Income Statement | Trend | Unit | 2023-12-31 | 2022-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 | 2018-12-31 | 2017-12-31 | 2016-12-31 | 2015-12-31 | 2014-12-31 | 2013-12-31 | 2012-12-31 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue |
Loading...
|
M | 56 | 44 | 10 | 3 | 7 | 5 | 1 | 0 | 0 | 0 | 0 | - |
Cost of Revenue |
Loading...
|
M | 31 | 30 | 9 | 2 | 5 | 4 | 1 | 0 | 6 | 1 | 0 | - |
Gross Profit |
Loading...
|
M | 25 | 14 | 1 | 1 | 2 | 1 | 0 | 0 | 0 | 0 | 0 | - |
Operating Expenses |
Loading...
|
M | 150 | 145 | 84 | 37 | 17 | 16 | 17 | 9 | 6 | 1 | 0 | - |
Selling, General, and Administrative Expenses (SG&A) |
Loading...
|
M | 57 | 30 | 20 | 20 | 3 | 3 | 3 | 5 | 3 | 0 | 0 | 0 |
Research and Development (R&D) Expenses |
Loading...
|
M | 62 | 76 | 42 | 10 | 8 | 9 | 11 | 4 | 3 | 1 | 0 | 0 |
Other Operating Expenses |
Loading...
|
M | 31 | 39 | 23 | 7 | 5 | 4 | 2 | 0 | 0 | 0 | 0 | - |
Costs and Expenses |
Loading...
|
M | 119 | 115 | 75 | 34 | 12 | 12 | 16 | 9 | 0 | 0 | 0 | - |
Operating Income |
Loading...
|
M | -125 | -131 | -83 | -36 | -15 | -15 | -17 | -9 | -6 | -1 | 0 | 0 |
Interest Expense |
Loading...
|
M | 0 | 79 | 0 | 13 | 2 | 0 | 1 | 0 | 0 | 0 | 0 | 0 |
Non-operating Income/Expense |
Loading...
|
M | 24 | -97 | -123 | -13 | 6 | 0 | -1 | 0 | 0 | 0 | 0 | 0 |
EBT |
Loading...
|
M | -56 | -228 | -206 | -48 | -8 | -15 | -18 | -9 | -5 | -4 | 0 | 0 |
Income Tax Provision |
Loading...
|
M | 0 | 0 | -5 | -2 | 8 | 0 | -1 | 0 | 0 | 0 | 0 | 0 |
Income after Tax |
Loading...
|
M | -56 | -228 | -201 | -46 | -17 | -16 | -17 | -9 | -5 | -4 | 0 | 0 |
Non-Controlling Interest |
Loading...
|
M | - | -1 | 0 | 0 | 0 | 0 | -1 | 0 | -15 | 0 | 0 | - |
Net Income |
Loading...
|
M | - | -227 | -201 | -48 | -8 | -15 | -18 | -9 | -6 | -14 | -1 | - |
Shares (Basic, Weighted) |
|
M | - | - | - | - | - | - | - | - | - | - | - | - |
Shares (Diluted, Weighted) |
|
R | 248,115,000.00 | 257,890,000.00 | 248,132,000.00 | 42,947,000.00 | 3,513,000.00 | 1,836,000.00 | 1,135,225.00 | 811,059.00 | 536,380.00 | 255,080.00 | 73,680.00 | 69,320.00 |
EBITDA |
Loading...
|
M | -74 | -101 | -65 | -35 | -6 | -15 | -17 | -9 | -6 | -4 | 0 | 0 |
Depreciation and Amortization |
Loading...
|
M | 7 | 30 | 18 | 0 | 9 | 2 | 1 | 0 | 0 | 0 | 0 | 0 |
EBIT |
Loading...
|
M | -80 | -131 | -83 | -36 | -15 | -17 | -19 | -9 | -6 | -4 | 0 | 0 |
Income from Discontinued Operations |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - |
Tax Rate (Effective) |
Loading...
|
% | -0.11 | -0.12 | 2.38 | 4.21 | -98.54 | -0.35 | 6.75 | 1.72 | 0.25 | -0.01 | -3.43 | 10.00 |
Earnings Per Share (EPS), Basic |
|
M | - | - | - | - | - | - | - | - | - | - | - | - |
Earnings Per Share (EPS), Diluted |
|
M | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - |
Gross Profit Margin |
Loading...
|
% | 45.21 | 32.20 | 10.69 | 31.33 | 28.09 | 14.39 | -38.97 | -322.86 | 100.00 | - | - | - |
Operating Income Margin |
Loading...
|
% | -221.76 | -300.24 | -790.25 | -1,050.22 | -209.83 | -297.06 | -2,013.07 | -19,779.43 | -95,534.28 | - | - | - |
Net Income Margin |
Loading...
|
% | - | -521.22 | -1,913.44 | -1,426.71 | -118.15 | -303.69 | -2,038.65 | -19,729.76 | -101,401.82 | - | - | - |
EBITDA Ratio |
Loading...
|
% | -130.71 | -230.91 | -619.57 | -1,037.10 | -85.86 | -296.00 | -2,000.80 | -19,382.29 | -95,444.62 | - | - | - |
EBIT Ratio |
Loading...
|
% | -142.33 | -300.24 | -790.25 | -1,050.22 | -209.83 | -334.10 | -2,158.91 | -20,182.29 | -96,046.62 | - | - | - |
EBT Ratio |
Loading...
|
% | -98.73 | -522.61 | -1,960.64 | -1,426.71 | -118.15 | -303.69 | -2,111.43 | -19,697.14 | -89,625.29 | - | - | - |
StockViz Staff
September 19, 2024
Any question? Send us an email