Sign in
Dec-25 Dec-24 Dec-23 Dec-22 Dec-21 Dec-20 Dec-19
Total revenue 3,948.72 2,703.56 1,823.63 1,434.16 1,167.77 959.22 756.96
Cost of revenue 3,460.16 2,406.87 1,622.60 1,249.88 1,039.04 792.99 661.39
Gross profit 488.56 296.69 201.03 184.28 128.73 166.23 95.57
Total operating expenses + 473.81 398.25 328.85 312.92 306.80 171.49 125.06
Operating income 14.75 -101.56 -127.82 -128.64 -178.07 -5.26 -29.48
Non-operating income (net) -15.71 -26.50 -20.38 -20.66 -17.21 -17.66 -15.25
Income before tax -0.96 -128.05 -148.20 -149.30 -195.29 -22.93 -44.73
Income tax expense 0.02 0.02 -0.02 0.34 17.67 16.20 14.55
Net income -0.72 -128.04 -148.02 -149.55 -195.29 -22.93 -44.73
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 Sep-19 Jun-19 Mar-19 Dec-18
Total revenue 1,235.20 1,012.80 993.70 1,015.29 926.93 701.24 692.43 681.29 628.60 465.39 456.71 462.38 439.16 361.81 360.35 366.47 345.53 298.27 293.47 308.95 267.08 242.41 247.87 244.31 224.63 189.24 189.24 189.24 189.24
Cost of revenue 1,090.72 889.49 868.02 881.74 820.90 614.90 613.44 605.31 573.22 417.76 397.88 410.64 396.32 326.00 312.85 307.27 303.76 259.57 253.99 274.39 251.10 215.01 190.08 194.50 193.40 165.35 165.35 165.35 165.35
Gross profit 144.48 123.31 125.67 133.55 106.03 86.35 78.99 75.97 55.38 47.63 58.83 51.74 42.84 35.81 47.50 59.21 41.77 38.70 39.48 34.57 15.99 27.40 57.79 49.81 31.24 23.89 23.89 23.89 23.89
Total operating expenses + 128.98 133.59 117.99 110.80 111.43 108.89 98.51 94.36 96.49 89.54 88.59 75.39 75.33 87.92 80.91 65.85 78.24 82.17 80.93 75.06 68.65 55.19 42.73 37.22 36.35 31.26 31.26 31.26 31.26
Operating income 15.50 -10.28 7.68 22.75 -5.39 -22.55 -19.52 -18.38 -41.11 -41.91 -29.76 -23.66 -32.49 -52.11 -33.41 -6.65 -36.48 -43.47 -41.45 -40.49 -52.66 -27.80 15.06 12.59 -5.12 -7.37 -7.37 -7.37 -7.37
Non-operating income (net) -4.06 -3.95 -3.95 -3.87 -3.94 -8.51 -6.92 -5.60 -5.47 -5.34 -5.32 -4.83 -4.88 -4.72 -6.67 -4.93 -4.34 -4.37 -4.37 -4.27 -4.21 -4.27 -4.21 -4.22 -4.96 -3.81 -3.81 -3.81 -3.81
Income before tax 11.44 -14.23 3.73 18.88 -9.33 -31.06 -26.44 -23.98 -46.58 -47.26 -35.08 -28.49 -37.37 -56.82 -40.08 -11.58 -40.82 -47.83 -45.82 -44.76 -56.87 -32.07 10.85 8.37 -10.07 -11.18 -11.18 -11.18 -11.18
Income tax expense 0.03 -3.23 0.00 3.22 0.02 0.01 -0.01 0.02 -0.05 -0.02 -0.03 0.00 0.00 0.17 0.17 4.93 4.34 4.54 4.46 4.39 4.29 4.35 4.33 4.16 3.36
Net income 11.42 -11.01 3.73 15.67 -9.11 -31.09 -26.41 -24.01 -46.52 -47.21 -35.05 -28.48 -37.28 -57.00 -40.25 -11.58 -40.82 -47.83 -45.82 -44.76 -56.87 -32.07 10.85 8.37 -10.07 -11.18 -11.18 -11.18 -11.18
1 day ago