Income Statement

Profit & Loss · 5 Statements · From 2023 to 2019

Metric	2019	2020	2021	2022	2023
Revenue	4.00	3.00	27.00	608.00	595.00
EPS	-11.1700	-28.9800	-3.4800	-0.7800	-1.3600
Diluted in mil.	-11.1700	-28.9800	-3.4800	-0.7700	-1.3600
Profit	- -	- -	-127.00	-1,037.00	-1,340.00
Gross Margin	14.47	22.79	-471.34	-170.66	-225.24
Pre Tax	-277.00	-719.00	-2,579.00	-1,304.00	-2,827.00
Profit Margin	-6,042.14	-18,097.79	-9,515.37	-214.42	-474.98
Tax %	-0.01	0.03	- -	-0.03	-0.04
Net	-277.00	-719.00	-2,579.00	-1,304.00	-2,828.00
Profit Margin	-6,042.64	-18,093.06	-9,515.55	-214.49	-475.15
EBITDA	-249.00	-589.00	-1,471.00	-2,341.00	-3,099.00
EBITDA Margin	-5,435.42	-14,831.49	-5,426.39	-384.94	-520.70
Operating Income	-257.00	-599.00	-1,530.00	-2,593.00	-3,099.00
Operating Margin	-5,619.48	-15,071.10	-5,645.11	-426.52	-520.70
Interest Income	8.00	- -	1.00	56.00	204.00
Loss	262.00	603.00	1,557.00	3,202.00	3,694.00
Cost of Revenue	3.00	3.00	154.00	1,646.00	1,936.00
Operating Expenses	258.00	600.00	1,402.00	1,556.00	1,758.00
R&D	220.00	511.00	750.00	821.00	937.00
G&A	- -	- -	- -	- -	- -
SG&A	38.00	89.00	652.00	734.00	797.00
S&M	- -	- -	- -	- -	- -
Depreciation and Amortization	3.00	10.00	62.00	186.00	259.00
Interest Expenses	8.00	- -	1.00	30.00	-24.00
Other Expenses	-19.00	-120.00	-1,049.00	1,289.00	272.00
WA Shares Outstanding	24.00	24.00	740.00	1,678.00	2,081.00
Diluted	24.00	24.00	740.00	1,693.00	2,081.00