Income Statement

Profit & Loss · 7 Statements · From 2022 to 2016

Metric	2016	2017	2018	2019	2020	2021	2022
Revenue	190.00	289.00	401.00	591.00	763.00	1,075.00	1,458.00
EPS	-0.0238	0.0051	-0.0737	-1.9900	-0.5400	-2.0500	-1.8200
Diluted in mil.	-0.0238	0.0051	-0.0737	-1.9900	-0.5400	-2.0500	-1.8200
Profit	129.00	210.00	299.00	405.00	565.00	790.00	1,028.00
Gross Margin	68.01	72.72	74.44	68.62	74.00	73.48	70.52
Pre Tax	-11.00	4.00	-32.00	-994.00	-256.00	-1,047.00	-1,040.00
Profit Margin	-5.78	1.54	-8.20	-168.25	-33.53	-97.35	-71.34
Tax %	-9.31	42.73	-13.22	-1.31	-6.44	-1.14	-2.01
Net	-12.00	2.00	-37.00	-1,007.00	-272.00	-1,059.00	-1,061.00
Profit Margin	-6.31	0.88	-9.28	-170.45	-35.69	-98.46	-72.77
EBITDA	-1.00	13.00	-18.00	-974.00	-228.00	-1,007.00	-951.00
EBITDA Margin	-0.81	4.79	-4.56	-164.84	-29.94	-93.69	-65.23
Operating Income	-10.00	3.00	-33.00	-994.00	-255.00	-1,053.00	-1,048.00
Operating Margin	-5.51	1.07	-8.24	-168.17	-33.40	-97.97	-71.92
Interest Income	- -	- -	- -	- -	- -	- -	- -
Loss	201.00	286.00	435.00	1,585.00	1,018.00	2,129.00	2,507.00
Cost of Revenue	60.00	79.00	102.00	185.00	198.00	285.00	429.00
Operating Expenses	140.00	207.00	332.00	1,399.00	820.00	1,844.00	2,077.00
R&D	22.00	40.00	65.00	242.00	212.00	324.00	427.00
G&A	21.00	26.00	74.00	717.00	175.00	876.00	758.00
SG&A	117.00	167.00	266.00	1,157.00	607.00	1,520.00	1,650.00
S&M	95.00	140.00	192.00	440.00	431.00	643.00	892.00
Depreciation and Amortization	8.00	10.00	14.00	19.00	26.00	46.00	97.00
Interest Expenses	- -	- -	- -	- -	- -	- -	-8.00
Other Expenses	- -	1.00	- -	- -	- -	6.00	8.00
WA Shares Outstanding	506.00	506.00	506.00	506.00	503.00	516.00	584.00
Diluted	506.00	506.00	506.00	506.00	503.00	516.00	584.00