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-05 Dec-04
Total revenue 1,730.66 806.78 937.82 698.80 538.59 380.77 306.98 264.73 194.39 82.71 36.77 22.96 31.33 28.78 98.96 4.97 1.61
Cost of revenue 71.76 57.40 65.49 44.68 32.33 18.94 12.14 12.67 4.58 117.63 121.82 79.84 54.88 -5.17 71.96 27.60 24.66
Gross profit 1,658.90 749.38 872.34 654.12 506.27 361.82 294.85 252.06 189.82 82.71 36.77 -56.88 -23.55 33.95 98.96
Total operating expenses + 802.39 1,051.95 1,311.84 1,101.53 880.71 793.59 536.00 348.41 254.11 214.76 203.90 122.38 76.72 55.59 68.38
Operating income 856.51 -302.57 -439.50 -447.41 -374.44 -431.77 -241.16 -115.69 -64.29 -132.06 -167.13 -99.41 -45.40 -26.81 30.58
Non-operating income (net) -159.89 -60.55 -256.61 -140.08 -143.90 28.84 1.23 -12.43 -13.37 -9.48 -2.83 0.97 -6.18 0.57 -1.98 0.00 0.00
Income before tax 696.62 -363.12 -696.11 -587.49 -518.34 -402.93 -239.93 -128.11 -77.67 -141.54 -169.96 -98.45 -51.57 -26.24 28.60
Income tax expense 13.98 0.18 -69.51 -28.47 5.56 35.23 11.65 -0.03 1.34 0.57 0.49 -4.69 6.21 1.21 -2.31
Net income 682.64 -363.30 -626.60 -559.02 -523.90 -438.16 -251.58 -128.08 -79.00 -142.11 -170.45 -93.75 -51.57 -26.24 30.90
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 Dec-05 Dec-04
Total revenue 272.55 164.68 211.01 178.88 1,176.10 213.17 196.79 186.70 210.12 307.06 196.58 213.81 220.38 167.41 217.13 165.53 148.74 165.23 138.74 116.68 117.94 118.86 118.40 75.24 68.26 96.46 71.42 85.52 53.58 86.34 53.59 68.74 56.06 78.03 41.85 47.96 26.55 25.19 22.99 15.63 18.90 12.73 9.77 6.37 5.41 11.60 0.80 1.42 9.15 3.93 15.46 5.87 6.07 5.92 6.04 6.06 10.75 35.21 4.97 1.61
Cost of revenue 39.61 16.30 115.94 11.42 12.86 16.28 10.85 15.53 14.74 106.29 9.49 12.73 14.14 10.89 14.01 9.64 10.14 9.33 6.54 7.36 9.10 4.89 4.67 5.30 4.09 3.54 3.01 3.21 2.38 3.76 3.29 2.57 3.05 2.43 1.58 0.76 0.04 25.21 31.40 28.83 31.40 35.05 30.64 28.19 27.94 26.87 18.77 18.31 15.89 15.02 13.89 14.71 11.26 -0.72 -1.15 -1.52 -1.77 71.96 27.60 24.66
Gross profit 232.94 148.38 95.07 167.46 1,163.23 196.89 185.94 171.18 195.38 200.76 187.08 201.08 206.24 156.52 203.12 155.89 138.60 155.90 132.20 109.32 108.84 113.98 113.74 69.94 64.17 92.92 68.41 82.31 51.21 82.58 50.30 66.17 53.02 75.60 40.27 47.20 26.51 -0.02 -8.41 -13.19 -12.50 -22.31 -20.87 -21.82 -22.53 -15.27 -17.97 -16.90 -6.74 -11.09 1.57 -8.84 -5.18 6.64 7.20 7.59 12.53 0.00 0.00 0.00
Total operating expenses + 187.06 230.00 92.05 202.41 193.01 359.28 240.45 211.40 240.83 197.64 305.25 410.62 323.85 356.86 276.60 248.25 225.12 240.63 225.28 207.81 206.99 210.35 168.87 257.21 157.17 165.70 119.39 115.77 99.19 108.38 98.53 71.75 69.76 70.14 71.16 59.70 52.86 50.18 55.05 52.19 57.34 60.94 52.01 44.99 43.48 43.83 28.40 26.79 23.36 22.02 19.73 20.32 14.65 11.95 13.10 13.56 16.97 0.00 0.00 0.00
Operating income 45.89 -81.62 3.02 -34.96 970.23 -162.39 -54.51 -40.22 -45.45 3.12 -118.16 -209.54 -117.62 -200.34 -73.49 -92.36 -86.52 -84.73 -93.08 -98.49 -98.15 -96.37 -55.13 -187.27 -92.99 -72.78 -60.48 -38.76 -69.14 -45.14 -48.23 -5.57 -16.74 5.45 -30.89 -12.50 -26.36 -24.99 -32.06 -36.56 -38.44 -48.20 -42.23 -38.63 -38.07 -32.23 -27.60 -25.37 -14.21 -18.09 -4.28 -14.45 -8.58 -6.03 -7.06 -7.50 -6.22 0.00 0.00 0.00
Non-operating income (net) -48.35 -57.46 -26.09 -36.10 -40.40 67.69 -43.48 -45.52 -39.24 -160.17 -48.43 -27.94 -17.38 10.65 -53.72 -56.33 -35.37 -53.88 -40.58 -19.39 -30.04 34.65 7.73 5.93 -19.47 5.75 0.13 -2.26 -2.40 -4.19 -2.38 -3.56 -2.30 -3.35 -2.66 -4.83 -2.54 -1.44 -2.92 -2.45 -2.68 -2.50 -0.90 0.41 0.16 0.27 0.32 0.27 0.11 0.21 -0.14 -0.13 -6.11 -0.24 -0.24 1.43 -0.38 28.60 0.00 0.00
Income before tax -2.46 -139.08 -23.07 -71.05 929.83 -94.70 -97.99 -85.73 -84.70 -157.05 -166.59 -237.48 -134.99 -189.69 -127.21 -148.70 -121.89 -138.61 -133.66 -117.88 -128.19 -61.72 -47.40 -181.34 -112.47 -67.03 -60.34 -41.02 -71.54 -49.32 -50.61 -9.13 -19.04 2.10 -33.55 -17.33 -28.89 -26.43 -34.98 -39.01 -41.12 -50.70 -43.14 -38.22 -37.92 -31.96 -27.28 -25.10 -14.10 -17.89 -4.42 -14.59 -14.68 -6.27 -7.30 -6.07 -6.60 28.60 0.00 0.00
Income tax expense 0.35 -4.12 -38.97 -6.20 63.27 -28.81 8.66 13.45 6.88 -1.26 -33.62 -38.60 3.97 -18.80 -17.89 3.39 4.84 4.66 -0.04 0.49 0.45 12.63 22.29 0.08 0.22 10.64 -0.34 0.77 0.58 -0.99 0.36 0.39 0.22 0.83 0.19 0.15 0.17 0.36 0.18 -0.09 0.11 0.25 0.09 0.15 -1.16 -4.69 -0.35 -0.25 -0.17 -0.17 0.10 -0.50 6.22 0.20 0.25 2.10 0.47 0.00 0.00 0.00
Net income -2.81 -134.97 15.90 -64.85 866.56 -65.89 -106.65 -99.18 -91.58 -155.79 -132.97 -198.88 -138.96 -170.89 -109.32 -152.09 -126.73 -143.27 -133.62 -118.37 -128.64 -74.35 -69.69 -181.43 -112.69 -77.68 -60.00 -41.79 -72.11 -48.33 -50.97 -9.52 -19.26 1.27 -33.74 -17.48 -29.06 -26.80 -35.17 -38.91 -41.23 -50.95 -43.22 -38.36 -37.92 -27.27 -27.28 -25.10 -14.10 -17.89 -4.42 -14.59 -14.68 -6.27 -7.30 -6.07 -6.60 30.91 0.00 0.00
2 days ago