Income Statement
Dec '14
Dec '15
Dec '16
Dec '17
Dec '18
Dec '19
Dec '20
Dec '21
Dec '22
Dec '23
LTM

Total Revenues

3,940

5,587

12,814

13,604

10,771

11,668

Total Revenues % Chg.

101.5%

41.8%

129.4%

6.2%

-20.8%

-1.1%

Cost of Goods Sold, Total

3,430

4,793

10,885

12,351

9,047

9,478

Gross Profit

510

794

1,929

1,253

1,724

2,190

Selling General & Admin Expenses, Total

790

1,126

1,928

2,460

1,607

1,601

Depreciation & Amortization

105

200

183

183

Other Operating Expenses, Total

790

1,126

2,033

2,660

1,790

1,784

Operating Income

-280

-332

-104

-1,407

-66

406

Interest Expense, Total

-81

-131

-176

-486

-632

-664

Net Interest Expenses

-81

-131

-176

-486

-632

-664

Other Non Operating Income (Expenses)

-2

7

-5

23

6

36

EBT, Excl. Unusual Items

-363

-456

-285

-1,870

-692

-222

Restructuring Charges

-57

-7

Impairment of Goodwill

-847

Gain (Loss) On Sale Of Investments

-79

3

3

Gain (Loss) On Sale Of Assets

-2

-6

-1

-14

-8

Other Unusual Items

-26

879

884

EBT, Incl. Unusual Items

-365

-462

-286

-2,893

175

665

Income Tax Expense

1

1

25

27

Earnings From Continuing Operations

-365

-462

-287

-2,894

150

638

Minority Interest

250

291

152

1,307

300

76

Net Income

-115

-171

-135

-1,587

450

714

Preferred Dividend and Other Adjustments

Net Income to Common Incl Extra Items

-115

-171

-135

-1,587

450

714

Net Income to Common Excl. Extra Items

-115

-171

-135

-1,587

450

714

Total Shares Outstanding

50.5

76.5

89.9

106

114.2

121.1

Weighted Avg. Shares Outstanding

46.8

65

82.8

100.8

109.3

115.1

Weighted Avg. Shares Outstanding Dil

46.8

65

82.8

100.8

200.6

210.9

EPS

-2.5

-2.6

-1.6

-15.7

4.1

6.2

EPS Diluted

-2.5

-2.6

-1.6

-15.7

0.7

2

EBITDA

-239

-258

1

-1,146

286

733

Effective Tax Rate

-0.3%

-0%

14.3%

4.1%