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
130.00 126.00 132.00 133.00 123.00 96.00 93.00 89.00 77.00 77.00 69.00 64.00 62.00 66.00 72.00
EPS
-3.3000 5.3900 5.1700 -2.1700 -4.6800 1.6700 3.4400 1.3900 5.1100 1.9800 1.3000 -2.5800 0.8400 1.8300 -1.1200
Profit
128.00 124.00 129.00 126.00 116.00 92.00 89.00 85.00 74.00 75.00 67.00 62.00 60.00 64.00 64.00
Pre Tax
-69.00 110.00 109.00 -51.00 -79.00 43.00 76.00 30.00 107.00 47.00 24.00 -48.00 15.00 37.00 -14.00
Tax %
19.70 1.68 0.62 30.97 4.62 10.94 7.42 -9.62 2.65 8.32 2.46 8.67 -3.23 3.27 -7.04
Net
-56.00 108.00 108.00 -41.00 -89.00 31.00 65.00 26.00 94.00 41.00 22.00 -44.00 14.00 31.00 -19.00
EBITDA
-36.00 142.00 146.00 -12.00 -32.00 76.00 103.00 51.00 123.00 64.00 42.00 -33.00 23.00 33.00 10.00
Operating Income
115.00 111.00 115.00 106.00 97.00 76.00 74.00 70.00 61.00 61.00 42.00 -33.00 23.00 52.00 57.00
Interest Income
- - - - 2.00 - - - - 2.00 - - - - - - - - - - - - - - - - - -
Loss
14.00 14.00 16.00 26.00 25.00 19.00 18.00 18.00 15.00 15.00 14.00 15.00 12.00 13.00 15.00
Cost of Revenue
2.00 2.00 2.00 7.00 6.00 3.00 3.00 3.00 2.00 1.00 1.00 2.00 1.00 2.00 7.00
Operating Expenses
12.00 12.00 14.00 19.00 18.00 15.00 15.00 15.00 13.00 13.00 12.00 13.00 11.00 11.00 7.00
Depreciation and Amortization
- - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
Interest Expenses
32.00 31.00 37.00 37.00 35.00 27.00 21.00 19.00 18.00 15.00 14.00 13.00 11.00 12.00 16.00
Other Expenses
-185.00 -1.00 -6.00 -158.00 -177.00 -33.00 2.00 -39.00 46.00 -14.00 -17.00 -15.00 -8.00 -14.00 -71.00
WA Shares Outstanding
17.00 18.00 18.00 18.00 19.00 19.00 19.00 19.00 18.00 20.00 17.00 17.00 17.00 17.00 17.00