Income Statements

Profit & Loss · 6 Statements · From 2023 to 2018

Metric	2018	2019	2020	2021	2022	2023
Revenue	207.00	359.00	359.00	1,145.00	2,971.00	7,011.00
EPS	-0.01	-0.49	-0.78	-0.04	-0.08	0.22
Diluted in mil.	-0.01	-0.49	-0.78	-0.04	-0.08	0.21
Profit	207.00	165.00	111.00	180.00	-158.00	4,695.00
Gross Margin	100.00	46.02	31.05	15.73	-5.32	66.97
Pre Tax	-33.00	-129.00	-193.00	-170.00	-308.00	1,539.00
Profit Margin	-16.06	-35.96	-53.67	-14.86	-10.40	21.95
ETR	14.43	28.44	11.23	2.84	-18.04	33.04
Net	-28.00	-92.00	-171.00	-165.00	-364.00	1,030.00
Profit Margin	-13.74	-25.74	-47.65	-14.44	-12.27	14.70
EBITDA	13.00	-124.00	-185.00	-152.00	1,274.00	1,601.00
EBITDA Margin	6.29	-34.55	-51.61	-13.32	42.90	22.85
Operating Income	12.00	-129.00	-193.00	-169.00	1,239.00	1,539.00
Operating Margin	5.78	-35.96	-53.67	-14.83	41.70	21.95
Interest Income	161.00	337.00	382.00	1,046.00	3,555.00	6,439.00
Loss	-75.00	-268.00	-357.00	-655.00	-4,309.00	-5,472.00
Cost of Revenue	- -	-194.00	-248.00	-965.00	-3,129.00	-2,315.00
Operating Expenses	-75.00	-268.00	-357.00	-655.00	-1,278.00	-3,156.00
R&D	- -	- -	- -	- -	- -	- -
G&A	-107.00	-246.00	-347.00	-580.00	-1,275.00	-966.00
SG&A	-114.00	-288.00	-366.00	-659.00	-1,428.00	-1,137.00
S&M	-6.00	-41.00	-19.00	-79.00	-152.00	-171.00
Depreciation and Amortization	-1.00	-5.00	-7.00	-17.00	-35.00	-62.00
Interest Expenses	-45.00	-109.00	-215.00	-367.00	-1,547.00	-2,036.00
Other Expenses	-45.00	- -	-101.00	- -	-1,547.00	- -
WA Shares Outstanding	4,608.00	189.00	219.00	4,608.00	4,676.00	4,738.00
Diluted	4,608.00	189.00	219.00	4,608.00	4,676.00	4,857.00