INDUSTRY 1

INDUSTRY 2

1- For each business write an evaluation paragraph assessing the performance of the management (mention relevant specific median ratios).

a. Which business of Industry 1 has the best management? Which has the worst management?

b. Which business of Industry 2 has the best management? Which has the worst management?

2- Which of the two industries is more attractive to operate a business? Why?

\begin{tabular}{|c|c|c|c|c|c|c|c|} \hline \multicolumn{6}{|c|}{ GM } & \multirow[b]{3}{*}{ MEDIAN } & \multirow[b]{3}{*}{ RATIOS } \\ \hline \multicolumn{6}{|c|}{ KEY FINANCIAL RATIOS USED FOR BUSINESS AND MANAGEMENT EVALUATION } & & \\ \hline & 2018 & 2019 & 2020 & 2021 & 2022 & & \\ \hline PROFITABILITY & & & & & & & PROFITABILITY \\ \hline ROA=( Netlncome +abs( InterestExp ))/ Assets & 3.77% & 3.23% & 3.12% & 4.41% & 3.75% & 3.75% & ROA \\ \hline ROE=NetIncome/Equity & 18.51% & 14.32% & 12.58% & 14.95% & 12.33% & 14.32% & ROE \\ \hline GrossMargin=GrossProfit/Revenues & 9.59% & 10.18% & 11.16% & 14.08% & 13.39% & 11.16% & GrossMargin \\ \hline NetProfitMargin=Nerlncome/Revenues & 5.38% & 4.80% & 5.10% & 7.75% & 5.69% & 5.38% & NetProfitMargin \\ \hline GROWTH & & & & & & & GROWTH \\ \hline SalesGrowth=(Rev-previuosRev)/PrevRev & & 6.67% & 10.75% & 3.69% & 23.41% & 1.49% & SalesGrowth \\ \hline EPSGrowth=(EPS-PreviousEPS)/PrevEPS & & 17.36% & 5.25% & 54.73% & 8.51% & 6.88% & EPSGrowth \\ \hline EFFICIENCY & & & & & & & EFFICIENCY \\ \hline AssetTurnover=Revenues/Assets & 0.65 & 0.60 & 0.52 & 0.52 & 0.59 & 0.59 & Asset Turnover \\ \hline DaysInventory=Invtry/(abs(CostofRev)/365) & 26.95 & 30.79 & 34.33 & 43.44 & 41.31 & 34.33 & DaysInventory \\ \hline OperatingEfficiency=1-(abs(OperExp)/Rev) & 0.93 & 0.94 & 0.94 & 0.93 & 0.93 & 0.93 & OpenEfficiency \\ \hline LEVERAGE & & & & & & & LEVERAGE \\ \hline TotalDebtRatio=Liabilities/Assets & 0.81 & 0.80 & 0.79 & 0.73 & 0.73 & 0.79 & TotalDebtRatio \\ \hline TimesIntEarned=TotOperProf/abs(IntExp) & 6.79 & 7.01 & 6.04 & 9.81 & 10.45 & 7.01 & TIE \\ \hline LeverageRatio=Assets/Equity & 5.31 & 4.96 & 4.73 & 3.72 & 3.65 & 4.73 & LeverageRatio \\ \hline LIQUIDITY & & & & & & & LIQUIDUTY \\ \hline CurrectRatio=CurrAssets/CurlLiab & 0.92 & 0.88 & 1.01 & 1.10 & 1.10 & 1.01 & CurrentRatio \\ \hline Quick Ratio=(CurAssets-Invtry)/CurLiabs & 0.80 & 0.76 & 0.88 & 0.93 & 0.93 & 0.88 & Quick ratio \\ \hline PRICE RATIOS & & & & & & & PRICE RATIOS \\ \hline Price/Earnings Ratio=StockPrice/EPS & 3.76 & 4.47 & 6.54 & 35.79 & 62.41 & 6.54 & P/E Ratio \\ \hline endYield=Di & 1% & 7. & % & & - & , & \\ \hline \end{tabular} \begin{tabular}{|c|c|c|c|c|c|c|} \hline TSLA_income-statement_Annual_As_Originally_Reported & 2018 & 2019 & 2020 & 2021 & 2022 & TTM \\ \hline Gross Profit & 4,042,021,000 & 4,069,000,000 & 6,630,000,000 & 13,606,000,000 & 20,853,000,000 & 20,203,000,000 \\ \hline Total Revenue & 21,461,268,000 & 24,578,000,000 & 31,536,000,000 & 53,823,000,000 & 81,462,000,000 & 94,028,000,000 \\ \hline Cost of Revenue & 17,419,247,000 & 20,509,000,000 & 24,906,000,000 & 40,217,000,000 & 60,609,000,000 & 73,825,000,000 \\ \hline Operating Income/Expenses & 4,294,861,000 & 3,989,000,000 & 4,636,000,000 & 7,110,000,000 & 7,021,000,000 & 7,517,000,000 \\ \hline Total Operating Profit/Loss & 252,840,000 & 80,000,000 & 1,994,000,000 & 6,496,000,000 & 13,832,000,000 & 12,686,000,000 \\ \hline Interest Expense Net of Capitalized Interest & 663,071,000 & 685,000,000 & 748,000,000 & 371,000,000 & 191,000,000 & 143,000,000 \\ \hline Net Income Available to Common Stockholders & 976,091,000 & 862,000,000 & 690,000,000 & 5,519,000,000 & 12,583,000,000 & 12,235,000,000 \\ \hline \multicolumn{7}{|l|}{ Total Dividend per share } \\ \hline Diluted EPS & -0.38 & -0.33 & 0.21 & 1.63 & 3.62 & 3.51 \\ \hline Diluted WASO & 2557875,000 & 2,655,000,000 & 3,249,000,000 & 3,387,000,000 & 3475,000,000 & 3,477,000,000 \\ \hline \end{tabular} \begin{tabular}{|c|c|c|c|c|c|c|} \hline TSLA_balance-sheet_Annual_As_Originally_Reported & 2018 & 2019 & 2020 & 2021 & 2022 & \\ \hline Total Assets & 29,739,614,000 & 34,309,000,000 & 52,148,000,000 & 62,131,000,000 & 82,338,000,000 & \\ \hline Total Current Assets & 8,306,308,000 & 12,103,000,000 & 26,717,000,000 & 27,100,000,000 & 40,917,000,000 & \\ \hline Inventories & 3,113,446,000 & 3,552,000,000 & 4,101,000,000 & 5,757,000,000 & 12,839,000,000 & \\ \hline Total Liabilities & 23,426,010,000 & 26,199,000,000 & 28,469,000,000 & 30,548,000,000 & 36,440,000,000 & \\ \hline Total Current Liabilities & 9,992,136,000 & 10,667,000,000 & 14,248,000,000 & 19,705,000,000 & 26,709,000,000 & \\ \hline Total Equity & 6,313,604,000 & 8,110,000,000 & 23,679,000,000 & 31,583,000,000 & 45,898,000,000 & \\ \hline \multicolumn{7}{|l|}{\begin{tabular}{|l|l|l|l} Fiscal year ends in Dec 31 & USD \\ \end{tabular}} \\ \hline ADDITIONAL DATA & 2018 & 2019 & 2020 & 2021 & 2022 & TTM \\ \hline Stock Price & 20.80 & 20.47 & 28.30 & 239.82 & 382.58 & 118.47 \\ \hline \end{tabular} \begin{tabular}{|c|c|c|c|c|c|c|} \hline F_income-statement_Annual_As_Originally_Reported & 2018 & 2019 & 2020 & 2021 & 2022 & TTM \\ \hline Total Operating Profit/Loss & 12,666,000,000 & 10,046,000,000 & 4,199,000,000 & 9,775,000,000 & 12,772,000,000 & 14,864,000,000 \\ \hline Diluted WASO & 3,998,000,000 & 4,004,000,000 & 3,973,000,000 & 4,034,000,000 & 4,014,000,000 & 4,024,500,000 \\ \hline \end{tabular} \begin{tabular}{|l|r|r|r|r|r|r|r|} \hline \multicolumn{1}{|c|}{ GM_income-statement_Annual_As_Originally_Reported } & \multicolumn{1}{|c|}{2018} & \multicolumn{1}{|c|}{2019} & \multicolumn{1}{|c|}{2020} & \multicolumn{1}{|c|}{2021} \\ \hline Gross Profit & 14,095,000,000 & 13,972,000,000 & 13,672,000,000 & 17,878,000,000 & 20,981,000,000 & 22,344,000,000 \\ \hline Total Revenue & 147,049,000,000 & 137,237,000,000 & 122,485,000,000 & 127,004,000,000 & 156,735,000,000 & 169,728,000,000 \\ \hline Cost of Revenue & 132,954,000,000 & 123,265,000,000 & 108,813,000,000 & 109,126,000,000 & 135,754,000,000 & 147,384,000,000 \\ \hline Operating Income/Expenses & 9,650,000,000 & 8,491,000,000 & 7,038,000,000 & 8,554,000,000 & 10,667,000,000 & 10,975,000,000 \\ \hline Total Operating Profit/Loss & 4,445,000,000 & 5,481,000,000 & 6,634,000,000 & 9,324,000,000 & 10,314,000,000 & 11,369,000,000 \\ \hline Interest Expense Net of Capitalized Interest & 655,000,000 & 782,000,000 & 1,098,000,000 & 950,000,000 & 987,000,000 & 987,000,000 \\ \hline Net Income Available to Common Stockholders & 7,916,000,000 & 6,581,000,000 & 6,247,000,000 & 9,837,000,000 & 8,915,000,000 & 10,170,000,000 \\ \hline Total Dividend Per Share & 1.52 & 1.52 & 0.38 & 0.18 \\ \hline Diluted EPS & 5.53 & 0.36 \\ \hline Diluted WASO & 1,431,000,000 & 1,439,000,000 & 1,442,000,000 & 1,468,000,000 & 1,454,000,000 & 1,418,000,000 \\ \hline \end{tabular} \begin{tabular}{|c|c|c|c|c|c|} \hline GM_balance-sheet_Annual_As_Originally_Reported & 2018 & 2019 & 2020 & 2021 & 2022 \\ \hline Total Assets & 227,339,000,000 & 228,037,000,000 & 235,194,000,000 & 244,718,000,000 & 264,037,000,000 \\ \hline Total Current Assets & 75,293,000,000 & 74,992,000,000 & 80,924,000,000 & 82,103,000,000 & 100,451,000,000 \\ \hline Inventories & 9,816,000,000 & 10,398,000,000 & 10,235,000,000 & 12,988,000,000 & 15,366,000,000 \\ \hline Total Liabilities & 184,562,000,000 & 182,080,000,000 & 185,517,000,000 & 178,903,000,000 & 191,753,000,000 \\ \hline Total Current Liabilities & 82,237,000,000 & 84,905,000,000 & 79,910,000,000 & 74,408,000,000 & 91,173,000,000 \\ \hline Total Equity & 42,777,000,000 & 45,957,000,000 & 49,677,000,000 & 65,815,000,000 & 72,284,000,000 \\ \hline Fiscal year ends in Dec 31 USD & & & & & \\ \hline \end{tabular} \begin{tabular}{|c|c|c|c|c|c|c|} \hline ADDITIONAL DATA & 2018 & 2019 & 2020 & 2021 & 2022 & TTM \\ \hline Stock Price & 20.80 & 20.41 & 28.30 & 239.82 & 382.58 & 118.47 \\ \hline Dividends & 1.52 & 1.52 & 0.38 & 0.00 & 0.18 & 0.36 \\ \hline \end{tabular} \begin{tabular}{|c|c|c|c|c|c|c|c|} \hline \multicolumn{6}{|c|}{ SHOP } & \multirow[b]{3}{*}{ MEDIAN } & \multirow[b]{3}{*}{ RATIOS } \\ \hline \multicolumn{6}{|c|}{ KEY FINANCIAL RATIOS USED FOR BUSINESS AND MANAGEMENT EVALUATION } & & \\ \hline & 2018 & 2019 & 2020 & 2021 & 2022 & & \\ \hline PROFITABILITY & & & & & & & PROFITABILITY \\ \hline ROA =( Netlncome+abs(InterestExp))/Assets & & & 4.23% & 21.86% & 32.16% & 4.23% & ROA \\ \hline ROE=NetIncome/Equity & 3.09% & 4.14% & 4.99% & 26.18% & 42.00% & 3.09% & ROE \\ \hline GrossMargin=GrossProfit/Revenues & 55.56% & 54.85% & 52.62% & 53.80% & 49.18% & 53.80% & GrossMargin \\ \hline NetProfitMargin=NerIncome/Revenues & 6.01% & 7.91% & 10.91% & 63.20% & 61.79% & 6.01% & NetProfitMargin \\ \hline GROWTH & & & & & & & GROWTH \\ \hline SalesGrowth=(Rev-previuosRev)/PrevRev & & 47.05% & 85.63% & 57.43% & 21.42% & 52.24% & SalesGrowth \\ \hline EPSGrowth =( EPS-PreviousEPS)/PrevEPS & & 83.33% & 336.36% & 780.77% & 219.21% & 67.94% & EPSGrowth \\ \hline EFFICIENCY & & & & & & & EFFICIENCY \\ \hline AssetTurnover=Revenues/Assets & 0.48 & 0.45 & 0.38 & 0.35 & 0.52 & 0.45 & Asset Turnover \\ \hline DaysInventory=Invtry/(abs(CostofRev)/365) & & & & & & & DaysInventory \\ \hline OperatingEfficiency=1-(abs(OperExp)/Rev) & 0.36 & 0.36 & 0.50 & 0.52 & 0.36 & 0.36 & OpenEfficiency \\ \hline LEVERAGE & & & & & & & LEVERAGE \\ \hline TotalDebtRatio=Liabilities/Assets & 0.07 & 0.14 & 0.18 & 0.17 & 0.23 & 0.17 & TotalDebtRatio \\ \hline TimesIntEarned=TotOperProf/abs(IntExp) & & & 10.51 & 233.60 & -715.04 & 10.51 & TIE \\ \hline LeverageRatio=Assets/Equity & 1.08 & 1.16 & 1.21 & 1.20 & 1.31 & 1.20 & LeverageRatio \\ \hline LIQUIDITY & & & & & & & LIQUIDUTY \\ \hline CurrectRatio=CurrAssets/CurlLiab & 15.35 & 8.68 & 15.69 & 12.15 & 7.07 & 12.15 & CurrentRatio \\ \hline Quick Ratio=(CurAssets-Invtry)/CurLiabs & 15.35 & 8.68 & 15.69 & 12.15 & 7.07 & 12.15 & Quick ratio \\ \hline PRICE RATIOS & & & & & & & PRICE RATIOS \\ \hline Price/Earnings Ratio=StockPrice/EPS & -169.33 & -121.82 & 155.38 & 49.69 & -50.99 & -50.99 & P/E Ratio \\ \hline idendYield=D & & & & & & & DividendYield \\ \hline \end{tabular} \begin{tabular}{|c|c|c|c|c|c|c|} \hline SHOP_income-statement_Annual_As_Originally_Reported & 2018 & 2019 & 2020 & 2021 & 2022 & TTM \\ \hline Gross Profit & 596,267,000 & 865,643,000 & 1,541,520,000 & 2,481,144,000 & 2,754,119,000 & 3,012,840,000 \\ \hline Total Revenue & 1,073,229,000 & 1,578,173,000 & 2,929,491,000 & 4,611,856,000 & 5,599,864,000 & 6,303,178,000 \\ \hline Cost of Revenue & 476,962,000 & 712,530,000 & 1,387,971,000 & 2,130,712,000 & 2,845,745,000 & 3,290,338,000 \\ \hline Operating Income/Expenses & 688,187,000 & 1,006,790,000 & 1,451,367,000 & 2,212,501,000 & 3,576,418,000 & 4,035,955,000 \\ \hline Total Operating Profit/Loss & 91,920,000 & 141,147,000 & 90,153,000 & 268,643,000 & 822,299,000 & 1,023,115,000 \\ \hline Interest Expense Net of Capitalized Interest & & & 8,575,000 & 1,150,000 & 1,150,000 & \\ \hline Net Income Available to Common Stockholders & 64,553,000 & 124,842,000 & 319,509,000 & 2,914,659,000 & 3,460,418,000 & 2,025,103,000 \\ \hline \multicolumn{7}{|l|}{ Total Dividend Per Share } \\ \hline Diluted EPS & -0.06 & -0.11 & 0.26 & 2.29 & -2.73 & -1.58 \\ \hline Diluted WASO & 1,056,718,390 & 1,130,264,240 & 1,234,632,740 & 1,273,647,350 & 1,266,268,155 & 1,275,061,320 \\ \hline SHOP_balance-sheet_Annual_As_Originally_Reported & 2018 & 2019 & 2020 & 2021 & 2022 & \\ \hline Total Assets & 2,254,785,000 & 3,489,479,000 & 7,762,905,000 & 13,340,172,000 & 10,757,151,000 & \\ \hline Total Current Assets & 2,129,082,000 & 2,744,728,000 & 6,877,756,000 & 8,539,320,000 & 6,050,473,000 & \\ \hline \multicolumn{7}{|l|}{ Inventories } \\ \hline Total Liabilities & 164,017,000 & 473,745,000 & 1,362,182,000 & 2,206,831,000 & 2,518,262,000 & \\ \hline Total Current Liabilities & 138,688,000 & 316,382,000 & 438,332,000 & 702,733,000 & 856,008,000 & \\ \hline Total Equity & 2,090,768,000 & 3,015,734,000 & 6,400,723,000 & 11,133,341,000 & 8,238,889,000 & \\ \hline \multicolumn{7}{|l|}{ Fiscal year ends in Dec 31 USD } \\ \hline ADDITIONAL DATA & 2018 & 2019 & 2020 & 2021 & 2022 & TTM \\ \hline Stock Price & 10.16 & 13.40 & 40.40 & 113.80 & 139.19 & 35.69 \\ \hline Dividends & & & & & & \\ \hline \end{tabular} \begin{tabular}{|c|c|c|c|c|c|c|} \hline \multicolumn{6}{|c|}{ SQSP } & \\ \hline \multicolumn{6}{|c|}{ KEY FINANCIAL RATIOS USED FOR BUSINESS AND MANAGEMENT EVALUATION } & \\ \hline & 2019 & 2020 & 2021 & 2022 & MEDIAN & RATIOS \\ \hline PROFITABILITY & & & & & & PROFITABILITY \\ \hline ROA=( Netlncome + abs (InterestExp) )/ Assets & 76.54% & 79.10% & 26.57% & 32.03% & 54.28% & ROA \\ \hline ROE=NetIncome/Equity & 68.63% & 38.05% & 1855.61% & 83.24% & 75.94% & ROE \\ \hline GrossMargin=GrossProfit/Revenues & 83.10% & 84.17% & 83.85% & 82.39% & 83.48% & GrossMargin \\ \hline NetProfitMargin=NerIncome/Revenues & 53.39% & 40.68% & 31.90% & 29.09% & 36.29% & NetProfitMargin \\ \hline GROWTH & & & & & & GROWTH \\ \hline SalesGrowth=(Rev-previuosRev)/PrevRev & & 28.14% & 26.22% & 10.58% & 26.22% & SalesGrowth \\ \hline EPSGrowth=(EPS-PreviousEPS)/PrevEPS & & 86.33% & 39.78% & 30.00% & 30.00% & EPSGrowth \\ \hline EFFICIENCY & & & & & & EFFICIENCY \\ \hline AssetTurnover=Revenues/Assets & 1.44 & 2.02 & 0.87 & 1.19 & 1.31 & Asset Turnover \\ \hline DaysInventory=Invtry/(abs(CostofRev)/365) & & & & & & DaysInventory \\ \hline OperatingEfficiency=1-(abs(OperExp)/Rev) & 0.30 & 0.22 & -0.15 & 0.19 & 0.21 & OpenEfficiency \\ \hline LEVERAGE & & & & & & LEVERAGE \\ \hline TotalDebtRatio=Liabilities/Assets & 2.12 & 3.17 & 1.01 & 1.41 & 1.77 & TotalDebtRatio \\ \hline TimesIntEarned=TotOperProf/abs(IntExp) & 56.80 & 4.00 & -21.74 & 0.73 & 2.37 & TIE \\ \hline LeverageRatio=Assets/Equity & -0.89 & -0.46 & -66.74 & -2.41 & -1.65 & LeverageRatio \\ \hline LIQUIDITY & & & & & & LIQUIDUTY \\ \hline CurrectRatio=CurrAssets/CurlLiab & 0.72 & 0.49 & 0.93 & 0.75 & 0.74 & CurrentRatio \\ \hline Quick Ratio=(CurAssets-Invtry)/CurLiabs & 0.72 & 0.49 & 0.93 & 0.75 & 0.74 & Quick ratio \\ \hline PRICE RATIOS & & & & & & PRICE RATIOS \\ \hline Price/Earnings Ratio=StockPrice/EPS & & & -18.46 & -16.42 & -17.44 & P/E Ratio \\ \hline DividendYield=Divided/StockPrice(display\%) & & & & & & DividendYield \\ \hline \end{tabular} \begin{tabular}{|c|c|c|c|c|c|} \hline SQSP_income-statement_Annual_As_Originally_Reported & 2019 & 2020 & 2021 & 2022 & TTM \\ \hline Gross Profit & 402,841,000 & 522,812,000 & 657,407,000 & 714,317,000 & 765,935,000 \\ \hline Total Revenue & 484,751,000 & 621,149,000 & 784,038,000 & 866,972,000 & 931,065,000 \\ \hline Cost of Revenue & 81,910,000 & 98,337,000 & 126,631,000 & 152,655,000 & 165,130,000 \\ \hline Operating Income/Expenses & 341,501,000 & 482,592,000 & 898,281,000 & 700,968,000 & 688,267,000 \\ \hline Total Operating Profit/Loss & 61,340,000 & 40,220,000 & 240,874,000 & 13,349,000 & 77,668,000 \\ \hline Interest Expense Net of Capitalized Interest & 1,080,000 & 10,043,000 & 11,081,000 & 18,207,000 & 29,168,000 \\ \hline Net Income Available to Common Stockholders & 258,798,000 & 252,710,000 & 250,118,000 & 252,221,000 & 219,695,000 \\ \hline \multicolumn{6}{|l|}{ Total Dividend Per Share } \\ \hline Diluted EPS & -13.61 & -1.86 & -2.60 & -1.82 & -1.59 \\ \hline Diluted WASO & 19,012,323 & 136,077,294 & 96,234,381 & 138,409,491 & 137,538,992 \\ \hline SQSP_balance-sheet_Annual_As_Originally_Reported & 2019 & 2020 & 2021 & 2022 & \\ \hline Total Assets & 336,729,000 & 306,766,000 & 899,549,000 & 730,517,000 & \\ \hline Total Current Assets & 161,751,000 & 140,253,000 & 342,032,000 & 327,893,000 & \\ \hline \multicolumn{6}{|l|}{ Inventories } \\ \hline Total Liabilities & 713,821,000 & 970,972,000 & 913,028,000 & 1,033,508,000 & \\ \hline Total Current Liabilities & 223,713,000 & 288,712,000 & 367,211,000 & 438,153,000 & \\ \hline Total Equity & 377,092,000 & 664,206,000 & 13,479,000 & 302,991,000 & \\ \hline \multicolumn{6}{|l|}{\begin{tabular}{|l|l|l|} Fiscal year ends in Dec 31 & USD \\ \end{tabular}} \\ \hline ADDITIONAL DATA & 2019 & 2020 & 2021 & 2022 & TTM \\ \hline Stock Price & & & 48.00 & 29.89 & 22.31 \\ \hline Dividends & & & & & \\ \hline \end{tabular} \begin{tabular}{|c|c|c|c|c|c|c|} \hline WIX_income-statement_Annual_As_Originally_Reported & 2018 & 2019 & 2020 & 2021 & 2022 & TTM \\ \hline Gross Profit & 476,757,000 & 564,181,000 & 673,061,000 & 781,078,000 & 861,439,000 & 950,905,000 \\ \hline Total Revenue & 603,704,000 & 761,088,000 & 988,760,000 & 1,269,657,000 & 1,387,666,000 & 1,464,898,000 \\ \hline Cost of Revenue & 126,947,000 & 196,907,000 & 315,699,000 & 488,579,000 & 526,227,000 & 513,993,000 \\ \hline Operating Income/Expenses & 507,387,000 & 644,431,000 & 870,403,000 & 1,106,612,000 & 1,146,792,000 & 1,040,508,000 \\ \hline Total Operating Profit/Loss & 30,630,000 & 80,250,000 & 197,342,000 & 325,534,000 & 285,353,000 & 89,603,000 \\ \hline Interest Expense Net of Capitalized Interest & 10,004,000 & 20,938,000 & 29,954,000 & 5,298,000 & 5,213,000 & \\ \hline Net Income Available to Common Stockholders & 37,120,000 & 86,414,000 & 165,154,000 & 117,209,000 & 424,863,000 & 63,128,000 \\ \hline \multicolumn{7}{|l|}{ Total dividend per share } \\ \hline Diluted EPS & -0.77 & -1.71 & -3.03 & -2.06 & -7.33 & -1.06 \\ \hline Diluted WASO & 48,017,188 & 45,552,199 & 54,425,056 & 57,004,154 & 57,993,364 & 58,227,200 \\ \hline WIX_balance-sheet_Annual_As_Originally_Reported & 2018 & 2019 & 2020 & 2021 & 2022 & \\ \hline Total Assets & 844,750,000 & 1,099,667,000 & 1,893,526,000 & 2,059,787,000 & 1,758,367,000 & \\ \hline Total Current Assets & 730,284,000 & 763,847,000 & 1,101,184,000 & 1,389,813,000 & 1,147,737,000 & \\ \hline \multicolumn{7}{|l|}{ Inventories } \\ \hline Total Liabilities & 692,485,000 & 891,918,000 & 1,591,818,000 & 1,914,072,000 & 2,021,609,000 & \\ \hline Total Current Liabilities & 340,393,000 & 444,186,000 & 616,981,000 & 774,298,000 & 1,190,472,000 & \\ \hline Total Equity & \begin{tabular}{|l|} 152,265,000 \\ \end{tabular} & 207,749,000 & 301,708,000 & 145,715,000 & 263,242,000 & \\ \hline \multicolumn{7}{|l|}{ Fiscal year ends in Dec 31 USD } \\ \hline ADDITIONAL DATA & 2018 & 2019 & 2020 & 2021 & 2022 & TTM \\ \hline Stock Price & 57.05 & 88 & 123.21 & 253.32 & 158.21 & 77.51 \\ \hline Dividends & & & & & & \\ \hline \end{tabular} \begin{tabular}{|c|c|c|c|c|c|c|c|} \hline \multicolumn{6}{|c|}{ GM } & \multirow[b]{3}{*}{ MEDIAN } & \multirow[b]{3}{*}{ RATIOS } \\ \hline \multicolumn{6}{|c|}{ KEY FINANCIAL RATIOS USED FOR BUSINESS AND MANAGEMENT EVALUATION } & & \\ \hline & 2018 & 2019 & 2020 & 2021 & 2022 & & \\ \hline PROFITABILITY & & & & & & & PROFITABILITY \\ \hline ROA=( Netlncome +abs( InterestExp ))/ Assets & 3.77% & 3.23% & 3.12% & 4.41% & 3.75% & 3.75% & ROA \\ \hline ROE=NetIncome/Equity & 18.51% & 14.32% & 12.58% & 14.95% & 12.33% & 14.32% & ROE \\ \hline GrossMargin=GrossProfit/Revenues & 9.59% & 10.18% & 11.16% & 14.08% & 13.39% & 11.16% & GrossMargin \\ \hline NetProfitMargin=Nerlncome/Revenues & 5.38% & 4.80% & 5.10% & 7.75% & 5.69% & 5.38% & NetProfitMargin \\ \hline GROWTH & & & & & & & GROWTH \\ \hline SalesGrowth=(Rev-previuosRev)/PrevRev & & 6.67% & 10.75% & 3.69% & 23.41% & 1.49% & SalesGrowth \\ \hline EPSGrowth=(EPS-PreviousEPS)/PrevEPS & & 17.36% & 5.25% & 54.73% & 8.51% & 6.88% & EPSGrowth \\ \hline EFFICIENCY & & & & & & & EFFICIENCY \\ \hline AssetTurnover=Revenues/Assets & 0.65 & 0.60 & 0.52 & 0.52 & 0.59 & 0.59 & Asset Turnover \\ \hline DaysInventory=Invtry/(abs(CostofRev)/365) & 26.95 & 30.79 & 34.33 & 43.44 & 41.31 & 34.33 & DaysInventory \\ \hline OperatingEfficiency=1-(abs(OperExp)/Rev) & 0.93 & 0.94 & 0.94 & 0.93 & 0.93 & 0.93 & OpenEfficiency \\ \hline LEVERAGE & & & & & & & LEVERAGE \\ \hline TotalDebtRatio=Liabilities/Assets & 0.81 & 0.80 & 0.79 & 0.73 & 0.73 & 0.79 & TotalDebtRatio \\ \hline TimesIntEarned=TotOperProf/abs(IntExp) & 6.79 & 7.01 & 6.04 & 9.81 & 10.45 & 7.01 & TIE \\ \hline LeverageRatio=Assets/Equity & 5.31 & 4.96 & 4.73 & 3.72 & 3.65 & 4.73 & LeverageRatio \\ \hline LIQUIDITY & & & & & & & LIQUIDUTY \\ \hline CurrectRatio=CurrAssets/CurlLiab & 0.92 & 0.88 & 1.01 & 1.10 & 1.10 & 1.01 & CurrentRatio \\ \hline Quick Ratio=(CurAssets-Invtry)/CurLiabs & 0.80 & 0.76 & 0.88 & 0.93 & 0.93 & 0.88 & Quick ratio \\ \hline PRICE RATIOS & & & & & & & PRICE RATIOS \\ \hline Price/Earnings Ratio=StockPrice/EPS & 3.76 & 4.47 & 6.54 & 35.79 & 62.41 & 6.54 & P/E Ratio \\ \hline endYield=Di & 1% & 7. & % & & - & , & \\ \hline \end{tabular} \begin{tabular}{|c|c|c|c|c|c|c|} \hline TSLA_income-statement_Annual_As_Originally_Reported & 2018 & 2019 & 2020 & 2021 & 2022 & TTM \\ \hline Gross Profit & 4,042,021,000 & 4,069,000,000 & 6,630,000,000 & 13,606,000,000 & 20,853,000,000 & 20,203,000,000 \\ \hline Total Revenue & 21,461,268,000 & 24,578,000,000 & 31,536,000,000 & 53,823,000,000 & 81,462,000,000 & 94,028,000,000 \\ \hline Cost of Revenue & 17,419,247,000 & 20,509,000,000 & 24,906,000,000 & 40,217,000,000 & 60,609,000,000 & 73,825,000,000 \\ \hline Operating Income/Expenses & 4,294,861,000 & 3,989,000,000 & 4,636,000,000 & 7,110,000,000 & 7,021,000,000 & 7,517,000,000 \\ \hline Total Operating Profit/Loss & 252,840,000 & 80,000,000 & 1,994,000,000 & 6,496,000,000 & 13,832,000,000 & 12,686,000,000 \\ \hline Interest Expense Net of Capitalized Interest & 663,071,000 & 685,000,000 & 748,000,000 & 371,000,000 & 191,000,000 & 143,000,000 \\ \hline Net Income Available to Common Stockholders & 976,091,000 & 862,000,000 & 690,000,000 & 5,519,000,000 & 12,583,000,000 & 12,235,000,000 \\ \hline \multicolumn{7}{|l|}{ Total Dividend per share } \\ \hline Diluted EPS & -0.38 & -0.33 & 0.21 & 1.63 & 3.62 & 3.51 \\ \hline Diluted WASO & 2557875,000 & 2,655,000,000 & 3,249,000,000 & 3,387,000,000 & 3475,000,000 & 3,477,000,000 \\ \hline \end{tabular} \begin{tabular}{|c|c|c|c|c|c|c|} \hline TSLA_balance-sheet_Annual_As_Originally_Reported & 2018 & 2019 & 2020 & 2021 & 2022 & \\ \hline Total Assets & 29,739,614,000 & 34,309,000,000 & 52,148,000,000 & 62,131,000,000 & 82,338,000,000 & \\ \hline Total Current Assets & 8,306,308,000 & 12,103,000,000 & 26,717,000,000 & 27,100,000,000 & 40,917,000,000 & \\ \hline Inventories & 3,113,446,000 & 3,552,000,000 & 4,101,000,000 & 5,757,000,000 & 12,839,000,000 & \\ \hline Total Liabilities & 23,426,010,000 & 26,199,000,000 & 28,469,000,000 & 30,548,000,000 & 36,440,000,000 & \\ \hline Total Current Liabilities & 9,992,136,000 & 10,667,000,000 & 14,248,000,000 & 19,705,000,000 & 26,709,000,000 & \\ \hline Total Equity & 6,313,604,000 & 8,110,000,000 & 23,679,000,000 & 31,583,000,000 & 45,898,000,000 & \\ \hline \multicolumn{7}{|l|}{\begin{tabular}{|l|l|l|l} Fiscal year ends in Dec 31 & USD \\ \end{tabular}} \\ \hline ADDITIONAL DATA & 2018 & 2019 & 2020 & 2021 & 2022 & TTM \\ \hline Stock Price & 20.80 & 20.47 & 28.30 & 239.82 & 382.58 & 118.47 \\ \hline \end{tabular} \begin{tabular}{|c|c|c|c|c|c|c|} \hline F_income-statement_Annual_As_Originally_Reported & 2018 & 2019 & 2020 & 2021 & 2022 & TTM \\ \hline Total Operating Profit/Loss & 12,666,000,000 & 10,046,000,000 & 4,199,000,000 & 9,775,000,000 & 12,772,000,000 & 14,864,000,000 \\ \hline Diluted WASO & 3,998,000,000 & 4,004,000,000 & 3,973,000,000 & 4,034,000,000 & 4,014,000,000 & 4,024,500,000 \\ \hline \end{tabular} \begin{tabular}{|l|r|r|r|r|r|r|r|} \hline \multicolumn{1}{|c|}{ GM_income-statement_Annual_As_Originally_Reported } & \multicolumn{1}{|c|}{2018} & \multicolumn{1}{|c|}{2019} & \multicolumn{1}{|c|}{2020} & \multicolumn{1}{|c|}{2021} \\ \hline Gross Profit & 14,095,000,000 & 13,972,000,000 & 13,672,000,000 & 17,878,000,000 & 20,981,000,000 & 22,344,000,000 \\ \hline Total Revenue & 147,049,000,000 & 137,237,000,000 & 122,485,000,000 & 127,004,000,000 & 156,735,000,000 & 169,728,000,000 \\ \hline Cost of Revenue & 132,954,000,000 & 123,265,000,000 & 108,813,000,000 & 109,126,000,000 & 135,754,000,000 & 147,384,000,000 \\ \hline Operating Income/Expenses & 9,650,000,000 & 8,491,000,000 & 7,038,000,000 & 8,554,000,000 & 10,667,000,000 & 10,975,000,000 \\ \hline Total Operating Profit/Loss & 4,445,000,000 & 5,481,000,000 & 6,634,000,000 & 9,324,000,000 & 10,314,000,000 & 11,369,000,000 \\ \hline Interest Expense Net of Capitalized Interest & 655,000,000 & 782,000,000 & 1,098,000,000 & 950,000,000 & 987,000,000 & 987,000,000 \\ \hline Net Income Available to Common Stockholders & 7,916,000,000 & 6,581,000,000 & 6,247,000,000 & 9,837,000,000 & 8,915,000,000 & 10,170,000,000 \\ \hline Total Dividend Per Share & 1.52 & 1.52 & 0.38 & 0.18 \\ \hline Diluted EPS & 5.53 & 0.36 \\ \hline Diluted WASO & 1,431,000,000 & 1,439,000,000 & 1,442,000,000 & 1,468,000,000 & 1,454,000,000 & 1,418,000,000 \\ \hline \end{tabular} \begin{tabular}{|c|c|c|c|c|c|} \hline GM_balance-sheet_Annual_As_Originally_Reported & 2018 & 2019 & 2020 & 2021 & 2022 \\ \hline Total Assets & 227,339,000,000 & 228,037,000,000 & 235,194,000,000 & 244,718,000,000 & 264,037,000,000 \\ \hline Total Current Assets & 75,293,000,000 & 74,992,000,000 & 80,924,000,000 & 82,103,000,000 & 100,451,000,000 \\ \hline Inventories & 9,816,000,000 & 10,398,000,000 & 10,235,000,000 & 12,988,000,000 & 15,366,000,000 \\ \hline Total Liabilities & 184,562,000,000 & 182,080,000,000 & 185,517,000,000 & 178,903,000,000 & 191,753,000,000 \\ \hline Total Current Liabilities & 82,237,000,000 & 84,905,000,000 & 79,910,000,000 & 74,408,000,000 & 91,173,000,000 \\ \hline Total Equity & 42,777,000,000 & 45,957,000,000 & 49,677,000,000 & 65,815,000,000 & 72,284,000,000 \\ \hline Fiscal year ends in Dec 31 USD & & & & & \\ \hline \end{tabular} \begin{tabular}{|c|c|c|c|c|c|c|} \hline ADDITIONAL DATA & 2018 & 2019 & 2020 & 2021 & 2022 & TTM \\ \hline Stock Price & 20.80 & 20.41 & 28.30 & 239.82 & 382.58 & 118.47 \\ \hline Dividends & 1.52 & 1.52 & 0.38 & 0.00 & 0.18 & 0.36 \\ \hline \end{tabular} \begin{tabular}{|c|c|c|c|c|c|c|c|} \hline \multicolumn{6}{|c|}{ SHOP } & \multirow[b]{3}{*}{ MEDIAN } & \multirow[b]{3}{*}{ RATIOS } \\ \hline \multicolumn{6}{|c|}{ KEY FINANCIAL RATIOS USED FOR BUSINESS AND MANAGEMENT EVALUATION } & & \\ \hline & 2018 & 2019 & 2020 & 2021 & 2022 & & \\ \hline PROFITABILITY & & & & & & & PROFITABILITY \\ \hline ROA =( Netlncome+abs(InterestExp))/Assets & & & 4.23% & 21.86% & 32.16% & 4.23% & ROA \\ \hline ROE=NetIncome/Equity & 3.09% & 4.14% & 4.99% & 26.18% & 42.00% & 3.09% & ROE \\ \hline GrossMargin=GrossProfit/Revenues & 55.56% & 54.85% & 52.62% & 53.80% & 49.18% & 53.80% & GrossMargin \\ \hline NetProfitMargin=NerIncome/Revenues & 6.01% & 7.91% & 10.91% & 63.20% & 61.79% & 6.01% & NetProfitMargin \\ \hline GROWTH & & & & & & & GROWTH \\ \hline SalesGrowth=(Rev-previuosRev)/PrevRev & & 47.05% & 85.63% & 57.43% & 21.42% & 52.24% & SalesGrowth \\ \hline EPSGrowth =( EPS-PreviousEPS)/PrevEPS & & 83.33% & 336.36% & 780.77% & 219.21% & 67.94% & EPSGrowth \\ \hline EFFICIENCY & & & & & & & EFFICIENCY \\ \hline AssetTurnover=Revenues/Assets & 0.48 & 0.45 & 0.38 & 0.35 & 0.52 & 0.45 & Asset Turnover \\ \hline DaysInventory=Invtry/(abs(CostofRev)/365) & & & & & & & DaysInventory \\ \hline OperatingEfficiency=1-(abs(OperExp)/Rev) & 0.36 & 0.36 & 0.50 & 0.52 & 0.36 & 0.36 & OpenEfficiency \\ \hline LEVERAGE & & & & & & & LEVERAGE \\ \hline TotalDebtRatio=Liabilities/Assets & 0.07 & 0.14 & 0.18 & 0.17 & 0.23 & 0.17 & TotalDebtRatio \\ \hline TimesIntEarned=TotOperProf/abs(IntExp) & & & 10.51 & 233.60 & -715.04 & 10.51 & TIE \\ \hline LeverageRatio=Assets/Equity & 1.08 & 1.16 & 1.21 & 1.20 & 1.31 & 1.20 & LeverageRatio \\ \hline LIQUIDITY & & & & & & & LIQUIDUTY \\ \hline CurrectRatio=CurrAssets/CurlLiab & 15.35 & 8.68 & 15.69 & 12.15 & 7.07 & 12.15 & CurrentRatio \\ \hline Quick Ratio=(CurAssets-Invtry)/CurLiabs & 15.35 & 8.68 & 15.69 & 12.15 & 7.07 & 12.15 & Quick ratio \\ \hline PRICE RATIOS & & & & & & & PRICE RATIOS \\ \hline Price/Earnings Ratio=StockPrice/EPS & -169.33 & -121.82 & 155.38 & 49.69 & -50.99 & -50.99 & P/E Ratio \\ \hline idendYield=D & & & & & & & DividendYield \\ \hline \end{tabular} \begin{tabular}{|c|c|c|c|c|c|c|} \hline SHOP_income-statement_Annual_As_Originally_Reported & 2018 & 2019 & 2020 & 2021 & 2022 & TTM \\ \hline Gross Profit & 596,267,000 & 865,643,000 & 1,541,520,000 & 2,481,144,000 & 2,754,119,000 & 3,012,840,000 \\ \hline Total Revenue & 1,073,229,000 & 1,578,173,000 & 2,929,491,000 & 4,611,856,000 & 5,599,864,000 & 6,303,178,000 \\ \hline Cost of Revenue & 476,962,000 & 712,530,000 & 1,387,971,000 & 2,130,712,000 & 2,845,745,000 & 3,290,338,000 \\ \hline Operating Income/Expenses & 688,187,000 & 1,006,790,000 & 1,451,367,000 & 2,212,501,000 & 3,576,418,000 & 4,035,955,000 \\ \hline Total Operating Profit/Loss & 91,920,000 & 141,147,000 & 90,153,000 & 268,643,000 & 822,299,000 & 1,023,115,000 \\ \hline Interest Expense Net of Capitalized Interest & & & 8,575,000 & 1,150,000 & 1,150,000 & \\ \hline Net Income Available to Common Stockholders & 64,553,000 & 124,842,000 & 319,509,000 & 2,914,659,000 & 3,460,418,000 & 2,025,103,000 \\ \hline \multicolumn{7}{|l|}{ Total Dividend Per Share } \\ \hline Diluted EPS & -0.06 & -0.11 & 0.26 & 2.29 & -2.73 & -1.58 \\ \hline Diluted WASO & 1,056,718,390 & 1,130,264,240 & 1,234,632,740 & 1,273,647,350 & 1,266,268,155 & 1,275,061,320 \\ \hline SHOP_balance-sheet_Annual_As_Originally_Reported & 2018 & 2019 & 2020 & 2021 & 2022 & \\ \hline Total Assets & 2,254,785,000 & 3,489,479,000 & 7,762,905,000 & 13,340,172,000 & 10,757,151,000 & \\ \hline Total Current Assets & 2,129,082,000 & 2,744,728,000 & 6,877,756,000 & 8,539,320,000 & 6,050,473,000 & \\ \hline \multicolumn{7}{|l|}{ Inventories } \\ \hline Total Liabilities & 164,017,000 & 473,745,000 & 1,362,182,000 & 2,206,831,000 & 2,518,262,000 & \\ \hline Total Current Liabilities & 138,688,000 & 316,382,000 & 438,332,000 & 702,733,000 & 856,008,000 & \\ \hline Total Equity & 2,090,768,000 & 3,015,734,000 & 6,400,723,000 & 11,133,341,000 & 8,238,889,000 & \\ \hline \multicolumn{7}{|l|}{ Fiscal year ends in Dec 31 USD } \\ \hline ADDITIONAL DATA & 2018 & 2019 & 2020 & 2021 & 2022 & TTM \\ \hline Stock Price & 10.16 & 13.40 & 40.40 & 113.80 & 139.19 & 35.69 \\ \hline Dividends & & & & & & \\ \hline \end{tabular} \begin{tabular}{|c|c|c|c|c|c|c|} \hline \multicolumn{6}{|c|}{ SQSP } & \\ \hline \multicolumn{6}{|c|}{ KEY FINANCIAL RATIOS USED FOR BUSINESS AND MANAGEMENT EVALUATION } & \\ \hline & 2019 & 2020 & 2021 & 2022 & MEDIAN & RATIOS \\ \hline PROFITABILITY & & & & & & PROFITABILITY \\ \hline ROA=( Netlncome + abs (InterestExp) )/ Assets & 76.54% & 79.10% & 26.57% & 32.03% & 54.28% & ROA \\ \hline ROE=NetIncome/Equity & 68.63% & 38.05% & 1855.61% & 83.24% & 75.94% & ROE \\ \hline GrossMargin=GrossProfit/Revenues & 83.10% & 84.17% & 83.85% & 82.39% & 83.48% & GrossMargin \\ \hline NetProfitMargin=NerIncome/Revenues & 53.39% & 40.68% & 31.90% & 29.09% & 36.29% & NetProfitMargin \\ \hline GROWTH & & & & & & GROWTH \\ \hline SalesGrowth=(Rev-previuosRev)/PrevRev & & 28.14% & 26.22% & 10.58% & 26.22% & SalesGrowth \\ \hline EPSGrowth=(EPS-PreviousEPS)/PrevEPS & & 86.33% & 39.78% & 30.00% & 30.00% & EPSGrowth \\ \hline EFFICIENCY & & & & & & EFFICIENCY \\ \hline AssetTurnover=Revenues/Assets & 1.44 & 2.02 & 0.87 & 1.19 & 1.31 & Asset Turnover \\ \hline DaysInventory=Invtry/(abs(CostofRev)/365) & & & & & & DaysInventory \\ \hline OperatingEfficiency=1-(abs(OperExp)/Rev) & 0.30 & 0.22 & -0.15 & 0.19 & 0.21 & OpenEfficiency \\ \hline LEVERAGE & & & & & & LEVERAGE \\ \hline TotalDebtRatio=Liabilities/Assets & 2.12 & 3.17 & 1.01 & 1.41 & 1.77 & TotalDebtRatio \\ \hline TimesIntEarned=TotOperProf/abs(IntExp) & 56.80 & 4.00 & -21.74 & 0.73 & 2.37 & TIE \\ \hline LeverageRatio=Assets/Equity & -0.89 & -0.46 & -66.74 & -2.41 & -1.65 & LeverageRatio \\ \hline LIQUIDITY & & & & & & LIQUIDUTY \\ \hline CurrectRatio=CurrAssets/CurlLiab & 0.72 & 0.49 & 0.93 & 0.75 & 0.74 & CurrentRatio \\ \hline Quick Ratio=(CurAssets-Invtry)/CurLiabs & 0.72 & 0.49 & 0.93 & 0.75 & 0.74 & Quick ratio \\ \hline PRICE RATIOS & & & & & & PRICE RATIOS \\ \hline Price/Earnings Ratio=StockPrice/EPS & & & -18.46 & -16.42 & -17.44 & P/E Ratio \\ \hline DividendYield=Divided/StockPrice(display\%) & & & & & & DividendYield \\ \hline \end{tabular} \begin{tabular}{|c|c|c|c|c|c|} \hline SQSP_income-statement_Annual_As_Originally_Reported & 2019 & 2020 & 2021 & 2022 & TTM \\ \hline Gross Profit & 402,841,000 & 522,812,000 & 657,407,000 & 714,317,000 & 765,935,000 \\ \hline Total Revenue & 484,751,000 & 621,149,000 & 784,038,000 & 866,972,000 & 931,065,000 \\ \hline Cost of Revenue & 81,910,000 & 98,337,000 & 126,631,000 & 152,655,000 & 165,130,000 \\ \hline Operating Income/Expenses & 341,501,000 & 482,592,000 & 898,281,000 & 700,968,000 & 688,267,000 \\ \hline Total Operating Profit/Loss & 61,340,000 & 40,220,000 & 240,874,000 & 13,349,000 & 77,668,000 \\ \hline Interest Expense Net of Capitalized Interest & 1,080,000 & 10,043,000 & 11,081,000 & 18,207,000 & 29,168,000 \\ \hline Net Income Available to Common Stockholders & 258,798,000 & 252,710,000 & 250,118,000 & 252,221,000 & 219,695,000 \\ \hline \multicolumn{6}{|l|}{ Total Dividend Per Share } \\ \hline Diluted EPS & -13.61 & -1.86 & -2.60 & -1.82 & -1.59 \\ \hline Diluted WASO & 19,012,323 & 136,077,294 & 96,234,381 & 138,409,491 & 137,538,992 \\ \hline SQSP_balance-sheet_Annual_As_Originally_Reported & 2019 & 2020 & 2021 & 2022 & \\ \hline Total Assets & 336,729,000 & 306,766,000 & 899,549,000 & 730,517,000 & \\ \hline Total Current Assets & 161,751,000 & 140,253,000 & 342,032,000 & 327,893,000 & \\ \hline \multicolumn{6}{|l|}{ Inventories } \\ \hline Total Liabilities & 713,821,000 & 970,972,000 & 913,028,000 & 1,033,508,000 & \\ \hline Total Current Liabilities & 223,713,000 & 288,712,000 & 367,211,000 & 438,153,000 & \\ \hline Total Equity & 377,092,000 & 664,206,000 & 13,479,000 & 302,991,000 & \\ \hline \multicolumn{6}{|l|}{\begin{tabular}{|l|l|l|} Fiscal year ends in Dec 31 & USD \\ \end{tabular}} \\ \hline ADDITIONAL DATA & 2019 & 2020 & 2021 & 2022 & TTM \\ \hline Stock Price & & & 48.00 & 29.89 & 22.31 \\ \hline Dividends & & & & & \\ \hline \end{tabular} \begin{tabular}{|c|c|c|c|c|c|c|} \hline WIX_income-statement_Annual_As_Originally_Reported & 2018 & 2019 & 2020 & 2021 & 2022 & TTM \\ \hline Gross Profit & 476,757,000 & 564,181,000 & 673,061,000 & 781,078,000 & 861,439,000 & 950,905,000 \\ \hline Total Revenue & 603,704,000 & 761,088,000 & 988,760,000 & 1,269,657,000 & 1,387,666,000 & 1,464,898,000 \\ \hline Cost of Revenue & 126,947,000 & 196,907,000 & 315,699,000 & 488,579,000 & 526,227,000 & 513,993,000 \\ \hline Operating Income/Expenses & 507,387,000 & 644,431,000 & 870,403,000 & 1,106,612,000 & 1,146,792,000 & 1,040,508,000 \\ \hline Total Operating Profit/Loss & 30,630,000 & 80,250,000 & 197,342,000 & 325,534,000 & 285,353,000 & 89,603,000 \\ \hline Interest Expense Net of Capitalized Interest & 10,004,000 & 20,938,000 & 29,954,000 & 5,298,000 & 5,213,000 & \\ \hline Net Income Available to Common Stockholders & 37,120,000 & 86,414,000 & 165,154,000 & 117,209,000 & 424,863,000 & 63,128,000 \\ \hline \multicolumn{7}{|l|}{ Total dividend per share } \\ \hline Diluted EPS & -0.77 & -1.71 & -3.03 & -2.06 & -7.33 & -1.06 \\ \hline Diluted WASO & 48,017,188 & 45,552,199 & 54,425,056 & 57,004,154 & 57,993,364 & 58,227,200 \\ \hline WIX_balance-sheet_Annual_As_Originally_Reported & 2018 & 2019 & 2020 & 2021 & 2022 & \\ \hline Total Assets & 844,750,000 & 1,099,667,000 & 1,893,526,000 & 2,059,787,000 & 1,758,367,000 & \\ \hline Total Current Assets & 730,284,000 & 763,847,000 & 1,101,184,000 & 1,389,813,000 & 1,147,737,000 & \\ \hline \multicolumn{7}{|l|}{ Inventories } \\ \hline Total Liabilities & 692,485,000 & 891,918,000 & 1,591,818,000 & 1,914,072,000 & 2,021,609,000 & \\ \hline Total Current Liabilities & 340,393,000 & 444,186,000 & 616,981,000 & 774,298,000 & 1,190,472,000 & \\ \hline Total Equity & \begin{tabular}{|l|} 152,265,000 \\ \end{tabular} & 207,749,000 & 301,708,000 & 145,715,000 & 263,242,000 & \\ \hline \multicolumn{7}{|l|}{ Fiscal year ends in Dec 31 USD } \\ \hline ADDITIONAL DATA & 2018 & 2019 & 2020 & 2021 & 2022 & TTM \\ \hline Stock Price & 57.05 & 88 & 123.21 & 253.32 & 158.21 & 77.51 \\ \hline Dividends & & & & & & \\ \hline \end{tabular}