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
Total revenue 673.00 560.23 434.25 363.33 351.41 271.03 103.71 51.50 2.61 0.13 0.00 0.00
Cost of revenue 109.00 76.73 45.21 28.32 16.01 6.13 9.01 1.15 0.00 183.20 1.38 0.00
Gross profit 564.00 483.50 389.04 335.01 335.40 264.90 94.71 50.35 2.61 0.13 -1.38 0.00
Total operating expenses + 1,099.00 1,019.48 958.25 983.93 717.14 595.02 518.88 421.72 331.55 248.14 147.74 56.78 32.28 15.99 6.56
Operating income -535.00 -535.97 -569.21 -648.92 -381.74 -330.12 -424.17 -371.37 -328.94 -248.01 -147.74 -56.78 -32.28 -15.99 -6.56
Non-operating income (net) -36.00 -31.61 -39.26 -52.81 -71.24 144.76 24.73 174.28 10.60 2.17 2.12 -3.02 -2.79 -0.35 -0.29
Income before tax -571.00 -567.59 -608.46 -701.73 -452.98 -185.36 -399.44 -197.10 -318.34 -245.84 -145.62 -59.80 -35.07 -16.33 -6.85
Income tax expense 4.00 1.60 -1.83 5.70 1.04 1.21 3.28 0.51 -16.20 0.04 -2.32 -0.68 -3.01 -0.35 0.25
Net income -575.00 -569.18 -606.64 -707.42 -454.03 -186.57 -402.73 -197.61 -302.14 -245.87 -145.62 -59.80 -35.07 -16.33 -6.85
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 Dec-11
Total revenue 136.00 207.00 159.93 166.50 139.29 164.88 139.49 147.03 108.83 127.39 98.05 108.31 100.50 103.35 90.70 89.34 79.94 83.39 81.65 86.98 99.40 91.54 81.47 61.71 36.31 35.59 25.80 24.15 18.17 16.26 11.76 12.79 10.68 2.41 0.20 0.00 0.00 0.01 0.11 0.02 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Cost of revenue 30.00 29.00 27.99 23.00 28.66 16.89 21.02 21.28 17.53 12.05 10.99 9.91 12.26 5.32 8.63 8.27 6.10 3.51 4.18 3.14 5.19 5.48 2.35 1.80 -3.50 5.11 2.68 0.77 0.45 0.51 0.27 0.14 0.23 0.00 60.41 58.44 51.27 50.75 48.71 43.33 53.08 114.74 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Gross profit 106.00 178.00 131.94 143.49 110.63 147.98 118.47 125.75 91.30 115.34 87.07 98.40 88.24 98.03 82.07 81.07 73.84 79.88 77.47 83.84 94.21 86.06 79.12 59.91 39.81 30.49 23.12 23.38 17.72 15.75 11.49 12.65 10.45 2.41 -60.21 -58.44 -51.27 -50.74 -48.60 -43.32 0.00 -114.74 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total operating expenses + 275.00 292.00 302.83 251.38 253.57 270.26 250.46 242.11 256.65 237.39 232.16 246.35 242.34 243.66 307.14 222.67 210.47 182.44 167.30 166.62 200.78 182.14 129.44 122.96 160.48 124.94 141.15 135.86 116.93 106.09 101.14 107.55 106.94 99.25 83.91 78.44 69.95 70.55 65.89 58.07 53.62 56.16 39.94 30.14 21.50 16.94 15.84 13.66 10.34 9.53 7.76 8.25 6.75 4.68 0.00
Operating income -169.00 -114.00 -170.89 -107.89 -142.94 -122.28 -131.99 -116.36 -165.35 -122.05 -145.10 -147.96 -154.11 -145.63 -225.07 -141.59 -136.63 -102.56 -89.83 -82.78 -106.57 -96.08 -50.32 -63.06 -120.67 -94.45 -118.03 -112.47 -99.21 -90.34 -89.65 -94.90 -96.49 -96.83 -83.71 -78.44 -69.95 -70.55 -65.78 -58.05 -53.62 -56.16 -39.94 -30.14 -21.50 -16.94 -15.84 -13.66 -10.34 -9.53 -7.76 -8.25 -6.75 -4.68 0.00
Non-operating income (net) -15.00 -14.00 -8.65 -6.12 -6.83 -11.13 -1.23 -14.38 -4.88 -4.84 -13.90 -11.14 -9.37 -7.66 -13.75 -16.27 -15.13 -19.87 17.01 -39.19 -29.19 72.14 -18.22 88.79 2.05 3.21 5.33 13.52 2.67 2.64 2.58 42.27 126.78 -1.11 4.49 5.56 1.66 -0.70 0.88 1.13 0.87 0.94 0.70 0.36 0.12 0.21 -0.01 0.08 -3.29 -1.79 -0.67 -0.34 0.01 -0.25 0.00
Income before tax -184.00 -128.00 -179.54 -114.00 -149.77 -133.40 -133.21 -130.74 -170.23 -126.89 -159.00 -159.10 -163.48 -153.28 -238.82 -157.86 -151.76 -122.44 -72.82 -121.97 -135.76 -23.94 -68.53 25.73 -118.62 -91.24 -112.70 -98.96 -96.54 -87.70 -87.06 -52.63 30.29 -97.95 -79.22 -72.88 -68.29 -71.25 -64.91 -56.92 -52.76 -55.22 -39.23 -29.79 -21.38 -16.74 -15.85 -13.59 -13.63 -11.32 -8.43 -8.59 -6.74 -4.93 0.00
Income tax expense 1.00 1.00 0.87 0.95 1.31 -0.02 0.30 0.86 0.46 -3.70 0.65 0.73 0.50 -1.45 6.29 0.30 0.56 0.02 0.18 0.46 0.38 0.07 0.31 0.42 0.41 2.56 0.29 0.21 0.22 0.13 0.25 0.10 0.04 -16.22 0.00 0.01 -1.08 0.04 -1.03 -0.97 -0.98 -0.92 -0.44 -0.46 -0.27 -0.21 -0.17 -0.15 -0.09 -1.85 -0.07 -0.06 -0.03 -0.25 0.00
Net income -185.00 -129.00 -180.41 -114.95 -151.08 -133.39 -133.52 -131.60 -170.68 -123.19 -159.65 -159.83 -163.97 -151.83 -245.11 -158.16 -152.32 -122.46 -73.00 -122.43 -136.14 -24.01 -68.85 25.32 -119.03 -93.81 -112.99 -99.17 -96.76 -87.83 -87.31 -52.73 30.25 -81.73 -79.23 -72.89 -68.29 -71.29 -64.91 -56.92 -52.76 -55.22 -39.23 -29.79 -21.38 -16.74 -15.85 -13.59 -13.63 -11.32 -8.43 -8.59 -6.74 -4.93 0.00
3 days ago