Income Statements

Profit & Loss · 7 Statements · From 2023 to 2017

Metric	2017	2018	2019	2020	2021	2022	2023
Revenue	14.00	22.00	17.00	18.00	19.00	26.00	32.00
EPS	0.02	0.07	0.09	0.15	0.07	0.05	0.05
Diluted in mil.	0.02	0.07	0.09	0.15	0.07	0.05	0.05
Profit	6.00	8.00	6.00	6.00	6.00	8.00	5.00
Gross Margin	44.24	37.14	38.75	37.61	36.66	32.28	17.45
Pre Tax	- -	1.00	1.00	1.00	1.00	1.00	1.00
Profit Margin	2.48	5.55	5.77	8.02	5.87	3.85	4.02
ETR	47.58	38.78	17.03	-16.05	23.48	34.96	39.33
Net	- -	- -	- -	1.00	- -	- -	- -
Profit Margin	1.30	3.40	4.78	9.31	4.49	2.50	2.44
EBITDA	2.00	3.00	3.00	3.00	3.00	3.00	4.00
EBITDA Margin	19.43	16.57	17.78	18.48	15.85	12.40	13.27
Operating Income	- -	1.00	1.00	1.00	1.00	1.00	1.00
Operating Margin	4.26	6.61	6.81	8.60	5.63	4.60	5.69
Interest Income	- -	- -	- -	- -	- -	- -	- -
Loss	-13.00	-20.00	-16.00	-16.00	-17.00	-24.00	-30.00
Cost of Revenue	-7.00	-13.00	-10.00	-11.00	-12.00	-17.00	-27.00
Operating Expenses	-5.00	-6.00	-5.00	-5.00	-5.00	-7.00	-3.00
R&D	- -	- -	- -	- -	- -	-1.00	- -
G&A	- -	- -	-1.00	-1.00	-2.00	-2.00	- -
SG&A	- -	- -	-1.00	-1.00	-2.00	-2.00	-3.00
S&M	- -	- -	- -	- -	- -	- -	- -
Depreciation and Amortization	- -	- -	-1.00	-1.00	-1.00	-2.00	-2.00
Interest Expenses	- -	- -	- -	- -	- -	- -	- -
Other Expenses	- -	- -	- -	- -	- -	- -	- -
WA Shares Outstanding	11.00	11.00	9.00	11.00	12.00	13.00	15.00
Diluted	11.00	11.00	9.00	11.00	12.00	13.00	15.00