Income Statements

Profit & Loss · 6 Statements · From None to 2019

Metric	2019	2020	2021	2022	2023	None
Revenue	14,324.00	14,467.00	15,054.00	14,950.00	15,443.00	- -
EPS	0.76	-0.47	1.08	1.08	0.87	- -
Diluted in mil.	0.76	-0.47	1.08	1.08	0.87	- -
Profit	7,662.00	7,848.00	8,419.00	8,285.00	8,612.00	- -
Gross Margin	53.49	54.25	55.93	55.42	55.77	- -
Pre Tax	2,120.00	-1,016.00	2,925.00	2,637.00	2,190.00	- -
Profit Margin	14.80	-7.02	19.43	17.64	14.18	- -
ETR	32.31	13.48	30.56	20.86	24.02	- -
Net	1,435.00	-879.00	2,078.00	2,064.00	1,664.00	- -
Profit Margin	10.02	-6.08	13.80	13.81	10.78	- -
EBITDA	3,721.00	7,741.00	3,855.00	3,347.00	3,566.00	- -
EBITDA Margin	25.98	53.51	25.61	22.39	23.09	- -
Operating Income	1,846.00	-979.00	2,920.00	2,675.00	2,939.00	- -
Operating Margin	12.89	-6.77	19.40	17.89	19.03	- -
Interest Income	- -	- -	- -	- -	108.00	- -
Loss	-11,925.00	-11,479.00	-12,042.00	-12,282.00	-12,504.00	- -
Cost of Revenue	-6,662.00	-6,619.00	-6,635.00	-6,665.00	-6,831.00	- -
Operating Expenses	-5,263.00	-4,860.00	-5,407.00	-5,617.00	-5,673.00	- -
R&D	-391.00	-320.00	-355.00	-375.00	-399.00	- -
G&A	-3,941.00	-3,726.00	-4,023.00	-4,277.00	-3,925.00	- -
SG&A	-5,198.00	-4,956.00	-5,484.00	-5,633.00	-5,274.00	- -
S&M	-1,257.00	-1,230.00	-1,461.00	-1,356.00	-1,349.00	- -
Depreciation and Amortization	-709.00	-746.00	-731.00	-644.00	-627.00	- -
Interest Expenses	- -	- -	- -	- -	-358.00	- -
Other Expenses	-279.00	-4,004.00	-87.00	-31.00	-749.00	- -
WA Shares Outstanding	1,888.00	1,888.00	1,888.00	1,914.00	1,915.00	- -
Diluted	1,888.00	1,888.00	1,888.00	1,914.00	1,915.00	- -