Income Statement

Profit & Loss · 10 Statements · From 2024 to 2015
Configuration
In million , Margin in %
Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024
Revenue
41.00 85.00 160.00 259.00 399.00 586.00 835.00 1,300.00 1,858.00 2,263.00
EPS
-0.6500 -0.8400 -0.9200 -1.3800 -1.1700 -1.7800 -2.0900 -5.7300 -5.1600 -2.1700
Profit
22.00 49.00 104.00 179.00 285.00 426.00 617.00 903.00 1,312.00 1,682.00
Pre Tax
-58.00 -76.00 -83.00 -114.00 -125.00 -210.00 -266.00 -849.00 -801.00 -337.00
Tax %
-0.22 -0.39 -0.51 0.28 0.01 0.67 -0.05 0.15 -1.75 -5.34
Net
-59.00 -76.00 -83.00 -114.00 -125.00 -208.00 -266.00 -848.00 -815.00 -355.00
EBITDA
-56.00 -73.00 -78.00 -109.00 -111.00 -150.00 -154.00 -649.00 -647.00 -295.00
Operating Income
-58.00 -75.00 -83.00 -116.00 -119.00 -185.00 -204.00 -767.00 -783.00 -516.00
Interest Income
- - - - - - - - - - 17.00 12.00 9.00 22.00 81.00
Loss
99.00 161.00 243.00 376.00 518.00 771.00 1,039.00 2,067.00 2,641.00 2,723.00
Cost of Revenue
18.00 36.00 55.00 80.00 113.00 159.00 217.00 396.00 546.00 581.00
Operating Expenses
81.00 125.00 187.00 295.00 405.00 612.00 821.00 1,670.00 2,095.00 2,142.00
Depreciation and Amortization
1.00 2.00 4.00 7.00 8.00 17.00 36.00 107.00 114.00 84.00
Interest Expenses
- - - - - - - - 15.00 27.00 72.00 92.00 11.00 8.00
Other Expenses
- - - - - - 1.00 -5.00 -24.00 -62.00 -82.00 -18.00 50.00
WA Shares Outstanding
90.00 90.00 90.00 83.00 107.00 117.00 127.00 148.00 158.00 163.00