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
Total revenue 54.03 36.50 26.82 14.24 0.04 203.20 117.91 94.39 43.01 69.89 59.12 65.36 25.55 25.11 21.84
Cost of revenue 11.52 4.17 9.50 1.70 18.78 18.77 1.32 1.40 292.68 220.16 141.83 118.12 62.99 41.04 37.67
Gross profit 42.51 32.33 17.32 12.54 -18.78 -18.77 116.60 92.99 43.01 69.89 59.12 65.36 25.55 -15.93 21.84
Total operating expenses + 514.64 458.07 408.81 401.58 359.64 317.14 542.93 455.47 363.81 270.88 177.82 119.49 64.43 48.10 38.47
Operating income -472.13 -425.74 -391.49 -389.05 -378.42 -335.92 -426.33 -362.48 -320.79 -200.99 -118.70 -54.13 -38.88 -23.00 -16.63
Non-operating income (net) 58.34 1,143.71 39.40 157.25 21.91 6.61 14.86 16.45 6.12 2.51 0.97 0.20 0.06 0.07 0.13
Income before tax -413.80 717.97 -352.09 -231.80 -356.51 -329.31 -411.47 -346.03 -314.67 -198.47 -117.73 -53.93 -38.83 -22.93 -16.50
Income tax expense -1.02 44.24 6.46 -157.25 -1,977.94 7.85 -14.86 32.90 -6.43 -5.71 -0.43 -0.43 0.58 -2.82 7.21
Net income -412.78 673.73 -352.09 -231.80 1,604.72 -327.37 -411.47 -346.03 -314.67 -198.47 -117.73 -53.50 -39.41 -20.10 -23.71
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
Total revenue 20.75 19.97 12.88 12.46 8.73 10.73 8.96 8.62 8.19 7.10 7.40 6.71 5.61 4.31 3.52 5.58 0.83 0.00 0.00 37.35 41.41 44.05 34.71 37.35 87.10 35.44 26.02 26.22 30.23 30.01 15.20 40.41 8.76 9.80 11.36 11.35 10.51 22.65 8.99 6.98 31.28 6.22 5.48 13.22 34.20 14.64 33.90 8.41 8.41 6.74 6.27 6.27 6.27 6.28 6.27 6.29 6.27 21.84
Cost of revenue 2.68 3.15 3.05 2.96 2.36 1.26 0.78 3.09 1.98 1.99 0.63 5.57 4.95 4.79 5.01 5.21 5.25 4.61 4.58 4.69 4.90 0.96 0.64 0.68 0.53 0.29 0.39 0.30 0.33 0.70 0.70 86.73 78.22 77.22 72.92 79.82 62.73 64.68 60.64 50.80 44.04 36.93 36.03 36.42 32.44 34.86 25.53 22.58 17.41 15.28 14.80 12.96 11.46 11.23 9.80 12.14 11.27 37.67
Gross profit 18.06 16.82 9.83 9.49 6.36 9.47 8.18 5.53 6.21 5.11 6.77 1.14 0.66 -0.48 -1.50 0.37 -4.42 -4.61 -4.58 -4.69 -4.90 43.09 34.07 36.67 86.57 35.15 25.63 25.92 29.89 29.31 14.50 -46.32 -69.46 -67.42 -61.56 -68.47 -52.22 -42.03 -51.66 -43.83 -12.76 -30.72 -30.55 -23.20 1.76 -20.23 8.37 -14.17 -9.00 -8.54 -8.54 -6.69 -5.19 -4.94 -3.53 6.29 6.27 0.00
Total operating expenses + 128.09 138.40 126.70 136.55 112.99 134.51 110.99 111.34 98.29 111.39 107.66 94.84 91.27 98.69 89.60 98.01 96.72 100.22 86.57 86.53 86.32 135.52 124.40 126.87 129.76 141.08 134.69 139.78 127.38 125.67 113.67 113.36 102.77 99.93 90.38 95.95 77.56 80.06 72.50 63.45 54.88 47.12 45.96 45.35 39.40 41.36 30.69 26.74 20.70 18.99 17.34 14.79 13.31 12.78 11.38 12.41 11.53 0.00
Operating income -110.03 -121.58 -116.87 -127.06 -106.63 -125.04 -102.81 -105.82 -92.07 -106.28 -100.90 -93.70 -90.61 -99.17 -91.09 -97.64 -101.15 -104.83 -91.15 -91.22 -91.22 -92.43 -90.33 -90.20 -43.19 -105.93 -109.06 -113.86 -97.48 -96.36 -99.16 -72.95 -94.01 -90.13 -79.02 -84.60 -67.05 -57.41 -63.51 -56.47 -23.59 -40.90 -40.48 -32.13 -5.20 -26.73 3.21 -18.33 -12.28 -12.24 -11.07 -8.53 -7.05 -6.50 -5.11 -6.12 -5.26 0.00
Non-operating income (net) 10.91 12.52 13.44 15.04 17.34 19.64 1,103.85 9.70 10.52 10.34 9.57 9.89 9.60 135.70 9.34 5.83 6.37 6.24 6.89 8.43 0.34 -5.22 12.27 10.47 -40.90 3.58 2.89 3.99 4.41 4.56 4.50 4.20 3.19 1.85 1.88 1.52 0.88 0.92 0.68 0.52 0.40 0.28 0.22 0.24 0.24 0.09 0.05 0.03 0.04 0.03 0.01 0.01 0.01 0.01 0.01 0.02 0.03 0.00
Income before tax -99.11 -109.06 -103.43 -112.02 -89.29 -105.40 1,001.04 -96.12 -81.55 -95.94 -91.32 -83.81 -81.02 36.53 -81.75 -91.81 -94.77 -98.58 -84.26 -82.79 -90.88 -97.66 -78.06 -79.73 -84.09 -102.35 -106.17 -109.87 -93.08 -91.79 -94.66 -68.75 -90.83 -88.29 -77.14 -83.08 -66.17 -56.49 -62.83 -55.95 -23.20 -40.62 -40.26 -31.90 -4.96 -26.64 3.26 -18.30 -12.25 -12.21 -11.06 -8.52 -7.04 -6.49 -5.10 -6.10 -5.24 0.00
Income tax expense -1.02 -8.88 53.12 1.30 1.36 -10.00 -10.06 -9.60 -135.70 -9.34 -4.50 -6.37 0.33 2.26 1.52 -12.87 -1.89 1.12 1.77 -1.96 -1.91 0.00 0.00 -1.73 -1.65 0.00 0.00 0.00 -1.72 0.00 -1.30 -1.25 -1.15 -1.05 -0.78 -0.37 0.02 -0.45 0.00 -0.33 0.17 0.12 0.10 0.19 -1.18 -0.45 -0.59 -0.61 7.21
Net income -99.11 -108.04 -103.43 -112.02 -89.29 -96.52 947.92 -96.12 -81.55 -95.94 -91.32 -83.81 -81.02 36.53 -81.75 -91.81 -94.77 -94.63 -88.15 -83.42 -118.23 -97.66 -98.98 -90.48 -40.26 -102.35 -106.17 -109.87 -93.08 -91.79 -94.66 -68.75 -90.83 -88.29 -77.14 -83.08 -66.17 -56.49 -62.83 -55.95 -23.20 -40.62 -40.26 -31.90 -4.96 -26.66 3.70 -18.30 -12.25 -12.38 -11.18 -8.62 -7.23 -5.31 -4.65 -5.51 -4.63 0.00
4 days ago