Income Statement

Profit & Loss · 10 Statements · From 2023 to 2014
Configuration
In million , Margin in %
Metric 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023
Revenue
97.00 120.00 126.00 118.00 126.00 172.00 249.00 371.00 497.00 596.00
EPS
0.1000 0.2900 0.1600 -0.0004 0.2500 -0.1200 -0.2300 -1.4700 -0.8200 -0.4700
Profit
77.00 93.00 98.00 92.00 106.00 135.00 197.00 292.00 402.00 493.00
Pre Tax
2.00 6.00 4.00 -19.00 5.00 -27.00 -53.00 -181.00 -220.00 -123.00
Tax %
49.74 31.92 42.31 99.96 25.54 -13.22 -7.54 -5.79 -5.14 -11.04
Net
1.00 4.00 2.00 - - 4.00 -31.00 -57.00 -191.00 -232.00 -137.00
EBITDA
19.00 16.00 16.00 -4.00 18.00 -23.00 -44.00 -191.00 -221.00 -158.00
Operating Income
15.00 15.00 9.00 -14.00 11.00 -29.00 -56.00 -204.00 -233.00 -170.00
Interest Income
- - - - - - - - - - 1.00 4.00 2.00 14.00 45.00
Loss
82.00 104.00 117.00 132.00 115.00 202.00 305.00 575.00 731.00 766.00
Cost of Revenue
19.00 26.00 28.00 25.00 20.00 36.00 52.00 78.00 95.00 103.00
Operating Expenses
34.00 31.00 31.00 37.00 65.00 165.00 253.00 497.00 635.00 663.00
Depreciation and Amortization
8.00 10.00 12.00 10.00 7.00 6.00 11.00 13.00 11.00 12.00
Interest Expenses
8.00 - - - - 5.00 5.00 - - - - - - 14.00 - -
Other Expenses
-12.00 -9.00 -5.00 -5.00 -5.00 2.00 2.00 23.00 12.00 46.00
WA Shares Outstanding
12.00 16.00 16.00 16.00 17.00 252.00 252.00 130.00 284.00 293.00