Income Statement

Profit & Loss · 14 Statements · From 2022 to 2009

Configuration

In million , Margin in %

Metric	2009	2010	2011	2012	2013	2014	2015	2016	2017	2018	2019	2020	2021	2022
Revenue	378.00	632.00	1,099.00	1,612.00	1,737.00	1,305.00	1,982.00	6,324.00	18,348.00	18,519.00	12,948.00	8,627.00	5,176.00	1,437.00
EPS	0.0267	0.0439	0.0641	0.1000	0.1000	0.0462	0.0700	0.1300	0.2000	0.1200	0.0700	-0.5900	-1.1500	-0.5700
Diluted in mil.	0.0267	0.0439	0.0641	0.1000	0.1000	0.0462	0.0700	0.1300	0.2000	0.1200	0.0700	-0.5900	-1.1500	-0.5700
Profit	128.00	220.00	377.00	576.00	644.00	489.00	725.00	1,121.00	1,752.00	1,477.00	1,056.00	-392.00	-276.00	-95.00
Gross Margin	33.89	34.82	34.29	35.78	37.09	37.50	36.58	17.74	9.55	7.98	8.16	-4.55	-5.35	-6.66
Pre Tax	72.00	121.00	231.00	366.00	367.00	169.00	274.00	537.00	1,049.00	626.00	295.00	-1,910.00	-3,266.00	-2,037.00
Profit Margin	19.07	19.27	21.10	22.72	21.15	13.00	13.85	8.49	5.72	3.38	2.28	-22.15	-63.11	-141.72
Tax %	25.15	25.56	25.34	25.53	25.39	27.54	28.14	26.10	26.56	26.93	24.11	5.02	-8.44	0.12
Net	54.00	90.00	173.00	272.00	274.00	123.00	193.00	361.00	612.00	358.00	213.00	-1,815.00	-3,542.00	-2,035.00
Profit Margin	14.27	14.35	15.75	16.92	15.78	9.43	9.78	5.72	3.34	1.94	1.65	-21.04	-68.44	-141.56
EBITDA	73.00	129.00	250.00	388.00	409.00	228.00	373.00	712.00	1,272.00	1,004.00	709.00	-811.00	-652.00	-394.00
EBITDA Margin	19.49	20.41	22.74	24.11	23.58	17.50	18.83	11.27	6.93	5.42	5.48	-9.41	-12.60	-27.42
Operating Income	70.00	120.00	227.00	361.00	356.00	162.00	268.00	532.00	1,050.00	626.00	641.00	-1,909.00	-3,220.00	-1,994.00
Operating Margin	18.52	19.02	20.69	22.43	20.54	12.45	13.55	8.42	5.72	3.38	4.96	-22.13	-62.22	-138.68
Interest Income	- -	2.00	26.00	27.00	22.00	11.00	5.00	6.00	6.00	6.00	6.00	15.00	7.00	- -
Loss	307.00	510.00	886.00	1,265.00	1,387.00	1,135.00	1,664.00	5,669.00	17,192.00	17,576.00	12,333.00	9,396.00	5,804.00	1,751.00
Cost of Revenue	250.00	412.00	722.00	1,035.00	1,093.00	816.00	1,257.00	5,202.00	16,596.00	17,042.00	11,891.00	9,020.00	5,452.00	1,533.00
Operating Expenses	57.00	97.00	163.00	229.00	294.00	319.00	406.00	466.00	596.00	534.00	442.00	376.00	351.00	217.00
R&D	- -	8.00	15.00	17.00	27.00	24.00	36.00	40.00	39.00	33.00	39.00	28.00	15.00	- -
G&A	22.00	10.00	12.00	13.00	13.00	13.00	17.00	22.00	58.00	57.00	27.00	42.00	16.00	36.00
SG&A	56.00	71.00	116.00	166.00	208.00	235.00	298.00	330.00	436.00	381.00	279.00	239.00	226.00	127.00
S&M	33.00	60.00	104.00	153.00	194.00	222.00	281.00	308.00	378.00	324.00	252.00	197.00	209.00	91.00
Depreciation and Amortization	- -	2.00	5.00	10.00	18.00	24.00	27.00	29.00	32.00	48.00	68.00	72.00	97.00	70.00
Interest Expenses	1.00	3.00	2.00	2.00	2.00	15.00	45.00	59.00	77.00	149.00	158.00	195.00	260.00	338.00
Other Expenses	2.00	1.00	4.00	4.00	10.00	7.00	5.00	4.00	-1.00	-316.00	-346.00	-1.00	-46.00	-43.00
WA Shares Outstanding	2,024.00	2,067.00	2,701.00	2,702.00	2,690.00	2,668.00	2,771.00	2,782.00	3,064.00	3,078.00	3,045.00	3,053.00	3,044.00	3,585.00
Diluted	2,024.00	2,067.00	2,701.00	2,702.00	2,690.00	2,668.00	2,771.00	2,782.00	3,064.00	3,078.00	3,045.00	3,053.00	3,071.00	3,585.00

Income Statement

Configuration

Popular:

In million , Margin in %