Income Statements

Profit & Loss · 7 Statements · From 2022 to 2016

Metric	2016	2017	2018	2019	2020	2021	2022
Revenue	10.00	13.00	21.00	28.00	28.00	34.00	54.00
EPS	0.05	0.05	0.10	0.07	0.05	0.07	0.08
Diluted in mil.	0.05	0.05	0.10	0.07	0.05	0.07	0.08
Profit	10.00	12.00	21.00	28.00	27.00	33.00	52.00
Gross Margin	97.37	97.86	98.21	98.59	98.22	98.26	95.61
Pre Tax	5.00	6.00	11.00	10.00	7.00	10.00	10.00
Profit Margin	50.90	46.61	50.76	35.25	26.33	28.99	19.02
ETR	- -	- -	-67.75	20.82	20.27	26.00	10.26
Net	5.00	6.00	11.00	8.00	5.00	7.00	9.00
Profit Margin	50.90	46.61	50.76	27.91	21.00	21.45	17.07
EBITDA	6.00	7.00	12.00	12.00	10.00	13.00	12.00
EBITDA Margin	57.96	53.39	56.74	42.60	35.94	38.55	22.44
Operating Income	5.00	6.00	11.00	10.00	7.00	10.00	11.00
Operating Margin	51.47	46.95	51.26	35.43	27.76	30.14	21.71
Interest Income	- -	- -	- -	- -	- -	- -	- -
Loss	-5.00	-7.00	-10.00	-18.00	-19.00	-23.00	-39.00
Cost of Revenue	- -	- -	- -	- -	- -	- -	-2.00
Operating Expenses	-4.00	-6.00	-10.00	-17.00	-19.00	-23.00	-41.00
R&D	- -	- -	- -	-1.00	-1.00	- -	-1.00
G&A	-4.00	-6.00	-10.00	-16.00	-18.00	-22.00	-40.00
SG&A	-4.00	-6.00	-10.00	-16.00	-18.00	-22.00	-40.00
S&M	- -	- -	- -	- -	- -	- -	- -
Depreciation and Amortization	- -	- -	-1.00	-1.00	-2.00	-2.00	-1.00
Interest Expenses	- -	- -	- -	- -	- -	- -	- -
Other Expenses	- -	- -	-7.00	-2.00	-1.00	- -	-1.00
WA Shares Outstanding	113.00	113.00	113.00	113.00	113.00	113.00	113.00
Diluted	113.00	113.00	113.00	113.00	113.00	113.00	113.00