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 | 7,060 | 5,600 | 4,612 | 2,929 | 1,578 | 1,073 | 673 | 389 | 205 | 105 | 50 | 24 |
Cost of Revenue |
Loading...
|
M | 3,545 | 2,846 | 2,131 | 1,388 | 713 | 477 | 293 | 180 | 94 | 43 | 14 | 5 |
Gross Profit |
Loading...
|
M | 3,515 | 2,754 | 2,481 | 1,542 | 866 | 596 | 380 | 209 | 111 | 62 | 37 | 19 |
Operating Expenses |
Loading...
|
M | 3,426 | 3,576 | 2,213 | 1,451 | 1,007 | 688 | 429 | 247 | 129 | 83 | 41 | 20 |
Selling, General, and Administrative Expenses (SG&A) |
Loading...
|
M | 491 | 708 | 375 | 245 | 179 | 107 | 68 | 43 | 19 | 12 | 4 | 2 |
Research and Development (R&D) Expenses |
Loading...
|
M | 1,730 | 1,503 | 854 | 552 | 355 | 231 | 136 | 74 | 40 | 26 | 14 | 6 |
Other Operating Expenses |
Loading...
|
M | 1,205 | 1,365 | 983 | 654 | 473 | 350 | 226 | 129 | 70 | 46 | 23 | 12 |
Costs and Expenses |
Loading...
|
M | 48 | 731 | 82 | 63 | 294 | 211 | 136 | 67 | 35 | 40 | 27 | 16 |
Operating Income |
Loading...
|
M | 89 | -822 | 269 | 90 | -141 | -92 | -49 | -37 | -18 | -22 | -4 | -2 |
Interest Expense |
Loading...
|
M | - | 1 | 1 | 9 | 45 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Non-operating Income/Expense |
Loading...
|
M | 22 | -2,801 | 2,872 | 150 | 45 | -2 | 9 | 2 | -1 | -1 | -1 | 0 |
EBT |
Loading...
|
M | 185 | -3,623 | 3,141 | 240 | -96 | -65 | -40 | -35 | -19 | -22 | -5 | -1 |
Income Tax Provision |
Loading...
|
M | 53 | -162 | 226 | -79 | 29 | 27 | 0 | 0 | 0 | 1 | 1 | 0 |
Income after Tax |
Loading...
|
M | 132 | -3,460 | 2,915 | 320 | -125 | -92 | -40 | -35 | -19 | -23 | -5 | -1 |
Non-Controlling Interest |
Loading...
|
M | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - |
Net Income |
Loading...
|
M | - | -3,460 | 2,915 | 320 | -125 | -65 | -40 | -35 | -19 | -22 | -5 | - |
Shares (Basic, Weighted) |
|
M | - | - | - | - | - | - | - | - | - | - | - | - |
Shares (Diluted, Weighted) |
|
R | 1,295,511,385.00 | 1,266,268,155.00 | 1,273,647,350.00 | 1,234,632,740.00 | 1,130,264,240.00 | 1,056,718,390.00 | 957,748,970.00 | 839,885,970.00 | 617,160,650.00 | 1,234,632,740.00 | 1,234,632,740.00 | 660,995,290.00 |
EBITDA |
Loading...
|
M | -88 | -732 | 335 | 160 | -105 | -63 | -26 | -23 | -11 | -16 | -2 | -1 |
Depreciation and Amortization |
Loading...
|
M | 70 | 91 | 66 | 70 | 36 | 27 | 23 | 14 | 7 | 5 | 2 | 1 |
EBIT |
Loading...
|
M | -158 | -822 | 269 | 90 | -141 | -90 | -49 | -37 | -18 | -21 | -4 | -2 |
Income from Discontinued Operations |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - |
Tax Rate (Effective) |
Loading...
|
% | 28.65 | 4.48 | 7.19 | -32.93 | -30.29 | -42.39 | 0.00 | 0.00 | 0.00 | -3.12 | -11.74 | 22.89 |
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...
|
% | 49.79 | 49.18 | 53.80 | 52.62 | 54.85 | 55.56 | 56.48 | 53.81 | 54.12 | 58.84 | 73.11 | 79.86 |
Operating Income Margin |
Loading...
|
% | 1.25 | -14.68 | 5.83 | 3.08 | -8.94 | -8.56 | -7.30 | -9.55 | -8.65 | -20.58 | -8.50 | -6.38 |
Net Income Margin |
Loading...
|
% | - | -61.79 | 63.20 | 10.91 | -7.91 | -6.01 | -5.94 | -9.08 | -9.16 | -21.24 | -9.63 | - |
EBITDA Ratio |
Loading...
|
% | -1.25 | -13.07 | 7.26 | 5.47 | -6.68 | -5.85 | -3.83 | -5.96 | -5.13 | -15.42 | -3.78 | -4.13 |
EBIT Ratio |
Loading...
|
% | -2.24 | -14.68 | 5.83 | 3.08 | -8.94 | -8.37 | -7.30 | -9.55 | -8.65 | -19.87 | -7.28 | -7.36 |
EBT Ratio |
Loading...
|
% | 2.62 | -64.70 | 68.10 | 8.20 | -6.07 | -6.01 | -5.94 | -9.08 | -9.16 | -21.24 | -9.63 | -5.20 |
StockViz Staff
September 19, 2024
Any question? Send us an email