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	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	6.00	2.00	233.00
EPS	-111.2400	15.6800	-0.4400	-1.3800	-0.8100	-1.6400	-1.3800	-1.6000	-1.9100	-2.3000	-2.0300	-2.4800	-2.6900	-1.5100	0.0893
Diluted in mil.	-111.2400	15.6800	-0.4400	-1.3800	-0.8100	-1.6400	-1.3800	-1.6000	-1.9100	-2.3000	-2.0300	-2.4800	-2.6900	-1.5100	0.0853
Profit	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	5.00	2.00	219.00
Gross Margin	- -	- -	- -	100.00	100.00	100.00	100.00	58.68	45.95	42.11	-85.53	-146.05	88.19	90.48	93.77
Pre Tax	-2.00	1.00	- -	-25.00	-20.00	-55.00	-62.00	-78.00	-118.00	-173.00	-172.00	-279.00	-348.00	-198.00	13.00
Profit Margin	- -	- -	- -	-135,725.28	-13,438.82	-36,606.45	-41,310.04	-51,353.45	-77,749.86	-114,132.89	-113,730.92	-183,803.29	-5,204.08	-7,121.54	5.59
Tax %	-36.08	-196.13	4.05	-1.28	12.15	-0.11	0.37	0.92	0.20	0.53	-3.75	-2.33	-2.14	-2.77	2.99
Net	-2.00	- -	- -	-18.00	-20.00	-55.00	-62.00	-78.00	-118.00	-173.00	-179.00	-285.00	-355.00	-203.00	12.00
Profit Margin	- -	- -	- -	-94,879.88	-13,438.82	-36,606.45	-41,310.04	-51,353.45	-77,749.86	-114,132.89	-117,991.45	-188,077.63	-5,315.47	-7,318.89	5.42
EBITDA	-1.00	-5.00	- -	-23.00	-16.00	-54.00	-61.00	-78.00	-118.00	-174.00	-167.00	-273.00	-342.00	-188.00	21.00
EBITDA Margin	- -	- -	- -	-125,170.66	-10,977.56	-35,995.68	-40,671.68	-51,823.47	-77,904.56	-114,678.95	-110,252.63	-179,639.47	-5,119.79	-6,755.62	9.01
Operating Income	-1.00	-2.00	- -	-26.00	-22.00	-55.00	-63.00	-78.00	-118.00	-174.00	-169.00	-273.00	-344.00	-192.00	20.00
Operating Margin	- -	- -	- -	-141,196.45	-15,071.43	-36,566.96	-41,461.87	-51,823.47	-77,904.56	-114,736.84	-111,220.39	-179,996.05	-5,154.28	-6,924.20	8.83
Interest Income	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	5.00	6.00	5.00	10.00	- -
Loss	1.00	2.00	- -	25.00	20.00	55.00	63.00	79.00	118.00	174.00	169.00	273.00	351.00	195.00	213.00
Cost of Revenue	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	14.00
Operating Expenses	1.00	2.00	- -	25.00	20.00	55.00	63.00	79.00	118.00	174.00	169.00	273.00	350.00	195.00	198.00
R&D	- -	- -	- -	20.00	12.00	31.00	43.00	66.00	96.00	153.00	148.00	151.00	198.00	112.00	76.00
G&A	1.00	1.00	468.00	5.00	7.00	24.00	19.00	12.00	21.00	20.00	20.00	121.00	152.00	83.00	135.00
SG&A	1.00	1.00	- -	5.00	7.00	24.00	19.00	12.00	21.00	20.00	20.00	121.00	152.00	83.00	122.00
S&M	- -	- -	-467.00	- -	-1.00	-8.00	-4.00	-2.00	-5.00	-5.00	- -	41.00	90.00	64.00	-13.00
Depreciation and Amortization	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Interest Expenses	- -	1.00	- -	- -	- -	- -	- -	- -	- -	- -	5.00	6.00	5.00	10.00	12.00
Other Expenses	-1.00	3.00	- -	- -	- -	- -	1.00	- -	- -	- -	-3.00	-5.00	-3.00	-5.00	-7.00
WA Shares Outstanding	- -	- -	1.00	13.00	25.00	34.00	45.00	49.00	62.00	75.00	88.00	115.00	132.00	135.00	141.00
Diluted	- -	- -	1.00	13.00	25.00	34.00	45.00	49.00	62.00	75.00	88.00	115.00	132.00	135.00	148.00

Income Statement

Configuration

Popular:

In million , Margin in %