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
Total revenue 774.63 703.24 647.51 624.81 569.55 598.57 668.19 623.41 405.65 260.53 238.86 183.52 134.78 103.17 84.23 8.80
Cost of revenue 271.11 227.09 195.25 162.61 141.20 131.55 109.71 49.55 17.86 5.70 2.58 3.91 33.28 32.74 26.59
Gross profit 503.53 476.15 452.27 462.20 428.34 467.02 558.48 573.86 387.79 254.82 236.29 179.60 134.78 103.17 84.23 8.80
Total operating expenses + 239.66 219.12 230.56 227.36 217.60 467.02 30.89 266.91 163.40 93.93 99.79 72.67 49.70 46.37 41.06 8.50
Operating income 263.87 257.03 221.71 234.84 210.75 241.22 527.59 306.95 224.39 160.89 136.50 110.85 85.08 56.80 43.16 0.20
Non-operating income (net) -106.52 -129.31 -205.95 -311.21 -322.16 -102.10 -455.17 -24.83 -65.38 -90.69 -57.12 -63.94 -51.36 -37.29 -30.32 0.00
Income before tax 157.35 127.72 15.76 -76.36 -111.41 139.13 72.42 282.13 159.02 70.21 79.38 46.91 33.72 19.51 12.84 0.20
Income tax expense 1.84 1.01 2.00 1.24 1.85 0.71 3.40 3.01 0.65 75.48 61.45 48.48 39.66 39.20 0.00 0.24
Net income 155.61 126.71 13.76 -77.61 -113.26 138.42 69.00 279.08 158.38 70.28 79.41 46.95 33.72 19.51 12.84 7.38
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
Total revenue 221.75 211.90 190.04 189.15 183.54 182.35 178.00 176.14 166.75 163.40 160.98 160.51 160.49 84.14 136.38 153.43 158.00 -30.94 288.67 -16.86 147.36 167.34 146.02 140.08 147.38 102.65 149.83 219.37 136.77 139.21 151.80 166.31 166.09 166.47 111.79 64.74 62.65 61.79 61.93 74.25 62.56 66.77 59.93 56.59 55.57 55.71 43.98 42.97 40.85 37.56 32.93 32.28 32.02 28.29 26.04 25.12 23.73 26.35 21.47 18.81 17.60 8.80
Cost of revenue 85.64 80.42 69.65 61.10 59.93 59.84 58.50 54.75 53.99 49.88 49.16 49.16 47.60 43.95 41.61 38.61 38.59 35.93 35.81 33.79 36.11 33.15 31.70 31.73 32.53 30.86 29.59 30.48 17.33 12.51 12.61 12.30 12.12 5.93 5.10 4.41 2.42 1.45 1.40 1.44 1.41 1.14 3.84 1.72 0.50 14.47 9.76 9.76 9.35 8.56 8.26 8.22 8.25 10.39 7.50 7.56 7.30 11.59 11.50 9.21 8.76
Gross profit 136.11 131.49 120.38 128.05 123.61 122.51 119.50 121.39 112.75 113.52 111.83 111.35 112.89 40.19 94.77 114.82 119.41 -66.86 252.86 -50.65 111.25 134.19 114.31 108.35 114.85 71.79 120.24 188.89 119.44 126.70 139.19 154.01 153.96 160.54 106.69 60.33 60.23 60.34 60.52 72.81 61.15 65.64 56.10 54.86 55.07 55.71 43.98 42.97 40.85 37.56 32.93 32.28 32.02 28.29 26.04 25.12 23.73 26.35 21.47 18.81 17.60 8.80
Total operating expenses + 96.63 66.91 60.83 56.10 56.22 55.22 55.12 54.42 54.80 59.20 10.76 9.53 10.50 10.85 9.68 8.65 10.40 8.24 8.68 8.81 8.94 8.11 7.22 8.77 8.66 5.71 51.86 57.73 54.33 89.00 65.40 55.43 57.09 69.49 44.03 28.90 27.78 23.85 23.81 21.26 25.00 28.96 22.79 27.33 22.15 23.80 15.99 17.68 15.20 13.78 11.32 11.64 12.96 12.42 11.27 11.05 11.62 11.59 11.50 9.21 8.76 1.55
Operating income 39.48 64.58 59.55 71.95 67.39 67.29 64.37 66.97 57.95 54.32 101.07 101.82 102.39 29.34 85.10 106.17 109.02 -75.10 244.18 -59.46 102.31 126.09 107.10 99.58 106.19 66.08 68.39 131.16 65.11 37.70 73.79 98.59 96.88 91.05 62.66 31.43 32.45 36.49 36.71 51.55 36.14 36.68 37.15 29.26 33.42 31.91 28.00 25.29 25.65 23.78 21.61 20.63 19.06 15.87 14.76 14.07 12.10 14.76 9.97 9.59 8.85 0.25
Non-operating income (net) -0.06 -36.94 -36.60 -5.91 -26.67 -20.22 -34.85 -42.55 -31.24 -36.67 -115.71 -80.30 -111.15 -114.16 -134.58 -89.11 -68.13 51.28 -233.87 -72.59 -68.17 -89.60 -70.78 -69.52 -69.93 -25.23 -44.27 -46.62 -142.19 -55.91 -37.83 102.81 -33.89 13.41 -47.79 -10.89 -13.66 -13.32 -11.40 -14.08 -51.89 -11.60 -19.11 -12.43 -13.98 -9.68 -10.80 -10.50 -32.97 -10.78 -9.79 -21.29 -9.50 -11.91 -9.54 -8.15 -7.70 -1.92 -7.62 -7.51 -8.60 0.00
Income before tax 39.43 27.64 22.95 66.04 40.72 47.08 29.52 24.41 26.71 17.65 -14.65 21.51 -8.76 -84.82 -49.49 17.06 40.89 -23.82 10.32 -132.05 34.15 36.49 36.32 30.06 36.26 40.85 24.11 84.54 -77.08 -18.22 35.96 201.39 62.99 104.46 14.87 20.54 18.79 23.17 25.31 37.47 -15.74 25.08 18.03 16.83 19.44 22.24 17.20 14.80 -7.32 13.00 11.82 -0.66 9.56 3.96 5.23 5.92 4.41 12.84 2.34 2.09 0.25 0.25
Income tax expense 0.53 0.49 0.44 0.50 0.41 0.38 -0.27 0.44 0.45 0.49 0.46 0.33 0.73 0.12 0.58 0.26 0.28 0.53 0.09 0.52 0.70 -0.63 -0.14 0.43 1.04 1.11 0.83 0.85 0.61 1.16 0.73 0.61 0.51 0.49 -0.20 16.82 17.89 0.07 18.71 18.82 16.89 0.05 15.05 13.94 13.77 0.03 10.43 11.65 11.42 10.38 10.04 8.74 10.50 15.55 0.00 0.00 0.00 5.68 0.00 0.00 7.60 0.24
Net income 40.88 27.23 22.54 65.54 40.30 46.70 29.79 23.98 26.25 17.16 -15.10 21.19 -9.49 -84.95 -50.06 16.81 40.60 -24.35 10.22 -132.57 33.45 37.12 36.46 29.62 35.22 39.74 23.28 83.68 -77.70 -19.39 35.22 193.58 59.91 101.39 12.53 17.96 16.26 20.62 22.78 34.92 -15.71 22.51 15.50 14.28 16.89 19.69 14.64 12.24 -7.30 10.44 9.24 -0.66 9.25 3.96 5.23 5.92 4.41 7.16 2.34 2.09 1.25 0.01
1 day ago