Income Statement

Profit & Loss · 14 Statements · From 2023 to 2010
Configuration
In million , Margin in %
Metric 2010 2011 2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023
Revenue
43.00 92.00 243.00 424.00 682.00 1,005.00 1,390.00 1,933.00 2,608.00 3,460.00 4,519.00 5,896.00 7,245.00 8,971.00
EPS
-1.1800 0.3900 -0.5100 -0.5400 -1.2300 -1.2700 -2.7500 -0.8700 -0.1500 3.3600 0.6100 1.1600 1.6100 8.4800
Profit
27.00 61.00 139.00 269.00 433.00 676.00 991.00 1,433.00 1,986.00 2,663.00 3,532.00 4,543.00 5,672.00 7,050.00
Pre Tax
-29.00 11.00 -35.00 -71.00 -175.00 -193.00 -450.00 -149.00 -39.00 67.00 149.00 249.00 399.00 1,008.00
Tax %
-0.95 11.96 -3.80 -3.53 -2.19 -2.81 -0.39 -0.08 31.57 -832.79 20.57 7.63 18.55 -71.73
Net
-29.00 9.00 -37.00 -73.00 -179.00 -198.00 -451.00 -149.00 -26.00 626.00 119.00 230.00 325.00 1,731.00
EBITDA
-27.00 11.00 -24.00 -42.00 -109.00 -106.00 -63.00 18.00 163.00 352.00 518.00 749.00 859.00 1,594.00
Operating Income
-28.00 10.00 -37.00 -66.00 -151.00 -166.00 -422.00 -101.00 -42.00 100.00 198.00 257.00 355.00 762.00
Interest Income
-1.00 - - 1.00 -4.00 -23.00 4.00 6.00 5.00 56.00 58.00 39.00 20.00 82.00 302.00
Loss
71.00 82.00 281.00 490.00 834.00 1,171.00 1,543.00 2,034.00 2,651.00 3,418.00 4,320.00 5,639.00 6,890.00 8,209.00
Cost of Revenue
16.00 31.00 104.00 155.00 248.00 329.00 398.00 499.00 622.00 796.00 987.00 1,353.00 1,573.00 1,921.00
Operating Expenses
55.00 50.00 177.00 335.00 585.00 842.00 1,144.00 1,534.00 2,028.00 2,621.00 3,333.00 4,286.00 5,317.00 6,288.00
Depreciation and Amortization
- - 1.00 13.00 24.00 42.00 60.00 83.00 113.00 149.00 252.00 336.00 472.00 433.00 562.00
Interest Expenses
1.00 - - 1.00 4.00 23.00 26.00 33.00 53.00 52.00 33.00 32.00 28.00 27.00 24.00
Other Expenses
-1.00 - - 1.00 -4.00 2.00 - - -270.00 -10.00 21.00 -33.00 -49.00 -8.00 44.00 -32.00
WA Shares Outstanding
25.00 25.00 73.00 135.00 145.00 155.00 164.00 171.00 177.00 186.00 193.00 198.00 201.00 204.00