Income Statements

Profit & Loss · 5 Statements · From 2023 to 2019

Metric	2019	2020	2021	2022	2023
Revenue	261.00	276.00	242.00	230.00	304.00
EPS	2.02	-4.94	1.09	0.37	-0.56
Diluted in mil.	2.02	-4.94	1.09	0.37	-0.56
Profit	229.00	241.00	205.00	190.00	254.00
Gross Margin	87.77	87.40	84.69	82.65	83.73
Pre Tax	43.00	-307.00	46.00	11.00	-49.00
Profit Margin	16.46	-111.39	19.23	5.06	-16.22
ETR	-181.12	20.31	26.18	22.63	3.25
Net	125.00	-307.00	59.00	21.00	-42.00
Profit Margin	48.15	-111.59	24.68	9.26	-13.88
EBITDA	222.00	199.00	171.00	163.00	227.00
EBITDA Margin	85.03	72.17	70.68	71.01	74.63
Operating Income	222.00	199.00	171.00	163.00	234.00
Operating Margin	84.95	72.10	70.60	70.94	77.11
Interest Income	3.00	- -	- -	- -	5.00
Loss	-39.00	-77.00	-71.00	-66.00	-88.00
Cost of Revenue	-31.00	-34.00	-37.00	-39.00	-49.00
Operating Expenses	-7.00	-42.00	-34.00	-27.00	-66.00
R&D	- -	- -	- -	- -	- -
G&A	- -	-1.00	-1.00	-12.00	-2.00
SG&A	- -	-2.00	-2.00	-13.00	-3.00
S&M	- -	- -	- -	- -	- -
Depreciation and Amortization	- -	- -	- -	- -	- -
Interest Expenses	-55.00	-54.00	-44.00	-38.00	-43.00
Other Expenses	-178.00	-506.00	-124.00	-151.00	-284.00
WA Shares Outstanding	62.00	62.00	62.00	62.00	75.00
Diluted	62.00	62.00	62.00	62.00	75.00