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 874.84 450.71 331.41 270.83 157.17 17.81 48.84 20.65 25.19 26.35 48.26 13.61 17.33 26.29 19.64 63.50 74.59 56.56 71.24 6.21
Cost of revenue 19.08 12.49 4.66 6.59 7.26 1.68 4.10 0.47 1.70 2.70 1.90 0.12 0.10 0.13 68.19 0.09 4.54 46.81 71.95 32.86
Gross profit 855.76 438.23 326.75 264.23 149.91 16.14 44.73 20.18 23.48 23.65 46.36 13.49 17.23 26.16 19.64 63.42 70.05 56.56 71.24 6.21
Total operating expenses + 514.77 440.77 430.46 412.67 327.63 190.89 144.19 114.40 80.90 72.26 85.81 59.26 47.95 58.29 69.23 96.65 83.78 83.73 103.52 53.19
Operating income 340.99 -2.54 -103.71 -148.44 -177.72 -174.76 -99.46 -94.22 -57.41 -48.61 -39.44 -45.77 -30.72 -33.89 -49.59 -33.24 -13.74 -27.16 -32.28 -46.98
Non-operating income (net) -73.60 -84.41 -122.52 -95.95 -4.09 -8.06 -9.44 -7.03 -8.37 -6.54 -3.58 0.58 0.61 -5.19 -7.36 -33,819.95 0.29 2.43 3.23 -26,051.79
Income before tax 267.39 -86.95 -226.23 -244.38 -181.81 -182.81 -108.90 -101.25 -65.78 -55.14 -43.02 -45.19 -30.11 -39.08 -56.95 -33,853.18 -13.45 -24.73 -29.06 -26,098.77
Income tax expense 3.53 1.93 0.31 2.73 2.25 13.75 11.17 2.14 7.86 6.00 5.02 4.82 4.47 4.04 6.48 500.76 -1.61 0.00 0.00 -26,055.15
Net income 263.86 -88.88 -226.54 -247.12 -184.06 -182.81 -108.90 -101.25 -65.78 -55.14 -43.02 -45.19 -30.11 -39.08 -56.95 -32.73 -13.45 -24.73 -29.06 -43.62
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 156.41 406.56 159.40 163.35 145.53 131.53 117.09 109.33 92.76 93.40 86.74 82.49 68.78 79.55 75.83 65.53 49.92 47.16 40.99 49.96 19.06 4.02 6.10 2.87 4.82 39.73 1.78 1.45 5.89 2.73 1.45 12.49 3.98 3.89 8.76 3.10 9.44 8.98 7.76 4.79 4.82 4.60 10.99 25.84 6.83 5.45 3.24 1.47 3.46 10.57 2.39 0.82 3.55 4.10 5.76 4.21 12.22 5.22 5.25 3.74 5.44 16.69 12.00 7.62 26.07 54.90 10.55 4.79 4.36 34.24 8.89 2.66 10.77 28.17 20.46 13.44 9.16 2.09 1.79 1.56 0.77
Cost of revenue 703.14 9.92 2.52 2.80 4.57 6.13 3.23 1.70 1.27 1.64 1.14 0.95 0.94 2.50 3.61 0.25 0.24 0.42 0.62 0.34 5.92 0.08 1.53 27.50 0.07 2.57 0.02 0.03 1.49 0.07 0.02 0.24 0.14 0.13 1.26 0.02 0.29 2.45 0.14 0.03 0.08 0.03 1.35 0.44 0.08 0.04 13.04 0.01 0.07 0.02 7.74 0.00 0.08 0.02 12.19 14.23 17.05 15.95 17.87 17.76 0.00 0.00 13.59 8.19 0.09 4.54 12.18 5.26 4.97 16.06 8.67 6.76 15.33 30.98 32.05 20.78 18.34 12.60 18.08 12.36 9.33
Gross profit -546.73 396.64 156.87 160.56 140.97 125.40 113.86 107.63 91.50 91.76 85.61 81.54 67.84 77.05 72.21 65.29 49.69 46.74 40.38 49.62 13.14 3.94 4.58 2.87 4.75 37.15 1.76 1.42 4.40 2.66 1.44 12.25 3.84 3.76 7.50 3.08 9.14 6.53 7.62 4.76 4.74 4.57 9.64 25.40 6.75 5.40 -9.80 1.46 3.39 10.55 -5.35 0.82 3.48 4.08 -6.43 4.21 12.22 5.22 5.25 3.74 5.44 16.69 12.00 7.62 25.99 50.35 10.55 4.79 4.36 34.24 8.89 2.66 10.77 28.17 20.46 13.44 9.16 2.09 1.79 1.56 0.77
Total operating expenses + 154.87 136.65 127.28 130.77 119.74 129.91 106.17 98.87 105.98 134.43 97.53 102.24 96.26 123.36 89.66 100.01 99.64 98.92 84.96 79.20 64.51 56.34 47.44 41.38 45.73 37.26 36.86 36.34 33.73 27.92 29.93 30.50 26.05 21.62 20.85 18.59 19.83 14.72 16.86 16.89 23.79 21.77 22.80 20.06 21.18 20.56 14.85 13.08 10.77 16.88 9.31 12.96 8.79 13.02 13.78 14.39 17.22 16.27 18.05 17.98 16.93 27.00 22.99 17.95 28.71 35.27 21.25 13.53 13.75 24.44 18.47 16.04 24.78 31.60 32.33 21.03 10.10 12.83 18.25 12.57 9.54
Operating income -701.60 260.39 29.59 29.79 21.23 -4.51 7.69 8.76 -14.49 -42.67 -11.92 -20.70 -28.42 -46.31 -17.45 -34.72 -49.96 -52.18 -44.58 -29.58 -51.38 -52.41 -42.86 -38.51 -40.98 -0.11 -35.10 -34.92 -29.33 -25.26 -28.49 -18.25 -22.21 -17.86 -13.35 -15.52 -10.69 -8.19 -9.24 -12.13 -19.05 -17.19 -13.16 5.34 -14.43 -15.16 -11.61 -11.62 -7.39 -6.33 -6.93 -12.14 -5.32 -10.70 -8.02 -10.18 -5.00 -11.04 -12.81 -14.24 -11.50 -10.31 -10.99 -10.33 -2.73 15.09 -10.70 -8.74 -9.39 9.80 -9.57 -13.38 -14.02 -3.43 -11.86 -7.58 -0.94 -10.74 -16.46 -11.02 -8.77
Non-operating income (net) -19.21 -12.37 -17.46 -23.30 -20.47 -21.48 -21.14 -21.26 -20.53 -20.49 -23.90 -53.88 -24.25 -25.15 -23.55 -23.28 -23.96 36.65 -14.22 -13.62 -12.91 -8.09 -3.25 -0.10 3.38 -2.51 -2.49 -2.71 -1.72 -2.17 -1.10 -0.20 -3.56 -1.68 -1.79 -1.37 -3.53 3.69 -2.29 -4.15 -3.78 -0.94 -1.46 -0.44 -0.73 3.48 2.88 -3.03 -2.75 0.91 -1.08 -0.03 0.81 -0.36 -0.57 -2.10 0.04 -45.91 -1.65 -2.03 -1.34 -33,842.88 0.13 0.14 2.73 -28.54 10.70 8.74 9.39 -34.54 9.57 13.38 14.02 -25.63 11.86 7.58 0.94 -43,607.12 0.86 0.93 8.77
Income before tax -720.81 248.02 12.13 6.49 0.76 -25.99 -13.45 -12.50 -35.01 -63.16 -35.82 -74.59 -52.66 -71.47 -41.00 -58.00 -73.92 -15.53 -58.80 -43.20 -64.28 -60.49 -46.12 -38.61 -37.60 -2.62 -37.59 -37.63 -31.05 -27.43 -29.60 -18.45 -25.78 -19.54 -15.13 -16.89 -14.22 -4.50 -11.53 -16.28 -22.83 -18.14 -14.62 4.90 -15.16 -11.67 -8.73 -14.65 -10.14 -5.43 -8.00 -12.17 -4.51 -11.05 -8.59 -12.28 -4.96 -56.95 -14.46 -16.27 -12.84 -33,853.18 -10.86 -10.19 0.00 -13.45 0.00 0.00 0.00 -24.73 0.00 0.00 0.00 -29.06 0.00 0.00 0.00 -43,617.85 -15.60 -10.08 0.00
Income tax expense 1.00 2.17 -0.77 1.40 0.73 0.80 0.59 0.17 0.37 -1.43 0.33 0.74 0.67 0.08 1.52 0.86 0.28 2.25 13.89 13.30 12.90 5.43 3.07 2.74 2.83 2.90 2.86 2.85 2.55 2.22 2.15 2.00 2.22 2.05 1.96 1.92 1.93 1.96 1.29 1.42 1.42 1.30 1.24 1.31 1.32 1.27 1.18 1.18 1.19 1.19 1.13 1.17 1.08 -28.03 1.68 1.94 1.05 -43.76 1.47 2.03 1.53 -23.65 -0.31 0.00 -0.53 -28.60 -0.46 -0.47 -0.10 -34.80 -0.58 -0.67 -0.92 -26.77 -0.88 -0.62 7.88 -33.57 0.00 0.00 -0.89
Net income -721.81 245.85 12.90 5.09 0.03 -26.80 -14.03 -12.67 -35.38 -61.73 -36.15 -75.33 -53.33 -71.54 -42.52 -58.86 -74.20 -17.78 -58.80 -43.20 -64.28 -60.49 -46.12 -38.61 -37.60 -2.62 -37.59 -37.63 -31.05 -27.43 -29.60 -18.45 -25.78 -19.54 -15.13 -16.89 -14.22 -4.50 -11.53 -16.28 -22.83 -18.14 -14.62 4.90 -15.16 -11.67 -8.73 -14.65 -10.14 -5.43 -8.00 -12.17 -4.51 -11.05 -9.70 -12.28 -6.05 -13.19 -14.46 -16.27 -13.03 -10.20 -10.86 -10.19 -2.60 15.15 -10.63 -8.68 -9.29 10.07 -9.00 -12.71 -13.10 -2.28 -10.98 -6.96 -8.83 -10.05 -15.60 -10.08 -7.88
4 days ago