Sign in
Dec-25 Dec-24 Dec-23 Dec-22 Dec-21 Dec-20 Dec-19 Dec-18 Dec-17 Dec-16 Dec-15 Dec-14 Dec-13 Dec-12 Dec-11 Dec-10 Dec-09 Dec-08
Total revenue 132.70 138.86 148.38 177.45 119.98 69.78 111.15 86.09 74.73 63.34 72.05 97.82 100.16 82.24 78.64 62.49 45.64 65.26
Cost of revenue 122.70 129.58 131.87 154.89 113.37 69.11 102.45 79.22 69.20 58.82 57.76 85.60 88.98 69.94 68.60 55.27 38.32 56.53
Gross profit 10.00 9.29 16.51 22.57 6.61 0.67 8.70 6.87 5.53 4.52 14.29 12.22 11.18 12.30 10.04 7.22 7.32 8.73
Total operating expenses + 4.23 4.04 3.92 3.60 2.31 12.92 4.23 2.18 1.51 2.14 9.60 8.17 7.76 6.95 6.29 6.21 6.67 6.88
Operating income 5.77 5.25 12.59 18.97 4.30 -12.25 4.46 4.69 4.02 2.39 4.69 4.05 3.43 5.35 3.75 1.01 0.65 1.86
Non-operating income (net) 1.25 0.71 1.40 1.50 -1.48 -1.37 -1.23 -0.99 -0.67 -0.56 -0.32 -0.22 -0.18 -0.11 -0.03 0.01 0.03 0.03
Income before tax 7.02 5.96 13.99 20.47 2.82 -13.61 3.23 3.70 3.34 1.82 4.37 3.84 3.25 5.24 3.72 1.02 0.69 1.89
Income tax expense 1.14 0.89 2.82 4.49 0.26 -2.43 0.78 0.76 -0.46 0.61 1.51 1.28 1.11 1.85 1.33 0.40 0.24 0.67
Net income 4.05 3.45 9.68 14.52 9.74 -9.83 2.64 2.78 3.43 1.17 2.85 2.52 2.11 3.39 2.39 0.62 0.45 1.22
Show Quarterly Income Statement
Mar-26 Dec-25 Sep-25 Jun-25 Mar-25 Dec-24 Sep-24 Jun-24 Mar-24 Dec-23 Sep-23 Jun-23 Mar-23 Dec-22 Sep-22 Jun-22 Mar-22 Dec-21 Sep-21 Jun-21 Mar-21 Dec-20 Sep-20 Jun-20 Mar-20 Dec-19 Sep-19 Jun-19 Mar-19 Dec-18 Sep-18 Jun-18 Mar-18 Dec-17 Sep-17 Jun-17 Mar-17 Dec-16 Sep-16 Jun-16 Mar-16 Dec-15 Sep-15 Jun-15 Mar-15 Dec-14 Sep-14 Jun-14 Mar-14 Dec-13 Sep-13 Jun-13 Mar-13 Dec-12 Sep-12 Jun-12 Mar-12 Dec-11 Sep-11 Jun-11 Mar-11 Dec-10 Sep-10 Jun-10 Mar-10 Dec-09 Sep-09
Total revenue 34.57 32.57 34.81 33.80 31.52 33.14 35.11 37.91 32.71 36.26 40.92 36.34 34.86 39.81 45.79 53.80 38.06 35.34 32.32 29.62 22.71 17.97 17.41 12.20 22.20 31.09 27.55 33.53 28.25 32.33 22.99 22.32 18.87 21.06 19.21 18.18 16.29 17.16 16.62 16.81 12.76 15.61 18.72 20.54 17.19 22.25 25.44 26.84 23.29 24.90 26.26 25.68 23.33 20.48 21.05 20.24 20.27 19.43 20.64 20.78 17.86 17.46 15.91 15.81 13.39 13.42 12.44
Cost of revenue 31.26 29.69 32.04 30.81 30.15 31.38 32.99 34.78 30.42 33.41 35.77 32.60 30.09 34.37 39.62 45.03 35.87 33.00 30.40 28.05 21.93 16.88 16.97 10.87 24.39 28.28 25.11 30.57 26.88 29.17 21.16 20.19 18.04 17.54 17.28 16.77 15.60 14.35 13.58 13.07 10.31 12.88 14.59 16.81 13.48 18.66 22.37 23.55 21.02 21.93 23.96 22.70 20.39 14.18 17.53 17.09 17.61 19.02 18.31 18.90 16.55 15.24 14.97 14.63 12.10 11.82 10.47
Gross profit 3.31 2.89 2.77 2.99 1.36 1.75 2.12 3.13 2.29 2.85 5.14 3.75 4.77 5.44 6.17 8.77 2.19 2.34 1.92 1.57 0.78 1.09 0.44 1.33 -2.19 2.81 2.45 2.96 1.37 3.17 1.83 2.13 0.83 3.52 1.93 1.41 0.68 2.81 3.04 3.74 2.44 2.73 4.13 3.73 3.71 3.59 3.07 3.29 2.27 2.97 2.30 2.98 2.94 6.30 3.52 3.15 2.65 0.41 2.33 1.87 1.31 2.22 0.94 1.18 1.29 1.60 1.97
Total operating expenses + 1.90 1.04 1.10 1.09 1.01 0.94 0.77 0.61 0.50 1.02 0.39 0.44 0.71 0.70 -0.51 0.44 0.47 0.56 0.58 0.60 0.57 0.75 1.49 0.76 9.97 1.97 0.42 0.92 0.71 1.15 0.42 0.42 0.39 2.40 0.35 0.43 0.39 2.25 2.60 2.43 2.37 2.39 2.58 2.39 2.24 2.33 2.01 1.92 1.91 1.96 2.00 2.02 1.78 5.11 1.62 1.84 1.70 0.57 0.57 0.55 0.49 1.87 0.50 0.54 1.71 1.73 1.71
Operating income 1.40 1.85 1.67 1.90 0.35 0.81 1.35 2.52 1.78 1.83 4.75 3.31 4.06 4.74 6.69 8.33 1.72 1.78 1.34 0.97 0.22 0.34 -1.06 0.58 -12.16 0.84 2.02 2.04 0.67 2.02 1.40 1.71 0.44 1.12 1.58 0.98 0.29 0.55 0.44 1.32 0.08 0.34 1.55 1.34 1.47 1.26 1.06 1.37 0.36 1.01 0.30 0.96 1.16 1.19 1.90 1.31 0.96 -0.16 1.76 1.33 0.82 0.35 0.44 0.64 -0.42 -0.12 0.27
Non-operating income (net) -0.37 0.51 0.73 -0.02 0.03 0.08 -0.22 -0.19 -0.18 0.46 -0.12 -0.14 -0.15 -0.19 -0.24 -0.31 -0.26 -0.43 -0.33 -0.37 -0.35 -0.28 -0.36 -0.34 -0.33 -0.30 -0.66 -0.32 -0.31 -0.39 -0.24 -0.20 -0.18 -0.16 -0.16 -0.16 -0.15 -0.14 -0.14 -0.14 -0.14 -0.10 -0.07 -0.06 -0.08 -0.07 -0.05 -0.05 -0.05 -0.04 -0.05 -0.05 -0.05 -0.05 -0.03 -0.02 -0.02 -0.02 -0.02 0.01 0.00 0.01 0.00 0.00 0.00 0.01 0.01
Income before tax 1.03 2.35 2.40 1.88 0.38 0.90 1.13 2.33 1.61 2.28 4.64 3.16 3.91 4.55 6.45 8.02 1.45 1.35 1.01 0.59 -0.14 0.06 -1.42 0.23 -12.49 0.54 1.37 1.72 0.36 1.63 1.16 1.52 0.26 0.96 1.42 0.82 0.14 0.42 0.29 1.18 -0.07 0.24 1.48 1.27 1.39 1.19 1.01 1.32 0.32 0.97 0.25 0.92 1.11 1.14 1.87 1.29 0.93 -0.18 1.74 1.33 0.82 0.36 0.44 0.64 -0.42 -0.12 0.27
Income tax expense 0.18 0.37 0.46 0.27 0.04 0.11 0.11 0.37 0.29 0.41 1.00 0.58 0.82 0.98 1.43 1.80 0.28 0.24 -0.02 0.01 0.03 -0.19 -0.44 0.15 -1.95 0.28 0.26 0.35 0.10 0.44 0.22 0.28 0.02 -1.17 0.42 0.25 0.04 0.13 0.08 0.40 0.01 0.07 0.52 0.43 0.49 0.38 0.33 0.46 0.11 0.34 0.08 0.32 0.38 0.39 0.65 0.48 0.34 -0.11 0.61 0.53 0.29 0.13 0.16 0.24 -0.13 -0.06 0.10
Net income 0.51 1.54 1.37 1.22 -0.07 0.37 0.62 1.52 0.94 1.45 3.28 2.23 2.72 3.32 4.48 5.87 0.85 0.77 0.69 8.51 -0.24 0.29 -0.89 0.01 -9.23 0.44 1.10 1.11 -0.01 0.95 0.74 1.06 0.04 2.02 0.90 0.48 0.03 0.23 0.15 0.80 0.00 0.19 0.95 0.83 0.89 0.80 0.67 0.86 0.20 0.63 0.17 0.59 0.73 0.76 1.22 0.81 0.60 -0.08 1.13 0.80 0.53 0.23 0.28 0.41 -0.29 -0.05 0.17
about 6 hours ago