Income Statement

Profit & Loss · 14 Statements · From 2023 to 2010
Configuration
In million , Margin in %
Metric 2010 2011 2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023
Revenue
27.00 129.00 204.00 244.00 345.00 382.00 157.00 290.00 333.00 186.00 18.00 1,017.00 622.00 852.00
EPS
0.3300 1.3800 1.6700 1.0700 1.0600 0.9800 0.2900 0.7000 0.8300 0.3900 -0.0441 2.5100 3.3900 -0.2600
Profit
27.00 129.00 204.00 244.00 345.00 382.00 157.00 312.00 333.00 -13.00 -157.00 831.00 402.00 -821.00
Pre Tax
18.00 118.00 190.00 220.00 319.00 346.00 103.00 252.00 299.00 144.00 -16.00 963.00 582.00 -101.00
Tax %
-4.51 - - -6.91 -10.88 -8.36 -10.50 -52.69 -23.52 -18.12 -0.84 -1.60 0.04 -127.00 -45.99
Net
18.00 118.00 190.00 220.00 319.00 346.00 103.00 252.00 299.00 144.00 -16.00 963.00 1,322.00 -101.00
EBITDA
27.00 135.00 229.00 297.00 449.00 516.00 250.00 395.00 434.00 301.00 -16.00 963.00 687.00 -101.00
Operating Income
66.00 94.00 -13.00 -24.00 -26.00 -36.00 -54.00 -59.00 -54.00 301.00 -16.00 963.00 -52.00 329.00
Interest Income
86.00 134.00 219.00 435.00 613.00 748.00 731.00 668.00 607.00 624.00 554.00 554.00 584.00 760.00
Loss
37.00 57.00 13.00 24.00 26.00 36.00 54.00 59.00 54.00 42.00 35.00 53.00 52.00 431.00
Cost of Revenue
- - - - - - - - - - - - - - - - - - 200.00 176.00 185.00 219.00 1,673.00
Operating Expenses
7.00 11.00 13.00 24.00 26.00 36.00 54.00 37.00 33.00 42.00 35.00 53.00 39.00 40.00
Depreciation and Amortization
-3.00 5.00 32.00 66.00 81.00 -80.00 327.00 101.00 31.00 -9.00 4.00 -2.00 70.00 14.00
Interest Expenses
8.00 17.00 38.00 76.00 130.00 170.00 146.00 164.00 155.00 157.00 148.00 130.00 117.00 148.00
Other Expenses
-48.00 24.00 190.00 220.00 319.00 346.00 103.00 252.00 299.00 -157.00 -151.00 -154.00 635.00 -431.00
WA Shares Outstanding
59.00 85.00 114.00 207.00 300.00 353.00 356.00 358.00 361.00 365.00 368.00 382.00 390.00 398.00