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
401.00 515.00 598.00 678.00 792.00 948.00 1,107.00 1,271.00 1,454.00 1,598.00 1,756.00 2,331.00 2,498.00 2,513.00 2,825.00
EPS
-0.0605 -0.0163 -0.0010 -0.0046 -0.0216 0.0125 0.0201 0.0202 -0.0138 -0.0685 -0.2900 -0.1900 -0.3000 -0.5900 -0.3800
Profit
122.00 161.00 184.00 207.00 247.00 312.00 375.00 435.00 495.00 547.00 463.00 636.00 707.00 629.00 -127.00
Pre Tax
-25.00 -12.00 -2.00 - - -12.00 7.00 11.00 12.00 -8.00 -44.00 -215.00 -51.00 -174.00 -499.00 -403.00
Tax %
9.02 40.95 79.24 -300.00 - - 1.39 0.84 0.83 163.86 -1.13 1.25 -49.81 -5.04 3.90 4.02
Net
-23.00 -7.00 - - -2.00 -12.00 7.00 11.00 12.00 -8.00 -44.00 -213.00 -134.00 -223.00 -455.00 -314.00
EBITDA
9.00 18.00 29.00 34.00 36.00 57.00 66.00 70.00 61.00 34.00 -43.00 -9.00 -38.00 -173.00 -27.00
Operating Income
-14.00 -5.00 1.00 3.00 2.00 16.00 20.00 22.00 4.00 -32.00 -177.00 -172.00 -266.00 -508.00 -333.00
Interest Income
- - - - 1.00 - - 6.00 9.00 9.00 9.00 13.00 12.00 3.00 5.00 1.00 13.00 46.00
Loss
415.00 521.00 597.00 673.00 797.00 932.00 1,086.00 1,249.00 1,449.00 1,630.00 1,933.00 2,504.00 2,764.00 3,022.00 3,337.00
Cost of Revenue
279.00 354.00 413.00 471.00 544.00 636.00 732.00 835.00 959.00 1,051.00 1,293.00 1,695.00 1,790.00 1,884.00 2,952.00
Operating Expenses
136.00 167.00 183.00 201.00 253.00 296.00 354.00 413.00 489.00 579.00 640.00 809.00 973.00 1,137.00 3,337.00
Depreciation and Amortization
22.00 23.00 26.00 29.00 34.00 40.00 45.00 47.00 56.00 66.00 133.00 163.00 228.00 335.00 452.00
Interest Expenses
11.00 8.00 5.00 3.00 7.00 9.00 9.00 9.00 13.00 14.00 30.00 55.00 70.00 89.00 96.00
Other Expenses
-12.00 -7.00 -5.00 -6.00 -14.00 -9.00 -9.00 -10.00 -13.00 -12.00 -38.00 121.00 91.00 9.00 -70.00
WA Shares Outstanding
383.00 442.00 521.00 523.00 578.00 584.00 617.00 594.00 599.00 655.00 725.00 718.00 739.00 772.00 816.00