Income Statement

Profit & Loss · 14 Statements · From 2022 to 2009
Configuration
In million , Margin in %
Metric 2009 2010 2011 2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 2022
Revenue
4.00 1.00 7.00 5.00 19.00 140.00 384.00 412.00 299.00 424.00 904.00 1,191.00 1,766.00 1,518.00
EPS
-0.2100 -0.0538 0.0044 0.0273 2.3400 4.2300 1.6600 1.9200 1.9100 3.4300 3.4600 2.4700 0.6600 -4.2000
Profit
- - - - 1.00 1.00 8.00 34.00 115.00 149.00 126.00 211.00 219.00 223.00 191.00 95.00
Pre Tax
-3.00 - - - - - - 63.00 132.00 94.00 187.00 158.00 454.00 356.00 276.00 131.00 -519.00
Tax %
6.15 9.23 58.90 52.52 25.61 15.96 17.44 28.63 32.86 26.95 22.75 29.43 43.25 11.62
Net
-3.00 - - - - - - 38.00 109.00 72.00 120.00 126.00 265.00 238.00 195.00 69.00 -459.00
EBITDA
-1.00 - - - - 1.00 71.00 177.00 180.00 303.00 260.00 602.00 479.00 396.00 311.00 -258.00
Operating Income
-1.00 - - - - - - 70.00 170.00 176.00 301.00 311.00 582.00 473.00 391.00 278.00 -373.00
Interest Income
- - - - - - - - - - 1.00 2.00 1.00 3.00 7.00 7.00 15.00 9.00 16.00
Loss
6.00 2.00 7.00 4.00 14.00 98.00 262.00 305.00 214.00 298.00 788.00 1,073.00 1,687.00 1,626.00
Cost of Revenue
4.00 1.00 6.00 4.00 10.00 106.00 269.00 262.00 172.00 212.00 684.00 967.00 1,575.00 1,422.00
Operating Expenses
1.00 - - - - - - 3.00 -7.00 -7.00 42.00 42.00 85.00 104.00 106.00 112.00 203.00
Depreciation and Amortization
- - - - - - - - - - - - 1.00 1.00 1.00 1.00 5.00 5.00 33.00 115.00
Interest Expenses
1.00 - - - - - - 8.00 39.00 79.00 109.00 92.00 145.00 107.00 128.00 129.00 77.00
Other Expenses
-2.00 - - - - - - -7.00 -37.00 -81.00 -114.00 -153.00 328.00 -116.00 -114.00 -147.00 -146.00
WA Shares Outstanding
16.00 16.00 16.00 15.00 16.00 25.00 43.00 63.00 66.00 75.00 76.00 79.00 104.00 109.00