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
Total revenue 5,065.21 5,000.73 3,120.89 2,131.27 1,029.89 580.46 944.33 891.05 429.90 98.83 90.46 131.83 70.77 60.26
Cost of revenue 3,408.03 2,645.45 1,470.63 714.46 481.44 539.15 663.05 467.40 237.22 99.19 116.99 91.57 23.35 26.86
Gross profit 1,657.19 2,355.29 1,650.26 1,416.81 548.46 41.31 281.28 423.65 192.68 -0.36 -26.53 40.25 47.42 33.40
Total operating expenses + 186.47 610.75 553.76 409.27 177.84 821.43 201.85 140.46 78.60 213.41 29.32 60.69 42.22 0.53
Operating income 1,470.71 1,744.53 1,096.51 1,007.54 370.62 -780.12 79.43 283.19 114.08 -213.77 -55.85 -20.44 -11.67 -2.08
Non-operating income (net) -87.60 -193.68 -60.86 -137.40 -231.87 9.80 -57.22 -11.01 -0.59 -14.35 16.95 39.75 16.37 34.93
Income before tax 1,383.12 1,550.85 1,035.65 870.13 138.74 -770.32 22.21 272.18 113.49 -228.12 -38.90 19.31 4.69 32.85
Income tax expense 284.18 300.34 155.95 120.29 0.57 -85.12 5.80 59.44 29.93 -0.41 -0.57 1.52 1.08 0.56
Net income 935.17 984.70 476.31 515.04 138.18 -682.84 15.80 199.90 75.57 -226.81 -38.33 17.79 3.62 32.28
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 Jun-15 Mar-15 Dec-14 Sep-14 Jun-14 Mar-14 Dec-13 Sep-13 Jun-13 Mar-13
Total revenue 1,388.15 1,169.37 1,321.80 1,197.60 1,376.45 1,296.08 1,215.57 1,246.08 1,243.00 1,122.69 758.54 623.40 616.27 761.56 549.78 472.65 347.28 316.42 288.51 232.58 192.39 148.08 149.10 90.51 192.77 256.39 229.13 244.24 214.57 222.50 234.88 217.76 215.90 166.13 111.61 91.06 61.10 29.72 27.32 23.35 15.12 23.42 23.42 33.98 33.98 31.93 31.93 23.58 23.58 11.81 11.81
Cost of revenue 769.81 855.54 878.64 750.14 700.48 720.62 677.08 629.84 617.91 529.18 342.75 320.47 278.23 275.59 180.47 136.77 121.63 126.37 128.90 115.90 110.27 119.05 133.12 136.14 150.84 182.46 175.90 163.24 141.44 138.64 123.22 109.42 96.11 84.88 63.69 49.98 38.68 20.61 23.90 25.24 26.48 7.62 7.62 2.05 2.05 5.49 5.49 6.69 6.69 4.98 4.98
Gross profit 618.34 313.83 443.16 447.46 675.97 575.46 538.49 616.24 625.09 593.50 415.80 302.93 338.04 485.97 369.31 335.88 225.64 190.05 159.61 116.68 82.12 29.03 15.98 -45.63 41.93 73.93 53.23 81.00 73.13 83.86 111.66 108.34 119.78 81.25 47.93 41.09 22.42 9.11 3.42 -1.89 -11.35 15.80 15.80 31.93 31.93 26.45 26.45 16.89 16.89 6.83 6.83
Total operating expenses + 47.77 43.61 49.96 149.98 171.51 150.25 143.34 161.10 156.06 231.30 109.10 111.52 101.84 147.32 147.26 54.19 60.51 16.78 63.39 49.58 48.09 75.91 47.85 47.17 650.51 48.05 41.89 43.89 68.02 35.05 42.24 31.81 31.92 32.96 21.38 17.83 15.22 16.20 8.33 5.01 3.38 28.47 28.47 20.62 20.62 30.96 30.96 12.18 12.18 8.94 8.94
Operating income 570.57 270.22 393.20 297.49 504.46 425.21 395.15 455.14 469.04 362.20 306.70 191.41 236.20 338.65 222.06 281.69 165.14 173.27 96.22 67.10 34.03 -46.88 -31.87 -92.80 -608.57 25.88 11.34 37.11 5.11 48.81 69.42 76.53 87.87 48.29 26.55 23.25 7.19 -7.08 -4.91 -6.90 -14.73 -12.93 -12.93 14.14 14.14 -2.34 -2.34 -3.29 -3.29 -2.54 -2.54
Non-operating income (net) -506.69 145.64 -224.34 10.02 -13.57 -107.09 167.85 -63.96 -190.48 129.31 -192.12 -15.91 17.86 -99.09 152.62 -48.38 -142.56 -11.95 -59.10 -92.15 -68.68 -41.78 -19.66 96.22 -24.98 -15.48 -13.66 -12.18 -15.91 -7.29 -16.09 10.89 2.04 -2.27 -2.05 9.01 3.52 -1.90 4.38 6.94 14.77 -1.38 -1.38 0.33 0.33 -2.48 -2.48 7.83 7.83 0.36 0.36
Income before tax 63.88 415.86 168.86 307.51 490.90 318.12 563.00 391.18 278.55 491.51 114.58 175.50 254.06 239.57 374.67 233.31 22.58 161.32 37.12 -25.06 -34.65 -88.66 -51.53 3.41 -633.55 10.40 -2.32 24.93 -10.80 41.52 53.33 87.42 89.91 46.02 24.49 32.27 10.71 -8.99 -0.52 0.03 0.03 -14.30 -14.30 14.47 14.47 -4.82 -4.82 4.53 4.53 -2.19 -2.19
Income tax expense 13.49 33.97 87.39 62.49 100.33 62.65 106.47 82.27 48.96 78.89 16.25 26.55 34.25 40.86 31.17 41.49 6.78 0.57 52.53 80.34 60.36 67.80 22.31 -1.92 -83.21 0.74 1.39 5.93 -2.26 8.71 11.65 19.94 19.14 12.63 8.23 9.07 -3.07 0.62 -0.25 -0.23 -0.06 0.25 0.25 0.51 0.51 0.32 0.32 0.22 0.22
Net income 43.62 339.51 59.23 207.14 329.30 216.65 386.38 235.10 146.58 255.35 45.43 73.40 102.12 83.05 224.36 191.83 15.80 160.75 37.12 -25.06 -34.65 -88.66 -51.53 5.33 -547.98 9.62 -3.59 17.88 -8.11 30.98 39.29 63.54 66.09 30.54 14.45 20.76 9.82 -8.08 -5.13 -16.13 -14.46 -14.30 -14.30 14.23 14.23 -5.33 -5.33 4.22 4.22 -2.41 -2.41
about 17 hours ago