Income Statements

Profit & Loss · 6 Statements · From 2023 to 2018

Metric	2018	2019	2020	2021	2022	2023
Revenue	12.00	17.00	48.00	102.00	67.00	52.00
EPS	-0.40	-0.53	-0.98	-2.21	-1.32	-1.15
Diluted in mil.	-0.40	-0.53	-0.98	-2.21	-1.32	-1.15
Profit	-4.00	-10.00	34.00	-135.00	-116.00	-91.00
Gross Margin	-37.86	-60.67	71.02	-131.28	-172.91	-172.97
Pre Tax	-71.00	-100.00	-129.00	-412.00	-249.00	-254.00
Profit Margin	-552.65	-574.90	-265.44	-400.52	-369.56	-483.59
ETR	-0.15	0.25	0.56	0.19	0.05	-0.08
Net	-71.00	-99.00	-129.00	-411.00	-249.00	-254.00
Profit Margin	-553.50	-573.46	-263.96	-399.76	-369.37	-483.96
EBITDA	-67.00	-91.00	-109.00	-386.00	-223.00	-249.00
EBITDA Margin	-521.13	-525.38	-224.54	-375.27	-330.91	-473.93
Operating Income	-72.00	-99.00	-124.00	-412.00	-249.00	-276.00
Operating Margin	-565.80	-571.30	-253.58	-400.29	-370.00	-524.58
Interest Income	1.00	- -	2.00	10.00	4.00	16.00
Loss	-85.00	-116.00	-158.00	-515.00	-318.00	-328.00
Cost of Revenue	-17.00	-27.00	-14.00	-238.00	-183.00	-143.00
Operating Expenses	-67.00	-88.00	-158.00	-277.00	-134.00	-185.00
R&D	-41.00	-43.00	-113.00	-815.00	-62.00	-104.00
G&A	-20.00	-42.00	-45.00	-87.00	-88.00	-76.00
SG&A	-21.00	-43.00	-45.00	-88.00	-89.00	-80.00
S&M	-1.00	-1.00	- -	-1.00	- -	- -
Depreciation and Amortization	-3.00	-7.00	-10.00	-15.00	-23.00	-26.00
Interest Expenses	- -	-1.00	-22.00	-10.00	-3.00	-2.00
Other Expenses	-1.00	- -	-5.00	- -	- -	-21.00
WA Shares Outstanding	175.00	186.00	132.00	186.00	189.00	220.00
Diluted	175.00	186.00	132.00	186.00	189.00	220.00