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
563.00 556.00 498.00 507.00 541.00 582.00 645.00 765.00 796.00 768.00 812.00 860.00 961.00 1,149.00 1,289.00
EPS
-1.9400 -0.9300 -0.7600 5.8700 2.5400 2.8600 3.7200 9.1200 13.2400 11.6100 12.6100 19.3300 23.7500 3.1800 -21.1700
Profit
260.00 249.00 236.00 245.00 252.00 279.00 317.00 369.00 396.00 416.00 433.00 427.00 521.00 412.00 546.00
Pre Tax
-34.00 -60.00 9.00 114.00 158.00 219.00 299.00 779.00 1,120.00 1,096.00 1,051.00 1,395.00 2,138.00 508.00 -1,982.00
Tax %
- - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
Net
-35.00 -17.00 -11.00 94.00 135.00 155.00 217.00 578.00 841.00 843.00 817.00 1,361.00 1,721.00 234.00 -1,568.00
EBITDA
194.00 199.00 232.00 313.00 286.00 391.00 561.00 982.00 1,416.00 1,189.00 1,321.00 1,621.00 2,274.00 945.00 495.00
Operating Income
82.00 55.00 226.00 310.00 285.00 381.00 552.00 936.00 1,398.00 1,178.00 1,294.00 1,535.00 2,254.00 628.00 478.00
Interest Income
- - - - 2.00 1.00 1.00 1.00 - - - - 7.00 - - - - 1.00 1.00 2.00 16.00
Loss
480.00 501.00 339.00 324.00 345.00 344.00 384.00 419.00 432.00 391.00 431.00 495.00 570.00 903.00 811.00
Cost of Revenue
303.00 306.00 262.00 262.00 288.00 302.00 328.00 395.00 399.00 352.00 379.00 433.00 440.00 737.00 743.00
Operating Expenses
176.00 195.00 77.00 62.00 57.00 41.00 56.00 23.00 33.00 39.00 52.00 62.00 130.00 166.00 68.00
Depreciation and Amortization
- - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
Interest Expenses
- - - - 174.00 195.00 131.00 128.00 181.00 177.00 152.00 109.00 153.00 102.00 121.00 143.00 160.00
Other Expenses
-116.00 -116.00 -216.00 -195.00 -126.00 -162.00 -252.00 -157.00 -278.00 -81.00 -242.00 -140.00 -116.00 -120.00 -2,460.00
WA Shares Outstanding
18.00 18.00 15.00 18.00 53.00 54.00 58.00 63.00 63.00 72.00 64.00 70.00 72.00 73.00 74.00