Income Statements

Profit & Loss · 6 Statements · From 2023 to 2018

Metric	2018	2019	2020	2021	2022	2023
Revenue	290.00	647.00	872.00	853.00	1,637.00	1,576.00
EPS	-0.48	0.31	0.47	-0.39	0.03	0.91
Diluted in mil.	-0.48	0.31	0.47	-0.39	0.03	0.90
Profit	11.00	150.00	202.00	82.00	227.00	376.00
Gross Margin	3.97	23.27	23.24	9.71	13.88	23.89
Pre Tax	-80.00	64.00	77.00	-61.00	-4.00	177.00
Profit Margin	-27.75	9.97	8.91	-7.16	-0.30	11.24
ETR	24.70	38.46	24.05	17.54	189.50	22.53
Net	-60.00	39.00	59.00	-50.00	4.00	137.00
Profit Margin	-20.90	6.13	6.77	-5.91	0.27	8.71
EBITDA	-34.00	111.00	146.00	2.00	81.00	271.00
EBITDA Margin	-11.70	17.18	16.82	0.35	4.96	17.25
Operating Income	-61.00	83.00	95.00	-24.00	-18.00	217.00
Operating Margin	-21.05	12.87	10.91	-2.90	-1.11	13.77
Interest Income	- -	- -	- -	- -	3.00	8.00
Loss	-352.00	-563.00	-751.00	-875.00	-1,660.00	-1,359.00
Cost of Revenue	-279.00	-497.00	-669.00	-770.00	-1,410.00	-1,199.00
Operating Expenses	-73.00	-66.00	-81.00	-104.00	-249.00	-159.00
R&D	- -	- -	- -	- -	- -	- -
G&A	-46.00	-41.00	-55.00	-80.00	-150.00	-159.00
SG&A	-46.00	-41.00	-55.00	-80.00	-150.00	-159.00
S&M	- -	- -	- -	- -	- -	- -
Depreciation and Amortization	-28.00	-27.00	-27.00	-25.00	-101.00	-54.00
Interest Expenses	-19.00	-18.00	-15.00	-35.00	-33.00	-44.00
Other Expenses	- -	- -	-28.00	-3.00	-51.00	-39.00
WA Shares Outstanding	126.00	126.00	126.00	129.00	149.00	150.00
Diluted	126.00	126.00	126.00	129.00	149.00	152.00