Income Statement

Profit & Loss · 6 Statements · From 2021 to 2016

Metric	2016	2017	2018	2019	2020	2021
Revenue	- -	9.00	614.00	671.00	3.00	2.00
EPS	-0.0001	-0.2600	-0.1400	-0.0372	-733.5100	-6,216.4500
Diluted in mil.	-0.0001	-0.2600	-0.1400	-0.0372	-733.5100	-6,216.4500
Profit	- -	4.00	165.00	329.00	3.00	2.00
Gross Margin	- -	50.88	26.98	49.13	100.00	100.00
Pre Tax	- -	-2.00	-11.00	11.00	-49.00	-999.00
Profit Margin	- -	-25.10	-1.87	1.71	-1,333.77	-46,479.95
Tax %	125.00	-226.06	97.42	143.84	-137.11	-0.31
Net	- -	-8.00	-12.00	-5.00	-118.00	-1,002.00
Profit Margin	- -	-87.67	-1.96	-0.75	-3,162.52	-46,622.90
EBITDA	- -	5.00	111.00	241.00	3.00	-932.00
EBITDA Margin	- -	61.58	18.12	36.01	83.59	-43,360.71
Operating Income	- -	-10.00	82.00	233.00	3.00	-932.00
Operating Margin	- -	-109.05	13.35	34.75	82.07	-43,363.78
Interest Income	- -	- -	1.00	7.00	25.00	21.00
Loss	- -	20.00	532.00	480.00	26.00	18.00
Cost of Revenue	- -	4.00	449.00	341.00	- -	- -
Operating Expenses	- -	15.00	83.00	139.00	26.00	18.00
R&D	- -	- -	- -	- -	- -	- -
G&A	- -	10.00	18.00	22.00	- -	- -
SG&A	- -	10.00	36.00	30.00	- -	- -
S&M	- -	- -	17.00	8.00	- -	- -
Depreciation and Amortization	- -	- -	2.00	8.00	- -	- -
Interest Expenses	- -	8.00	119.00	226.00	52.00	67.00
Other Expenses	- -	8.00	-93.00	-221.00	-52.00	-67.00
WA Shares Outstanding	22.00	32.00	85.00	135.00	- -	- -
Diluted	22.00	32.00	85.00	135.00	- -	- -