FWONA/Financial Reporting

Income Statements

Profit & Loss · 14 Statements · From 2023 to 2010

Configuration

In Million USD. Margins, Growth Rates In %

Metric	2010	2011	2012	2013	2014	2015	2016	2017	2018	2019	2020	2021	2022	2023
Revenue	2,050.00	1,409.00	1,999.00	4,002.00	4,450.00	4,795.00	- -	1,783.00	1,827.00	2,022.00	1,145.00	2,136.00	2,573.00	3,222.00
EPS	5.80	4.85	8.20	17.37	-0.06	-0.38	3.93	1.23	-0.65	-1.35	-2.56	-0.52	2.39	0.79
Diluted in mil.	5.80	4.85	8.20	17.18	-0.06	-0.38	3.93	1.21	-0.65	-1.35	-2.56	-0.52	2.15	0.62
Profit	2,050.00	1,409.00	-1,629,453.00	2,177.00	2,377.00	2,077.00	-10.00	564.00	554.00	628.00	171.00	647.00	823.00	613.00
Gross Margin	100.00	100.00	-81,513.41	54.40	53.42	43.32	- -	31.63	30.32	31.06	14.93	30.29	31.99	19.03
Pre Tax	426.00	758.00	2,012.00	8,856.00	461.00	-277.00	500.00	-304.00	-200.00	-401.00	-706.00	-157.00	251.00	211.00
Profit Margin	20.78	53.80	100.65	221.29	10.36	-5.78	- -	-17.05	-10.95	-19.83	-61.66	-7.35	9.76	6.55
ETR	-134.04	21.77	29.82	-1.52	14.32	36.82	34.20	184.54	25.00	22.44	15.86	23.57	-123.90	12.80
Net	1,000.00	836.00	1,414.00	8,780.00	178.00	-175.00	329.00	255.00	-150.00	-311.00	-594.00	-120.00	558.00	185.00
Profit Margin	48.78	59.33	70.74	219.39	4.00	-3.65	- -	14.30	-8.21	-15.38	-51.88	-5.62	21.69	5.74
EBITDA	882.00	680.00	2,530.00	8,960.00	1,010.00	-108.00	-45.00	378.00	385.00	475.00	-81.00	474.00	593.00	666.00
EBITDA Margin	43.02	48.26	126.56	223.89	22.70	-2.25	- -	21.20	21.07	23.49	-7.07	22.19	23.05	20.67
Operating Income	195.00	531.00	326.00	814.00	841.00	-81.00	443.00	-40.00	-110.00	22.00	-444.00	77.00	231.00	297.00
Operating Margin	9.51	37.69	16.31	20.34	18.90	-1.69	- -	-2.24	-6.02	1.09	-38.78	3.60	8.98	9.22
Interest Income	- -	- -	716.00	- -	- -	- -	- -	- -	- -	195.00	7.00	123.00	149.00	- -
Loss	-1,903.00	-878.00	-1,673.00	-3,188.00	-3,609.00	-81.00	-68.00	-1,823.00	-1,937.00	-2,057.00	-1,589.00	-2,096.00	-2,400.00	-2,925.00
Cost of Revenue	- -	- -	-1,631,452.00	-1,825.00	-2,073.00	-2,718.00	-10.00	-1,219.00	-1,273.00	-1,394.00	-974.00	-1,489.00	-1,750.00	-2,609.00
Operating Expenses	-1,903.00	-878.00	-1,673.00	-1,363.00	-1,536.00	-81.00	-68.00	-604.00	-664.00	-663.00	-615.00	-607.00	-650.00	-316.00
R&D	- -	- -	-48,843.00	- -	-48.00	- -	- -	- -	- -	- -	- -	- -	- -	- -
G&A	- -	- -	-261,905.00	- -	-261.00	- -	- -	- -	- -	- -	- -	- -	- -	- -
SG&A	-525.00	-151.00	-414.00	-764.00	-873.00	-72.00	-58.00	-199.00	-204.00	-210.00	-174.00	-210.00	-288.00	-316.00
S&M	- -	-151.00	-248,905.00	-764.00	-873.00	-72.00	-58.00	-199.00	-204.00	-210.00	-174.00	- -	- -	- -
Depreciation and Amortization	-823.00	-53.00	-817.00	-315.00	-359.00	-9.00	-10.00	-405.00	-460.00	-453.00	-441.00	-397.00	-362.00	-369.00
Interest Expenses	-65.00	-16.00	-33.00	-132.00	-255.00	-20.00	-19.00	-220.00	-192.00	-195.00	-146.00	-123.00	-149.00	-214.00
Other Expenses	-344.00	-243.00	-1,719.00	-8,174.00	-125.00	-176.00	-587.00	-44.00	-102.00	-423.00	-262.00	-234.00	-20.00	-86.00
WA Shares Outstanding	172.00	172.00	172.00	505.00	475.00	463.00	83.00	207.00	231.00	231.00	232.00	232.00	233.00	234.00
Diluted	172.00	172.00	172.00	511.00	475.00	463.00	83.00	211.00	232.00	231.00	232.00	232.00	244.00	240.00

FWONA/Financial Reporting

Income Statements

Configuration

Popular:

In Million USD. Margins, Growth Rates In %