Leverage Shares 3X Tesla ETP (BIT: 3TSL)

3TSL Income Statement

Financials in millions EUR. Fiscal year is January - December.

Fiscal Year	TTM	FY 2023	FY 2022	FY 2021	FY 2020	FY 2019
Period Ending	Mar 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020	Dec 31, 2019
Revenue	239.21	224.39	150.76	96.36	68.75	59.09
Revenue Growth (YoY)	38.63%	48.84%	56.45%	40.16%	16.35%	47.89%
Cost of Revenue	201.91	189.19	126.19	81.26	59.34	51.81
Gross Profit	37.3	35.2	24.57	15.1	9.41	7.28
Selling, General & Admin	1.58	1.58	0.95	0.11	0.48	0.58
Other Operating Expenses	1.14	0.96	0.72	0.48	0.26	0.37
Operating Expenses	14.47	13.98	10.02	5.15	4.27	3.69
Operating Income	22.84	21.22	14.54	9.96	5.14	3.59
Interest Expense	-2.17	-2.45	-0.74	-0.23	-0.22	-0.28
Interest & Investment Income	0.01	0.01	0	0.01	0	0.01
Earnings From Equity Investments	-0.97	-0.74	-0.15	-	-	0.04
Currency Exchange Gain (Loss)	-0.3	-0.3	-0.17	-0.04	-0.08	-0.02
Other Non Operating Income (Expenses)	4.51	4.51	3.37	0.59	3.09	-0.91
EBT Excluding Unusual Items	23.91	22.25	16.85	10.28	7.94	2.43
Merger & Restructuring Charges	-0.59	-0.59	-	-0.36	-0.59	-
Impairment of Goodwill	-0.01	-0.01	-	-	-1.3	-
Gain (Loss) on Sale of Investments	-	-	-	0.45	-	-
Asset Writedown	-0.62	-0.62	-0.66	-	-	-
Other Unusual Items	-	-	-	-0.06	-0.18	-0.12
Pretax Income	22.69	21.02	16.2	10.31	5.88	2.32
Income Tax Expense	5.98	5.51	4.21	2.47	1.16	1.87
Earnings From Continuing Operations	16.71	15.51	11.99	7.84	4.71	0.45
Net Income to Company	16.71	15.51	11.99	7.84	4.71	0.45
Minority Interest in Earnings	-	-	-	0.03	-0.24	-0.13
Net Income	16.71	15.51	11.99	7.87	4.47	0.31
Net Income to Common	16.71	15.51	11.99	7.87	4.47	0.31
Net Income Growth	30.17%	29.39%	52.26%	75.98%	1323.33%	-44.36%
Shares Outstanding (Basic)	12	12	12	12	12	10
Shares Outstanding (Diluted)	12	12	12	12	12	10
Shares Change (YoY)	-2.34%	-1.09%	0.94%	0.34%	11.52%	-10.81%
EPS (Basic)	1.44	1.33	1.01	0.67	0.38	0.03
EPS (Diluted)	1.44	1.33	1.01	0.67	0.38	0.03
EPS Growth	33.65%	31.21%	50.75%	76.32%	1166.66%	-37.62%
Free Cash Flow	5.34	19.77	16.47	7.59	-1.94	-2.21
Free Cash Flow Per Share	0.46	1.69	1.39	0.65	-0.17	-0.21
Dividend Per Share	0.250	0.250	0.180	-	0.040	-
Dividend Growth	38.89%	38.89%	-	-	-	-
Gross Margin	15.59%	15.69%	16.30%	15.67%	13.69%	12.32%
Operating Margin	9.55%	9.46%	9.65%	10.33%	7.48%	6.07%
Profit Margin	6.99%	6.91%	7.95%	8.17%	6.51%	0.53%
Free Cash Flow Margin	2.23%	8.81%	10.93%	7.88%	-2.82%	-3.73%
EBITDA	29.98	27.97	18.81	12.58	7.04	5.15
EBITDA Margin	12.53%	12.47%	12.48%	13.05%	10.25%	8.71%
D&A For EBITDA	7.15	6.75	4.27	2.62	1.9	1.56
EBIT	22.84	21.22	14.54	9.96	5.14	3.59
EBIT Margin	9.55%	9.46%	9.65%	10.33%	7.48%	6.07%
Effective Tax Rate	26.34%	26.21%	25.99%	23.95%	19.77%	80.65%
Revenue as Reported	239.21	224.39	150.76	96.36	68.75	59.09

Source: S&P Capital IQ. Standard template. Financial Sources.