Income Statements

Profit & Loss · 5 Statements · From 2023 to 2019

Metric	2019	2020	2021	2022	2023
Revenue	48.00	35.00	62.00	210.00	244.00
EPS	-3.79	-0.70	-0.56	-0.29	-0.38
Diluted in mil.	-3.79	-0.70	-0.56	-0.29	-0.38
Profit	-1.00	-11.00	-1.00	18.00	51.00
Gross Margin	-2.22	-33.61	-3.04	9.00	21.02
Pre Tax	-30.00	-54.00	-124.00	-132.00	-178.00
Profit Margin	-62.00	-155.11	-200.59	-63.01	-73.15
ETR	-1.18	-0.86	6.02	-2.26	-2.04
Net	-30.00	-55.00	-117.00	-135.00	-182.00
Profit Margin	-62.73	-156.44	-188.51	-64.43	-74.64
EBITDA	-28.00	-45.00	-75.00	-104.00	-146.00
EBITDA Margin	-57.90	-129.74	-121.05	-49.41	-60.03
Operating Income	-32.00	-54.00	-102.00	-135.00	-176.00
Operating Margin	-67.96	-156.29	-163.97	-64.08	-72.19
Interest Income	2.00	- -	6.00	7.00	- -
Loss	-81.00	-90.00	-164.00	-346.00	-421.00
Cost of Revenue	-49.00	-46.00	-64.00	-192.00	-193.00
Operating Expenses	-31.00	-43.00	-100.00	-154.00	-227.00
R&D	-12.00	-19.00	-41.00	-65.00	-119.00
G&A	- -	- -	- -	- -	- -
SG&A	-19.00	-23.00	-58.00	-89.00	-108.00
S&M	- -	- -	- -	- -	- -
Depreciation and Amortization	-4.00	-9.00	-10.00	-29.00	-29.00
Interest Expenses	- -	- -	-6.00	-7.00	-4.00
Other Expenses	-2.00	- -	-22.00	-2.00	-2.00
WA Shares Outstanding	8.00	78.00	209.00	466.00	481.00
Diluted	8.00	78.00	209.00	466.00	481.00