Income Statement

Profit & Loss · 12 Statements · From 2021 to 2009

Configuration

In million , Margin in %

Metric	2009	2010	2011	2012	2013	2014	2015	2016	2017	2018	2019	2021
Revenue	324.00	500.00	624.00	606.00	4,693.00	7,038.00	2,842.00	3,071.00	2,688.00	1,702.00	5,044.00	5,453.00
EPS	0.1200	0.1500	0.1700	0.1400	0.2800	0.1500	0.1300	0.0415	0.1200	-0.1500	-1.2500	-0.0920
Diluted in mil.	0.1200	0.1500	0.1700	0.1400	0.2600	0.1400	0.1300	0.0321	0.1200	-0.1500	-1.2500	-0.0920
Profit	143.00	210.00	255.00	236.00	648.00	817.00	598.00	587.00	464.00	108.00	84.00	83.00
Gross Margin	44.38	42.10	40.93	38.92	13.82	11.62	21.06	19.11	17.27	6.37	1.67	1.54
Pre Tax	110.00	175.00	233.00	204.00	456.00	273.00	320.00	115.00	256.00	-289.00	-2,659.00	-209.00
Profit Margin	34.13	35.06	37.39	33.66	9.74	3.88	11.27	3.75	9.55	-17.02	-52.72	-3.85
Tax %	11.54	12.89	12.13	16.72	25.95	29.03	28.72	32.64	9.54	-2.36	-0.06	6.60
Net	97.00	152.00	205.00	170.00	338.00	193.00	228.00	77.00	232.00	-296.00	-2,661.00	-196.00
Profit Margin	30.19	30.54	32.85	28.03	7.21	2.76	8.04	2.53	8.64	-17.43	-52.75	-3.60
EBITDA	126.00	187.00	247.00	222.00	579.00	554.00	612.00	523.00	511.00	-388.00	-2,041.00	97.00
EBITDA Margin	38.88	37.48	39.60	36.58	12.35	7.88	21.54	17.05	19.03	-22.82	-40.47	1.79
Operating Income	115.00	176.00	233.00	204.00	466.00	459.00	514.00	467.00	444.00	-453.00	-2,103.00	93.00
Operating Margin	35.58	35.17	37.49	33.77	9.95	6.53	18.12	15.22	16.52	-26.64	-41.70	1.71
Interest Income	- -	3.00	24.00	- -	- -	84.00	88.00	66.00	82.00	29.00	1.00	475.00
Loss	208.00	330.00	419.00	399.00	4,364.00	6,670.00	2,469.00	2,811.00	2,341.00	1,787.00	6,743.00	5,706.00
Cost of Revenue	180.00	290.00	368.00	370.00	4,045.00	6,220.00	2,243.00	2,484.00	2,224.00	1,594.00	4,960.00	5,369.00
Operating Expenses	28.00	40.00	50.00	28.00	319.00	450.00	226.00	326.00	117.00	193.00	1,783.00	337.00
R&D	- -	- -	- -	- -	80.00	63.00	17.00	33.00	13.00	9.00	145.00	184.00
G&A	29.00	34.00	42.00	45.00	253.00	353.00	204.00	290.00	208.00	246.00	368.00	106.00
SG&A	30.00	40.00	50.00	53.00	287.00	396.00	221.00	306.00	221.00	252.00	374.00	111.00
S&M	1.00	6.00	7.00	8.00	34.00	42.00	17.00	16.00	12.00	6.00	6.00	4.00
Depreciation and Amortization	10.00	11.00	13.00	17.00	112.00	95.00	97.00	56.00	67.00	65.00	62.00	23.00
Interest Expenses	4.00	- -	- -	- -	125.00	172.00	144.00	201.00	190.00	217.00	554.00	306.00
Other Expenses	-4.00	- -	- -	- -	-9.00	-186.00	-194.00	-352.00	-187.00	163.00	-556.00	-302.00
WA Shares Outstanding	834.00	1,037.00	1,198.00	1,217.00	1,216.00	1,328.00	1,756.00	1,867.00	1,953.00	1,940.00	2,130.00	2,130.00
Diluted	841.00	1,039.00	1,206.00	1,217.00	1,324.00	1,420.00	1,756.00	2,416.00	1,953.00	1,940.00	2,130.00	2,130.00

Income Statement

Configuration

Popular:

In million , Margin in %