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
356.00 486.00 558.00 532.00 487.00 738.00 419.00 106.00 216.00 1,004.00 348.00 285.00
EPS
1.0400 1.0400 1.0900 -1.8700 -1.1800 -0.2400 -0.2200 -0.2100 -0.1300 -0.3800 -0.3200 -0.0874
Profit
107.00 133.00 149.00 51.00 -188.00 -108.00 -10.00 10.00 18.00 106.00 - - 11.00
Pre Tax
75.00 90.00 106.00 -200.00 -591.00 -231.00 -225.00 -199.00 -179.00 15.00 -224.00 -275.00
Tax %
17.20 18.49 15.12 -3.39 -3.14 -3.98 -0.88 -10.47 2.86 58.36 -0.89 -2.77
Net
62.00 73.00 90.00 -193.00 -570.00 -214.00 -200.00 -189.00 -142.00 -517.00 -428.00 -118.00
EBITDA
93.00 100.00 109.00 -5.00 -244.00 -209.00 -91.00 -34.00 -32.00 73.00 -185.00 -252.00
Operating Income
75.00 86.00 88.00 -35.00 -277.00 -237.00 -103.00 -44.00 -52.00 70.00 -186.00 -253.00
Interest Income
- - 1.00 1.00 69.00 127.00 78.00 77.00 6.00 2.00 - - - - - -
Loss
274.00 395.00 450.00 662.00 951.00 890.00 567.00 150.00 269.00 933.00 534.00 538.00
Cost of Revenue
248.00 353.00 408.00 480.00 676.00 846.00 430.00 95.00 197.00 897.00 349.00 273.00
Operating Expenses
25.00 42.00 42.00 182.00 275.00 43.00 137.00 54.00 71.00 36.00 185.00 264.00
Depreciation and Amortization
12.00 14.00 20.00 29.00 32.00 27.00 11.00 9.00 19.00 2.00 - - - -
Interest Expenses
- - 1.00 1.00 71.00 127.00 109.00 98.00 89.00 183.00 191.00 102.00 36.00
Other Expenses
-6.00 3.00 18.00 -164.00 -314.00 5.00 -122.00 -155.00 -127.00 -55.00 -38.00 -22.00
WA Shares Outstanding
60.00 70.00 83.00 103.00 483.00 894.00 907.00 907.00 1,122.00 1,358.00 1,358.00 1,358.00