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 |
---|---|---|---|---|---|---|---|---|---|---|---|
Revenue |
Loading...
|
M | 4,606 | 4,602 | 4,117 | 2,507 | 1,716 | 1,180 | 825 | 404 | 59 |
Cost of Revenue |
Loading...
|
M | 2,114 | 1,815 | 1,750 | 1,183 | 896 | 799 | 717 | 452 | 182 |
Gross Profit |
Loading...
|
M | 2,492 | 2,787 | 2,367 | 1,324 | 820 | 382 | 107 | -47 | -124 |
Operating Expenses |
Loading...
|
M | 3,890 | 4,182 | 3,069 | 2,186 | 1,923 | 1,650 | 3,593 | 473 | 258 |
Selling, General, and Administrative Expenses (SG&A) |
Loading...
|
M | 857 | 953 | 711 | 529 | 581 | 477 | 1,536 | 165 | 149 |
Research and Development (R&D) Expenses |
Loading...
|
M | 1,911 | 2,110 | 1,565 | 1,102 | 884 | 772 | 1,535 | 184 | 82 |
Other Operating Expenses |
Loading...
|
M | 1,122 | 1,119 | 793 | 555 | 459 | 401 | 523 | 124 | 27 |
Costs and Expenses |
Loading...
|
M | 1,776 | 2,366 | 1,319 | 1,004 | 1,027 | 851 | 2,876 | 22 | 76 |
Operating Income |
Loading...
|
M | -1,398 | -1,395 | -702 | -862 | -1,103 | -1,268 | -3,486 | -520 | -382 |
Interest Expense |
Loading...
|
M | 22 | 21 | 18 | 97 | 25 | 4 | 3 | 1 | 0 |
Non-operating Income/Expense |
Loading...
|
M | -42 | -5 | 228 | -64 | 70 | -8 | 5 | -5 | 0 |
EBT |
Loading...
|
M | -1,294 | -1,401 | -474 | -926 | -1,033 | -1,253 | -3,463 | -522 | -380 |
Income Tax Provision |
Loading...
|
M | 28 | 29 | 14 | 19 | 0 | 3 | -18 | -7 | -8 |
Income after Tax |
Loading...
|
M | -1,322 | -1,430 | -488 | -945 | -1,034 | -1,256 | -3,445 | -515 | -373 |
Non-Controlling Interest |
Loading...
|
M | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Net Income |
Loading...
|
M | - | -1,430 | -488 | -945 | -1,034 | -1,256 | -3,445 | -515 | -373 |
Shares (Basic, Weighted) |
|
M | - | - | - | - | - | - | - | - | - |
Shares (Diluted, Weighted) |
|
R | 1,612,504,000.00 | 1,608,304,000.00 | 1,558,997,000.00 | 1,455,693,000.00 | 1,375,462,000.00 | 1,300,568,000.00 | 1,166,085,000.00 | 1,157,270,170.00 | 1,016,713,000.00 |
EBITDA |
Loading...
|
M | -1,104 | -1,177 | -338 | -742 | -921 | -1,158 | -3,399 | -491 | -366 |
Depreciation and Amortization |
Loading...
|
M | 168 | 218 | 365 | 120 | 182 | 92 | 61 | 29 | 15 |
EBIT |
Loading...
|
M | -1,272 | -1,395 | -702 | -862 | -1,103 | -1,249 | -3,460 | -520 | -382 |
Income from Discontinued Operations |
Loading...
|
M | - | - | - | - | - | - | - | - | - |
Tax Rate (Effective) |
Loading...
|
% | -2.17 | -2.07 | -2.86 | -2.01 | -0.04 | -0.20 | 0.53 | 1.36 | 1.99 |
Earnings Per Share (EPS), Basic |
|
M | - | - | - | - | - | - | - | - | - |
Earnings Per Share (EPS), Diluted |
|
M | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gross Profit Margin |
Loading...
|
% | 54.10 | 60.55 | 57.49 | 52.82 | 47.78 | 32.33 | 13.03 | -11.66 | -210.83 |
Operating Income Margin |
Loading...
|
% | -30.36 | -30.32 | -17.05 | -34.39 | -64.31 | -107.46 | -422.52 | -128.65 | -650.72 |
Net Income Margin |
Loading...
|
% | - | -31.07 | -11.85 | -37.69 | -60.25 | -106.39 | -417.61 | -127.24 | -635.65 |
EBITDA Ratio |
Loading...
|
% | -23.97 | -25.58 | -8.20 | -29.61 | -53.69 | -98.08 | -411.98 | -121.44 | -624.62 |
EBIT Ratio |
Loading...
|
% | -27.62 | -30.32 | -17.05 | -34.39 | -64.31 | -105.85 | -419.41 | -128.63 | -650.72 |
EBT Ratio |
Loading...
|
% | -28.10 | -30.44 | -11.52 | -36.95 | -60.23 | -106.18 | -419.83 | -128.99 | -648.59 |
StockViz Staff
September 19, 2024
Any question? Send us an email