Income Statement

Profit & Loss · 12 Statements · From 2024 to 2013

Configuration

In million , Margin in %

Metric	2013	2014	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024
Revenue	497,299.00	612,170.00	613,124.00	663,948.00	799,719.00	1,130,728.00	1,278,240.00	1,127,286.00	1,399,102.00	2,003,805.00	2,209,025.00	1,830,527.00
EPS	11.3000	-36.0700	133.3800	153.3300	233.4500	415.1600	504.5300	390.1900	520.7400	935.9500	1,007.8200	783.7500
Diluted in mil.	11.3000	-36.0700	133.3800	153.3300	233.4500	413.7400	502.4100	388.0100	517.7700	931.3000	1,003.8600	781.2000
Profit	158,754.00	201,893.00	242,773.00	267,210.00	322,292.00	475,033.00	526,183.00	451,942.00	564,945.00	911,822.00	984,408.00	830,270.00
Gross Margin	31.92	32.98	39.60	40.25	40.30	42.01	41.16	40.09	40.38	45.50	44.56	45.36
Pre Tax	17,764.00	-11,756.00	86,826.00	106,466.00	149,116.00	275,242.00	321,508.00	244,626.00	317,038.00	596,698.00	624,856.00	473,439.00
Profit Margin	3.57	-1.92	14.16	16.04	18.65	24.34	25.15	21.70	22.66	29.78	28.29	25.86
Tax %	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Net	6,076.00	-19,408.00	71,888.00	77,891.00	115,209.00	204,371.00	248,228.00	185,206.00	242,941.00	437,076.00	471,584.00	363,963.00
Profit Margin	1.22	-3.17	11.72	11.73	14.41	18.07	19.42	16.43	17.36	21.81	21.35	19.88
EBITDA	40,320.00	61,358.00	110,141.00	137,015.00	174,201.00	302,392.00	335,248.00	266,596.00	354,728.00	636,204.00	660,819.00	508,676.00
EBITDA Margin	8.11	10.02	17.96	20.64	21.78	26.74	26.23	23.65	25.35	31.75	29.91	27.79
Operating Income	12,549.00	32,208.00	88,113.00	116,788.00	155,698.00	281,173.00	310,571.00	237,293.00	320,686.00	599,271.00	617,724.00	456,264.00
Operating Margin	2.52	5.26	14.37	17.59	19.47	24.87	24.30	21.05	22.92	29.91	27.96	24.93
Interest Income	1,658.00	3,161.00	901.00	547.00	722.00	858.00	1,790.00	1,117.00	521.00	616.00	1,235.00	2,567.00
Loss	481,193.00	627,087.00	527,199.00	547,160.00	644,021.00	849,555.00	967,669.00	889,993.00	1,078,416.00	1,404,534.00	1,591,301.00	1,374,263.00
Cost of Revenue	338,545.00	410,277.00	370,351.00	396,738.00	477,427.00	655,695.00	752,057.00	675,344.00	834,157.00	1,091,983.00	1,224,617.00	1,000,257.00
Operating Expenses	142,648.00	216,810.00	156,848.00	150,422.00	166,594.00	193,860.00	215,612.00	214,649.00	244,259.00	312,551.00	366,684.00	374,006.00
R&D	73,248.00	78,663.00	71,349.00	76,286.00	83,800.00	97,103.00	113,980.00	120,268.00	136,648.00	158,256.00	191,196.00	202,873.00
G&A	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
SG&A	72,957.00	91,022.00	83,311.00	74,136.00	82,794.00	96,757.00	101,632.00	94,381.00	107,611.00	154,295.00	175,488.00	171,133.00
S&M	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Depreciation and Amortization	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Interest Expenses	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Other Expenses	5,215.00	-43,964.00	-1,287.00	-10,322.00	-6,582.00	-5,931.00	10,937.00	7,333.00	-3,648.00	-2,573.00	7,132.00	17,175.00
WA Shares Outstanding	537.00	538.00	538.00	506.00	492.00	492.00	492.00	474.00	466.00	466.00	467.00	464.00
Diluted	537.00	538.00	538.00	507.00	493.00	493.00	494.00	477.00	469.00	469.00	469.00	465.00

Income Statement

Configuration

Popular:

In million , Margin in %