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
Total revenue 3.51 35.00 370.00 0.44 913.08 0.72 289.59 3.12 41.00 5.16 0.25 0.00
Cost of revenue 232.96 110.25 130.25 110.25 101.18 269.41 179.36 113.77 69.80 42.24 12.57 1.51
Gross profit -229.45 -75.25 239.75 -109.81 913.08 -268.69 289.59 3.12 -28.80 -37.07 -12.33 -1.51
Total operating expenses + 338.87 391.32 462.29 563.35 539.55 85.75 242.85 162.07 105.65 73.29 25.98 6.63
Operating income -568.32 -466.57 -222.54 -673.16 373.53 -354.44 46.74 -158.94 -64.65 -68.13 -25.73 -6.63
Non-operating income (net) -9.65 103.90 71.82 22.66 6.00 6.38 20.57 -5.49 -1.96 45.41 -0.09 -0.24
Income before tax -577.97 -362.67 -150.72 -650.50 379.53 -348.06 67.31 -164.43 -66.61 -22.72 -25.82 -6.86
Income tax expense 3.63 3.59 2.89 -0.33 1.87 0.81 0.45 0.55 1.75 0.48 0.01 -0.06
Net income -581.60 -366.25 -153.61 -650.18 377.66 -348.87 66.86 -164.98 -68.36 -23.20 -25.83 -6.80
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
Total revenue 1.46 0.86 0.89 0.89 0.87 35.00 0.60 0.52 0.50 200.00 0.00 70.00 100.00 0.01 0.09 0.16 0.18 12.90 0.33 900.20 0.20 0.37 0.15 0.04 0.16 77.02 211.93 0.32 0.33 0.12 0.56 1.09 1.36 32.33 2.39 3.58 2.70 2.34 1.55 0.80 0.48 0.25 0.00 0.00 0.00
Cost of revenue 50.25 59.36 64.69 49.75 57.51 4.15 15.95 56.98 51.80 20.00 23.42 44.64 42.19 6.82 38.86 33.92 30.65 134.92 22.46 26.95 19.95 82.37 71.01 59.38 54.19 48.76 57.25 39.53 28.86 28.80 39.82 25.63 19.52 20.03 17.85 17.12 14.81 15.57 12.05 8.60 6.01 6.17 3.75 1.49 1.16 6.59
Gross profit -48.79 -58.50 -63.80 -48.86 -56.64 35.00 -15.35 -56.46 -51.30 180.00 -23.42 25.36 57.81 -6.82 -38.77 -33.76 -30.47 -122.02 -22.14 873.26 -19.74 -82.00 -70.86 -59.34 -54.04 28.26 154.68 -39.22 -28.53 -28.69 -39.26 -24.55 -18.16 12.30 -15.46 -13.54 -12.10 -13.23 -10.50 -7.81 -5.54 -5.93 -3.75 -1.49 -1.16 -1.51
Total operating expenses + 81.46 96.26 68.26 84.21 91.78 99.59 94.78 94.80 89.29 110.42 108.99 120.59 122.30 124.72 143.62 149.50 145.50 23.68 106.71 110.64 94.80 25.77 21.54 21.35 19.55 17.27 72.77 55.30 48.75 45.34 50.00 38.37 28.36 31.35 25.96 24.89 23.45 27.65 16.16 17.35 12.13 12.41 6.20 2.11 2.64 6.63
Operating income -130.25 -154.76 -132.06 -133.07 -148.42 -64.59 -110.13 -151.26 -140.59 69.58 -132.41 -95.22 -64.49 -131.54 -182.39 -183.26 -175.97 -145.70 -128.85 762.62 -114.54 -107.76 -92.40 -80.69 -73.59 10.98 139.16 -54.98 -48.42 -45.23 -49.43 -37.29 -27.00 0.97 -23.57 -21.31 -20.74 -25.31 -14.61 -16.56 -11.65 -12.17 -6.20 -3.63 -3.74 -6.63
Non-operating income (net) 8.16 24.77 26.24 -74.19 13.54 27.98 25.06 26.14 24.72 20.00 20.67 18.41 12.74 11.49 7.26 3.54 0.36 6.70 1.10 0.75 1.96 0.87 0.16 1.41 4.23 19.56 -0.47 1.37 0.10 -2.13 -1.14 -1.00 -1.22 -0.41 -0.43 -0.67 -0.45 42.81 -0.08 -0.61 3.29 -0.05 0.00 0.03 -0.07 -0.24
Income before tax -122.09 -130.00 -105.82 -207.26 -134.89 -36.61 -85.07 -125.12 -115.87 89.58 -111.74 -76.82 -51.75 -120.05 -175.12 -179.72 -175.61 -139.00 -127.75 763.37 -112.59 -106.89 -92.24 -79.28 -69.35 30.55 138.70 -53.61 -48.32 -47.36 -50.57 -38.28 -28.21 0.56 -24.00 -21.97 -21.20 17.50 -14.69 -17.16 -8.37 -12.22 -6.20 -3.60 -3.81 -6.86
Income tax expense 0.84 0.61 0.62 1.29 1.11 0.70 0.88 1.29 0.72 0.23 0.41 0.92 1.32 -9.48 -0.58 6.12 3.61 2.25 -0.60 4.14 0.58 0.15 0.20 0.38 0.38 0.00 0.27 0.09 0.09 0.23 0.14 0.10 0.09 0.42 0.71 0.34 0.28 0.40 0.01 -0.61 0.08 0.07 0.15 0.07 -0.29 -0.06
Net income -122.93 -130.61 -106.44 -208.55 -136.00 -37.31 -85.94 -126.41 -116.59 89.35 -112.15 -77.74 -53.07 -110.58 -174.55 -185.83 -179.22 -141.25 -127.15 759.23 -113.16 -107.04 -92.44 -79.66 -69.73 30.54 138.42 -53.70 -48.41 -47.59 -50.71 -38.38 -28.30 0.14 -24.71 -22.32 -21.48 17.10 -14.69 -17.16 -8.44 -12.29 -6.35 -3.64 -3.24 -6.26
1 day ago