Income Statement

Profit & Loss · 15 Statements · From 2023 to 2009
Configuration
In million , Margin in %
Metric 2009 2010 2011 2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023
Revenue
350.00 410.00 560.00 541.00 566.00 548.00 434.00 429.00 592.00 1,054.00 1,168.00 1,292.00 1,583.00 1,453.00 1,606.00
EPS
0.2000 0.2000 0.1900 0.0200 0.0467 0.0900 0.0200 0.0400 0.1500 0.2000 0.1700 0.2700 0.4300 0.2600 0.2400
Profit
128.00 156.00 200.00 154.00 149.00 165.00 151.00 158.00 193.00 312.00 330.00 373.00 429.00 302.00 418.00
Pre Tax
66.00 82.00 77.00 11.00 18.00 32.00 7.00 12.00 56.00 102.00 89.00 161.00 278.00 139.00 134.00
Tax %
15.30 18.90 13.51 32.81 11.12 4.76 7.25 0.16 9.39 15.81 19.61 16.80 17.43 -3.23 2.63
Net
56.00 67.00 67.00 7.00 16.00 30.00 6.00 12.00 51.00 86.00 72.00 132.00 226.00 141.00 128.00
EBITDA
92.00 105.00 111.00 64.00 84.00 82.00 67.00 81.00 108.00 190.00 195.00 277.00 456.00 253.00 242.00
Operating Income
63.00 80.00 75.00 5.00 14.00 28.00 4.00 8.00 54.00 137.00 136.00 161.00 281.00 140.00 134.00
Interest Income
- - 7.00 14.00 6.00 2.00 1.00 1.00 1.00 - - 2.00 2.00 - - 1.00 1.00 11.00
Loss
281.00 333.00 488.00 520.00 542.00 505.00 405.00 393.00 549.00 930.00 1,035.00 1,100.00 1,374.00 1,354.00 1,398.00
Cost of Revenue
221.00 253.00 360.00 386.00 416.00 383.00 283.00 271.00 398.00 741.00 837.00 918.00 1,153.00 1,150.00 1,188.00
Operating Expenses
59.00 79.00 127.00 133.00 125.00 122.00 122.00 121.00 151.00 188.00 198.00 181.00 221.00 203.00 210.00
Depreciation and Amortization
20.00 20.00 25.00 31.00 36.00 38.00 36.00 39.00 36.00 52.00 59.00 69.00 84.00 85.00 81.00
Interest Expenses
3.00 - - 6.00 13.00 15.00 7.00 6.00 4.00 3.00 8.00 13.00 8.00 5.00 3.00 - -
Other Expenses
-1.00 5.00 4.00 -9.00 -5.00 -10.00 -21.00 -24.00 1.00 -35.00 -46.00 - - -3.00 -1.00 - -
WA Shares Outstanding
283.00 335.00 343.00 383.00 345.00 339.00 329.00 312.00 340.00 430.00 437.00 490.00 526.00 543.00 543.00