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 1,071.51 957.80 726.44 517.24 484.15 441.76 339.08 223.81 124.90 17.33 0.06 0.12 1.15 4.91 2.07 42.14 6.40 1.59 7.56 8.13
Cost of revenue 89.00 81.84 45.73 10.17 19.14 20.55 19.60 18.33 13.06 4.41 2.50 93.14 26.72 25.68 23.53 26.43 49.47 65.37 69.14 59.90
Gross profit 982.51 875.96 680.71 507.07 465.00 421.21 319.48 205.48 111.84 12.93 0.06 0.12 -25.58 4.91 2.07 42.14 6.40 1.59 7.56 8.13
Total operating expenses + 877.70 645.16 754.09 730.67 635.44 707.79 566.02 452.92 404.25 285.74 164.67 93.35 39.44 25.79 24.92 27.04 51.87 68.57 70.21 57.19
Operating income 104.81 230.79 -73.38 -223.60 -170.44 -286.59 -246.55 -247.44 -292.41 -272.82 -164.61 -93.23 -38.30 -20.89 -22.85 15.09 -45.47 -66.98 -62.65 -49.05
Non-operating income (net) 34.09 27.28 22.34 10.15 2.92 5.61 12.16 3.51 4.13 2.76 0.50 0.76 0.35 0.04 0.09 0.05 0.32 2.73 6.26 4.01
Income before tax 138.90 258.08 -51.04 -213.44 -167.52 -280.97 -234.38 -243.94 -288.28 -270.05 -164.11 -92.48 -37.95 -20.85 -22.77 15.14 -45.15 -64.24 -56.39 -45.05
Income tax expense -252.10 31.62 10.25 2.53 0.35 0.61 0.88 1.26 1.12 1.34 0.33 -0.21 0.00 -0.11 0.00 -1.04 -3.86
Net income 391.00 226.45 -61.29 -215.98 -167.87 -281.58 -235.26 -245.19 -289.40 -271.39 -164.44 -92.48 -37.95 -20.85 -22.77 15.14 -45.15 -64.24 -56.39 -45.05
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 268.06 283.99 278.63 264.57 244.32 259.60 250.40 241.96 205.83 231.04 211.70 165.24 118.46 136.49 130.71 134.56 115.47 130.76 131.61 115.22 106.55 121.01 120.58 110.10 90.07 98.33 94.59 83.21 62.96 59.57 58.31 57.06 48.87 43.56 35.58 30.48 15.29 11.96 5.27 0.10 0.00 0.02 0.04 0.00 0.00 0.05 0.02 0.03 0.03 0.04 0.24 0.45 0.42 0.38 3.48 0.60 0.45 0.59 0.58 0.46 0.44 35.40 2.30 2.30 2.13 1.77 2.44 1.82 0.37 0.33 0.28 0.18 0.81 1.58 1.96 2.06 1.96 1.77 1.94 1.88 2.54
Cost of revenue 24.79 26.23 21.65 20.73 20.39 21.80 18.86 18.23 22.95 17.89 14.62 7.46 1.67 2.41 2.14 2.67 2.95 2.56 6.68 5.21 4.69 5.30 4.80 5.47 4.97 5.33 4.69 5.00 4.58 4.39 5.38 5.08 3.49 3.70 3.21 3.21 2.94 2.31 1.32 0.77 22.78 22.97 18.73 18.38 16.30 18.18 16.95 13.80 11.67 7.93 7.25 7.11 4.43 4.90 4.40 6.00 6.65 5.87 5.65 5.91 6.11 6.08 6.44 6.46 7.46 8.74 10.99 14.42 15.32 14.31 13.96 18.94 18.17 20.03 19.58 14.39 15.15 15.07 18.24 14.36 12.22
Gross profit 243.27 257.76 256.99 243.83 223.93 237.80 231.54 223.73 182.88 213.15 197.08 157.78 116.80 134.08 128.58 131.90 112.52 128.20 124.93 110.02 101.86 115.71 115.78 104.63 85.09 92.99 89.90 78.21 58.38 55.18 52.93 51.99 45.38 39.86 32.37 27.27 12.35 9.65 3.95 -0.68 -22.77 -22.95 -18.69 -18.38 -16.29 -18.14 -16.94 -13.77 -11.64 -7.89 -7.01 -6.66 -4.01 -4.52 -0.92 0.60 0.45 0.59 0.58 0.46 0.44 35.40 2.30 2.30 2.13 1.77 2.44 1.82 0.37 0.33 0.28 0.18 0.81 1.58 1.96 2.06 1.96 1.77 1.94 1.88 2.54
Total operating expenses + 247.89 240.37 221.23 211.46 204.64 84.30 199.90 193.30 167.67 178.21 254.85 154.74 170.38 180.14 159.44 165.55 225.53 172.85 140.23 153.72 168.63 182.87 201.68 148.64 174.61 149.39 135.32 135.30 146.01 122.45 114.20 116.06 100.20 109.87 98.68 95.70 101.15 87.88 76.35 71.25 50.27 45.58 39.04 39.50 40.56 28.60 25.01 21.75 17.99 12.20 11.05 9.61 6.58 7.20 5.89 6.03 6.68 5.90 5.68 7.04 6.30 6.28 6.54 6.59 7.63 10.48 11.21 14.64 15.54 14.54 16.37 19.22 19.25 20.29 19.85 14.66 15.41 15.32 14.48 14.75 12.64
Operating income -4.62 17.39 35.76 32.37 19.29 153.50 31.64 30.44 15.21 34.94 -57.78 3.04 -53.58 -46.06 -30.87 -33.65 -113.02 -44.66 -15.30 -43.71 -66.77 -67.16 -85.90 -44.01 -89.52 -56.40 -45.42 -57.09 -87.63 -67.28 -61.27 -64.08 -54.82 -70.01 -66.31 -68.43 -88.81 -78.23 -72.40 -71.92 -50.26 -45.57 -39.00 -39.50 -40.55 -28.56 -24.99 -21.72 -17.96 -12.16 -10.81 -9.16 -6.16 -6.82 -2.41 -5.43 -6.23 -5.31 -5.09 -6.58 -5.86 29.13 -4.24 -4.30 -5.50 -8.71 -8.77 -12.82 -15.17 -14.21 -16.09 -19.04 -18.44 -18.71 -17.89 -12.60 -13.45 -13.55 -12.54 -12.86 -10.10
Non-operating income (net) 8.60 8.93 8.84 7.84 8.49 7.58 7.16 6.75 5.79 4.76 5.63 3.31 8.65 5.17 4.45 0.08 0.45 1.75 0.51 0.31 0.35 0.82 1.04 2.26 1.49 3.76 3.18 2.52 2.71 1.80 -0.49 1.03 1.17 1.11 1.06 0.99 0.96 0.88 0.79 0.60 0.50 0.11 0.09 0.12 0.18 0.19 0.21 0.23 0.13 0.12 0.12 0.08 0.04 0.01 0.01 0.01 0.01 -17.45 0.02 0.03 0.03 -13.99 0.02 0.01 0.01 -36.44 0.05 0.09 0.17 -33.65 0.48 0.76 2.06 -37.69 1.85 1.85 0.90 -31.50 -11,250.46 -11,854.14 -9,456.90
Income before tax 3.98 26.32 44.60 40.21 27.78 161.09 38.81 37.18 21.00 39.70 -52.14 6.34 -44.94 -40.89 -26.42 -33.57 -112.57 -42.91 -14.79 -43.40 -66.43 -66.34 -84.86 -41.75 -88.02 -52.64 -42.24 -54.58 -84.93 -65.48 -61.76 -63.05 -53.65 -68.90 -65.25 -67.44 -87.84 -77.36 -71.61 -71.32 -49.76 -45.45 -38.91 -39.38 -40.38 -28.37 -24.79 -21.50 -17.83 -12.05 -10.70 -9.08 -6.12 -6.81 -2.40 -5.42 -6.22 -22.77 -5.08 -6.56 -5.83 15.14 -4.23 -4.29 -5.49 -45.15 -8.73 -12.73 -15.00 -47.86 -15.61 -18.29 -16.38 -56.39 -16.05 -10.75 -12.55 -45.05 -11,263.00 -11,867.00 -9,467.00
Income tax expense 0.34 -247.25 -27.18 13.55 8.79 17.34 6.04 3.79 4.45 -6.09 13.03 5.23 -1.92 0.84 0.77 0.44 0.49 0.19 -0.33 0.47 0.02 0.42 -0.20 0.39 -3.65 0.40 -0.26 0.37 0.38 0.01 0.38 0.22 0.65 -0.03 0.67 0.40 0.09 1.34 0.00 0.00 0.00 0.33 0.00 0.00 -0.12 -0.06 0.00 0.00 0.00 0.00 -0.02 -0.01 -0.01 -14.04 0.00 0.00 0.00 -17.47 0.00 0.00 0.00 -14.00 0.00 0.00 0.00 -36.46 0.00 0.00 0.00 -33.90 0.00 0.00 0.00 -39.35 0.00 0.38 0.00 -32.60 -1.28 -1.00 -0.63
Net income 3.64 273.57 71.78 26.67 18.99 143.74 32.77 33.39 16.56 45.80 -65.18 1.11 -43.02 -41.73 -27.18 -34.01 -113.06 -43.09 -14.46 -43.87 -66.45 -66.76 -84.66 -42.14 -88.02 -53.04 -41.98 -54.94 -85.30 -65.49 -62.14 -63.27 -54.30 -68.87 -65.25 -67.44 -87.84 -78.70 -71.61 -71.32 -49.76 -45.78 -38.91 -39.38 -40.38 -28.37 -24.79 -21.50 -17.83 -12.05 -10.70 -9.08 -6.12 -6.81 -2.40 -5.42 -6.22 -5.30 -5.08 -6.56 -5.83 29.14 -4.23 -4.29 -5.49 -8.69 -8.73 -12.73 -15.00 -13.96 -15.61 -18.29 -16.38 -17.04 -16.05 -10.75 -12.55 -12.45 -11.26 -11.87 -9.47
1 day ago