Income Statements

Profit & Loss · 8 Statements · From 2023 to 2016

Metric	2016	2017	2018	2019	2020	2021	2022	2023
Revenue	24.00	116.00	221.00	456.00	285.00	663.00	501.00	1,466.00
EPS	0.78	1.53	1.49	1.53	1.00	1.59	1.18	- -
Diluted in mil.	0.04	1.53	1.49	1.53	1.00	1.59	1.18	- -
Profit	24.00	116.00	216.00	239.00	2.00	135.00	501.00	1,466.00
Gross Margin	100.00	100.00	97.60	52.46	0.76	20.50	100.00	100.00
Pre Tax	16.00	103.00	203.00	499.00	393.00	637.00	476.00	766.00
Profit Margin	68.35	88.95	91.60	109.47	137.58	96.13	94.99	52.24
ETR	2.07	0.15	0.54	0.40	1.45	1.98	2.05	1.66
Net	16.00	103.00	202.00	498.00	387.00	624.00	466.00	753.00
Profit Margin	66.94	88.82	91.10	109.03	135.58	94.23	93.04	51.37
EBITDA	16.00	103.00	274.00	499.00	393.00	637.00	749.00	766.00
EBITDA Margin	68.35	88.95	123.78	109.47	137.58	96.13	149.49	52.24
Operating Income	16.00	103.00	274.00	499.00	393.00	637.00	783.00	766.00
Operating Margin	68.35	88.95	123.78	109.47	137.58	96.13	156.35	52.24
Interest Income	27.00	151.00	366.00	691.00	769.00	946.00	1,053.00	1,209.00
Loss	-6.00	-12.00	-13.00	-43.00	-107.00	-25.00	-25.00	-815.00
Cost of Revenue	- -	- -	-5.00	-217.00	-283.00	-527.00	- -	- -
Operating Expenses	-6.00	-12.00	-18.00	-43.00	-107.00	-25.00	-25.00	-815.00
R&D	- -	- -	- -	- -	- -	- -	- -	- -
G&A	-6.00	-10.00	-13.00	-19.00	-23.00	-25.00	-25.00	-26.00
SG&A	-6.00	-10.00	-13.00	-19.00	-23.00	-25.00	-25.00	-26.00
S&M	- -	- -	- -	- -	- -	- -	- -	- -
Depreciation and Amortization	- -	- -	-23.00	-34.00	-50.00	-82.00	-11.00	-22.00
Interest Expenses	-2.00	-21.00	-71.00	-125.00	-152.00	-219.00	-307.00	-436.00
Other Expenses	- -	- -	-71.00	-83.00	-140.00	-553.00	-307.00	- -
WA Shares Outstanding	383.00	67.00	135.00	324.00	388.00	392.00	394.00	390,104.00
Diluted	383.00	67.00	135.00	324.00	388.00	392.00	394.00	390,104.00