IAS Income Statement

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

Millions USD. Fiscal year is Jan - Dec.

Year	2023	2022	2021	2020	2019
Revenue	474.37	408.35	323.51	240.63	213.49
Revenue Growth (YoY)	16.17%	26.22%	34.44%	12.72%	-
Cost of Revenue	99.35	75.76	54.57	40.51	33.11
Gross Profit	375.02	332.59	268.94	200.13	180.38
Selling, General & Admin	229.62	185.94	165.4	98.67	103.44
Research & Development	72.91	76.35	67.02	48.99	40.4
Other Operating Expenses	54.97	50.4	68.89	65.71	70.33
Operating Expenses	357.5	312.69	301.31	213.37	214.17
Operating Income	17.52	19.91	-32.37	-13.24	-33.79
Interest Expense / Income	12.24	9.05	19.24	31.57	32.99
Other Expense / Income	0.43	-2.23	4.37	0.64	-
Pretax Income	4.86	13.09	-55.98	-45.45	-66.78
Income Tax	-2.38	-2.29	-3.54	-13.08	-15.43
Net Income	7.24	15.37	-52.44	-32.37	-51.35
Net Income Growth	-52.92%	-	-	-	-
Shares Outstanding (Basic)	156	155	144	134	132
Shares Outstanding (Diluted)	162	157	144	134	132
Shares Change	2.84%	9.56%	7.08%	1.85%	-
EPS (Basic)	0.05	0.10	-0.37	-0.24	-0.39
EPS (Diluted)	0.04	0.10	-0.37	-0.24	-0.39
EPS Growth	-60.00%	-	-	-	-
Free Cash Flow	97.87	55.78	49.94	24.28	-9.31
Free Cash Flow Per Share	0.63	0.36	0.35	0.18	-0.07
Gross Margin	79.06%	81.45%	83.13%	83.17%	84.49%
Operating Margin	3.69%	4.87%	-10.00%	-5.50%	-15.83%
Profit Margin	1.53%	3.76%	-16.21%	-13.45%	-24.05%
Free Cash Flow Margin	20.63%	13.66%	15.44%	10.09%	-4.36%
Effective Tax Rate	-49.05%	-17.49%	-	-	-
EBITDA	72.06	72.53	25.56	51.83	36.54
EBITDA Margin	15.19%	17.76%	7.90%	21.54%	17.12%
Depreciation & Amortization	54.97	50.4	62.29	65.71	70.33
EBIT	17.09	22.14	-36.73	-13.88	-33.79
EBIT Margin	3.60%	5.42%	-11.35%	-5.77%	-15.83%

Source: Financials are provided by Nasdaq Data Link and sourced from the audited annual (10-K) and quarterly (10-Q) reports submitted to the Securities and Exchange Commission (SEC).