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 497.89 805.01 515.07 378.86 391.23 330.10 306.21 282.21 259.30 214.17 205.33 93.38 3.95 0.03
Cost of revenue 433.58 142.50 150.61 32.88 32.75 32.37 62.93 28.73 28.86 19.04 18.18 7.95 0.04 0.00
Gross profit 64.30 662.51 364.46 345.98 358.48 297.73 243.29 253.48 230.44 195.14 187.15 85.44 3.91 0.03
Total operating expenses + -104.02 456.03 379.84 245.44 246.57 198.49 128.39 160.90 142.37 125.06 133.41 45.50 2.22 0.21
Operating income 168.32 206.48 -15.38 100.54 111.91 99.24 114.90 68.02 86.05 60.28 33.21 -42.13 -6.06 -0.40
Non-operating income (net) -282.26 -333.61 -182.05 -77.49 -88.40 -83.50 -64.09 -54.69 -59.32 -8.28 -29.34 -12.90 -0.93 -0.01
Income before tax -113.95 -127.13 -197.44 23.06 23.52 15.75 50.81 13.33 26.73 52.00 3.87 -55.03 -6.99 -0.41
Income tax expense 21.80 4.45 14.48 11.03 12.15 4.97 4.33 2.43 3.14 4.42 5.89 -1.43 0.97 0.01
Net income -225.46 -131.57 -211.91 12.02 11.37 10.78 46.48 10.90 23.57 47.14 -2.07 -53.59 -6.99 -0.41
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
Total revenue 109.29 116.95 121.01 124.91 132.42 199.12 196.56 145.46 147.88 206.73 118.17 95.84 94.33 93.95 92.60 95.18 97.13 106.52 95.76 99.56 89.39 87.04 82.71 81.11 79.24 76.69 77.94 76.12 75.47 71.23 71.92 70.97 68.09 66.60 64.87 64.99 62.84 52.77 53.25 53.20 54.95 56.04 50.25 49.07 49.97 46.31 25.90 13.63 7.55 2.47 1.23 0.20 0.05 0.03 0.09 0.06
Cost of revenue 12.93 101.44 12.67 12.02 13.95 35.62 33.52 15.93 17.80 37.04 13.62 9.03 8.15 9.85 7.77 7.80 7.46 10.96 6.75 7.47 7.57 9.64 7.53 7.84 7.38 5.70 8.21 7.05 7.36 7.75 5.30 8.21 7.47 6.85 7.20 7.57 7.24 5.65 4.20 3.54 5.65 7.39 3.36 3.38 4.06 5.50 1.43 0.79 0.23 0.03 0.01 1.26 0.02 0.23
Gross profit 96.36 15.51 108.34 112.89 118.46 163.50 163.05 129.53 130.08 169.69 104.55 86.81 86.19 84.09 84.83 87.38 89.67 95.55 89.01 92.10 81.82 77.41 75.19 73.27 71.87 70.98 69.74 69.07 68.11 63.48 66.62 62.76 60.62 59.75 57.67 57.42 55.60 47.13 49.05 49.65 49.31 48.65 46.90 45.69 45.91 40.81 24.47 12.84 7.31 2.45 1.22 -1.06 0.05 -0.20 0.09 0.06
Total operating expenses + 65.42 -26.58 122.53 70.59 146.34 99.66 145.10 67.60 73.02 124.37 200.10 82.32 55.81 60.21 55.83 72.58 56.82 69.16 58.24 63.13 56.05 52.28 49.18 48.97 48.06 35.88 45.59 43.99 44.66 41.46 42.42 39.48 37.55 36.36 38.35 33.03 34.63 31.67 31.35 30.72 31.32 30.47 31.78 47.05 24.11 14.70 16.09 9.31 5.39 1.33 0.72 0.14 0.03 0.05 0.09 0.06 0.00
Operating income 30.94 42.09 -14.18 42.30 -27.87 63.84 17.95 61.93 57.06 45.32 -95.56 4.49 30.37 23.88 29.01 14.80 32.85 26.40 30.78 28.97 25.78 25.13 26.00 24.31 23.81 35.11 24.56 31.15 24.08 8.42 21.37 20.88 21.82 23.84 18.49 23.45 20.28 8.04 15.22 18.91 18.12 21.49 11.49 -21.79 19.08 26.10 -20.74 -4.72 -14.60 -2.05 -2.76 -1.26 0.01 -0.25 -0.09 -0.06 0.00
Non-operating income (net) -37.66 24.20 -45.31 -71.16 -64.01 -69.40 -82.24 -83.92 -62.07 -88.44 -37.83 -27.24 -28.56 -34.15 -11.12 -13.01 -19.21 -22.98 -21.46 -24.45 -19.51 -31.16 -21.00 -18.08 -13.25 -20.53 -13.68 -15.05 -14.84 -13.07 -18.21 -11.94 -15.94 -14.43 -15.24 -17.74 -11.92 11.02 -5.76 -2.54 -11.01 -6.80 -5.29 -22.72 8.42 -32.74 -3.82 -2.76 -1.75 -0.56 -0.33 -0.03 -0.01 -0.01 0.00 0.00 0.00
Income before tax -6.72 66.29 -59.49 -28.86 -91.89 -5.56 -64.29 -21.99 -5.01 -43.12 -133.38 -22.75 1.82 -10.27 17.89 1.80 13.64 3.42 9.32 4.52 6.26 -6.04 5.00 6.22 10.56 14.58 10.88 16.11 9.24 -4.66 3.16 8.94 5.88 9.41 3.25 5.71 8.36 19.07 9.46 16.36 7.11 14.69 6.19 -44.50 27.50 -6.64 -24.56 -7.48 -16.35 -2.60 -3.09 -1.29 0.00 -0.26 -0.09 -0.06 0.00
Income tax expense 1.64 12.43 3.09 3.00 3.28 0.96 1.35 -0.25 2.36 5.46 2.80 3.51 2.71 2.37 3.05 2.52 3.10 6.21 1.93 1.93 2.08 2.46 0.86 0.69 0.96 1.65 0.94 0.78 0.96 -0.37 0.53 1.20 1.07 0.96 0.76 0.51 0.91 2.99 0.45 0.43 0.55 2.24 0.70 1.30 1.64 -1.43 4.23 2.73 1.70 0.56 0.35 0.05 -0.03 0.01 -0.09
Net income -5.08 48.18 -60.12 -24.14 -189.38 -6.52 -65.64 -35.66 -23.75 -48.58 -136.18 -26.26 -0.89 -12.64 14.84 -0.72 10.54 -2.80 7.39 2.59 4.18 -8.50 4.14 5.53 9.60 12.93 9.94 12.45 8.28 -4.29 2.63 7.74 4.81 8.45 1.92 5.02 7.24 15.75 8.75 15.57 6.29 12.12 5.18 -45.66 25.86 -5.21 -24.56 -7.48 -16.35 -2.60 -3.09 -1.29 0.00 -0.26 -0.09 -0.06 0.00
4 days ago