Income Statements

Profit & Loss · 7 Statements · From 2023 to 2017

Metric	2017	2018	2019	2020	2021	2022	2023
Revenue	4.00	23.00	14.00	- -	82.00	55.00	87.00
EPS	-0.01	-0.03	-0.06	-0.05	-0.07	-0.05	-0.05
Diluted in mil.	-0.01	-0.03	-0.06	-0.05	-0.07	-0.05	-0.05
Profit	4.00	23.00	14.00	- -	66.00	40.00	75.00
Gross Margin	100.00	100.00	100.00	- -	79.76	72.50	86.32
Pre Tax	-47.00	-152.00	-202.00	-184.00	-291.00	-210.00	-209.00
Profit Margin	-1,017.19	-637.74	-1,439.03	- -	-352.00	-377.01	-240.19
ETR	34.88	1.86	-3.80	-2.14	-0.85	0.09	-28.91
Net	-31.00	-124.00	-210.00	-188.00	-294.00	-210.00	-209.00
Profit Margin	-662.35	-521.93	-1,493.70	- -	-354.99	-376.66	-240.19
EBITDA	-34.00	-136.00	-172.00	-156.00	-245.00	-152.00	-138.00
EBITDA Margin	-731.30	-570.05	-1,226.63	- -	-296.07	-272.33	-159.47
Operating Income	-44.00	-148.00	-194.00	-180.00	-289.00	-203.00	-199.00
Operating Margin	-946.23	-619.02	-1,384.35	- -	-349.01	-364.52	-229.11
Interest Income	- -	- -	3.00	9.00	1.00	- -	- -
Loss	-42.00	-147.00	-210.00	-163.00	-367.00	-255.00	-285.00
Cost of Revenue	- -	- -	- -	- -	-16.00	-15.00	-11.00
Operating Expenses	-42.00	-147.00	-210.00	-163.00	-350.00	-239.00	-273.00
R&D	-21.00	-88.00	-134.00	-120.00	-263.00	-147.00	-123.00
G&A	-4.00	-34.00	-90.00	-18.00	-21.00	-21.00	-21.00
SG&A	-4.00	-34.00	-90.00	-18.00	-30.00	-50.00	-69.00
S&M	- -	- -	- -	- -	-9.00	-28.00	-48.00
Depreciation and Amortization	-10.00	-11.00	-22.00	-24.00	-43.00	-51.00	-60.00
Interest Expenses	-3.00	-4.00	-7.00	-3.00	-2.00	-7.00	-9.00
Other Expenses	-3.00	-4.00	-7.00	-3.00	-2.00	-6.00	-9.00
WA Shares Outstanding	4,124.00	4,124.00	3,802.00	4,124.00	4,124.00	4,124.00	4,124.00
Diluted	4,124.00	4,124.00	3,802.00	4,124.00	4,124.00	4,124.00	4,124.00