Income Statement

Profit & Loss · 15 Statements · From 2024 to 2010
Configuration
In million , Margin in %
Metric 2010 2011 2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024
Revenue
57.00 - - - - - - - - - - - - - - 55.00 74.00 121.00 352.00 564.00 795.00 1,565.00
EPS
4.5000 2.5000 -2.4000 -0.0554 -0.0282 -0.0003 -0.0018 -0.0021 0.3300 0.1200 0.4300 2.4400 3.8300 3.9400 6.3700
Profit
48.00 - - - - - - - - - - - - - - 53.00 68.00 99.00 279.00 483.00 570.00 1,257.00
Pre Tax
7.00 -16.00 -23.00 -3.00 -1.00 - - - - - - 19.00 8.00 28.00 173.00 236.00 235.00 435.00
Tax %
-20.86 8.28 -480.84 -0.22 - - 74.47 0.05 -0.02 2.43 16.07 21.34 17.40 10.77 18.13 13.88
Net
8.00 4.00 -139.00 -3.00 -1.00 - - - - - - 19.00 7.00 24.00 149.00 227.00 205.00 375.00
EBITDA
24.00 -10.00 -20.00 -2.00 -1.00 - - - - - - 34.00 25.00 43.00 204.00 320.00 479.00 865.00
Operating Income
7.00 -16.00 -23.00 -3.00 -1.00 - - - - - - 34.00 24.00 40.00 200.00 315.00 193.00 850.00
Interest Income
- - - - - - - - - - - - - - - - 8.00 13.00 12.00 30.00 91.00 - - 828.00
Loss
44.00 10.00 20.00 3.00 1.00 - - - - - - 20.00 50.00 80.00 152.00 242.00 325.00 715.00
Cost of Revenue
8.00 - - - - - - - - - - - - - - 2.00 6.00 21.00 73.00 81.00 224.00 308.00
Operating Expenses
36.00 10.00 20.00 3.00 1.00 - - - - - - 18.00 44.00 58.00 78.00 161.00 100.00 406.00
Depreciation and Amortization
- - 44.00 - - - - - - - - - - - - - - 2.00 2.00 3.00 4.00 5.00 14.00
Interest Expenses
4.00 5.00 3.00 - - - - - - - - - - 14.00 14.00 12.00 27.00 75.00 208.00 501.00
Other Expenses
- - - - - - - - - - - - - - - - - - - - -12.00 -27.00 -78.00 -25.00 -415.00
WA Shares Outstanding
2.00 2.00 58.00 55.00 55.00 58.00 280.00 280.00 58.00 58.00 58.00 58.00 59.00 58.00 58.00