Income Statement

Profit & Loss · 9 Statements · From 2024 to 2016
Configuration
In million , Margin in %
Metric 2016 2017 2018 2019 2020 2021 2022 2023 2024
Revenue
65.00 101.00 154.00 267.00 421.00 590.00 873.00 1,284.00 1,683.00
EPS
-1.8200 -2.1500 -4.0600 -1.9000 -3.1400 -4.5300 -4.7500 -5.0300 -2.4800
Profit
44.00 71.00 111.00 193.00 296.00 413.00 614.00 934.00 1,258.00
Pre Tax
-73.00 -85.00 -95.00 -102.00 -176.00 -262.00 -302.00 -333.00 -163.00
Tax %
-0.61 -0.84 -1.35 3.24 0.37 -1.62 -1.31 -3.64 -8.00
Net
-73.00 -86.00 -96.00 -99.00 -175.00 -266.00 -306.00 -345.00 -176.00
EBITDA
-68.00 -82.00 -93.00 -91.00 -128.00 -184.00 -264.00 -317.00 -233.00
Operating Income
-72.00 -85.00 -97.00 -97.00 -147.00 -209.00 -289.00 -346.00 -233.00
Interest Income
- - - - 1.00 7.00 8.00 4.00 - - 24.00 80.00
Loss
138.00 187.00 251.00 364.00 569.00 799.00 1,163.00 1,630.00 1,916.00
Cost of Revenue
20.00 29.00 42.00 73.00 125.00 177.00 259.00 349.00 424.00
Operating Expenses
117.00 157.00 208.00 291.00 444.00 622.00 903.00 1,281.00 1,492.00
Depreciation and Amortization
4.00 3.00 3.00 5.00 19.00 24.00 24.00 29.00 32.00
Interest Expenses
- - - - - - 10.00 20.00 56.00 11.00 9.00 -9.00
Other Expenses
- - - - 2.00 -4.00 -28.00 -53.00 -13.00 13.00 70.00
WA Shares Outstanding
40.00 40.00 23.00 52.00 55.00 58.00 64.00 68.00 71.00