Income Statements

Profit & Loss · 9 Statements · From 2023 to 2015

Metric	2015	2016	2017	2018	2019	2020	2021	2022	2023
Revenue	5.00	7.00	8.00	14.00	13.00	13.00	10.00	7.00	5.00
EPS	0.01	0.27	-0.44	0.14	-0.02	0.19	-0.40	0.30	-1.19
Diluted in mil.	0.01	0.27	-0.44	0.14	-0.02	0.18	-0.40	0.28	-1.14
Profit	5.00	9.00	8.00	-2.00	-3.00	-2.00	-2.00	-3.00	-18.00
Gross Margin	95.96	118.25	92.22	-17.45	-26.92	-17.13	-28.32	-52.46	-349.16
Pre Tax	- -	- -	-8.00	-3.00	-4.00	-3.00	-7.00	-4.00	-14.00
Profit Margin	-18.68	-8.51	-91.94	-23.40	-34.09	-24.16	-72.10	-57.41	-276.83
ETR	101.75	211.99	37.40	114.61	98.19	129.08	56.98	163.03	-2.21
Net	- -	- -	-1.00	- -	- -	- -	-3.00	2.00	-14.00
Profit Margin	0.33	9.52	-13.89	3.42	-0.62	7.03	-31.02	36.19	-282.96
EBITDA	- -	1.00	-2.00	- -	-1.00	- -	1.00	-2.00	1.00
EBITDA Margin	-11.35	21.16	-22.78	-2.31	-11.72	-0.46	11.68	-40.52	25.46
Operating Income	- -	- -	-4.00	-2.00	-4.00	-3.00	-3.00	-3.00	-11.00
Operating Margin	-14.86	10.92	-52.30	-16.62	-30.85	-22.31	-32.76	-49.30	-228.17
Interest Income	- -	- -	- -	- -	- -	- -	- -	- -	- -
Loss	-6.00	-6.00	-15.00	-16.00	-18.00	-16.00	-13.00	-10.00	-17.00
Cost of Revenue	- -	-1.00	- -	-16.00	-17.00	-15.00	-13.00	-10.00	-23.00
Operating Expenses	-5.00	-8.00	-14.00	- -	- -	- -	- -	- -	-6.00
R&D	- -	- -	- -	- -	- -	- -	- -	- -	- -
G&A	-2.00	-3.00	-5.00	- -	- -	- -	- -	- -	- -
SG&A	-2.00	-3.00	-5.00	-10.00	-14.00	-17.00	-18.00	-24.00	-26.00
S&M	- -	- -	- -	- -	- -	- -	- -	- -	- -
Depreciation and Amortization	- -	- -	- -	-2.00	-2.00	-2.00	-4.00	- -	-15.00
Interest Expenses	- -	-1.00	- -	- -	- -	- -	- -	- -	- -
Other Expenses	- -	-2.00	-1.00	- -	- -	- -	-4.00	- -	-2.00
WA Shares Outstanding	2.00	2.00	2.00	3.00	4.00	4.00	8.00	8.00	12.00
Diluted	2.00	2.00	2.00	3.00	4.00	5.00	8.00	9.00	13.00