Income Statement

Profit & Loss · 7 Statements · From 2023 to 2017

Metric	2017	2018	2019	2020	2021	2022	2023
Revenue	- -	- -	- -	67.00	1,087.00	1,580.00	86.00
EPS	-0.7200	-1.2000	-1.6200	-2.5100	4.0700	3.8900	-4.5900
Diluted in mil.	-0.7200	-1.2000	-1.6200	-2.5100	3.9600	3.8300	-4.5900
Profit	- -	-99.00	-147.00	-234.00	1,021.00	1,434.00	63.00
Gross Margin	100.00	-11,447.12	-20,782.14	-348.48	93.94	90.74	74.22
Pre Tax	-80.00	-116.00	-174.00	-298.00	549.00	754.00	-628.00
Profit Margin	-54,212.08	-13,405.99	-24,546.98	-444.06	50.58	47.72	-728.93
Tax %	13.52	0.41	-0.09	-0.02	3.86	31.61	2.08
Net	-69.00	-115.00	-174.00	-298.00	528.00	515.00	-615.00
Profit Margin	-46,880.54	-13,350.69	-24,568.64	-444.14	48.62	32.64	-713.69
EBITDA	-81.00	-115.00	-177.00	-296.00	282.00	944.00	-641.00
EBITDA Margin	-54,406.04	-13,356.68	-25,032.21	-441.64	26.01	59.74	-744.43
Operating Income	-81.00	-118.00	-177.00	-296.00	276.00	833.00	-661.00
Operating Margin	-54,695.97	-13,674.19	-25,032.21	-441.64	25.47	52.71	-767.01
Interest Income	- -	2.00	8.00	2.00	- -	28.00	86.00
Loss	81.00	119.00	178.00	364.00	666.00	747.00	747.00
Cost of Revenue	- -	100.00	148.00	301.00	65.00	146.00	22.00
Operating Expenses	81.00	119.00	178.00	364.00	600.00	601.00	724.00
R&D	62.00	100.00	148.00	302.00	448.00	474.00	550.00
G&A	21.00	29.00	37.00	70.00	- -	- -	- -
SG&A	21.00	29.00	37.00	70.00	160.00	161.00	174.00
S&M	- -	- -	- -	- -	- -	- -	- -
Depreciation and Amortization	- -	2.00	4.00	5.00	5.00	6.00	19.00
Interest Expenses	- -	- -	- -	- -	- -	183.00	- -
Other Expenses	- -	- -	3.00	-1.00	272.00	-78.00	32.00
WA Shares Outstanding	96.00	96.00	107.00	119.00	129.00	132.00	134.00
Diluted	96.00	96.00	107.00	119.00	133.00	134.00	134.00