Income Statement

Profit & Loss · 15 Statements · From 2023 to 2009
Configuration
In million , Margin in %
Metric 2009 2010 2011 2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023
Revenue
137.00 194.00 232.00 500.00 409.00 262.00 292.00 154.00 210.00 241.00 302.00 193.00 441.00 -15.00 158.00
EPS
-2.4600 3.0900 4.5600 4.4500 2.9100 1.4100 1.9300 1.5900 1.8600 2.4200 3.2200 1.8700 4.6800 -0.3200 1.6200
Profit
137.00 194.00 232.00 413.00 345.00 239.00 292.00 132.00 177.00 193.00 205.00 86.00 279.00 -82.00 100.00
Pre Tax
- - 389.00 416.00 453.00 302.00 132.00 177.00 138.00 200.00 241.00 288.00 171.00 418.00 -32.00 141.00
Tax %
- - 0.64 0.91 0.79 2.91 9.54 5.70 84.12 87.20 100.00 100.00 100.00 100.00 71.65 100.00
Net
-315.00 386.00 412.00 448.00 293.00 119.00 167.00 138.00 200.00 241.00 288.00 171.00 418.00 -32.00 141.00
EBITDA
-315.00 45.00 97.00 453.00 309.00 139.00 183.00 140.00 203.00 241.00 288.00 171.00 418.00 -21.00 141.00
Operating Income
121.00 49.00 68.00 362.00 233.00 107.00 137.00 116.00 203.00 241.00 288.00 171.00 418.00 -21.00 141.00
Interest Income
165.00 178.00 - - 235.00 204.00 152.00 134.00 1.00 5.00 - - 6.00 2.00 - - - - 2.00
Loss
14.00 141.00 163.00 132.00 172.00 153.00 115.00 16.00 10.00 47.00 14.00 22.00 23.00 17.00 17.00
Cost of Revenue
- - - - - - 86.00 64.00 22.00 - - 22.00 32.00 47.00 96.00 107.00 162.00 67.00 58.00
Operating Expenses
14.00 141.00 163.00 46.00 107.00 130.00 115.00 16.00 10.00 47.00 14.00 22.00 23.00 17.00 17.00
Depreciation and Amortization
- - -343.00 -318.00 1.00 7.00 7.00 6.00 - - - - - - - - - - - - - - - -
Interest Expenses
- - - - - - - - - - - - - - 1.00 3.00 - - 3.00 6.00 5.00 10.00 24.00
Other Expenses
- - 339.00 347.00 91.00 68.00 24.00 39.00 22.00 -3.00 - - -3.00 -6.00 -7.00 -10.00 -23.00
WA Shares Outstanding
128.00 124.00 117.00 100.00 100.00 84.00 97.00 87.00 90.00 99.00 100.00 102.00 100.00 100.00 92.00