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
100.00 103.00 106.00 107.00 109.00 115.00 125.00 134.00 115.00 81.00 76.00 47.00 73.00 123.00
EPS
-0.0759 0.7400 0.9700 1.1200 0.8800 1.7100 0.6500 1.0300 3.0800 1.9000 -0.5400 -0.4600 -0.4900 -0.1600
Profit
65.00 67.00 68.00 30.00 31.00 35.00 39.00 43.00 38.00 25.00 17.00 5.00 17.00 50.00
Pre Tax
- - 5.00 7.00 8.00 7.00 14.00 14.00 25.00 61.00 44.00 -26.00 -18.00 -23.00 -6.00
Tax %
98.49 2.61 19.44 16.69 24.11 5.54 10.42 24.39 5.48 15.08 -2.44 -20.15 -1.60 -25.14
Net
- - 4.00 6.00 7.00 5.00 13.00 12.00 20.00 60.00 37.00 -26.00 -22.00 -24.00 -7.00
EBITDA
18.00 22.00 20.00 24.00 22.00 28.00 30.00 43.00 92.00 54.00 -3.00 - - -4.00 22.00
Operating Income
6.00 11.00 14.00 13.00 12.00 19.00 17.00 29.00 65.00 38.00 -15.00 -32.00 -23.00 22.00
Interest Income
- - - - - - - - - - - - - - 1.00 - - - - - - 1.00 - - - -
Loss
93.00 91.00 92.00 94.00 96.00 96.00 107.00 105.00 49.00 43.00 91.00 80.00 97.00 126.00
Cost of Revenue
34.00 36.00 37.00 76.00 78.00 80.00 85.00 90.00 77.00 56.00 59.00 41.00 56.00 73.00
Operating Expenses
58.00 55.00 54.00 17.00 18.00 16.00 21.00 14.00 -27.00 -12.00 32.00 38.00 40.00 52.00
Depreciation and Amortization
11.00 11.00 12.00 10.00 10.00 10.00 12.00 13.00 25.00 7.00 17.00 24.00 24.00 - -
Interest Expenses
7.00 6.00 - - 5.00 4.00 4.00 3.00 3.00 3.00 2.00 3.00 4.00 2.00 4.00
Other Expenses
-6.00 -6.00 -6.00 -4.00 -5.00 -4.00 -3.00 -3.00 -4.00 6.00 -10.00 13.00 - - -28.00
WA Shares Outstanding
6.00 6.00 6.00 6.00 6.00 7.00 19.00 19.00 19.00 19.00 49.00 49.00 49.00 49.00