Income Statement

Profit & Loss · 14 Statements · From 2022 to 2009
Configuration
In million , Margin in %
Metric 2009 2010 2011 2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 2022
Revenue
110.00 151.00 215.00 305.00 260.00 276.00 376.00 405.00 536.00 489.00 370.00 334.00 351.00 418.00
EPS
-0.0970 0.0878 0.4400 0.7700 0.1900 0.0585 0.3100 0.0878 0.3000 0.1900 -0.4800 -0.7900 -0.3300 0.0900
Profit
105.00 143.00 202.00 287.00 240.00 255.00 350.00 379.00 515.00 468.00 347.00 314.00 329.00 394.00
Pre Tax
-6.00 9.00 36.00 60.00 14.00 6.00 34.00 9.00 31.00 21.00 -46.00 -73.00 -33.00 10.00
Tax %
0.45 43.13 24.76 14.73 17.96 7.82 14.27 9.98 10.36 20.26 5.65 0.47 -5.07 11.41
Net
-6.00 5.00 27.00 50.00 11.00 5.00 29.00 8.00 28.00 17.00 -43.00 -72.00 -35.00 9.00
EBITDA
16.00 32.00 59.00 86.00 48.00 54.00 85.00 73.00 126.00 112.00 60.00 39.00 81.00 126.00
Operating Income
- - 14.00 41.00 65.00 18.00 13.00 36.00 10.00 36.00 23.00 -43.00 -72.00 -29.00 16.00
Interest Income
- - - - - - - - - - - - - - - - - - - - - - - - 1.00 3.00
Loss
110.00 136.00 173.00 239.00 242.00 262.00 339.00 395.00 499.00 469.00 416.00 406.00 380.00 401.00
Cost of Revenue
4.00 7.00 12.00 17.00 20.00 20.00 25.00 25.00 20.00 21.00 22.00 19.00 22.00 24.00
Operating Expenses
105.00 128.00 161.00 222.00 221.00 242.00 314.00 369.00 479.00 447.00 393.00 386.00 358.00 377.00
Depreciation and Amortization
17.00 17.00 18.00 22.00 30.00 42.00 50.00 63.00 90.00 90.00 106.00 111.00 109.00 106.00
Interest Expenses
5.00 5.00 - - 3.00 2.00 6.00 - - 1.00 4.00 1.00 3.00 1.00 5.00 9.00
Other Expenses
-5.00 -5.00 -4.00 -5.00 -3.00 -7.00 -2.00 -1.00 -4.00 -9.00 -2.00 -3.00 - - -6.00
WA Shares Outstanding
63.00 60.00 62.00 65.00 61.00 89.00 92.00 92.00 94.00 91.00 91.00 92.00 105.00 106.00