Income Statement

Profit & Loss · 14 Statements · From 2022 to 2009

Configuration

In million , Margin in %

Metric	2009	2010	2011	2012	2013	2014	2015	2016	2017	2018	2019	2020	2021	2022
Revenue	1.00	4.00	3.00	26.00	4.00	3.00	- -	4.00	5.00	2.00	8.00	19.00	7.00	33.00
EPS	-4.2900	-3.0400	-4.3800	5.1000	-0.7100	-2.2200	-5.4300	-3.7100	-2.0100	-1.5600	-1.0800	0.3300	-3.1100	-0.0812
Diluted in mil.	-4.2800	-3.0000	-4.3600	5.1000	-0.7100	-2.2000	-5.4000	-3.7000	-1.9900	-1.5600	-1.0800	0.3300	-3.1100	-0.0812
Profit	1.00	4.00	3.00	26.00	4.00	3.00	- -	4.00	5.00	2.00	8.00	19.00	4.00	31.00
Gross Margin	96.68	99.56	99.95	100.00	100.00	99.88	84.72	100.00	100.00	100.00	100.00	100.00	56.83	94.10
Pre Tax	-13.00	-9.00	-14.00	18.00	-2.00	-11.00	-34.00	-25.00	-15.00	-12.00	-9.00	1.00	-22.00	- -
Profit Margin	-872.45	-216.64	-431.60	68.16	-70.49	-334.89	-47,540.95	-588.05	-272.79	-450.09	-118.10	7.28	-316.78	-0.60
Tax %	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Net	-13.00	-9.00	-13.00	16.00	-2.00	-9.00	-28.00	-20.00	-12.00	-9.00	-7.00	2.00	-21.00	- -
Profit Margin	-850.30	-206.82	-421.16	59.71	-52.32	-263.46	-39,394.65	-472.05	-208.11	-359.36	-87.70	11.31	-305.62	-1.74
EBITDA	-12.00	-8.00	-6.00	18.00	-2.00	-11.00	-34.00	-23.00	-15.00	-12.00	-9.00	1.00	-18.00	4.00
EBITDA Margin	-836.63	-180.30	-203.89	69.23	-61.20	-332.20	-48,772.49	-551.80	-267.12	-453.87	-115.08	9.85	-264.08	12.96
Operating Income	-12.00	-8.00	-13.00	18.00	-2.00	-11.00	-34.00	-25.00	-15.00	-12.00	-9.00	1.00	-22.00	1.00
Operating Margin	-847.58	-200.17	-407.99	70.37	-66.46	-336.79	-47,599.17	-588.54	-273.13	-450.31	-116.57	8.05	-309.73	4.53
Interest Income	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.00	1.00
Loss	14.00	13.00	16.00	7.00	7.00	15.00	35.00	28.00	21.00	15.00	18.00	17.00	29.00	31.00
Cost of Revenue	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	3.00	1.00
Operating Expenses	14.00	13.00	16.00	7.00	7.00	15.00	35.00	28.00	21.00	15.00	18.00	17.00	26.00	29.00
R&D	10.00	9.00	11.00	3.00	4.00	11.00	29.00	23.00	17.00	12.00	13.00	10.00	5.00	6.00
G&A	4.00	4.00	4.00	4.00	3.00	3.00	5.00	5.00	3.00	3.00	5.00	7.00	19.00	21.00
SG&A	4.00	4.00	4.00	4.00	3.00	3.00	5.00	5.00	3.00	3.00	5.00	7.00	19.00	21.00
S&M	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Depreciation and Amortization	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Interest Expenses	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	2.00	2.00
Other Expenses	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-1.00
WA Shares Outstanding	3.00	3.00	3.00	3.00	3.00	4.00	5.00	5.00	6.00	6.00	6.00	6.00	6.00	7.00
Diluted	3.00	3.00	3.00	3.00	3.00	4.00	5.00	5.00	6.00	6.00	6.00	6.00	6.00	7.00

Income Statement

Configuration

Popular:

In million , Margin in %