Income Statements

Profit & Loss · 8 Statements · From 2021 to 2009

Metric	2009	2010	2016	2017	2018	2019	2020	2021
Revenue	435.00	546.00	388.00	367.00	426.00	580.00	581.00	691.00
EPS	- -	0.04	0.03	-0.03	-0.08	- -	0.01	- -
Diluted in mil.	- -	0.04	0.03	-0.03	-0.08	- -	0.01	- -
Profit	50.00	42.00	52.00	43.00	51.00	65.00	120.00	94.00
Gross Margin	11.52	7.73	13.59	11.83	12.20	11.26	20.70	13.68
Pre Tax	3.00	- -	23.00	-12.00	-52.00	10.00	32.00	2.00
Profit Margin	0.77	-0.02	5.98	-3.31	-12.27	1.75	5.61	0.36
ETR	61.99	-254.90	14.93	-7.41	-2.17	20.36	36.60	203.98
Net	- -	13.00	14.00	-14.00	-48.00	8.00	15.00	-2.00
Profit Margin	-0.12	2.51	3.81	-3.98	-11.48	1.39	2.73	-0.37
EBITDA	22.00	18.00	29.00	-4.00	4.00	18.00	60.00	17.00
EBITDA Margin	5.13	3.30	7.69	-1.11	1.12	3.27	10.43	2.47
Operating Income	8.00	2.00	27.00	-8.00	-48.00	12.00	47.00	17.00
Operating Margin	1.90	0.49	7.05	-2.34	-11.47	2.23	8.20	2.48
Interest Income	- -	- -	1.00	- -	- -	1.00	- -	- -
Loss	-427.00	-544.00	-385.00	-387.00	-437.00	-565.00	-525.00	-670.00
Cost of Revenue	-385.00	-504.00	-335.00	-323.00	-374.00	-515.00	-460.00	-597.00
Operating Expenses	-41.00	-39.00	-49.00	-63.00	-63.00	-50.00	-64.00	-73.00
R&D	- -	- -	- -	- -	- -	- -	- -	- -
G&A	-37.00	-43.00	-49.00	-65.00	-54.00	-39.00	-41.00	-44.00
SG&A	-45.00	-53.00	-49.00	-65.00	-72.00	-60.00	-74.00	-87.00
S&M	-7.00	-9.00	- -	- -	-17.00	-21.00	-33.00	-43.00
Depreciation and Amortization	-14.00	-15.00	-5.00	-4.00	-3.00	-3.00	-5.00	-6.00
Interest Expenses	-4.00	-2.00	-3.00	-3.00	-3.00	-2.00	-14.00	-14.00
Other Expenses	-4.00	-2.00	-4.00	-8.00	-53.00	-2.00	-15.00	-14.00
WA Shares Outstanding	338.00	350.00	545.00	463.00	600.00	1,788.00	2,158.00	2,158.00
Diluted	338.00	350.00	545.00	463.00	600.00	1,788.00	2,158.00	2,158.00