Income Statement

Profit & Loss · 14 Statements · From 2022 to 2009
Configuration
In million , Margin in %
Metric 2009 2010 2011 2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 2022
Revenue
126.00 123.00 131.00 134.00 123.00 119.00 118.00 158.00 221.00 256.00 269.00 369.00 414.00 470.00
EPS
0.4800 0.3600 0.4700 0.5200 0.2500 0.3800 0.4200 0.9500 1.8500 2.0300 2.1900 3.7300 3.9100 4.1000
Profit
95.00 94.00 100.00 98.00 86.00 82.00 80.00 114.00 157.00 173.00 177.00 269.00 282.00 319.00
Pre Tax
16.00 15.00 19.00 21.00 12.00 16.00 16.00 38.00 74.00 81.00 89.00 150.00 156.00 170.00
Tax %
6.45 26.47 24.44 23.73 35.41 26.10 20.37 20.46 19.95 19.07 20.25 19.15 17.96 21.04
Net
15.00 11.00 14.00 16.00 8.00 12.00 13.00 30.00 59.00 65.00 71.00 122.00 128.00 134.00
EBITDA
26.00 26.00 29.00 30.00 21.00 21.00 22.00 45.00 80.00 91.00 99.00 179.00 194.00 214.00
Operating Income
16.00 15.00 19.00 21.00 16.00 16.00 16.00 39.00 74.00 82.00 74.00 153.00 159.00 175.00
Interest Income
- - - - - - - - - - - - - - - - - - - - - - - - - - 1.00
Loss
110.00 107.00 111.00 113.00 111.00 102.00 101.00 119.00 146.00 175.00 195.00 216.00 255.00 295.00
Cost of Revenue
30.00 28.00 30.00 36.00 36.00 36.00 37.00 43.00 64.00 83.00 92.00 100.00 132.00 151.00
Operating Expenses
79.00 78.00 81.00 77.00 74.00 65.00 63.00 76.00 82.00 92.00 102.00 115.00 123.00 144.00
Depreciation and Amortization
10.00 9.00 10.00 8.00 4.00 4.00 5.00 6.00 6.00 9.00 25.00 26.00 34.00 39.00
Interest Expenses
- - - - - - - - - - - - - - - - - - - - - - 1.00 - - - -
Other Expenses
- - - - - - - - -4.00 - - - - - - - - - - 15.00 -2.00 -2.00 -4.00
WA Shares Outstanding
31.00 31.00 31.00 31.00 31.00 31.00 32.00 32.00 32.00 32.00 32.00 32.00 32.00 32.00