Income Statements

Profit & Loss · 8 Statements · From 2023 to 2016

Metric	2016	2017	2018	2019	2020	2021	2022	2023
Revenue	151.00	245.00	431.00	558.00	304.00	117.00	122.00	86.00
EPS	- -	0.01	0.02	0.16	0.03	-0.32	-0.19	-0.17
Diluted in mil.	- -	0.01	0.02	0.16	0.03	-0.32	-0.19	-0.17
Profit	16.00	27.00	52.00	70.00	3.00	-63.00	-28.00	-21.00
Gross Margin	10.54	11.40	12.24	12.57	1.25	-54.03	-23.37	-24.80
Pre Tax	13.00	25.00	48.00	43.00	6.00	-83.00	-56.00	-51.00
Profit Margin	8.96	10.33	11.21	7.86	2.29	-70.79	-45.96	-59.53
ETR	16.29	15.94	16.69	18.32	-5.62	-0.04	0.19	-4.81
Net	11.00	21.00	40.00	35.00	7.00	-83.00	-56.00	-51.00
Profit Margin	7.50	8.68	9.34	6.42	2.42	-70.82	-45.87	-59.53
EBITDA	13.00	25.00	49.00	44.00	9.00	-71.00	-34.00	-52.00
EBITDA Margin	9.16	10.53	11.37	8.02	3.14	-60.47	-27.84	-60.29
Operating Income	13.00	24.00	47.00	43.00	7.00	-72.00	-36.00	-54.00
Operating Margin	8.95	10.16	11.10	7.88	2.52	-61.95	-29.66	-63.34
Interest Income	- -	- -	- -	- -	- -	- -	- -	- -
Loss	-138.00	-220.00	-383.00	-514.00	-297.00	-190.00	-159.00	-141.00
Cost of Revenue	-135.00	-217.00	-378.00	-487.00	-301.00	-180.00	-151.00	-108.00
Operating Expenses	-2.00	-3.00	-4.00	-26.00	-3.00	-9.00	-7.00	-33.00
R&D	- -	- -	- -	- -	- -	- -	- -	- -
G&A	- -	-1.00	-3.00	-26.00	-9.00	-9.00	-7.00	-9.00
SG&A	- -	-1.00	-3.00	-26.00	-9.00	-9.00	-7.00	-33.00
S&M	- -	- -	- -	- -	- -	- -	- -	-24.00
Depreciation and Amortization	- -	- -	- -	- -	-1.00	-1.00	-2.00	-2.00
Interest Expenses	- -	- -	- -	- -	- -	- -	- -	- -
Other Expenses	- -	- -	- -	- -	- -	-10.00	-19.00	-3.00
WA Shares Outstanding	2,600.00	2,600.00	2,600.00	219.00	260.00	260.00	288.00	312.00
Diluted	2,600.00	2,600.00	2,600.00	219.00	260.00	260.00	288.00	312.00