Income Statement

Profit & Loss · 5 Statements · From 2023 to 2019

Metric	2019	2020	2021	2022	2023
Revenue	481.00	509.00	712.00	810.00	763.00
EPS	0.2200	-0.5500	0.1100	0.4300	0.2600
Diluted in mil.	0.2200	-0.5500	0.1100	0.4300	0.2600
Profit	236.00	76.00	360.00	401.00	198.00
Gross Margin	49.08	14.94	50.56	49.52	25.96
Pre Tax	41.00	-96.00	24.00	85.00	48.00
Profit Margin	8.54	-18.90	3.50	10.50	6.35
Tax %	- -	- -	- -	- -	- -
Net	34.00	-84.00	16.00	64.00	37.00
Profit Margin	7.11	-16.50	2.25	7.98	4.88
EBITDA	119.00	136.00	206.00	232.00	210.00
EBITDA Margin	24.71	26.71	29.03	28.71	27.63
Operating Income	92.00	-1.00	63.00	94.00	81.00
Operating Margin	19.13	-0.23	8.96	11.64	10.67
Interest Income	- -	- -	- -	9.00	- -
Loss	389.00	510.00	648.00	715.00	682.00
Cost of Revenue	245.00	433.00	352.00	408.00	565.00
Operating Expenses	144.00	77.00	296.00	306.00	116.00
R&D	33.00	35.00	45.00	51.00	49.00
G&A	118.00	76.00	106.00	113.00	114.00
SG&A	85.00	77.00	107.00	116.00	116.00
S&M	-33.00	- -	1.00	2.00	1.00
Depreciation and Amortization	- -	- -	- -	- -	- -
Interest Expenses	51.00	48.00	25.00	9.00	33.00
Other Expenses	-51.00	-95.00	-38.00	-9.00	-33.00
WA Shares Outstanding	152.00	152.00	152.00	150.00	144.00
Diluted	152.00	152.00	152.00	151.00	146.00