Income Statements

Profit & Loss · 5 Statements · From 2023 to 2019

Metric	2019	2020	2021	2022	2023
Revenue	1,813.00	1,430.00	3,373.00	2,230.00	4,537.00
EPS	21.87	-0.31	8.24	4.18	-0.47
Diluted in mil.	21.87	-0.31	8.24	4.18	-0.47
Profit	1,813.00	1,430.00	3,373.00	2,128.00	4,391.00
Gross Margin	100.00	100.00	100.00	95.43	96.78
Pre Tax	421.00	-128.00	1,077.00	598.00	-35.00
Profit Margin	23.22	-8.95	31.93	26.82	-0.77
ETR	14.25	-69.53	20.43	19.57	-65.71
Net	412.00	-47.00	865.00	481.00	-58.00
Profit Margin	22.72	-3.29	25.64	21.57	-1.28
EBITDA	570.00	139.00	1,536.00	956.00	474.00
EBITDA Margin	31.44	9.72	45.54	42.87	10.45
Operating Income	442.00	-97.00	1,052.00	627.00	-58.00
Operating Margin	24.38	-6.78	31.19	28.12	-1.28
Interest Income	118.00	31.00	189.00	1,655.00	2,209.00
Loss	-1,392.00	-1,527.00	-2,296.00	-1,632.00	-4,438.00
Cost of Revenue	- -	- -	- -	-102.00	-146.00
Operating Expenses	-1,371.00	-1,527.00	-2,321.00	-1,757.00	-790.00
R&D	- -	- -	- -	- -	- -
G&A	-78.00	- -	-129.00	-157.00	-232.00
SG&A	-78.00	-99.00	-129.00	-157.00	-232.00
S&M	- -	- -	- -	- -	- -
Depreciation and Amortization	-128.00	-13.00	-484.00	-329.00	-30.00
Interest Expenses	-32.00	- -	-29.00	-29.00	-97.00
Other Expenses	-21.00	-31.00	-25.00	-29.00	-35.00
WA Shares Outstanding	18.00	150.00	105.00	115.00	124.00
Diluted	18.00	150.00	105.00	115.00	124.00