Income Statements

Profit & Loss · 7 Statements · From 2023 to 2016

Metric	2016	2017	2019	2020	2021	2022	2023
Revenue	933.00	1,333.00	3,346.00	4,196.00	5,525.00	6,761.00	7,515.00
EPS	-0.48	-0.31	-1.44	-2.76	-1.68	-0.50	0.12
Diluted in mil.	-0.48	-0.31	-1.44	-2.76	-1.68	-0.50	0.12
Profit	289.00	188.00	273.00	190.00	527.00	797.00	1,255.00
Gross Margin	30.99	14.10	8.18	4.53	9.55	11.80	16.70
Pre Tax	-201.00	-139.00	-609.00	-1,355.00	-712.00	-359.00	253.00
Profit Margin	-21.60	-10.50	-18.20	-32.31	-12.90	-5.31	3.38
ETR	- -	- -	- -	- -	- -	- -	- -
Net	-152.00	-100.00	-451.00	-994.00	-606.00	-183.00	45.00
Profit Margin	-16.30	-7.58	-13.49	-23.71	-10.98	-2.71	0.60
EBITDA	166.00	287.00	674.00	917.00	1,328.00	1,613.00	1,878.00
EBITDA Margin	17.85	21.56	20.16	21.86	24.05	23.86	25.00
Operating Income	-10.00	48.00	-124.00	-320.00	-64.00	87.00	389.00
Operating Margin	-1.16	3.62	-3.73	-7.63	-1.16	1.30	5.18
Interest Income	- -	- -	482.00	408.00	345.00	440.00	- -
Loss	-942.00	-1,302.00	-3,469.00	-4,514.00	-5,589.00	-6,694.00	-7,126.00
Cost of Revenue	-644.00	-1,145.00	-3,073.00	-4,006.00	-4,997.00	-5,963.00	-6,260.00
Operating Expenses	-298.00	-157.00	-396.00	-508.00	-591.00	-730.00	-866.00
R&D	- -	- -	- -	- -	- -	- -	- -
G&A	-120.00	-157.00	-396.00	-508.00	- -	- -	- -
SG&A	-120.00	-157.00	-396.00	-508.00	-591.00	-730.00	-866.00
S&M	- -	- -	- -	- -	- -	- -	- -
Depreciation and Amortization	- -	- -	- -	- -	- -	- -	- -
Interest Expenses	-179.00	-212.00	-532.00	-597.00	-434.00	-489.00	-584.00
Other Expenses	-13.00	-188.00	-484.00	-1,035.00	-648.00	-447.00	-135.00
WA Shares Outstanding	314.00	314.00	314.00	360.00	361.00	367.00	369.00
Diluted	314.00	326.00	314.00	360.00	361.00	367.00	369.00