Income Statement

Profit & Loss · 14 Statements · From 2023 to 2010
Configuration
In million , Margin in %
Metric 2010 2011 2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023
Revenue
48.00 118.00 255.00 396.00 598.00 928.00 1,378.00 1,761.00 2,273.00 2,899.00 3,408.00 4,256.00 5,501.00 6,892.00
EPS
-0.1300 -0.0715 0.0126 -0.1400 -1.0200 -0.6700 -0.8600 -0.8000 -0.5400 -0.2900 -0.9200 -1.7300 -0.9000 1.4500
Profit
33.00 86.00 184.00 286.00 438.00 676.00 1,008.00 1,285.00 1,627.00 2,091.00 2,408.00 2,981.00 3,782.00 4,983.00
Pre Tax
-21.00 -12.00 2.00 -18.00 -222.00 -155.00 -205.00 -194.00 -130.00 -74.00 -231.00 -465.00 -207.00 566.00
Tax %
-0.27 -3.95 73.67 -56.76 -1.93 -6.05 -10.14 -11.59 -13.59 -9.79 -15.19 -7.29 -28.86 22.36
Net
-21.00 -12.00 - - -29.00 -226.00 -164.00 -225.00 -216.00 -147.00 -81.00 -267.00 -498.00 -267.00 439.00
EBITDA
-19.00 -8.00 11.00 -8.00 -59.00 -104.00 -138.00 -109.00 -4.00 9.00 -143.00 -301.00 -179.00 593.00
Operating Income
-20.00 -10.00 3.00 -18.00 -215.00 -133.00 -190.00 -179.00 -129.00 -144.00 -179.00 -304.00 -188.00 387.00
Interest Income
- - - - - - - - - - - - - - 14.00 27.00 69.00 41.00 8.00 15.00 224.00
Loss
69.00 129.00 251.00 414.00 672.00 1,061.00 1,568.00 1,941.00 2,402.00 2,953.00 3,587.00 4,560.00 5,690.00 6,505.00
Cost of Revenue
15.00 32.00 70.00 109.00 159.00 251.00 370.00 476.00 645.00 808.00 999.00 1,274.00 1,718.00 1,909.00
Operating Expenses
53.00 96.00 180.00 304.00 512.00 810.00 1,198.00 1,464.00 1,756.00 2,145.00 2,587.00 3,285.00 3,971.00 4,595.00
Depreciation and Amortization
1.00 2.00 6.00 9.00 19.00 28.00 42.00 59.00 96.00 153.00 253.00 304.00 282.00 282.00
Interest Expenses
- - 1.00 2.00 - - 1.00 22.00 23.00 24.00 29.00 83.00 88.00 163.00 27.00 27.00
Other Expenses
- - -1.00 -1.00 - - -146.00 - - 8.00 10.00 28.00 69.00 -52.00 -160.00 -18.00 206.00
WA Shares Outstanding
165.00 175.00 58.00 206.00 222.00 244.00 261.00 271.00 275.00 283.00 290.00 289.00 295.00 303.00