Income Statement






Download CSV
  Year Ending Dec 2023 (Update) Year Ending Dec 2022 (Restated) Year Ending Dec 2021 (Update) Year Ending Dec 2020 (Reclassified)
Gross Revenue 120.27 109.30 89.49 54.35
Excise Tax Receipts -33.03 -22.55 -15.05 -7.63
Revenue 87.24 86.75 74.44 46.72
Total Revenue 87.24 86.75 74.44 46.72
Cost of Revenue 75.33 71.31 91.97 72.55
Cost of Revenue, Total 75.33 71.31 91.97 72.55
Gross Profit 11.91 15.44 -17.53 -25.83
Selling/General/Administrative Expense 72.18 85.72 141.42 114.96
Labor & Related Expense 8.76 15.01 10.15 15.36
Selling/General/Administrative Expenses, Total 80.93 100.73 151.57 130.32
Research & Development 5.84 13.13 23.33 20.37
Depreciation 5.04 5.97 4.48 2.87
Amortization of Intangibles, Operating -- -- -- --
Depreciation/Amortization 5.04 5.97 4.48 2.87
Interest Income - Operating -- -- -- --
Investment Income - Operating -- -- -- --
Interest/Investment Income - Operating -- -- -- --
Interest Expense (Income) - Net Operating -- -- -- --
Interest Expense (Income), Net-Operating, Total -- -- -- --
Restructuring Charge 1.52 3.55 0.00 0.00
Impairment-Assets Held for Use 3.37 3.49 363.68 40.00
Impairment-Assets Held for Sale 23.35 61.39 -- --
Other Unusual Expense (Income) -- -- -- --
Unusual Expense (Income) 28.24 68.43 363.68 40.00
Other, Net -- -- -- --
Other Operating Expenses, Total -- -- -- --
Total Operating Expense 195.39 259.57 635.03 266.11
Operating Income -108.15 -172.82 -560.59 -219.39
Interest Expense - Non-Operating -- -- -0.03 -0.19
Interest Expense, Net Non-Operating -- -- -0.03 -0.19
Interest Income, Non-Operating -- -- 9.10 18.60
Investment Income, Non-Operating -17.87 29.63 153.66 129.52
Interest/Investment Income, Non-Operating -17.87 29.63 162.76 148.13
Interest Income (Expense), Net Non-Operating 51.24 22.51 -- --
Interest Income (Expense), Net-Non-Operating, Total 33.37 52.14 162.73 147.94
Gain (Loss) on Sale of Assets -- -- -- --
Other Non-Operating Income (Expense) 1.11 -0.32 0.73 -1.83
Other, Net 1.11 -0.32 0.73 -1.83
Net Income Before Taxes -73.67 -121.00 -397.14 -73.27
Income Tax – Total -3.23 34.18 -0.43 1.35
Income After Tax -70.44 -155.18 -396.70 -74.62
Minority Interest 0.59 0.00 1.10 2.13
Net Income Before Extraordinary Items -69.85 -155.18 -395.61 -72.49
Discontinued Operations -4.11 -13.56 -0.50 -0.65
Total Extraordinary Items -4.11 -13.56 -0.50 -0.65
Net Income -73.96 -168.73 -396.11 -73.14
Income Available to Common Excluding Extraordinary Items -69.85 -155.18 -395.61 -72.49
Income Available to Common Stocks Including Extraordinary Items -73.96 -168.73 -396.11 -73.14
Basic Weighted Average Shares 380.96 376.96 370.39 351.58
Basic EPS Excluding Extraordinary Items -0.18 -0.41 -1.07 -0.21
Basic EPS Including Extraordinary Items -0.19 -0.45 -1.07 -0.21
Dilution Adjustment -- -- -- --
Diluted Net Income -73.96 -168.73 -396.11 -73.14
Diluted Weighted Average Shares 380.96 376.96 370.39 351.58
Diluted EPS Excluding Extraordinary Items -0.18 -0.41 -1.07 -0.21
Diluted EPS Including Extraordinary Items -0.19 -0.45 -1.07 -0.21
DPS - Common Stock Primary Issue -- -- -- --
Gross Dividends - Common Stock 0.00 -- -- --
Total Special Items 28.24 68.43 363.68 40.00
Normalized Income Before Taxes -45.43 -52.57 -33.46 -33.27
Effect of Special Items on Income Taxes 9.88 23.95 127.29 14.00
Income Taxes Excluding Impact of Special Items 6.65 58.13 126.86 15.35
Normalized Income After Taxes -52.08 -110.70 -160.32 -48.62
Normalized Income Available to Common -51.49 -110.70 -159.22 -46.49
Basic Normalized EPS -0.14 -0.29 -0.43 -0.13
Diluted Normalized EPS -0.14 -0.29 -0.43 -0.13
Amortization of Intangibles, Supplemental 3.51 2.75 1.80 0.81
Depreciation, Supplemental 4.60 10.37 13.60 9.05
Interest Expense, Supplemental -- -- 0.03 0.19
Interest Capitalized, Supplemental -- -- -- --
Rental Expense, Supplemental 0.21 1.10 2.54 2.54
Stock-Based Compensation, Supplemental 8.76 15.01 10.15 15.36
Equity in Affiliates, Supplemental 1.58 3.11 -6.31 -4.51
Minority Interest, Supplemental 0.59 0.00 1.10 2.13
Research & Development Expense, Supplemental 5.84 13.13 23.33 20.37
Audit-Related Fees, Supplemental -- -- 3.11 2.03
Audit-Related Fees -- -- 0.00 0.00
Tax Fees, Supplemental -- -- 0.09 0.21
Gross Margin 13.65 17.79 -23.56 -55.29
Operating Margin -123.97 -199.22 -753.13 -469.59
Pretax Margin -84.44 -139.49 -533.53 -156.84
Effective Tax Rate -- -- -- --
Net Profit Margin -80.06 -178.88 -531.48 -155.16
Normalized EBIT -79.91 -104.39 -196.92 -179.39
Normalized EBITDA -71.80 -91.27 -181.52 -169.52
Current Tax - Total -- -- -- 1.35
Current Tax - Total -- -- -- 1.35
Deferred Tax - Total -- -- -- 0.00
Deferred Tax - Total -- -- -- 0.00
Income Tax - Total -- -- -- 1.35

In millions of USD (except for per share items)

Source: LSEG




Print Page Sign Up for Email Alerts RSS Feeds Financial Tearsheet