Income Statements

Profit & Loss · 5 Statements · From 2023 to 2019

Metric	2019	2020	2021	2022	2023
Revenue	1,567.00	1,566.00	2,147.00	2,262.00	4,665.00
EPS	0.50	-0.08	0.89	0.26	5.46
Diluted in mil.	0.50	-0.08	0.89	0.26	5.34
Profit	388.00	337.00	564.00	682.00	2,352.00
Gross Margin	24.78	21.56	26.29	30.18	50.42
Pre Tax	108.00	75.00	203.00	180.00	982.00
Profit Margin	6.91	4.81	9.49	7.98	21.05
ETR	43.84	49.85	31.50	46.79	24.75
Net	64.00	42.00	145.00	98.00	737.00
Profit Margin	4.15	2.68	6.75	4.33	15.80
EBITDA	160.00	150.00	296.00	178.00	1,037.00
EBITDA Margin	10.24	9.63	13.83	7.89	22.24
Operating Income	91.00	63.00	196.00	164.00	924.00
Operating Margin	5.83	4.04	9.13	7.29	19.80
Interest Income	- -	- -	6.00	14.00	29.00
Loss	-1,475.00	-1,503.00	-1,951.00	-2,098.00	-3,741.00
Cost of Revenue	-1,178.00	-1,228.00	-1,582.00	-1,579.00	-2,313.00
Operating Expenses	-296.00	-274.00	-368.00	-518.00	-1,428.00
R&D	-29.00	-33.00	-52.00	-66.00	-77.00
G&A	-138.00	-131.00	-197.00	-350.00	-451.00
SG&A	-213.00	-202.00	-321.00	-489.00	-921.00
S&M	-75.00	-70.00	-124.00	-139.00	-469.00
Depreciation and Amortization	-70.00	-84.00	-93.00	-88.00	-85.00
Interest Expenses	-4.00	-1.00	-7.00	-6.00	-5.00
Other Expenses	-16.00	-12.00	-7.00	-15.00	-33.00
WA Shares Outstanding	130.00	130.00	130.00	381,598.00	135.00
Diluted	130.00	130.00	130.00	381,598.00	138.00