Income Statements

Profit & Loss · 7 Statements · From 2023 to 2017

Metric	2017	2018	2019	2020	2021	2022	2023
Revenue	71.00	146.00	245.00	298.00	490.00	516.00	618.00
EPS	-1.62	-8.40	-0.80	-5.37	-0.53	-1.46	-2.18
Diluted in mil.	-1.62	-8.40	-0.80	-5.37	-0.53	-1.46	-2.18
Profit	60.00	117.00	184.00	240.00	416.00	396.00	409.00
Gross Margin	85.14	80.41	75.18	80.44	84.89	76.69	66.15
Pre Tax	-18.00	-112.00	-31.00	-534.00	-53.00	-161.00	-248.00
Profit Margin	-26.36	-76.82	-12.62	-178.85	-10.95	-31.36	-40.21
ETR	- -	- -	-0.70	-1.54	-8.39	-2.49	-2.55
Net	-18.00	-112.00	-31.00	-542.00	-58.00	-166.00	-255.00
Profit Margin	-26.39	-76.88	-12.71	-181.61	-11.87	-32.15	-41.23
EBITDA	-13.00	-13.00	-26.00	-82.00	-53.00	-161.00	-158.00
EBITDA Margin	-19.17	-8.98	-10.76	-27.59	-10.91	-31.27	-25.58
Operating Income	-18.00	-110.00	-29.00	-85.00	-52.00	-167.00	-201.00
Operating Margin	-25.85	-75.70	-11.82	-28.55	-10.79	-32.52	-32.63
Interest Income	- -	1.00	2.00	1.00	- -	6.00	16.00
Loss	-89.00	-164.00	-274.00	-384.00	-543.00	-684.00	-820.00
Cost of Revenue	-10.00	-28.00	-61.00	-58.00	-74.00	-120.00	-209.00
Operating Expenses	-78.00	-135.00	-213.00	-325.00	-469.00	-563.00	-611.00
R&D	-32.00	-47.00	-83.00	-123.00	-211.00	-265.00	-270.00
G&A	- -	- -	-129.00	-200.00	-252.00	-294.00	-337.00
SG&A	-46.00	-87.00	-130.00	-202.00	-257.00	-298.00	-340.00
S&M	- -	- -	-1.00	-1.00	-4.00	-3.00	-3.00
Depreciation and Amortization	- -	- -	-7.00	-19.00	-28.00	-33.00	-43.00
Interest Expenses	- -	-2.00	-3.00	-1.00	- -	- -	- -
Other Expenses	- -	-93.00	-1.00	-449.00	- -	-5.00	-46.00
WA Shares Outstanding	11.00	13.00	39.00	101.00	110.00	113.00	117.00
Diluted	11.00	13.00	39.00	101.00	110.00	113.00	117.00