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 3,124.95 2,982.57 2,867.40 2,744.91 2,745.89 3,023.26 4,057.09 3,521.20 3,855.99 4,239.38 4,237.31 3,343.54 2,546.16 2,443.72 2,457.92 2,213.26 2,023.07 1,928.05 1,839.30 1,309.91
Cost of revenue 2,479.93 2,175.14 2,122.70 2,230.97 2,257.31 2,322.62 3,180.54 2,453.33 2,602.16 2,799.40 2,788.86 2,210.37 1,671.95 1,630.92 1,508.57 1,437.93 1,302.28 1,256.78 1,170.94 819.80
Gross profit 645.02 807.43 744.71 513.94 488.58 700.64 876.54 1,067.87 1,253.83 1,439.98 1,448.45 1,133.17 874.21 812.80 949.35 775.33 720.79 671.27 668.36 490.11
Total operating expenses + 627.86 760.90 726.30 556.63 705.52 798.33 921.04 1,662.12 1,523.88 1,471.06 1,613.65 1,218.07 742.93 734.98 844.26 696.27 680.94 911.42 709.57 534.81
Operating income 17.17 46.53 18.41 -42.69 -216.94 -97.69 -44.50 -594.25 -270.05 -31.08 -165.21 -84.91 131.29 121.17 90.18 79.07 39.85 -240.14 -22.21 -44.69
Non-operating income (net) -281.86 -243.88 -198.70 -197.21 109.41 184.99 -226.26 16.44 -318.08 -368.18 -385.16 -245.83 -133.12 -186.12 -156.02 -159.40 -139.03 -219.83 -241.43 -101.21
Income before tax -264.70 -197.35 -180.29 -239.90 -107.53 87.30 -270.76 -577.81 -588.12 -399.26 -550.36 -330.73 -1.83 -64.95 -65.84 -80.33 -99.18 -459.97 -263.63 -145.91
Income tax expense -1.95 4.65 8.78 -1.56 -8.16 5.35 -2.27 -49.46 -16.52 5.38 -92.21 -181.31 1.76 2.04 2.34 -31.43 -32.93 -86.73 -101.26 -38.49
Net income -262.69 -201.94 -189.01 -238.43 -99.29 82.02 -267.93 -528.26 -571.42 -404.40 -457.48 -148.99 -3.58 -65.65 -68.18 -48.90 -66.26 -373.24 -161.98 -108.09
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 764.86 754.09 777.84 812.94 780.07 746.98 746.41 742.33 746.86 719.06 719.69 746.67 718.31 695.66 653.22 681.11 677.44 608.84 603.72 678.98 738.71 687.69 706.44 737.71 891.42 809.70 814.80 817.31 825.22 824.50 858.71 913.04 924.95 925.62 941.03 956.51 1,032.82 1,208.87 1,058.36 1,072.75 1,077.93 1,056.39 1,054.78 1,058.82 1,067.33 1,252.10 965.94 661.01 657.71 646.73 638.77 628.68 631.98 617.24 612.94 690.81 683.53 671.97 615.73 583.30 586.92 561.40 558.46 548.97 544.42 518.52 505.84 500.76 497.95 486.93 482.28 478.20 480.65 469.46 464.59 458.41 446.83 432.26 387.04 268.43 222.18
Cost of revenue 739.40 762.96 565.01 597.02 554.93 552.90 546.28 535.33 540.63 528.57 535.56 565.12 529.18 567.02 523.89 551.05 549.91 483.27 471.59 536.63 622.11 541.71 541.28 540.50 573.63 593.52 611.19 585.64 581.47 586.85 607.08 627.08 632.33 632.65 645.25 642.41 674.54 864.71 704.22 693.10 715.90 697.26 699.72 694.99 696.89 901.22 637.08 435.42 429.87 422.34 420.58 416.03 413.00 417.17 411.47 484.44 477.96 389.96 381.41 366.24 370.95 360.62 368.94 353.05 355.32 338.64 328.94 316.59 318.11 322.60 322.60 306.53 305.06 309.27 295.00 285.87 280.81 276.38 245.19 161.28 136.95
Gross profit 25.45 -8.87 212.82 215.92 225.15 194.09 200.12 206.99 206.23 190.49 184.13 181.55 189.13 128.65 129.33 130.05 127.54 125.57 132.13 142.35 116.60 145.98 165.17 197.21 317.79 216.18 203.62 231.67 243.75 237.65 251.63 285.96 292.62 292.97 295.78 314.11 358.28 344.16 354.14 379.65 362.03 359.13 355.06 363.83 370.44 350.88 328.86 225.59 227.84 224.40 218.19 212.66 218.98 200.08 201.47 206.37 205.56 282.01 234.31 217.06 198.49 200.79 189.53 195.92 189.10 179.88 176.90 184.17 179.83 164.33 159.68 171.68 175.59 160.19 169.60 172.54 166.03 155.88 141.85 107.15 85.24
Total operating expenses + -29.71 -35.39 266.66 201.01 195.57 196.23 189.86 187.83 186.98 214.73 190.47 140.39 181.31 102.96 110.12 164.10 181.07 179.56 180.98 194.85 178.19 143.48 220.28 257.18 302.89 259.33 223.84 229.46 227.09 284.11 248.01 423.55 706.45 290.34 646.75 283.93 310.15 287.50 306.50 321.36 320.67 368.00 351.39 406.95 487.31 407.68 402.05 194.93 195.69 194.21 184.20 184.59 179.17 191.16 176.81 180.26 179.76 258.61 208.33 188.19 171.64 169.94 180.89 172.18 173.26 174.20 169.74 167.42 169.58 388.26 170.64 176.37 176.14 160.37 181.68 185.41 182.12 191.24 153.75 100.70 89.12
Operating income 55.16 26.52 -53.84 14.91 29.58 -2.14 10.26 19.16 19.25 -24.24 -6.34 41.17 7.82 25.69 19.21 -34.05 -53.53 -54.00 -48.86 -52.50 -61.59 2.50 -55.12 -59.98 14.90 -43.15 -20.22 2.21 16.66 -46.46 3.63 -137.59 -413.83 2.63 -350.97 30.17 48.13 -178.37 47.65 58.29 41.35 -8.87 3.66 -43.12 -116.87 -74.51 -73.20 30.66 32.15 30.18 33.98 34.22 40.79 29.41 28.89 18.87 26.52 23.40 25.99 28.86 12.00 30.85 8.64 23.74 15.84 5.68 7.17 16.75 10.25 -223.93 -10.97 -4.70 -0.55 -0.17 -12.08 -12.86 -16.09 -35.36 -11.90 6.45 -3.88
Non-operating income (net) -62.49 -67.67 -60.74 -58.22 -95.25 -78.24 -60.32 -56.46 -48.87 -57.12 -44.35 -45.42 -51.81 -51.81 -47.88 -49.05 -48.47 -51.13 238.40 -31.90 -45.96 -48.85 -54.99 -49.94 338.77 -49.96 -60.09 -57.63 -58.59 146.25 -58.53 -43.47 -27.82 -54.19 -94.18 -79.25 -90.46 -90.80 -95.21 -93.66 -88.51 -95.96 -102.80 -94.28 -92.12 -99.48 -79.91 -32.99 -33.44 -32.67 -33.99 -38.25 -36.09 -55.14 -40.36 -36.66 -35.80 -38.02 -32.51 -50.09 -35.46 -45.89 -37.37 -38.63 -37.51 -40.47 -35.78 -29.78 -33.00 -86.59 -47.25 -1.56 -84.43 -81.80 -81.97 -19.17 -39.48 -26.77 -33.30 -26.20 -14.94
Income before tax -7.33 -41.15 -114.57 -43.31 -65.67 -80.38 -50.06 -37.29 -29.62 -81.36 -50.69 -4.25 -43.99 -26.12 -28.67 -83.09 -102.01 -105.12 189.54 -84.40 -107.55 -46.35 -110.11 -109.92 353.67 -93.10 -80.31 -55.42 -41.93 99.80 -54.90 -181.06 -441.65 -51.57 -445.15 -49.07 -42.33 -269.17 -47.57 -35.37 -47.15 -104.84 -99.13 -137.40 -209.00 -174.00 -153.11 -2.33 -1.29 -2.49 -0.01 -4.04 4.71 -25.73 -11.47 -17.80 -9.28 -14.62 -6.52 -21.23 -23.46 -15.04 -28.73 -14.89 -21.67 -34.79 -28.62 -13.03 -22.75 -310.52 -58.22 -6.26 -84.98 -81.98 -94.05 -32.03 -55.58 -62.13 -45.20 -19.75 -18.82
Income tax expense -0.43 -1.17 0.17 -0.27 -0.68 3.56 0.68 0.45 -0.04 9.81 -1.88 0.28 0.57 -0.47 -0.30 1.19 -1.98 -23.40 15.28 -0.79 0.75 -2.21 14.88 8.50 -15.83 -1.78 -1.80 0.63 0.68 -31.73 -17.76 -15.55 15.59 -66.59 -31.22 -2.74 84.03 -0.57 4.16 0.12 1.67 69.47 -30.80 -52.59 -78.29 -67.20 -116.07 0.96 1.01 -1.52 0.96 1.16 1.15 -0.91 0.75 0.88 1.06 0.25 0.51 12.73 -11.15 -6.90 -11.82 -5.33 -7.38 -13.99 -7.33 -2.50 -9.11 -31.74 -22.34 -2.77 -29.89 -32.85 -35.13 -12.72 -20.57 -25.00 -14.06 0.27 0.39
Net income -6.89 -39.96 -114.73 -43.02 -64.98 -83.92 -50.72 -37.73 -29.57 -91.16 -48.80 -4.51 -44.55 -25.64 -28.36 -84.42 -100.01 -81.70 174.28 -83.59 -108.29 -44.12 -124.98 -118.40 369.52 -91.41 -78.46 -55.47 -42.60 131.54 -37.12 -165.49 -457.19 15.06 -413.89 -46.29 -126.30 -268.49 -51.69 -35.45 -48.78 -174.26 -68.22 -84.55 -130.45 -106.53 -36.86 -3.30 -2.30 -0.98 -0.97 -5.20 3.56 -24.49 -12.01 -18.81 -10.34 -14.88 -7.04 -33.96 -12.31 -8.14 -16.91 -9.56 -14.30 -20.80 -21.29 -10.53 -13.64 -278.79 -35.88 -3.49 -55.09 -49.24 -58.93 -18.68 -35.14 -37.36 -31.15 -20.26 -19.33
4 days ago