Income Statement

Profit & Loss · 7 Statements · From 2023 to 2017

Metric	2017	2018	2019	2020	2021	2022	2023
Revenue	- -	10.00	14.00	6.00	13.00	15.00	-20.00
EPS	1.0000	0.1200	0.0773	0.0143	0.0656	0.0740	-0.1300
Diluted in mil.	1.0000	21,796,008.0000	0.0773	0.0143	0.0656	0.0740	-0.1300
Profit	- -	3.00	3.00	-14.00	-12.00	- -	-37.00
Gross Margin	- -	33.97	22.20	-237.64	-93.84	-4.55	181.42
Pre Tax	- -	12.00	13.00	2.00	11.00	13.00	-23.00
Profit Margin	- -	123.72	90.30	39.12	82.95	86.50	111.84
Tax %	24.99	15.25	98.96	68.07	123.40	109.04	132.28
Net	- -	1.00	13.00	2.00	11.00	13.00	-23.00
Profit Margin	- -	18.87	90.30	39.12	82.95	86.50	111.84
EBITDA	- -	9.00	13.00	2.00	11.00	18.00	-23.00
EBITDA Margin	- -	89.93	90.30	39.12	82.95	120.86	111.84
Operating Income	- -	- -	13.00	2.00	11.00	18.00	-23.00
Operating Margin	- -	2.27	90.30	39.12	82.95	120.86	111.84
Interest Income	- -	- -	- -	- -	5.00	- -	- -
Loss	- -	3.00	1.00	3.00	2.00	2.00	2.00
Cost of Revenue	- -	6.00	11.00	21.00	26.00	16.00	16.00
Operating Expenses	- -	5.00	1.00	3.00	2.00	2.00	2.00
R&D	- -	- -	- -	- -	- -	- -	- -
G&A	- -	- -	1.00	1.00	1.00	1.00	1.00
SG&A	- -	- -	1.00	1.00	1.00	1.00	1.00
S&M	- -	- -	- -	- -	- -	- -	- -
Depreciation and Amortization	- -	- -	- -	- -	- -	- -	- -
Interest Expenses	- -	- -	4.00	4.00	4.00	5.00	6.00
Other Expenses	- -	- -	4.00	-8.00	1.00	-5.00	-45.00
WA Shares Outstanding	- -	16.00	171.00	171.00	171.00	180.00	185.00
Diluted	- -	- -	171.00	171.00	171.00	180.00	185.00