Income Statements

Profit & Loss · 7 Statements · From 2022 to 2016

Metric	2016	2017	2018	2019	2020	2021	2022
Revenue	- -	1.00	1.00	- -	- -	- -	- -
EPS	- -	-0.09	0.29	-0.54	2.78	-1.27	-0.21
Diluted in mil.	- -	-0.09	0.29	-0.54	2.78	-1.27	-0.21
Profit	- -	1.00	1.00	- -	- -	- -	- -
Gross Margin	- -	100.00	100.00	100.00	100.00	100.00	100.00
Pre Tax	- -	-7.00	42.00	-75.00	126.00	-61.00	-27.00
Profit Margin	- -	-414.11	3,219.95	-14,934.39	26,478.20	-17,965.88	-24,624.11
ETR	- -	2.87	13.76	7.79	-212.78	-183.40	0.01
Net	- -	-7.00	36.00	-69.00	395.00	-173.00	-27.00
Profit Margin	- -	-402.21	2,776.96	-13,771.74	82,818.24	-50,915.59	-24,620.54
EBITDA	- -	-17.00	-64.00	47.00	-142.00	51.00	25.00
EBITDA Margin	- -	-959.88	-4,847.36	9,307.31	-29,791.61	15,045.29	22,950.00
Operating Income	- -	-3.00	40.00	46.00	-142.00	50.00	25.00
Operating Margin	- -	-193.27	3,072.52	9,219.17	-29,861.84	14,983.82	22,745.54
Interest Income	- -	- -	- -	- -	- -	- -	1.00
Loss	- -	-14.00	-15.00	-12.00	-7.00	-4.00	-5.00
Cost of Revenue	- -	- -	- -	- -	- -	- -	- -
Operating Expenses	- -	-14.00	-15.00	-12.00	-7.00	-4.00	-5.00
R&D	- -	- -	- -	- -	- -	- -	- -
G&A	- -	-4.00	-4.00	-3.00	-2.00	-1.00	-2.00
SG&A	- -	-4.00	-4.00	-3.00	-2.00	-1.00	-2.00
S&M	- -	- -	- -	- -	- -	- -	- -
Depreciation and Amortization	- -	- -	- -	- -	- -	- -	- -
Interest Expenses	- -	-10.00	-107.00	- -	- -	- -	-53.00
Other Expenses	- -	-4.00	-1.00	-122.00	-268.00	-112.00	-53.00
WA Shares Outstanding	90.00	78.00	128.00	129.00	142.00	136.00	132.00
Diluted	90.00	78.00	128.00	129.00	142.00	136.00	132.00