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 4,826.62 5,377.91 4,146.46 2,647.59 1,357.08 1,124.25 2,470.69 3,327.00 2,356.68 915.87 1,891.28 3,182.29 2,716.03 2,723.41 2,565.94 1,462.93 781.95 2,209.13 2,114.19 2,546.59
Cost of revenue 4,596.77 5,091.74 3,542.74 2,330.50 1,931.13 1,472.83 2,777.57 3,318.81 2,500.88 1,317.21 2,097.13 2,834.80 2,323.38 2,194.29 1,543.79 897.80 476.50 1,310.59 1,188.04 1,243.50
Gross profit 229.86 286.17 603.72 317.10 -574.05 -348.58 -306.89 8.19 -144.20 -401.34 -205.85 347.49 392.66 529.13 1,022.15 565.13 305.45 898.54 926.16 1,303.08
Total operating expenses + 255.07 1,175.91 251.77 104.00 103.71 543.67 154.69 116.50 73.89 54.88 87.17 80.15 73.85 65.57 501.55 364.21 64.11 347.04 255.88 263.92
Operating income -25.21 -889.74 351.95 -273.76 -677.75 -892.26 -461.58 -322.18 -292.54 -456.23 -406.97 283.13 322.19 497.36 525.60 200.93 -48.21 541.53 670.28 1,039.16
Non-operating income (net) -77.78 -67.21 -44.85 441.62 -42.03 -38.76 -68.80 -45.23 -35.26 -39.97 -35.48 -28.84 -25.75 -21.69 -14.88 -10.17 -3.34 1.42 0.53 4.67
Income before tax -102.99 -956.95 307.10 167.86 -719.78 -931.02 -530.38 -367.41 -327.80 -496.20 -442.45 254.28 296.44 475.67 510.72 190.75 -51.56 542.95 670.81 1,043.83
Income tax expense -9.94 9.45 61.15 13.20 -62.70 -127.33 -104.68 -45.99 -333.71 -177.56 -147.96 91.62 108.43 176.20 187.94 72.86 -17.60 195.88 232.17 371.27
Net income -93.64 -968.03 246.29 154.66 -654.55 -803.69 -425.70 -321.42 5.91 -318.63 -294.49 162.66 188.01 299.48 322.41 116.94 -38.29 347.07 438.64 673.25
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 1,117.33 1,150.81 1,175.95 1,219.32 1,280.54 1,162.14 1,357.22 1,348.19 1,510.36 1,584.32 1,011.45 758.89 791.80 788.48 727.50 622.24 509.38 466.49 357.89 291.77 240.93 220.80 207.14 250.38 445.93 492.30 598.45 675.77 704.17 795.94 867.48 854.42 809.16 787.33 684.99 579.19 305.18 246.89 206.13 193.91 268.94 338.57 422.25 472.76 657.70 901.22 845.63 757.28 678.17 658.77 730.91 659.32 667.04 652.75 643.63 681.11 745.92 724.65 673.83 600.06 567.40 505.68 378.66 306.99 271.60 148.98 176.16 160.76 296.04 569.76 608.53 526.28 504.55 520.53 524.00 522.56 547.10 638.38 673.66 636.81 597.73
Cost of revenue 849.16 1,092.83 1,119.43 1,193.28 1,193.28 1,114.26 1,386.59 1,238.80 1,352.10 1,397.90 889.09 614.90 640.84 639.12 622.77 568.45 500.15 790.09 426.13 379.27 335.63 323.00 298.58 337.83 513.43 543.53 853.98 676.33 703.74 770.08 915.71 834.14 798.88 779.08 689.80 646.56 386.71 346.62 317.05 305.97 347.57 402.12 609.99 481.31 603.72 779.43 800.31 653.59 601.46 609.21 588.15 571.42 554.59 537.49 397.39 413.35 452.24 438.50 416.30 349.72 339.27 300.62 227.79 193.05 176.34 78.40 117.64 100.64 179.83 331.22 357.04 318.87 303.47 305.24 297.66 289.16 295.97 318.28 327.71 305.25 292.27
Gross profit 268.18 57.98 56.52 28.10 87.26 47.88 -29.37 109.39 158.27 186.41 122.36 143.99 150.96 149.36 104.73 53.79 9.23 -323.60 -68.25 -87.50 -94.70 -102.20 -91.44 -87.45 -67.50 -51.23 -255.53 -0.57 0.44 25.86 -48.23 20.28 10.29 8.25 -4.81 -67.37 -81.54 -99.73 -110.92 -112.07 -78.63 -63.56 -187.73 -8.55 53.98 121.79 45.32 103.68 76.71 49.56 142.75 87.89 112.45 115.26 246.25 267.76 293.69 286.15 257.53 250.34 228.13 205.06 150.88 113.94 95.26 70.59 58.52 60.13 116.21 238.54 251.49 207.42 201.08 215.29 226.34 233.40 251.13 320.11 345.95 331.56 305.47
Total operating expenses + 282.49 62.06 84.58 57.59 70.31 79.21 961.26 64.31 71.27 61.88 112.66 39.40 25.00 32.55 28.39 17.02 28.11 37.21 21.76 21.91 22.82 22.00 23.13 71.63 426.91 31.53 33.98 47.56 23.82 25.52 32.05 28.53 30.40 21.24 23.76 21.67 5.95 13.50 12.49 12.27 16.63 16.58 18.58 19.22 32.80 22.03 18.90 19.55 19.67 18.56 19.58 18.32 17.40 16.16 159.62 145.20 136.82 147.25 126.67 119.50 112.19 109.11 98.37 68.19 87.18 90.09 85.80 87.27 90.51 98.62 86.21 81.00 81.21 83.98 82.24 18.26 71.40 77.36 64.04 62.65 59.87
Operating income -14.32 -4.08 -28.05 -29.49 16.95 -31.34 -990.63 45.09 87.00 124.53 9.70 104.58 125.96 -6.86 76.35 36.76 -18.88 -360.80 -90.01 -109.41 -117.53 -124.20 -114.57 -159.08 -494.41 -82.76 -307.31 -48.13 -23.38 -210.79 -80.28 -9.00 -22.10 -44.95 -38.02 -140.24 -92.64 -113.23 -123.41 -124.33 -95.26 -76.80 -329.52 -24.76 24.10 106.83 30.29 87.23 58.78 32.10 124.55 70.61 94.93 100.21 88.59 150.89 157.66 143.90 132.29 131.86 117.55 94.83 52.51 45.76 7.83 -19.50 -27.29 -27.14 25.71 129.96 165.28 126.42 119.87 131.32 144.10 215.14 179.73 242.75 281.91 268.91 245.60
Non-operating income (net) -13.76 -11.05 -14.99 -18.02 -14.27 -18.13 -17.96 -15.68 -15.30 -31.26 -14.11 -6.20 -6.10 115.25 -12.69 -13.10 -8.97 -11.67 -10.63 -9.87 -9.86 -7.18 -10.54 -10.57 -10.48 -26.59 -18.93 -11.45 -11.84 -11.83 -11.28 -10.09 -12.03 13.60 -9.41 -8.30 -7.85 -8.57 -10.16 -10.56 -10.67 -9.37 -8.92 -8.93 -8.26 -8.03 -6.76 -7.04 -7.01 -6.04 -6.83 -6.31 -6.57 -5.77 -6.43 -5.02 -4.47 -4.35 -3.41 -3.39 -3.73 -3.30 -5.90 0.17 -1.14 -1.19 -1.17 -0.62 -0.36 -0.34 0.52 0.78 0.45 0.32 0.78 -0.27 -0.30 -0.66 0.67 2.28 2.38
Income before tax -28.07 -15.13 -43.04 -47.50 2.68 -49.47 -1,008.59 29.41 71.70 93.27 -4.41 98.38 119.86 108.39 63.65 23.67 -27.85 -372.48 -100.64 -119.28 -127.38 -131.37 -125.10 -169.65 -504.89 -109.35 -326.23 -59.58 -35.22 -222.62 -91.56 -19.10 -34.14 -31.36 -47.42 -148.54 -100.49 -121.80 -133.57 -134.89 -105.93 -86.17 -338.43 -33.70 15.85 98.80 23.53 80.19 51.76 26.07 117.72 64.30 88.36 94.44 82.16 145.88 153.19 139.55 128.88 128.47 113.82 91.53 46.61 45.93 6.69 -20.68 -28.45 -27.77 25.35 129.62 165.80 127.20 120.32 131.64 144.88 214.87 179.43 242.08 282.58 271.20 247.98
Income tax expense -3.60 -5.93 -6.59 1.19 1.39 1.93 -30.26 17.79 20.00 31.33 -4.13 13.77 20.19 8.29 2.20 1.78 0.93 -8.12 -17.64 -15.97 -20.97 -24.85 -12.99 -19.32 -70.17 -23.43 -64.51 -10.13 -6.60 -21.37 -16.52 -8.38 0.28 -226.76 -13.65 -56.35 -36.95 -43.68 -49.43 -49.03 -35.43 -27.51 -112.45 -14.72 6.72 41.22 7.56 25.91 16.94 9.48 43.30 23.53 32.13 35.59 31.35 53.34 55.92 51.95 46.95 46.83 42.20 36.72 17.23 16.40 2.51 -6.84 -9.87 -10.02 9.14 50.13 57.06 45.78 42.92 46.53 46.70 75.32 63.62 85.77 96.59 99.51 89.41
Net income -24.63 -9.09 -36.40 -49.14 1.01 -51.58 -978.76 11.08 51.24 61.95 0.05 84.61 99.68 100.10 61.45 21.89 -28.78 -361.83 -83.00 -103.31 -106.41 -106.53 -112.11 -150.33 -434.72 -85.92 -261.72 -49.45 -28.61 -201.25 -75.04 -10.71 -34.42 195.40 -33.77 -92.18 -63.54 -78.12 -84.14 -85.87 -70.50 -58.66 -225.98 -18.98 9.04 56.99 15.82 53.72 34.47 16.39 73.61 40.38 55.75 58.86 50.34 91.73 96.53 87.60 81.93 81.64 71.25 53.85 29.37 29.53 4.19 -18.17 -18.58 -17.74 16.20 79.49 108.75 81.42 77.41 85.11 98.18 139.55 115.80 156.32 185.99 171.69 159.26
4 days ago