Income Statement

Profit & Loss · 7 Statements · From 2023 to 2017

Metric	2017	2018	2019	2020	2021	2022	2023
Revenue	1,597.00	1,794.00	1,814.00	2,122.00	2,289.00	2,237.00	2,354.00
EPS	3.4200	3.8900	6.4200	1.3200	1.1500	0.0978	2.5400
Diluted in mil.	3.4200	3.8900	6.4200	1.3200	1.1500	0.0978	1.8800
Profit	1,597.00	1,658.00	794.00	2,033.00	2,266.00	2,231.00	1,793.00
Gross Margin	100.00	92.43	43.82	95.85	99.00	99.75	76.19
Pre Tax	1,343.00	1,517.00	2,461.00	1,702.00	1,241.00	230.00	1,700.00
Profit Margin	84.06	84.57	135.67	80.21	54.21	10.28	72.20
Tax %	40.40	28.55	14.19	67.39	61.43	81.38	33.25
Net	1,210.00	1,377.00	2,348.00	495.00	478.00	42.00	1,134.00
Profit Margin	75.72	76.76	129.45	23.34	20.91	1.91	48.20
EBITDA	1,141.00	1,413.00	2,637.00	1,882.00	1,482.00	983.00	1,492.00
EBITDA Margin	71.46	78.76	145.37	88.69	64.73	43.95	63.37
Operating Income	939.00	1,364.00	2,623.00	1,595.00	1,430.00	977.00	1,492.00
Operating Margin	58.81	76.02	144.59	75.16	62.49	43.69	63.37
Interest Income	6.00	24.00	22.00	28.00	53.00	78.00	72.00
Loss	658.00	430.00	-808.00	527.00	858.00	1,314.00	862.00
Cost of Revenue	- -	135.00	1,019.00	88.00	22.00	5.00	560.00
Operating Expenses	658.00	430.00	-808.00	527.00	858.00	1,314.00	862.00
R&D	117.00	392.00	83.00	26.00	200.00	177.00	52.00
G&A	106.00	61.00	103.00	182.00	182.00	227.00	249.00
SG&A	106.00	61.00	103.00	182.00	182.00	227.00	249.00
S&M	- -	- -	- -	- -	- -	- -	- -
Depreciation and Amortization	33.00	33.00	23.00	23.00	22.00	5.00	- -
Interest Expenses	247.00	279.00	268.00	157.00	166.00	187.00	187.00
Other Expenses	644.00	408.00	-161.00	107.00	-189.00	-747.00	207.00
WA Shares Outstanding	354.00	354.00	365.00	375.00	414.00	437.00	447.00
Diluted	354.00	354.00	365.00	375.00	414.00	437.00	602.00