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 Dec-07 Dec-06
Total revenue 2,577.06 2,339.50 2,158.14 1,805.97 939.37 524.48 1,604.57 1,275.12 1,184.72 1,149.21 1,092.12 1,040.99 954.56 986.59 952.14 769.96 879.12 930.87 747.72 947.92
Cost of revenue 2,321.20 1,495.20 1,449.13 1,226.22 738.67 551.14 1,083.78 880.49 817.27 796.44 766.66 748.02 710.33 570.91 566.80 529.90 531.26 566.37 448.98 618.46
Gross profit 255.86 844.30 709.01 579.75 200.70 -26.67 520.78 394.63 367.45 352.76 325.47 292.97 244.23 415.69 385.35 240.07 347.86 364.50 298.75 329.47
Total operating expenses + -232.45 353.47 255.32 252.60 259.37 277.17 253.25 151.71 145.45 138.96 143.30 139.85 165.01 419.25 304.59 306.05 292.14 327.04 255.57 397.91
Operating income 488.31 490.83 453.68 327.15 -58.68 -303.83 267.53 214.27 184.65 213.81 162.06 153.11 76.19 -4.75 79.53 -65.99 49.14 37.47 43.18 -68.45
Non-operating income (net) -233.67 -196.81 -205.59 -153.43 -131.17 -129.91 -120.76 62.15 -57.71 -51.04 -62.41 -28.11 -50.37 -23.92 -62.04 -66.93 -39.99 -31.81 121.47 -26.83
Income before tax 254.63 294.03 248.10 173.72 -189.84 -433.74 146.77 276.42 126.95 162.77 99.66 125.00 25.82 -28.67 17.49 -132.92 9.15 5.66 164.65 -95.28
Income tax expense 7.32 13.84 -93.70 38.78 4.96 27.08 18.48 11.75 -49.16 3.40 -11.86 -1.47 -92.66 -2.03 7.42 -40.72 9.20 1.05 62.67 -12.45
Net income 243.43 271.64 311.22 128.99 -176.97 -417.39 145.79 264.67 176.10 159.37 111.51 126.45 118.35 -26.64 10.18 -89.13 -0.02 4.36 111.91 -79.44
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 Jun-09 Mar-09 Dec-08 Sep-08 Jun-08 Mar-08 Dec-07 Sep-07 Jun-07 Mar-07 Dec-06 Sep-06 Jun-06 Mar-06
Total revenue 664.57 737.81 592.46 659.52 587.28 647.63 549.96 613.29 528.35 633.06 528.51 504.84 491.72 568.88 467.76 470.20 299.14 377.43 306.91 170.86 84.18 126.52 70.25 14.68 313.03 446.29 379.79 407.72 370.78 360.57 292.25 333.93 288.37 345.18 264.72 298.78 276.04 319.78 271.72 296.22 261.50 312.12 252.82 274.04 253.15 291.61 245.02 257.91 246.45 266.07 221.20 245.18 222.11 266.32 228.13 253.23 238.92 269.40 225.23 236.78 220.74 213.33 158.27 183.88 216.69 249.45 199.10 218.26 212.32 250.63 226.73 258.27 195.24 209.06 166.92 189.38 239.84 239.29 231.91 235.12 242.16
Cost of revenue 590.81 656.58 418.00 442.27 396.59 454.32 374.43 376.21 361.64 496.10 358.23 324.39 326.93 393.10 313.33 294.88 224.90 283.34 214.58 137.94 102.81 131.08 104.33 74.30 241.43 310.64 259.72 260.76 252.66 250.03 209.10 218.08 203.28 235.66 189.67 198.32 193.61 223.52 190.00 195.96 186.96 222.98 183.42 182.15 178.11 211.99 180.95 176.15 178.94 199.10 166.67 173.91 170.66 161.88 134.82 139.22 135.31 163.97 136.16 132.79 133.88 164.38 123.97 110.99 131.99 151.30 122.21 126.38 131.37 156.45 147.39 149.04 113.49 126.07 105.58 108.77 152.00 162.45 152.57 151.65 152.23
Gross profit 73.77 81.22 174.46 217.25 190.70 193.32 175.53 237.08 166.70 136.96 170.28 180.45 164.79 175.77 154.42 175.32 74.23 94.09 92.32 32.92 -18.63 -4.56 -34.08 -59.62 71.60 135.65 120.07 146.96 118.11 110.54 83.15 115.86 85.09 109.52 75.05 100.46 82.43 96.26 81.72 100.25 74.54 89.15 69.40 91.89 75.04 79.63 64.07 81.77 67.51 66.97 54.53 71.28 51.46 104.44 93.31 114.01 103.60 105.43 89.07 103.99 86.86 48.95 34.30 72.89 84.70 98.14 76.89 91.88 80.95 94.19 79.35 109.23 81.75 82.99 61.34 80.61 87.84 76.84 79.33 83.47 89.93
Total operating expenses + -64.03 -61.63 85.85 77.82 74.57 72.82 69.65 69.01 70.32 13.09 68.36 58.21 59.14 59.47 57.42 69.35 66.36 67.95 66.63 63.87 60.93 60.12 69.08 81.11 66.85 63.90 63.40 61.66 62.01 38.87 38.21 37.64 37.00 37.27 37.77 35.27 35.15 34.76 35.15 33.31 35.74 36.45 36.52 34.67 35.66 35.88 34.99 34.28 34.71 35.65 34.59 41.11 53.67 128.90 126.76 82.03 81.74 84.44 75.23 72.79 72.13 76.58 66.92 93.59 69.85 76.72 70.96 71.53 72.93 85.77 72.55 80.36 88.36 72.37 58.77 61.22 75.51 186.26 72.20 69.72 68.23
Operating income 137.80 142.85 88.61 139.43 116.12 120.50 105.88 168.07 96.38 123.87 101.92 122.24 105.65 116.30 97.01 105.97 7.87 26.13 25.70 -30.95 -79.56 -64.68 -103.17 -140.74 4.75 71.75 56.50 85.32 53.96 51.53 40.10 76.70 45.94 36.49 36.41 64.69 47.06 61.50 46.57 66.95 38.79 36.39 32.77 57.02 35.89 43.74 29.08 47.49 32.80 29.73 19.80 28.90 -2.24 -24.60 -33.45 31.61 21.68 19.77 13.84 31.20 14.73 -27.63 -32.62 -20.69 14.85 21.43 -0.66 20.35 8.02 8.42 6.79 28.87 -6.61 10.63 2.57 19.39 12.33 -109.43 7.13 12.24 21.70
Non-operating income (net) -61.50 -69.44 -58.29 -55.70 -48.95 -48.03 -44.56 -51.13 -53.09 -55.03 -58.98 -48.55 -43.02 -43.91 -39.38 -37.41 -32.74 -33.84 -33.24 -30.48 -33.61 -27.83 -26.63 -46.76 -28.69 -28.57 -32.08 -30.80 -29.32 109.67 -15.65 -15.48 -16.40 -15.35 -12.01 -16.50 -13.85 -12.36 -11.15 -14.20 -13.33 -5.92 -10.69 -14.76 -31.04 17.89 -14.43 -18.93 -12.64 -11.76 -14.02 -14.32 -10.28 8.42 -9.80 -11.32 -11.21 -12.06 -14.56 -17.77 -17.65 -17.49 -16.61 -17.05 -15.78 -24.19 -15.35 -2.24 1.78 2.99 3.02 -15.24 -2.96 -2.97 -1.89 133.86 -7.57 -7.14 -4.51 -9.06 -6.12
Income before tax 76.30 73.41 30.33 83.72 67.17 72.48 61.32 116.94 43.29 68.84 42.94 73.69 62.63 72.40 57.63 68.56 -24.86 -7.71 -7.54 -61.43 -113.17 -92.51 -129.79 -187.50 -23.94 43.18 24.43 54.52 24.64 161.19 24.45 61.22 29.55 21.14 24.40 48.19 33.21 49.14 35.42 52.75 25.46 30.47 22.08 42.26 4.85 61.63 14.65 28.56 20.16 17.97 5.78 14.58 -12.52 -16.18 -43.25 20.29 10.48 7.71 -0.72 13.43 -2.93 -45.12 -49.23 -37.74 -0.93 -2.76 -16.01 18.11 9.80 11.41 9.81 13.63 -9.57 7.66 0.69 153.25 4.76 -116.56 2.62 3.18 15.58
Income tax expense 6.90 -1.05 -3.63 7.85 4.16 0.18 0.92 12.20 0.53 -101.04 2.16 3.54 1.63 11.03 10.18 17.63 -0.07 -1.68 1.06 1.62 3.95 0.04 0.09 0.16 26.80 4.73 3.54 8.23 1.97 2.00 1.86 5.68 2.21 -51.18 0.53 0.90 0.59 1.05 1.82 1.42 -0.89 -8.43 -4.61 0.87 0.32 -1.10 -0.46 0.58 -0.48 -12.14 -12.45 -1.78 -66.29 -1.24 -16.58 11.31 4.47 2.65 0.94 4.80 -0.97 -12.59 -17.40 -11.70 0.94 -2.12 -2.95 7.98 6.29 1.99 -3.30 5.08 -2.72 2.14 -1.51 59.63 1.30 -22.38 -3.13 8.87 4.21
Net income 70.48 73.83 34.89 71.75 62.96 68.77 59.01 100.81 43.06 142.13 41.23 66.54 61.32 58.09 45.24 50.28 -24.62 -5.98 -8.55 -63.05 -104.52 -79.72 -117.66 -187.66 -46.52 38.45 20.89 46.28 22.67 159.19 22.59 55.55 27.34 72.32 23.87 47.29 32.62 48.10 33.59 51.33 26.35 38.90 26.69 41.39 4.53 62.68 15.13 27.99 20.65 30.16 18.03 16.38 53.78 -14.95 -26.67 8.95 6.03 5.10 -1.61 8.64 -1.96 -32.78 -31.78 -22.72 -1.85 -0.60 -12.90 10.05 3.43 8.40 -5.52 8.79 -7.31 3.76 -2.15 106.84 3.46 -93.74 6.31 -5.16 13.16
2 days ago