Income Statements

Profit & Loss · 5 Statements · From 2023 to 2019

Metric	2019	2020	2021	2022	2023
Revenue	533.00	1,277.00	7,839.00	3,194.00	3,108.00
EPS	-0.15	1.62	14.26	-11.81	0.40
Diluted in mil.	-0.15	1.62	14.26	-11.81	0.37
Profit	451.00	1,141.00	6,571.00	2,564.00	2,687.00
Gross Margin	84.63	89.39	83.83	80.28	86.47
Pre Tax	-45.00	409.00	3,026.00	-3,064.00	-76.00
Profit Margin	-8.51	32.03	38.61	-95.94	-2.47
ETR	33.09	21.23	-19.73	14.35	223.46
Net	-30.00	322.00	3,624.00	-2,624.00	94.00
Profit Margin	-5.69	25.23	46.23	-82.18	3.05
EBITDA	-8.00	439.00	3,140.00	-2,780.00	66.00
EBITDA Margin	-1.62	34.44	40.06	-87.06	2.15
Operating Income	-35.00	408.00	3,076.00	-2,669.00	-113.00
Operating Margin	-6.68	32.01	39.24	-83.57	-3.64
Interest Income	10.00	2.00	27.00	44.00	- -
Loss	-569.00	-868.00	-4,762.00	-5,863.00	-3,221.00
Cost of Revenue	-82.00	-135.00	-1,267.00	-629.00	-420.00
Operating Expenses	-487.00	-733.00	-3,494.00	-5,233.00	-2,800.00
R&D	-185.00	-271.00	-1,291.00	-2,326.00	-1,324.00
G&A	-231.00	-279.00	-909.00	-1,600.00	-1,185.00
SG&A	-256.00	-336.00	-1,573.00	-2,110.00	-1,373.00
S&M	-24.00	-56.00	-663.00	-510.00	-188.00
Depreciation and Amortization	-16.00	-30.00	-63.00	-154.00	-180.00
Interest Expenses	- -	- -	-29.00	-88.00	-82.00
Other Expenses	-9.00	- -	-49.00	-395.00	-36.00
WA Shares Outstanding	199.00	199.00	217.00	222.00	235.00
Diluted	199.00	199.00	217.00	222.00	254.00