Income Statements

Profit & Loss · 5 Statements · From 2023 to 2019

Metric	2019	2020	2021	2022	2023
Revenue	190.00	249.00	823.00	1,369.00	1,731.00
EPS	0.07	-0.24	-4.45	-0.09	0.12
Diluted in mil.	0.07	-0.24	-4.45	-0.09	0.11
Profit	79.00	9.00	-673.00	475.00	1,421.00
Gross Margin	41.43	3.64	-81.70	34.68	82.06
Pre Tax	20.00	-82.00	-1,867.00	-49.00	246.00
Profit Margin	10.85	-33.04	-226.67	-3.62	14.23
ETR	1.16	0.12	3.49	18.91	10.39
Net	22.00	-82.00	-1,802.00	-40.00	54.00
Profit Margin	12.03	-33.00	-218.75	-2.94	3.14
EBITDA	28.00	-58.00	-1,660.00	230.00	641.00
EBITDA Margin	14.77	-23.24	-201.59	16.85	37.06
Operating Income	27.00	-58.00	-1,775.00	-28.00	331.00
Operating Margin	14.34	-23.51	-215.49	-2.07	19.12
Interest Income	6.00	23.00	27.00	55.00	22.00
Loss	-163.00	-308.00	-1,751.00	-1,372.00	-1,400.00
Cost of Revenue	-111.00	-240.00	-1,496.00	-894.00	-310.00
Operating Expenses	-51.00	-67.00	-254.00	-477.00	-1,089.00
R&D	- -	- -	- -	- -	- -
G&A	-51.00	-67.00	-140.00	-220.00	-242.00
SG&A	-51.00	-67.00	-140.00	-220.00	-1,089.00
S&M	- -	- -	- -	- -	-847.00
Depreciation and Amortization	- -	- -	-114.00	-259.00	-310.00
Interest Expenses	-6.00	-23.00	-27.00	-55.00	-75.00
Other Expenses	-6.00	-23.00	-92.00	-21.00	-84.00
WA Shares Outstanding	320.00	343.00	404.00	433.00	463.00
Diluted	320.00	343.00	404.00	433.00	478.00