Income Statement

Profit & Loss · 12 Statements · From 2023 to 2012
Configuration
In million , Margin in %
Metric 2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023
Revenue
169.00 269.00 254.00 565.00 509.00 565.00 712.00 848.00 1,091.00 1,203.00 1,275.00 1,348.00
EPS
-1.3500 -3.0000 0.6000 3.5400 3.7600 0.7500 1.3000 17.6500 26.9300 24.1300 15.0300 2.1100
Profit
68.00 66.00 210.00 479.00 410.00 452.00 585.00 705.00 935.00 1,038.00 1,093.00 843.00
Pre Tax
-73.00 -163.00 32.00 193.00 206.00 284.00 325.00 317.00 492.00 632.00 647.00 645.00
Tax %
- - - - - - - - - - 45.82 94.62 -0.03 1.48 2.31 4.11 5.87
Net
-73.00 -163.00 32.00 193.00 206.00 41.00 70.00 317.00 484.00 617.00 620.00 118.00
EBITDA
-59.00 -151.00 79.00 281.00 306.00 286.00 505.00 380.00 586.00 903.00 796.00 1,009.00
Operating Income
-73.00 -163.00 34.00 194.00 206.00 286.00 378.00 237.00 429.00 727.00 615.00 816.00
Interest Income
- - - - - - - - - - - - - - 62.00 94.00 105.00 149.00 - -
Loss
243.00 433.00 220.00 370.00 303.00 279.00 334.00 471.00 515.00 476.00 484.00 531.00
Cost of Revenue
101.00 202.00 44.00 86.00 99.00 113.00 126.00 142.00 156.00 165.00 181.00 505.00
Operating Expenses
141.00 230.00 175.00 284.00 203.00 166.00 207.00 329.00 358.00 311.00 302.00 26.00
Depreciation and Amortization
14.00 12.00 44.00 86.00 99.00 113.00 126.00 142.00 156.00 165.00 181.00 192.00
Interest Expenses
- - - - 1.00 1.00 - - 1.00 53.00 62.00 94.00 105.00 149.00 179.00
Other Expenses
- - - - -1.00 -1.00 - - -1.00 - - 80.00 62.00 -94.00 32.00 -171.00
WA Shares Outstanding
54.00 54.00 54.00 54.00 54.00 53.00 54.00 18.00 18.00 25.00 41.00 56.00