Income Statement

Profit & Loss · 15 Statements · From 2023 to 2009
Configuration
In million , Margin in %
Metric 2009 2010 2011 2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023
Revenue
250.00 339.00 269.00 229.00 217.00 291.00 384.00 817.00 249.00 350.00 398.00 301.00 318.00 346.00 292.00
EPS
-0.1100 0.0739 0.1600 0.3000 0.4000 0.3900 1.2000 2.5700 0.6000 0.5700 0.5800 0.4200 0.5400 0.0800 0.0673
Profit
83.00 105.00 120.00 113.00 122.00 116.00 150.00 267.00 180.00 294.00 313.00 279.00 296.00 274.00 273.00
Pre Tax
-7.00 11.00 19.00 28.00 39.00 41.00 150.00 313.00 80.00 76.00 77.00 62.00 87.00 20.00 - -
Tax %
-19.33 46.02 32.22 11.06 6.14 16.62 10.89 18.30 26.50 23.84 27.21 34.44 40.93 65.07 1,325.08
Net
-9.00 6.00 13.00 25.00 37.00 35.00 110.00 237.00 55.00 51.00 52.00 37.00 47.00 7.00 5.00
EBITDA
69.00 73.00 67.00 65.00 73.00 56.00 143.00 304.00 85.00 112.00 131.00 100.00 125.00 58.00 83.00
Operating Income
55.00 61.00 54.00 27.00 - - -10.00 -9.00 100.00 9.00 42.00 76.00 58.00 88.00 15.00 5.00
Interest Income
12.00 11.00 8.00 - - - - 1.00 1.00 3.00 - - 3.00 2.00 2.00 1.00 2.00 13.00
Loss
195.00 278.00 214.00 201.00 217.00 302.00 393.00 717.00 240.00 307.00 352.00 278.00 271.00 354.00 294.00
Cost of Revenue
167.00 233.00 148.00 115.00 95.00 174.00 234.00 550.00 68.00 56.00 85.00 21.00 21.00 71.00 18.00
Operating Expenses
28.00 44.00 65.00 85.00 122.00 127.00 159.00 166.00 171.00 251.00 267.00 256.00 249.00 283.00 275.00
Depreciation and Amortization
- - - - 3.00 4.00 6.00 6.00 7.00 6.00 8.00 42.00 55.00 42.00 37.00 43.00 50.00
Interest Expenses
76.00 61.00 43.00 31.00 27.00 7.00 9.00 2.00 - - - - - - 6.00 5.00 5.00 5.00
Other Expenses
-63.00 -49.00 -34.00 - - 40.00 52.00 159.00 212.00 71.00 33.00 1.00 3.00 - - 5.00 -4.00
WA Shares Outstanding
83.00 83.00 83.00 83.00 92.00 92.00 92.00 92.00 91.00 90.00 91.00 90.00 89.00 86.00 85.00