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
Total revenue 70.85 0.30 0.31 1.77 2.96 1.05 4.46 8.39 4.00 3.34 2.54 4.32 4.32 4.41
Cost of revenue 1.16 1.24 1.32 0.76 0.62 28.30 32.79 30.42 19.62 2.55 2.47 3.24 2.50 3.04
Gross profit 70.85 0.30 0.31 1.77 2.96 -27.25 4.46 -22.04 -15.62 0.79 0.07 1.08 1.82 1.36
Total operating expenses + 434.24 299.34 254.76 136.08 82.69 83.13 46.44 41.47 30.54 10.46 11.25 8.04 2.26 4.46
Operating income -363.40 -299.04 -254.45 -134.30 -79.73 -110.38 -41.98 -33.08 -26.53 -12.51 -11.19 -6.87 -0.20 -4.03
Non-operating income (net) 20.79 29.09 16.72 4.43 0.32 -0.34 0.11 0.38 0.02 -0.17 -0.14 -1.02 -1.96 -1.59
Income before tax -342.60 -269.95 -237.73 -129.87 -79.41 -110.72 -41.87 -32.70 -26.51 -12.67 -11.33 -7.89 -2.16 -5.62
Income tax expense -269.95 18.56 -4.43 0.00 0.27 0.55 1.25 0.10 0.10 1.02 1.96 3.18
Net income -342.60 -269.95 -237.73 -129.87 -79.41 -110.72 -41.87 -32.70 -26.51 -12.67 -11.33 -7.89 -2.16 -7.21
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
Total revenue 0.14 0.13 70.57 0.08 0.07 0.07 0.09 0.07 0.07 0.07 0.07 0.07 0.10 0.11 1.20 0.26 0.22 0.21 0.21 1.09 1.45 0.05 0.00 0.17 0.83 0.88 0.70 2.51 0.37 0.48 0.94 2.18 4.78 1.19 1.63 0.72 0.46 0.76 0.89 0.87 0.82 0.66 0.50 0.73 0.65 0.65 1.30 1.27 1.09 1.09 0.98 1.10 1.14
Cost of revenue 0.12 0.32 0.12 5.79 0.35 0.35 0.34 0.43 0.21 39.32 22.12 21.71 17.75 22.39 8.12 12.57 13.81 15.25 3.11 3.84 6.10 6.42 9.03 8.60 8.75 8.23 7.40 8.38 6.41 5.00 5.02 5.49 4.12 0.69 0.60 0.63 0.63 0.46 0.58 0.68 0.76 0.91 0.87 0.68 0.66 0.39 0.71 0.60 0.67
Gross profit 0.02 -0.19 70.57 0.08 0.07 0.07 0.09 0.07 0.07 0.07 0.07 0.07 0.10 -39.21 -20.92 -21.46 -17.53 -22.18 -7.91 -11.48 -12.36 -15.20 -3.11 0.17 0.83 -5.54 -8.33 -6.09 -8.38 -7.76 -6.46 -6.19 -1.63 -3.81 -3.39 -4.77 -3.66 0.06 0.29 0.25 0.19 0.20 -0.08 0.06 -0.12 -0.26 0.43 0.60 0.43 0.70 0.27 0.50 0.47
Total operating expenses + 116.19 122.56 110.58 106.84 93.94 87.54 83.57 72.26 55.97 71.55 51.30 59.35 72.57 9.85 8.86 8.11 8.36 6.90 6.22 6.52 6.16 75.40 5.41 6.54 8.83 4.53 11.93 11.46 12.11 10.93 10.10 11.04 9.40 7.55 7.52 8.07 7.40 2.70 2.11 2.73 2.92 3.16 3.05 2.55 2.50 2.10 2.06 3.41 0.59 0.70 0.58 0.56 0.55
Operating income -116.17 -122.75 -40.01 -106.77 -93.87 -87.47 -83.48 -72.19 -55.90 -71.48 -51.22 -59.28 -72.47 -49.07 -29.79 -29.56 -25.89 -29.08 -14.13 -18.00 -18.52 -90.60 -5.41 -6.37 -8.00 -10.07 -11.23 -8.94 -11.74 -10.45 -9.15 -8.86 -4.62 -6.35 -5.89 -7.35 -6.94 -5.47 -1.82 -2.48 -2.74 -2.96 -3.13 -2.49 -2.61 -2.26 -1.63 -2.81 -0.17 0.26 -0.31 -0.06 -0.08
Non-operating income (net) 11.27 2.39 5.41 6.03 6.95 7.75 6.79 7.19 7.36 4.62 3.56 4.21 4.32 3.28 0.88 0.07 0.20 0.14 0.09 0.03 0.06 -0.14 -0.08 -0.06 -0.05 -0.05 0.00 0.05 0.11 0.14 0.14 0.15 -0.04 -0.03 0.06 0.04 -0.04 -0.10 -0.02 -0.02 -0.02 -0.02 -0.02 -0.07 -0.02 0.00 0.00 -0.48 -0.54 -0.46 -0.57 -0.48 -0.46
Income before tax -104.90 -120.36 -34.60 -100.74 -86.91 -79.73 -76.69 -64.99 -48.54 -66.86 -47.66 -55.06 -68.15 -45.79 -28.91 -29.49 -25.69 -28.95 -14.04 -17.96 -18.46 -90.74 -5.49 -6.44 -8.04 -10.12 -11.23 -8.90 -11.63 -10.32 -9.01 -8.71 -4.66 -6.39 -5.83 -7.31 -6.98 -5.57 -1.84 -2.51 -2.76 -2.98 -3.15 -2.56 -2.63 -2.26 -1.64 -3.29 -0.71 -0.20 -0.88 -0.54 -0.54
Income tax expense 72.19 -0.15 5.53 -0.14 4.38 -0.11 -3.28 -0.88 0.23 -0.20 0.00 0.09 0.01 0.06 0.13 -0.05 0.03 0.03 0.05 0.13 0.20 0.34 0.29 0.36 0.36 0.17 0.08 0.11 0.10 0.03 -0.07 -0.05
Net income -104.90 -120.36 -34.60 -100.74 -86.91 -79.73 -76.69 -64.99 -48.54 -66.86 -47.66 -55.06 -68.15 -45.79 -28.91 -29.49 -25.69 -28.95 -14.04 -17.96 -18.46 -90.74 -5.49 -6.44 -8.04 -10.12 -11.23 -8.90 -11.63 -10.32 -9.01 -8.71 -4.66 -6.39 -5.83 -7.31 -6.98 -5.57 -1.84 -2.51 -2.76 -2.98 -3.15 -2.56 -2.63 -2.26 -1.64 -3.29 -0.71 -0.20 -0.88 -0.54 -0.54
4 days ago