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
281.00 347.00 604.00 290.00 502.00 482.00 726.00 1,232.00 2,517.00 4,581.00 7,060.00 8,843.00
EPS
8.9100 3.5600 -1.2800 4.0100 -11.5700 -0.4200 -0.0296 0.1000 0.7000 0.9800 0.9100 1.3000
Profit
175.00 224.00 416.00 189.00 362.00 436.00 677.00 1,183.00 2,464.00 4,478.00 6,810.00 8,569.00
Pre Tax
48.00 16.00 -18.00 -39.00 -188.00 -103.00 -88.00 86.00 475.00 712.00 668.00 932.00
Tax %
3.36 46.63 -68.39 -84.73 -30.86 -6.30 100.34 37.72 23.78 31.07 31.74 30.54
Net
53.00 23.00 -9.00 31.00 -89.00 -211.00 -14.00 50.00 350.00 491.00 456.00 647.00
EBITDA
4.00 39.00 28.00 21.00 -11.00 24.00 113.00 370.00 901.00 1,450.00 1,943.00 2,452.00
Operating Income
-10.00 18.00 -9.00 -27.00 -75.00 -65.00 -36.00 128.00 638.00 826.00 942.00 1,498.00
Interest Income
1.00 5.00 5.00 13.00 19.00 4.00 - - - - - - - - 292.00 - -
Loss
231.00 326.00 617.00 317.00 672.00 538.00 750.00 1,098.00 1,884.00 3,749.00 6,108.00 7,335.00
Cost of Revenue
106.00 123.00 187.00 101.00 140.00 45.00 48.00 48.00 53.00 103.00 249.00 274.00
Operating Expenses
124.00 202.00 429.00 215.00 531.00 492.00 702.00 1,049.00 1,830.00 3,645.00 5,858.00 7,060.00
Depreciation and Amortization
14.00 21.00 37.00 48.00 63.00 94.00 147.00 221.00 356.00 609.00 972.00 1,149.00
Interest Expenses
- - - - - - - - - - 24.00 41.00 56.00 73.00 121.00 292.00 369.00
Other Expenses
59.00 -2.00 -9.00 -12.00 -113.00 -37.00 -51.00 -41.00 -162.00 -113.00 -273.00 -566.00
WA Shares Outstanding
5.00 6.00 7.00 7.00 7.00 500.00 500.00 500.00 500.00 500.00 499.00 499.00