Income Statements

Profit & Loss · 5 Statements · From 2023 to 2019

Metric	2019	2020	2021	2022	2023
Revenue	794.00	1,218.00	1,833.00	2,708.00	4,316.00
EPS	-0.29	-0.16	-1.01	-0.26	-0.53
Diluted in mil.	-0.29	-0.16	-1.01	-0.26	-0.53
Profit	28.00	94.00	76.00	112.00	53.00
Gross Margin	3.59	7.73	4.17	4.15	1.24
Pre Tax	-114.00	-62.00	-404.00	-105.00	-194.00
Profit Margin	-14.44	-5.12	-22.07	-3.90	-4.51
ETR	0.20	-1.39	-0.22	-1.11	-0.41
Net	-114.00	-63.00	-405.00	-106.00	-215.00
Profit Margin	-14.41	-5.19	-22.11	-3.95	-4.98
EBITDA	-64.00	-40.00	-383.00	-96.00	-211.00
EBITDA Margin	-8.08	-3.29	-20.93	-3.56	-4.91
Operating Income	-106.00	-56.00	-393.00	-110.00	-231.00
Operating Margin	-13.42	-4.65	-21.49	-4.07	-5.37
Interest Income	9.00	8.00	6.00	4.00	- -
Loss	-900.00	-1,275.00	-2,227.00	-218.00	-4,548.00
Cost of Revenue	-765.00	-1,124.00	-1,757.00	-2,595.00	-4,262.00
Operating Expenses	-135.00	-150.00	-470.00	-218.00	-285.00
R&D	- -	- -	- -	- -	- -
G&A	-122.00	-137.00	-455.00	-218.00	-285.00
SG&A	-122.00	-137.00	-455.00	-218.00	-285.00
S&M	- -	- -	- -	- -	- -
Depreciation and Amortization	-41.00	-14.00	-14.00	-13.00	-20.00
Interest Expenses	-9.00	-8.00	-6.00	-4.00	-6.00
Other Expenses	-8.00	-5.00	-10.00	-4.00	-37.00
WA Shares Outstanding	390.00	390.00	400.00	408.00	408.00
Diluted	390.00	390.00	400.00	408.00	408.00