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 2,198.24 1,901.98 1,243.34 933.01 701.89 540.10 380.83 301.03 154.58 5.42 1.25 9.76 14.22 37.33 46.99 29.42 17.59 21.26 10.99 0.12
Cost of revenue 881.50 319.10 150.34 139.99 97.05 63.38 56.59 34.19 7.35 0.13 146.19 94.10 90.28 51.93 35.93 27.46 31.71 35.95 42.08 31.01
Gross profit 1,316.73 1,582.88 1,092.99 793.02 604.84 476.72 324.25 266.84 147.23 5.29 1.25 -84.35 -76.07 -14.60 11.06 1.96 17.59 21.26 10.99 0.12
Total operating expenses + 1,974.51 1,364.80 1,360.82 1,329.23 1,064.55 1,040.88 1,029.81 610.47 290.44 272.02 221.44 143.55 104.50 67.03 82.92 50.35 33.09 38.80 44.09 33.10
Operating income -657.77 218.08 -267.82 -536.20 -459.71 -564.16 -705.56 -343.63 -171.64 -266.73 -220.18 -133.79 -90.28 -29.70 -35.93 -20.93 -15.51 -27.46 -33.11 -32.98
Non-operating income (net) -44.45 42.69 -252.27 -153.76 40.76 11.10 -8.32 -18.98 123.01 -0.54 0.15 -2.00 -21.70 -91.58 33.61 -3.02 -9.20 3.50 4.96 1.91
Income before tax -702.23 260.77 -520.10 -689.96 -418.95 -553.07 -713.88 -362.61 -48.63 -267.27 -220.03 -135.79 -111.99 -121.29 -2.32 -23.95 -24.71 -23.95 -28.15 -31.07
Income tax expense 11.19 25.54 15.88 13.53 -0.17 1.06 1.20 -0.69 2.06 -7.62 -5.25 -1.69 20.42 91.58 -34.91 11.24 9.65 6.41 -5.94
Net income -713.41 235.24 -535.98 -703.49 -418.78 -554.13 -715.08 -361.92 -50.69 -267.27 -220.03 -135.79 -111.99 -121.29 -2.32 -32.18 -25.16 -23.95 -27.17 -31.07
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 730.80 442.93 399.36 611.09 744.86 658.41 467.17 362.93 413.46 396.78 331.82 261.24 253.50 258.43 230.27 233.49 210.83 201.46 189.41 164.09 146.93 145.14 143.92 137.36 113.67 100.11 99.04 94.67 87.01 84.42 78.49 73.53 64.60 57.28 45.95 35.01 16.34 5.42 0.00 0.00 0.00 1.25 0.00 0.00 0.00 0.03 1.06 2.58 6.09 2.63 4.17 2.95 4.47 7.34 7.57 11.21 11.21 13.59 7.52 11.59 14.30 15.52 8.70 4.00 1.21 5.14 6.35 2.95 3.15 5.48 5.17 4.98 5.62 5.19 2.91 2.35 0.54 0.02 0.01 0.02 0.07
Cost of revenue 119.36 398.71 150.78 152.56 137.56 132.30 91.69 44.55 50.56 44.18 37.03 34.12 35.02 30.80 39.95 37.80 31.44 31.74 23.44 19.52 22.35 22.40 15.02 13.34 12.62 15.57 13.04 15.92 12.06 13.14 8.74 6.74 5.58 3.55 3.08 0.53 0.25 0.13 33.58 43.84 38.32 41.18 36.67 29.18 61.86 30.70 33.68 30.27 25.12 24.16 24.93 17.09 13.46 12.73 6.91 5.56 6.87 20.90 11.27 21.46 5.53 27.46 3.80 7.67 7.74 8.80 2.92 7.65 6.35 6.57 10.76 9.51 9.11 10.35 10.89 10.70 10.14 8.26 6.76 6.93 9.06
Gross profit 611.44 44.23 248.58 458.53 607.29 526.11 375.48 318.39 362.91 352.61 294.79 227.11 218.48 227.63 190.32 195.69 179.39 169.72 165.96 144.57 124.59 122.73 128.91 124.02 101.05 84.55 86.00 78.75 74.95 71.28 69.75 66.79 59.02 53.73 42.88 34.48 16.09 5.29 -33.58 -43.84 -38.32 -39.93 -36.67 -29.18 -61.86 -30.68 -32.62 -27.69 -19.03 -21.54 -20.77 -14.14 -8.99 -5.40 0.67 5.65 4.34 13.59 -3.75 11.59 8.77 -11.94 4.91 -3.67 -6.53 5.14 3.43 2.95 3.15 5.48 5.17 4.98 5.62 5.19 2.91 2.35 0.54 0.02 0.01 0.02 0.07
Total operating expenses + 253.01 455.81 351.97 342.96 907.68 364.43 353.29 319.09 328.00 327.98 315.63 360.63 356.57 334.46 321.67 406.82 266.27 275.53 200.42 312.15 276.45 293.45 265.98 262.38 219.08 314.77 209.59 180.88 151.34 210.64 139.84 172.44 89.76 76.88 63.20 94.98 55.34 93.69 56.53 62.10 59.70 65.71 51.76 42.11 61.86 44.75 34.73 32.85 31.21 35.48 29.10 20.04 19.89 17.70 14.48 16.76 18.09 22.59 18.80 21.71 19.83 17.26 12.50 11.66 8.94 9.10 9.27 8.01 6.72 8.37 11.11 9.86 9.46 10.85 11.42 11.19 10.62 8.79 7.29 7.44 9.58
Operating income 358.43 -411.58 -103.39 115.58 -300.39 161.68 22.20 -0.70 34.91 24.63 -20.84 -133.52 -138.09 -106.83 -131.36 -211.13 -86.88 -105.81 -34.46 -167.57 -151.87 -170.72 -137.07 -138.35 -118.03 -230.22 -123.59 -275.37 -76.39 -139.36 -70.10 -103.43 -30.74 -23.15 -45.91 -63.34 -39.25 -88.40 -56.53 -62.10 -59.70 -64.45 -51.76 -42.11 -61.86 -44.72 -33.68 -30.27 -25.12 -32.85 -24.93 -17.09 -15.42 -10.37 -6.91 -5.56 -6.87 -9.00 -11.27 -10.13 -5.53 -1.74 -3.80 -7.67 -7.74 -3.95 -2.92 -5.07 -3.57 -2.89 -5.94 -4.88 -13.75 -5.67 -8.51 -8.84 -10.09 -8.77 -7.27 -7.42 -9.52
Non-operating income (net) -15.26 133.29 -90.66 38.06 -83.13 10.06 11.81 14.28 6.54 15.75 -12.33 118.93 -374.62 5.53 -125.06 -16.96 -17.27 -16.08 -13.45 85.82 -15.53 -17.77 -59.34 -12.45 100.65 -4.77 -2.51 -0.86 -0.17 -2.31 -6.97 -5.22 -4.49 -2.69 0.18 0.18 125.34 -0.06 -0.21 -0.20 -0.07 -0.23 -0.18 0.26 0.30 0.31 4.45 -3.60 -3.15 24.03 -17.10 -1.96 -26.67 -110.92 -42.65 13.60 -10.83 6.68 7.05 11.25 7.36 -22.21 -3.58 -9.04 7.15 7.48 -5.17 -14.60 2.64 -21.06 -0.11 3.13 -1.27 1.41 1.48 1.06 1.86 -19.92 0.37 0.52 0.46
Income before tax 343.17 -278.30 -194.05 153.64 -383.52 171.74 34.01 13.58 41.45 40.37 -33.17 -14.59 -512.71 -101.31 -256.42 -228.09 -104.15 -121.89 -47.91 -81.76 -167.39 -188.49 -196.40 -150.80 -17.38 -234.99 -126.10 -276.23 -76.56 -141.67 -77.07 -108.65 -35.22 -25.84 -45.72 -63.16 86.09 -88.45 -56.74 -62.30 -59.77 -64.68 -51.94 -41.85 -61.56 -44.42 -29.23 -33.87 -28.27 -8.82 -42.03 -19.05 -42.08 -121.29 -49.55 8.04 -17.70 -2.32 -4.22 1.13 1.83 -23.95 -7.38 -16.71 -0.58 3.53 -8.09 -19.67 -0.93 -23.95 -6.05 -1.75 -15.01 -4.26 -7.03 -7.78 -8.22 -28.69 -6.90 -6.90 -9.06
Income tax expense 12.22 4.55 -14.10 -43.25 63.99 12.69 0.40 7.12 5.33 -5.28 7.76 9.36 4.05 7.94 1.32 3.39 0.88 0.09 0.24 -0.35 -0.14 0.83 0.10 0.02 0.12 0.71 0.23 0.17 0.08 -0.78 -0.67 0.62 0.14 -1.84 2.01 -0.11 2.00 -1.66 -1.07 -1.48 0.00 -1.36 0.00 0.00 -1.28 -1.16 -4.45 3.60 3.15 -24.31 17.10 1.96 26.67 -59.22 42.27 -13.60 10.83 -0.91 -7.52 -11.66 -7.60 -24.53 3.50 8.99 -7.15 1.72 4.81 14.60 -2.64 -22.81 0.11 -3.13 11.18 -1.54 -1.48 0.76 1.50 -22.74 -0.49 0.00 0.00
Net income 330.96 -282.85 -179.95 196.89 -447.51 159.05 33.61 6.46 36.12 45.66 -40.94 -23.94 -516.76 -109.24 -257.74 -231.48 -105.03 -121.98 -48.14 -81.41 -167.25 -189.32 -196.50 -150.82 -17.49 -235.70 -126.33 -276.40 -76.64 -140.90 -76.39 -109.27 -35.36 -24.00 -47.73 -63.05 84.09 -88.45 -56.74 -62.30 -59.77 -64.68 -51.94 -41.85 -61.56 -44.42 -29.23 -33.87 -28.27 -8.82 -42.03 -19.05 -42.08 -62.07 -49.55 8.04 -17.70 -1.41 -4.02 1.28 1.83 -7.64 -7.29 -16.66 -0.58 3.53 -8.09 -19.67 -0.93 -1.14 -6.05 -1.75 -15.01 -4.13 -7.03 -8.54 -9.72 -8.33 -6.78 -6.90 -9.06
4 days ago