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 1,042.50 1,265.46 949.27 1,437.16 1,427.42 693.24 821.37 651.56 331.98 222.11 234.29 147.39 69.89 86.16 107.07 121.04 142.35 238.88 3.63
Cost of revenue 808.12 682.82 554.52 616.45 497.18 450.48 582.69 362.15 180.68 177.59 206.37 99.60 37.16 52.92 101.05 92.87 51.66 37.58 0.79
Gross profit 234.38 582.64 394.75 820.71 930.25 242.76 238.67 289.41 151.30 44.52 27.92 47.79 32.74 33.24 6.02 75.42 90.69 209.18 3.59
Total operating expenses + 93.72 199.64 156.29 213.11 190.84 158.78 164.97 157.47 112.46 153.77 453.49 49.22 24.39 340.34 58.35 27.92 67.81 58.53 8.52 1.21
Operating income 140.66 383.00 238.46 607.60 739.40 83.99 73.70 131.94 38.84 -109.26 -425.57 -1.43 8.34 -9.37 -64.08 0.26 -49.31 142.78 -5.56 -1.21
Non-operating income (net) -56.48 -78.46 -64.72 -41.36 -58.86 -74.18 -89.79 -73.48 -48.38 -44.71 -32.60 -10.29 -6.49 -305.15 -5.48 -5.39 -9.11 -9.04 8.98 4.40
Income before tax 84.17 304.54 173.74 566.24 680.55 9.81 -16.09 58.46 -9.54 -153.96 -458.18 -11.72 1.85 -314.52 -69.56 -5.13 -58.42 133.74 3.42 3.19
Income tax expense -0.12 0.18 0.24 0.02 0.15 0.11 0.06 0.24 0.27 348.71 -10.76 0.00 299.91 123.91 69.37 75.21 -6.07 0.01 0.21
Net income 84.17 304.65 173.56 566.00 680.53 9.66 -16.20 58.40 -9.77 -154.23 -458.18 -11.72 1.85 -314.52 -69.56 -5.13 -58.42 133.74 3.41 2.98
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 281.15 300.59 263.86 247.41 230.65 308.92 344.28 352.88 259.39 263.46 223.09 238.69 224.04 294.80 364.14 417.33 360.88 499.86 415.69 311.41 200.47 200.47 200.22 146.13 160.86 248.64 248.44 157.79 166.49 209.43 188.47 132.60 121.06 107.71 80.80 78.61 64.87 63.24 59.91 52.65 46.30 64.15 68.81 55.82 45.50 65.65 52.02 34.31 10.61 16.35 50.00 1.44 2.10 17.94 18.42 21.80 28.01 26.96 26.26 22.68 29.51 31.90 29.88 29.99 29.28 31.23 33.64 32.37 45.12 72.78 65.18 59.23 42.49 3.63 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Cost of revenue 188.20 195.85 163.85 168.03 170.44 188.09 190.55 177.57 126.62 138.38 133.45 138.39 144.31 145.59 184.80 150.80 125.65 129.69 129.90 118.48 105.41 143.44 108.09 120.96 123.47 173.79 168.63 130.39 120.40 115.84 102.10 75.72 68.49 43.10 46.49 46.41 43.48 39.02 44.51 45.55 46.81 48.02 59.74 48.23 48.58 60.80 34.44 13.44 11.60 7.58 26.89 0.47 2.22 16.50 11.68 12.93 16.29 13.35 12.70 10.46 12.59 13.12 15.22 6.83 10.59 20.86 11.33 11.43 9.03 7.21 10.57 6.68 5.90 0.69 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Gross profit 92.95 104.73 100.01 79.38 60.21 120.83 153.73 175.31 132.77 125.08 89.64 100.30 79.73 149.21 179.33 266.53 235.24 370.17 285.79 192.93 95.06 57.03 92.14 25.17 37.39 74.85 79.81 27.40 46.09 93.60 86.37 56.88 52.57 64.61 34.31 32.20 21.39 24.22 15.40 7.10 -0.51 16.14 9.07 7.59 -3.08 4.85 17.59 20.87 -0.99 8.77 23.11 0.97 -0.12 1.43 6.74 8.87 11.71 13.61 13.55 12.22 16.91 18.78 14.65 23.16 18.69 10.37 22.31 20.94 36.09 65.57 54.61 52.55 36.60 2.95 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total operating expenses + 19.93 23.07 68.18 66.14 45.14 58.61 54.79 47.85 38.40 65.84 27.22 42.88 20.35 60.42 55.20 54.10 53.00 56.28 50.40 51.22 46.64 7.62 48.89 51.42 13.96 28.61 51.19 45.78 28.87 59.67 38.90 29.61 29.29 27.39 29.37 30.23 26.68 47.57 45.56 27.97 34.36 320.30 39.78 64.36 30.85 7.54 10.99 16.39 3.51 7.46 14.15 1.53 1.26 0.52 10.34 11.56 9.48 18.53 15.76 9.78 16.15 -3.21 12.06 14.64 16.48 13.08 17.89 21.92 10.65 21.01 13.35 19.35 17.79 7.44 0.25 0.61 0.85 0.72 0.24 0.27 0.12
Operating income 73.02 81.66 31.83 13.24 15.07 62.23 98.94 127.46 94.37 59.24 62.43 57.42 59.38 88.79 124.13 212.44 182.24 313.89 235.38 141.71 48.42 48.42 43.24 -26.25 23.44 46.24 28.62 -18.37 17.21 33.93 47.47 27.27 23.28 37.22 4.94 1.97 -5.29 -23.35 -30.17 -20.88 -34.87 -304.16 -30.71 -56.77 -33.94 -2.68 6.60 4.48 -4.50 1.31 8.96 -0.56 -1.37 0.92 -306.82 -2.69 2.24 -45.18 -2.21 2.44 2.64 21.99 2.49 7.30 -31.51 -98.08 -70.67 -0.98 25.17 54.25 37.64 33.20 18.81 -3.85 -0.25 -0.61 -0.85 -0.72 -0.24 -0.27 -0.12
Non-operating income (net) -14.49 -16.51 -13.31 -13.21 -14.58 -19.74 -17.69 -21.39 -19.62 -19.53 -18.69 -13.10 -13.40 -2.79 -14.43 -12.29 -11.84 -13.74 -14.96 -17.50 -12.66 -12.69 -19.98 -17.89 -20.64 -22.70 -22.80 -21.74 -22.55 -22.15 -21.41 -16.54 -13.38 -13.27 -12.31 -12.20 -10.60 -9.51 -9.24 -12.03 -13.92 -6.84 -11.27 -8.25 -6.24 -5.47 0.47 -0.79 -3.06 -1.25 -4.81 -0.22 -0.21 -2.30 303.22 -1.86 -2.14 39.87 -0.79 -0.74 -0.96 0.10 -0.10 -1.22 33.73 95.25 75.09 -2.46 11.18 -2.42 -3.59 34.79 -4.05 5.47 1.19 1.19 1.12 1.29 1.08 1.37 0.99
Income before tax 58.53 65.15 18.52 0.03 0.49 42.49 81.25 106.07 74.75 39.71 43.73 44.32 45.98 86.00 109.70 200.15 170.40 300.15 220.42 124.21 35.76 35.73 23.27 -44.14 2.80 23.54 5.83 -40.11 -5.34 11.78 26.05 10.73 9.90 23.95 -7.38 -10.23 -15.89 -32.86 -39.41 -32.91 -48.79 -311.01 -41.97 -65.02 -40.18 -8.15 7.07 3.69 -7.56 0.05 4.16 -0.78 -1.59 -1.38 -3.61 -4.55 0.09 -5.31 -3.00 1.70 1.68 22.09 2.39 6.08 2.22 -2.82 4.42 -3.44 36.35 51.83 34.04 67.99 14.75 1.62 0.94 0.58 0.28 0.57 0.84 1.11 0.88
Income tax expense -0.01 0.03 0.04 -0.03 -0.01 -0.11 0.00 0.08 15.94 0.10 0.20 0.01 0.17 0.04 -4.01 0.02 2.40 0.11 1.40 0.01 -0.02 0.04 0.04 0.01 0.06 -7.71 0.06 0.06 -2.83 0.81 0.07 0.05 0.05 0.07 0.27 -1.55 1.93 10.92 265.03 16.05 19.95 5.05 0.58 -12.80 0.85 0.15 -0.03 0.38 -0.36 1.81 1.79 606.39 -0.12 -0.02 124.56 -0.30 -4.39 -2.03 -0.23 0.00 2.29 67.31 -74.49 149.99 -0.27 -11.20 -12.44 6.99 34.52 -0.40 3.56 -1.19 -1.19 -1.12 -0.05 0.01 0.32 0.02
Net income 58.53 65.15 18.52 0.04 0.46 42.45 81.27 106.08 74.86 39.71 43.66 44.32 45.88 85.80 109.69 200.15 170.36 300.15 220.41 124.21 35.76 35.76 23.25 -44.12 2.76 23.50 5.82 -40.17 -5.34 11.72 26.05 10.73 9.90 23.88 -7.43 -10.28 -15.95 -33.13 -39.41 -32.91 -48.79 -311.01 -41.97 -65.02 -40.18 -8.07 7.07 3.69 -7.56 0.05 4.16 -0.78 -1.59 -1.38 -308.68 -4.55 0.09 -69.94 -3.00 1.70 1.68 20.69 1.22 5.98 -33.02 -4.56 -72.87 -3.44 22.45 50.20 35.24 31.57 16.72 1.61 0.94 0.58 0.28 0.62 0.83 0.79 0.86
4 days ago