Income Statement

Profit & Loss · 15 Statements · From 2023 to 2009
Configuration
In million , Margin in %
Metric 2009 2010 2011 2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023
Revenue
147.00 408.00 723.00 969.00 950.00 868.00 657.00 668.00 751.00 618.00 717.00 747.00 811.00 898.00 1,037.00
EPS
-2.9900 0.8700 -0.8800 -2.4400 -0.6600 -1.3500 0.3400 -0.9900 -0.4800 -0.0337 0.1200 0.6900 0.0040 -0.2700 -0.0683
Profit
24.00 90.00 192.00 257.00 240.00 218.00 161.00 153.00 197.00 169.00 190.00 203.00 225.00 226.00 261.00
Pre Tax
10.00 1.00 -22.00 -114.00 -31.00 -72.00 -44.00 -52.00 -50.00 8.00 15.00 6.00 4.00 -32.00 11.00
Tax %
48.12 -668.42 -8.33 1.40 -216.30 -7.00 25.56 -15.49 16.14 52.87 30.57 -1,080.88 88.64 -4.28 80.18
Net
7.00 14.00 -24.00 -114.00 -37.00 -78.00 19.00 -60.00 -42.00 -3.00 12.00 79.00 - - -34.00 -8.00
EBITDA
14.00 39.00 88.00 104.00 79.00 61.00 19.00 17.00 42.00 51.00 75.00 66.00 64.00 46.00 77.00
Operating Income
12.00 23.00 28.00 -49.00 31.00 19.00 -4.00 -18.00 -5.00 30.00 38.00 29.00 27.00 5.00 32.00
Interest Income
- - - - - - - - - - - - - - - - - - - - 1.00 - - - - - - 1.00
Loss
134.00 382.00 682.00 922.00 925.00 846.00 662.00 675.00 733.00 583.00 676.00 716.00 781.00 893.00 1,004.00
Cost of Revenue
122.00 318.00 530.00 712.00 710.00 649.00 495.00 515.00 554.00 448.00 527.00 544.00 586.00 672.00 775.00
Operating Expenses
12.00 63.00 151.00 210.00 214.00 196.00 166.00 160.00 178.00 135.00 148.00 171.00 195.00 221.00 229.00
Depreciation and Amortization
2.00 12.00 48.00 58.00 53.00 39.00 25.00 22.00 22.00 17.00 35.00 34.00 34.00 40.00 44.00
Interest Expenses
1.00 22.00 51.00 66.00 63.00 54.00 36.00 34.00 28.00 20.00 21.00 22.00 23.00 17.00 23.00
Other Expenses
- - -2.00 -12.00 -94.00 6.00 -40.00 -3.00 -11.00 -41.00 -4.00 -22.00 -22.00 -23.00 -38.00 -21.00
WA Shares Outstanding
13.00 16.00 27.00 46.00 56.00 57.00 58.00 61.00 89.00 103.00 106.00 115.00 124.00 126.00 130.00