Income Statements

Profit & Loss · 5 Statements · From 2023 to 2019

Metric	2019	2020	2021	2022	2023
Revenue	- -	- -	55.00	1,658.00	4,434.00
EPS	-0.51	-1.14	-5.24	-7.40	-5.74
Diluted in mil.	-0.51	-1.14	-5.24	-7.40	-5.74
Profit	-7.00	-29.00	-465.00	-3,123.00	-2,306.00
Gross Margin	- -	- -	-845.45	-188.36	-52.01
Pre Tax	-426.00	-1,018.00	-4,688.00	-6,748.00	-5,431.00
Profit Margin	- -	- -	-8,523.64	-407.00	-122.49
ETR	-7.75	-0.88	-0.60	-0.06	-0.02
Net	-459.00	-1,027.00	-4,716.00	-6,752.00	-5,432.00
Profit Margin	- -	- -	-8,574.55	-407.24	-122.51
EBITDA	-385.00	-981.00	-4,021.00	-5,993.00	-4,802.00
EBITDA Margin	- -	- -	-7,310.91	-361.46	-108.30
Operating Income	-409.00	-1,021.00	-4,220.00	-6,856.00	-5,739.00
Operating Margin	- -	- -	-7,672.73	-413.51	-129.43
Interest Income	18.00	10.00	3.00	193.00	522.00
Loss	-409.00	-1,021.00	-4,275.00	-8,514.00	-10,173.00
Cost of Revenue	-7.00	-29.00	-520.00	-4,781.00	-6,740.00
Operating Expenses	-409.00	-1,021.00	-3,755.00	-3,733.00	-3,433.00
R&D	-301.00	-766.00	-1,850.00	-1,944.00	-1,857.00
G&A	- -	- -	- -	- -	- -
SG&A	-108.00	-255.00	-1,242.00	-1,789.00	-1,576.00
S&M	- -	- -	- -	- -	- -
Depreciation and Amortization	-7.00	-29.00	-197.00	-652.00	-937.00
Interest Expenses	-34.00	-8.00	-29.00	-103.00	-220.00
Other Expenses	-17.00	-3.00	-468.00	-108.00	-308.00
WA Shares Outstanding	900.00	900.00	900.00	913.00	947.00
Diluted	900.00	900.00	900.00	913.00	947.00