Income Statements

Profit & Loss · 5 Statements · From 2021 to 2017

Metric	2017	2018	2019	2020	2021
Revenue	176.00	212.00	276.00	380.00	621.00
EPS	-0.29	-0.48	-0.43	-0.75	-1.66
Diluted in mil.	-0.29	-0.48	-0.43	-0.75	-1.66
Profit	56.00	76.00	108.00	145.00	186.00
Gross Margin	31.72	35.97	39.33	38.20	29.98
Pre Tax	-31.00	-45.00	-53.00	-89.00	-256.00
Profit Margin	-17.85	-21.38	-19.41	-23.55	-41.26
ETR	-0.40	-0.05	-0.16	0.14	0.70
Net	-30.00	-44.00	-52.00	-88.00	-254.00
Profit Margin	-17.42	-20.88	-19.02	-23.33	-40.97
EBITDA	-19.00	-33.00	-27.00	-53.00	-196.00
EBITDA Margin	-10.83	-15.82	-9.95	-13.95	-31.56
Operating Income	-31.00	-45.00	-54.00	-71.00	-242.00
Operating Margin	-17.97	-21.18	-19.59	-18.77	-39.05
Interest Income	- -	2.00	4.00	1.00	- -
Loss	-208.00	-257.00	-330.00	-451.00	-865.00
Cost of Revenue	-120.00	-136.00	-167.00	-234.00	-435.00
Operating Expenses	-87.00	-121.00	-162.00	-216.00	-429.00
R&D	- -	- -	- -	- -	- -
G&A	-57.00	-85.00	-108.00	-157.00	-323.00
SG&A	-77.00	-111.00	-148.00	-194.00	-385.00
S&M	-19.00	-25.00	-39.00	-36.00	-61.00
Depreciation and Amortization	-10.00	-9.00	-24.00	-22.00	-46.00
Interest Expenses	- -	- -	- -	-13.00	-13.00
Other Expenses	- -	- -	- -	-18.00	-13.00
WA Shares Outstanding	104.00	91.00	122.00	118.00	153.00
Diluted	104.00	91.00	122.00	118.00	153.00