Income Statements

Profit & Loss · 5 Statements · From 2023 to 2019

Metric	2019	2020	2021	2022	2023
Revenue	92.00	561.00	680.00	1,198.00	2,217.00
EPS	-0.95	-0.94	-2.99	-4.15	-0.90
Diluted in mil.	-0.95	-0.94	-2.99	-4.15	-0.90
Profit	-7.00	7.00	-69.00	-62.00	140.00
Gross Margin	-8.59	1.41	-10.16	-5.20	6.36
Pre Tax	-47.00	-40.00	-160.00	-287.00	-100.00
Profit Margin	-51.83	-7.18	-23.53	-24.01	-4.52
ETR	1.63	-15.94	-1.14	-0.47	-4.54
Net	-46.00	-46.00	-162.00	-289.00	-104.00
Profit Margin	-50.98	-8.32	-23.80	-24.13	-4.73
EBITDA	-44.00	-37.00	-153.00	-278.00	-95.00
EBITDA Margin	-48.68	-6.73	-22.57	-23.25	-4.32
Operating Income	-47.00	-40.00	-158.00	-285.00	-102.00
Operating Margin	-51.82	-7.27	-23.32	-23.84	-4.63
Interest Income	- -	- -	1.00	- -	5.00
Loss	-141.00	-602.00	-839.00	-1,482.00	-2,320.00
Cost of Revenue	-100.00	-553.00	-749.00	-1,260.00	-2,077.00
Operating Expenses	-41.00	-48.00	-89.00	-221.00	-243.00
R&D	-9.00	-11.00	-23.00	-60.00	-66.00
G&A	-13.00	-17.00	-38.00	-116.00	-136.00
SG&A	-28.00	-34.00	-60.00	-153.00	-177.00
S&M	-14.00	-16.00	-22.00	-37.00	-41.00
Depreciation and Amortization	-2.00	-3.00	-5.00	-7.00	-10.00
Interest Expenses	- -	- -	-1.00	-2.00	-5.00
Other Expenses	- -	- -	-1.00	-2.00	-2.00
WA Shares Outstanding	49.00	49.00	54.00	69.00	116.00
Diluted	49.00	49.00	54.00	69.00	116.00