09	13.19	12.40	NA	8.95	11.04	NA	NA	NA	NA	NA
	150.89	146.61	146.70	NA	135.92	130.55	122.53	NA	113.97	111.76	NA	NA	NA	NA	NA
US	NA	NA	NA	NA	NA	NA	122.53	121.58	113.97	111.76	105.30	94.05	73.94	62.33	32.88

Plots across concepts

IncomeStatement

Expenses

Balance Sheet

Assets

Current Assets

NonCurrent Assets

PropertyPlantAndEquipmentNet

Liabilities

Current Liabilities

Stockholders Equity

CashFlow

NetCashProvidedByUsedInOperatingActivities

NetCashProvidedByUsedInInvestingActivities

OperatingLeaseLiability

NonoperatingIncomeExpense

LesseeOperatingLeaseLiabilityPaymentsDue

Line plots across dimensions of each concept

us-gaap:CommonStockValue
us-gaap:StatementClassOfStock
(None,)

TTM Greenblatt ROC
_
(None,)

us-gaap:RevenueFromContractWithCustomerExcludingAssessedTax
us-gaap:StatementGeographical
(None,)

us-gaap:RevenueFromContractWithCustomerExcludingAssessedTax
us-gaap:ProductOrService
(None,)

us-gaap:Revenues
us-gaap:StatementGeographical
(None,)

us-gaap:Revenues
us-gaap:ProductOrService
(None,)

us-gaap:AllocatedShareBasedCompensationExpense
us-gaap:IncomeStatementLocation
(None,)

us-gaap:ProfitLoss
us-gaap:StatementEquityComponents
(None,)

us-gaap:PropertyPlantAndEquipmentGross
us-gaap:PropertyPlantAndEquipmentByType
(None,)

us-gaap:FiniteLivedIntangibleAssetsNet
us-gaap:FiniteLivedIntangibleAssetsByMajorClass
(None,)

us-gaap:OtherAccruedLiabilitiesCurrent
us-gaap:RelatedPartyTransactionsByRelatedParty
(None,)

us-gaap:StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest
us-gaap:StatementClassOfStock, us-gaap:StatementEquityComponents
(None, 'us-gaap:CommonStock')

us-gaap:StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest
us-gaap:StatementEquityComponents
(None,)