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
513.00 260.00 83.00 90.00 310.00 231.00 328.00 445.00 795.00 517.00 148.00 91.00 79.00 112.00
EPS
11.6100 14.5700 7.8700 9.7300 14.6200 10.2500 7.7100 13.8600 20.8000 30.7100 2.4600 -0.4000 1.6000 -3.4300
Profit
333.00 162.00 83.00 89.00 93.00 96.00 91.00 430.00 779.00 513.00 141.00 82.00 69.00 102.00
Pre Tax
566.00 692.00 382.00 456.00 681.00 479.00 364.00 635.00 954.00 1,402.00 112.00 77.00 -31.00 -198.00
Tax %
13.03 4.03 6.11 2.93 2.21 2.95 4.16 1.24 1.23 0.81 8.65 18.96 -42.28 -2.13
Net
492.00 664.00 358.00 443.00 666.00 465.00 349.00 627.00 942.00 1,391.00 111.00 -17.00 72.00 -155.00
EBITDA
314.00 142.00 62.00 59.00 397.00 280.00 45.00 221.00 192.00 922.00 113.00 59.00 46.00 78.00
Operating Income
301.00 177.00 67.00 77.00 284.00 198.00 319.00 413.00 761.00 479.00 111.00 56.00 43.00 75.00
Interest Income
- - - - 4.00 14.00 8.00 6.00 9.00 12.00 16.00 23.00 63.00 10.00 4.00 43.00
Loss
199.00 118.00 21.00 27.00 371.00 247.00 35.00 189.00 158.00 884.00 36.00 35.00 36.00 37.00
Cost of Revenue
179.00 97.00 - - - - 216.00 135.00 237.00 15.00 16.00 4.00 6.00 9.00 9.00 10.00
Operating Expenses
19.00 20.00 21.00 26.00 371.00 247.00 35.00 189.00 158.00 884.00 30.00 26.00 26.00 27.00
Depreciation and Amortization
- - - - - - - - - - - - - - - - - - - - 1.00 3.00 3.00 3.00
Interest Expenses
-252.00 -549.00 -319.00 -397.00 - - - - - - - - - - - - - - - - - - - -
Other Expenses
265.00 514.00 314.00 397.00 397.00 280.00 45.00 221.00 192.00 922.00 - - 21.00 -74.00 -273.00
WA Shares Outstanding
45.00 45.00 45.00 45.00 45.00 45.00 45.00 45.00 45.00 45.00 45.00 45.00 45.00 45.00