Income Statement

Profit & Loss · 12 Statements · From 2023 to 2012
Configuration
In million , Margin in %
Metric 2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023
Revenue
372.00 561.00 729.00 865.00 1,157.00 1,416.00 1,477.00 1,597.00 1,839.00 2,370.00 4,289.00 5,703.00
EPS
0.8800 0.5500 0.6300 0.7300 1.0300 1.2300 1.2500 1.0000 1.0700 0.4300 1.5500 2.3200
Profit
93.00 150.00 171.00 193.00 267.00 356.00 377.00 393.00 393.00 390.00 754.00 455.00
Pre Tax
49.00 65.00 80.00 94.00 140.00 160.00 162.00 173.00 189.00 67.00 277.00 458.00
Tax %
14.15 11.91 11.89 12.03 16.76 13.39 13.43 12.72 14.84 5.15 8.03 11.23
Net
42.00 57.00 70.00 82.00 116.00 139.00 140.00 151.00 161.00 64.00 256.00 406.00
EBITDA
53.00 71.00 95.00 107.00 153.00 198.00 208.00 220.00 234.00 163.00 448.00 403.00
Operating Income
49.00 65.00 81.00 91.00 134.00 161.00 162.00 172.00 186.00 100.00 279.00 455.00
Interest Income
- - - - - - - - - - 1.00 1.00 2.00 3.00 6.00 7.00 6.00
Loss
321.00 490.00 648.00 778.00 1,029.00 1,236.00 1,295.00 1,422.00 1,659.00 2,269.00 3,957.00 5,248.00
Cost of Revenue
279.00 410.00 558.00 671.00 890.00 1,060.00 1,100.00 1,203.00 1,445.00 1,980.00 3,534.00 5,248.00
Operating Expenses
41.00 79.00 90.00 106.00 138.00 176.00 195.00 219.00 213.00 288.00 422.00 5,248.00
Depreciation and Amortization
- - - - 12.00 19.00 23.00 28.00 37.00 41.00 52.00 63.00 108.00 144.00
Interest Expenses
-1.00 3.00 -2.00 -6.00 - - - - 1.00 1.00 2.00 37.00 28.00 14.00
Other Expenses
-1.00 -4.00 - - 7.00 11.00 - - - - - - 3.00 -32.00 -1.00 3.00
WA Shares Outstanding
48.00 104.00 113.00 113.00 113.00 113.00 113.00 150.00 150.00 150.00 165.00 175.00