Income Statements

Profit & Loss · 6 Statements · From 2023 to 2018

Metric	2018	2019	2020	2021	2022	2023
Revenue	1,572.00	2,136.00	2,246.00	5,564.00	1,899.00	2,385.00
EPS	3.42	17.10	20.84	65.75	-0.71	0.89
Diluted in mil.	3.42	17.10	20.84	65.75	-0.18	-0.04
Profit	1,572.00	2,093.00	2,208.00	4,624.00	-92.00	2,337.00
Gross Margin	100.00	97.97	98.31	83.11	-4.86	97.96
Pre Tax	719.00	1,186.00	1,448.00	4,665.00	-23.00	83.00
Profit Margin	45.72	55.51	64.49	83.83	-1.25	3.51
ETR	1.14	0.48	0.68	0.19	-136.76	72.05
Net	264.00	1,180.00	1,438.00	4,655.00	-56.00	80.00
Profit Margin	16.82	55.24	64.05	83.67	-2.96	3.36
EBITDA	295.00	495.00	945.00	2,056.00	179.00	105.00
EBITDA Margin	18.78	23.19	42.07	36.96	9.45	4.43
Operating Income	284.00	486.00	937.00	2,034.00	146.00	57.00
Operating Margin	18.07	22.75	41.72	36.57	7.71	2.43
Interest Income	- -	35.00	13.00	16.00	15.00	50.00
Loss	-853.00	-950.00	-797.00	-899.00	-2,360.00	-2,328.00
Cost of Revenue	- -	-43.00	-37.00	-940.00	-1,991.00	-48.00
Operating Expenses	-853.00	-950.00	-797.00	-899.00	-1,923.00	-2,279.00
R&D	- -	- -	- -	- -	- -	- -
G&A	-360.00	-356.00	-267.00	-298.00	-372.00	-483.00
SG&A	-360.00	-356.00	-267.00	-298.00	-372.00	-483.00
S&M	- -	- -	- -	- -	- -	- -
Depreciation and Amortization	-11.00	-9.00	-7.00	-21.00	-32.00	-47.00
Interest Expenses	-11.00	-17.00	-19.00	-17.00	-21.00	-38.00
Other Expenses	-434.00	-699.00	-511.00	-2,630.00	-170.00	-25.00
WA Shares Outstanding	77.00	69.00	69.00	70.00	79.00	80.00
Diluted	77.00	69.00	69.00	70.00	308.00	317.00