ION Acquisition Corp 1 Ltd
NASDAQ:TBLA
Income Statement
Earnings Waterfall
ION Acquisition Corp 1 Ltd
Revenue
|
1.4B
USD
|
Cost of Revenue
|
-1B
USD
|
Gross Profit
|
425.6m
USD
|
Operating Expenses
|
-489.3m
USD
|
Operating Income
|
-63.7m
USD
|
Other Expenses
|
-18.3m
USD
|
Net Income
|
-82m
USD
|
Income Statement
ION Acquisition Corp 1 Ltd
Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||
Revenue |
632
N/A
|
971
+54%
|
1 379
+42%
|
1 430
+4%
|
1 444
+1%
|
1 438
0%
|
1 401
-3%
|
1 374
-2%
|
1 364
-1%
|
1 391
+2%
|
1 440
+3%
|
|
Gross Profit | ||||||||||||
Cost of Revenue |
(442)
|
(673)
|
(937)
|
(967)
|
(964)
|
(963)
|
(937)
|
(932)
|
(941)
|
(971)
|
(1 014)
|
|
Gross Profit |
190
N/A
|
297
+57%
|
441
+48%
|
464
+5%
|
480
+3%
|
475
-1%
|
464
-2%
|
442
-5%
|
423
-4%
|
421
0%
|
426
+1%
|
|
Operating Income | ||||||||||||
Operating Expenses |
(222)
|
(329)
|
(454)
|
(506)
|
(478)
|
(495)
|
(478)
|
(477)
|
(473)
|
(468)
|
(489)
|
|
Selling, General & Administrative |
(168)
|
(246)
|
(336)
|
(382)
|
(350)
|
(360)
|
(349)
|
(346)
|
(342)
|
(338)
|
(353)
|
|
Research & Development |
(54)
|
(84)
|
(118)
|
(124)
|
(128)
|
(135)
|
(129)
|
(131)
|
(131)
|
(130)
|
(136)
|
|
Operating Income |
(32)
N/A
|
(32)
0%
|
(13)
+58%
|
(43)
-220%
|
1
N/A
|
(20)
N/A
|
(14)
+32%
|
(35)
-155%
|
(50)
-44%
|
(48)
+6%
|
(64)
-34%
|
|
Pre-Tax Income | ||||||||||||
Interest Income Expense |
(1)
|
13
|
11
|
23
|
28
|
11
|
9
|
(5)
|
(14)
|
(15)
|
(13)
|
|
Pre-Tax Income |
(33)
N/A
|
(19)
+42%
|
(2)
+89%
|
(19)
-865%
|
29
N/A
|
(9)
N/A
|
(5)
+52%
|
(40)
-787%
|
(64)
-60%
|
(62)
+3%
|
(77)
-23%
|
|
Net Income | ||||||||||||
Tax Provision |
(10)
|
(7)
|
(23)
|
(20)
|
(13)
|
(17)
|
(8)
|
(7)
|
(10)
|
(9)
|
(5)
|
|
Income from Continuing Operations |
(43)
|
(26)
|
(25)
|
(40)
|
17
|
(27)
|
(12)
|
(47)
|
(73)
|
(71)
|
(82)
|
|
Net Income (Common) |
(55)
N/A
|
(37)
+32%
|
(37)
+1%
|
(46)
-24%
|
17
N/A
|
(27)
N/A
|
(12)
+55%
|
(47)
-293%
|
(73)
-56%
|
(71)
+4%
|
(82)
-16%
|
|
EPS (Diluted) |
-0.21
N/A
|
-0.16
+24%
|
-0.16
N/A
|
-0.18
-13%
|
0.06
N/A
|
-0.11
N/A
|
-0.05
+55%
|
-0.15
-200%
|
-0.22
-47%
|
-0.19
+14%
|
-0.24
-26%
|