Income Statements

Profit & Loss · 7 Statements · From 2023 to 2017

Metric	2017	2018	2019	2020	2021	2022	2023
Revenue	51.00	39.00	45.00	22.00	76.00	442.00	780.00
EPS	-0.26	-0.47	-0.99	-0.51	-0.46	-0.08	-0.05
Diluted in mil.	-0.26	-0.47	-0.99	-0.51	-0.46	-0.08	-0.05
Profit	47.00	33.00	33.00	15.00	27.00	370.00	573.00
Gross Margin	91.78	84.75	75.02	69.05	36.00	83.82	73.53
Pre Tax	-148.00	-268.00	-299.00	-288.00	-261.00	-50.00	-37.00
Profit Margin	-288.11	-684.01	-660.59	-1,282.73	-342.24	-11.32	-4.84
ETR	-0.06	10.90	-10.65	-1.49	-0.94	5.19	- -
Net	-148.00	-268.00	-331.00	-288.00	-261.00	-49.00	-37.00
Profit Margin	-288.11	-684.01	-730.95	-1,282.73	-342.24	-11.29	-4.84
EBITDA	-92.00	-221.00	-240.00	-255.00	-218.00	-3.00	24.00
EBITDA Margin	-179.76	-564.57	-529.86	-1,134.04	-286.62	-0.76	3.13
Operating Income	-105.00	-237.00	-271.00	-288.00	-259.00	-39.00	-33.00
Operating Margin	-205.33	-604.75	-599.23	-1,283.50	-340.26	-8.84	-4.24
Interest Income	- -	- -	1.00	1.00	- -	2.00	2.00
Loss	-157.00	-275.00	-316.00	-312.00	-331.00	-481.00	-802.00
Cost of Revenue	-4.00	-5.00	-11.00	-6.00	-48.00	-71.00	-206.00
Operating Expenses	-153.00	-269.00	-305.00	-305.00	-282.00	-409.00	-595.00
R&D	-105.00	-188.00	-191.00	-235.00	-214.00	-151.00	-103.00
G&A	-9.00	-31.00	-95.00	-46.00	-56.00	-62.00	-68.00
SG&A	-38.00	-70.00	-126.00	-72.00	-79.00	-266.00	-509.00
S&M	-28.00	-38.00	-31.00	-25.00	-22.00	-203.00	-441.00
Depreciation and Amortization	-13.00	-15.00	-27.00	-32.00	-34.00	-38.00	-43.00
Interest Expenses	- -	-2.00	-2.00	-1.00	-2.00	-6.00	-5.00
Other Expenses	-42.00	-31.00	-27.00	-2.00	-5.00	-11.00	-4.00
WA Shares Outstanding	570.00	570.00	335.00	570.00	573.00	639.00	725.00
Diluted	570.00	570.00	335.00	570.00	573.00	639.00	725.00