Income Statements

Profit & Loss · 5 Statements · From 2023 to 2019

Metric	2019	2020	2021	2022	2023
Revenue	580.00	766.00	1,542.00	1,723.00	1,969.00
EPS	0.75	0.44	0.42	0.83	0.87
Diluted in mil.	0.73	0.42	0.42	0.82	0.87
Profit	22.00	22.00	30.00	54.00	57.00
Gross Margin	3.96	2.99	1.99	3.16	2.91
Pre Tax	15.00	10.00	15.00	29.00	32.00
Profit Margin	2.75	1.42	1.00	1.73	1.65
ETR	31.37	37.93	45.48	34.12	35.95
Net	10.00	5.00	7.00	18.00	18.00
Profit Margin	1.89	0.72	0.48	1.06	0.95
EBITDA	17.00	15.00	37.00	52.00	55.00
EBITDA Margin	3.06	2.01	2.43	3.05	2.80
Operating Income	15.00	11.00	15.00	28.00	31.00
Operating Margin	2.67	1.45	1.01	1.67	1.62
Interest Income	- -	- -	- -	- -	- -
Loss	-564.00	-755.00	-1,527.00	-1,695.00	-1,937.00
Cost of Revenue	-557.00	-743.00	-1,512.00	-1,669.00	-1,912.00
Operating Expenses	-7.00	-11.00	-15.00	-25.00	-25.00
R&D	- -	- -	- -	- -	- -
G&A	- -	-3.00	-2.00	-4.00	-6.00
SG&A	-7.00	-11.00	-15.00	-25.00	-25.00
S&M	- -	- -	-1.00	-1.00	-1.00
Depreciation and Amortization	-2.00	-4.00	-22.00	-23.00	-23.00
Interest Expenses	- -	- -	-1.00	-1.00	-2.00
Other Expenses	- -	- -	- -	-1.00	- -
WA Shares Outstanding	14.00	15.00	20.00	23.00	23.00
Diluted	14.00	16.00	20.00	23.00	23.00