Income Statements

Profit & Loss · 4 Statements · From 2022 to 2019

Metric	2019	2020	2021	2022
Revenue	55.00	104.00	244.00	418.00
EPS	0.05	0.10	0.26	0.37
Diluted in mil.	0.05	0.10	0.26	0.37
Profit	35.00	60.00	130.00	202.00
Gross Margin	64.89	57.69	53.43	48.26
Pre Tax	17.00	31.00	85.00	120.00
Profit Margin	32.24	30.17	35.02	28.71
ETR	12.46	10.28	8.94	9.63
Net	15.00	28.00	77.00	108.00
Profit Margin	28.22	27.06	31.90	25.94
EBITDA	19.00	34.00	90.00	150.00
EBITDA Margin	34.39	33.14	37.05	35.92
Operating Income	17.00	30.00	83.00	127.00
Operating Margin	31.77	29.71	34.34	30.53
Interest Income	- -	- -	2.00	18.00
Loss	-36.00	-71.00	-160.00	-285.00
Cost of Revenue	-19.00	-44.00	-113.00	-216.00
Operating Expenses	-17.00	-27.00	-46.00	-68.00
R&D	-1.00	-2.00	-3.00	-6.00
G&A	-13.00	-19.00	-38.00	-48.00
SG&A	-15.00	-22.00	-44.00	-61.00
S&M	-2.00	-2.00	-5.00	-13.00
Depreciation and Amortization	- -	- -	-4.00	-8.00
Interest Expenses	- -	- -	- -	-24.00
Other Expenses	- -	- -	-1.00	-7.00
WA Shares Outstanding	292.00	292.00	295.00	296.00
Diluted	292.00	292.00	295.00	296.00