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 2,095.06 2,163.76 1,907.01 1,985.80 975.09 324.07 601.24 493.92 223.99 159.72 202.68 431.61 369.23 296.82 159.73 59.57 14.22 3.54
Cost of revenue 1,419.86 1,327.78 993.15 670.14 388.60 308.24 386.87 231.73 129.84 122.44 211.44 272.25 201.20 32.38 27.34 25.83 2.06 0.07 2.37
Gross profit 675.20 835.98 913.86 1,315.66 586.49 15.83 214.37 262.19 94.15 37.28 -8.77 159.36 168.03 137.11 91.21 42.69 12.17 3.47
Total operating expenses + 61.33 60.11 51.25 462.46 508.53 857.07 158.86 14.57 18.99 327.83 1,248.39 27.07 51.53 22.73 23.96 22.24 6.80 2.37 4.51 0.01
Operating income 613.87 837.83 1,121.86 853.19 77.96 -841.24 55.51 432.63 60.50 -229.31 -1,119.39 305.17 118.00 134.64 77.59 11.51 4.13 1.21 -4.51 -0.01
Non-operating income (net) -551.16 -157.01 -121.12 -76.85 -71.37 -64.96 -131.83 -288.99 -71.26 -65.59 -58.39 -42.06 -33.16 -19.35 -10.14 -0.17 0.14 0.38 0.21 0.00
Income before tax 62.71 680.82 1,000.74 776.34 6.59 -906.21 -76.32 143.63 -10.76 -294.90 -1,177.78 263.11 84.84 115.29 67.45 11.34 4.27 1.59 -4.31 -0.01
Income tax expense 23.94 160.51 77.77 3.10 0.23 -0.17 -129.37 -0.06 -1.57 -1.40 -202.42 99.37 31.77 43.00 26.84 4.42 1.47 -0.83 -0.42
Net income 38.76 520.31 922.97 773.24 6.36 -906.04 -76.32 143.69 -9.19 -293.49 -975.36 163.75 53.07 72.29 40.61 6.92 2.80 2.42 -4.31 -0.01
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 544.09 450.86 485.87 577.99 580.34 549.20 515.49 564.19 534.88 546.15 513.52 418.79 428.56 445.65 534.05 549.64 456.46 332.37 259.67 225.72 157.33 99.52 73.68 20.67 130.20 160.71 157.99 186.44 -6.93 152.57 131.84 109.05 86.89 57.81 49.20 48.39 48.86 47.09 37.68 42.54 28.37 39.35 49.79 63.07 45.05 94.46 119.19 121.16 96.80 99.17 97.30 79.65 83.18 80.39 60.10 70.50 65.22 53.30 43.77 35.59 27.07 26.24 15.56 9.88 7.22 6.43 4.86 2.28 0.66 0.66 1.36 1.36 0.29 0.00 0.00 0.00 -0.14
Cost of revenue 365.19 354.92 346.36 362.79 355.80 363.88 307.23 326.06 330.62 299.15 258.46 227.92 207.62 187.80 176.73 163.28 142.34 118.44 99.05 92.12 78.99 70.01 61.88 65.31 111.04 114.99 32.35 86.26 82.32 83.41 18.16 47.28 39.04 37.59 33.03 30.26 28.96 29.72 28.66 31.48 32.57 40.15 49.29 57.18 64.83 74.79 72.43 67.46 57.57 59.93 53.51 10.40 8.64 9.84 16.83 13.95 12.59 8.61 8.17 5.93 4.63 3.51 2.69 2.69 0.98 0.92 0.67 0.31 0.15 0.15 0.02 0.02 0.01 0.00 0.00 0.00 0.00
Gross profit 178.90 95.95 139.51 215.20 224.54 185.32 208.26 238.13 204.26 246.99 255.07 190.87 220.93 257.85 357.32 386.37 314.12 213.93 160.62 133.60 78.35 29.51 11.80 -44.64 19.16 45.72 54.69 63.59 50.37 69.16 113.68 61.77 47.84 34.89 21.23 18.13 19.89 30.89 13.06 11.06 -4.20 -0.80 0.50 5.89 -14.36 68.59 46.76 53.70 39.23 39.24 53.73 35.17 39.97 62.89 63.88 56.55 52.63 44.69 35.60 29.66 22.44 22.72 7.19 7.19 6.24 5.51 4.18 1.97 0.51 0.51 1.35 1.34 0.27 0.00 0.00 0.00 -0.14
Total operating expenses + 23.17 17.12 14.10 39.04 -4.74 52.69 -225.68 19.20 151.94 -237.05 212.63 -43.92 -139.66 90.32 -247.31 116.26 503.20 23.65 133.65 208.52 142.72 158.27 230.46 840.06 -371.71 108.25 4.21 5.25 6.05 4.98 78.08 45.45 1.67 38.55 7.99 4.32 3.61 3.74 6.14 4.59 4.34 179.54 4.62 4.26 4.35 4.93 4.70 3.98 54.78 40.67 73.72 -12.60 19.27 29.47 30.08 30.06 23.10 18.48 14.91 -4.06 10.23 1.96 11.14 5.47 3.62 2.92 1.86 1.13 0.97 0.97 0.63 0.63 0.56 3.01 0.31 0.89 0.30 0.00 0.00 0.00 0.00
Operating income 155.72 78.83 125.41 176.17 229.28 132.64 433.94 218.94 52.32 484.04 42.44 234.79 360.59 167.53 604.64 270.10 -189.08 190.29 26.96 -74.92 -64.37 -128.76 -218.65 -884.71 390.88 -62.53 121.10 92.24 -95.31 248.35 35.60 16.32 25.91 -3.66 0.58 30.33 33.24 2.49 -29.47 -92.93 -109.39 -156.20 -307.17 -302.54 -353.48 177.80 103.65 3.16 20.56 37.49 12.11 47.73 20.66 34.00 5.72 75.19 14.83 -0.11 45.97 33.72 -12.33 -2.94 1.72 1.72 2.63 1.36 2.33 0.84 -0.39 -0.47 0.72 0.56 -0.28 -3.01 -0.31 -0.90 -0.30 0.00 0.00 0.00 0.00
Non-operating income (net) -851.64 -164.88 -294.21 -44.39 -43.49 -44.80 -36.72 -37.63 -37.87 -36.43 -37.02 -27.97 -19.71 -22.49 -19.84 -17.84 -16.69 -15.33 -14.41 -15.64 -25.99 -13.37 -14.35 -14.49 -22.76 -45.41 -26.72 -47.84 -11.86 -30.11 -16.62 -112.87 -22.94 -21.76 -16.67 -16.52 -16.30 -16.22 -16.15 -16.05 -17.18 -16.11 -16.15 -14.39 -11.74 -11.25 -10.61 -10.32 -9.87 -9.59 -9.38 -8.09 -6.11 -6.32 -5.21 -2.73 -0.20 -0.16 -0.18 -0.23 0.77 0.18 -0.12 -0.12 -0.09 0.00 0.32 -0.14 -0.04 -0.04 0.16 0.31 0.10 0.14 0.04 0.01 0.01 0.00 0.00 0.00 0.00
Income before tax -695.92 -86.06 -168.80 131.78 185.79 87.84 397.22 181.30 14.45 447.61 5.42 206.83 340.88 145.04 584.80 252.27 -205.77 174.96 12.55 -90.56 -90.36 -142.12 -233.00 -899.20 368.12 -107.94 94.38 44.40 -107.16 218.24 18.98 -96.55 2.97 -25.42 -16.09 13.80 16.94 -13.73 -45.62 -108.98 -126.57 -172.31 -323.32 -316.93 -365.22 166.55 93.04 -7.16 10.69 27.91 2.73 39.64 14.56 27.68 0.51 72.47 14.63 -0.27 45.79 33.49 -11.57 -2.76 1.61 1.61 2.54 1.35 2.65 0.70 -0.43 -0.51 0.87 0.87 -0.19 -2.87 -0.27 -0.88 -0.29 0.00 0.00 0.00 0.00
Income tax expense -173.07 -15.33 -39.73 32.19 46.81 16.14 98.78 42.75 2.85 58.76 -20.69 39.01 0.69 -0.03 1.33 1.01 0.79 0.23 127.99 201.54 148.41 153.89 224.03 835.89 -0.17 123.77 -65.33 -3.84 131.94 -0.06 39.63 133.04 20.27 -1.57 12.66 -16.51 -16.96 -1.40 40.44 99.40 100.85 0.00 -0.08 -66.87 -135.48 62.97 35.05 -2.75 4.10 10.51 1.03 14.63 5.61 8.12 0.21 28.84 5.83 1.11 17.17 13.06 -4.51 -1.01 0.62 0.62 0.98 0.30 1.06 0.28 -0.17 -0.21 -0.31 -0.31 -0.19 -0.28 -0.08 0.63 -0.02
Net income -522.85 -70.73 -129.07 99.59 138.98 71.70 298.45 138.56 11.61 388.85 26.11 167.82 340.19 145.07 583.47 251.26 -206.56 174.73 12.55 -90.56 -90.36 -142.12 -233.00 -899.20 368.29 -107.94 94.38 44.40 -107.16 218.29 18.98 -96.55 2.97 -23.85 -16.09 13.80 16.94 -12.33 -45.62 -108.98 -126.57 -172.31 -323.24 -250.06 -229.74 103.58 57.99 -4.41 6.59 17.40 1.70 25.01 8.95 19.55 0.30 43.63 8.81 -1.38 28.62 20.43 -7.06 -1.75 0.99 0.99 1.56 1.05 1.59 0.42 -0.26 -0.31 0.87 1.18 -0.19 -2.87 -0.27 -0.88 -0.29 0.00 0.00 0.00 0.00
4 days ago