Income Statements

Profit & Loss · 5 Statements · From 2023 to 2019

Metric	2019	2020	2021	2022	2023
Revenue	3.00	4.00	9.00	39.00	80.00
EPS	- -	-0.03	-0.05	-0.05	-0.58
Diluted in mil.	- -	-0.03	-0.05	-0.05	-0.58
Profit	1.00	1.00	2.00	-4.00	-70.00
Gross Margin	46.66	40.46	23.95	-11.07	-86.51
Pre Tax	- -	-1.00	-13.00	-11.00	-119.00
Profit Margin	-11.76	-27.61	-143.05	-29.50	-147.86
ETR	8.39	0.13	0.94	1.85	2.75
Net	- -	-1.00	-13.00	-11.00	-116.00
Profit Margin	-10.77	-27.57	-141.70	-28.96	-143.79
EBITDA	- -	-1.00	-4.00	-53.00	-123.00
EBITDA Margin	-6.21	-24.07	-43.40	-135.49	-152.76
Operating Income	- -	-1.00	-7.00	-35.00	-136.00
Operating Margin	-9.91	-26.38	-80.07	-90.52	-168.37
Interest Income	- -	- -	- -	3.00	15.00
Loss	-3.00	-5.00	-17.00	-73.00	-217.00
Cost of Revenue	-1.00	-2.00	-7.00	-43.00	-151.00
Operating Expenses	-1.00	-3.00	-9.00	-30.00	-66.00
R&D	- -	- -	-1.00	-6.00	-15.00
G&A	- -	-1.00	-4.00	-16.00	-37.00
SG&A	-1.00	-2.00	-7.00	-22.00	-50.00
S&M	- -	- -	-3.00	-6.00	-13.00
Depreciation and Amortization	- -	- -	- -	-2.00	-12.00
Interest Expenses	- -	- -	-2.00	-1.00	- -
Other Expenses	- -	- -	-5.00	-24.00	-16.00
WA Shares Outstanding	280.00	43.00	279.00	242.00	201.00
Diluted	280.00	43.00	279.00	242.00	201.00