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
Total revenue 1,475.54 1,453.31 1,419.95 1,391.89 733.04 442.89 1,612.21 828.68 769.32 816.42 770.86 598.78 489.22 380.69 287.99 57.76
Cost of revenue 1,574.27 1,087.19 1,065.68 1,009.61 608.26 493.76 1,099.18 566.03 516.47 534.41 515.02 410.87 355.25 281.77 201.35 45.06
Gross profit -98.73 366.12 354.27 382.28 124.79 -50.87 513.03 262.65 252.84 282.01 255.84 187.91 133.97 98.92 86.63 12.70
Total operating expenses + -173.98 282.10 316.46 367.56 214.58 241.84 283.69 130.99 126.34 130.54 123.52 94.67 72.74 59.57 57.11 14.22 0.26
Operating income 75.25 84.03 37.81 14.72 -89.79 -292.71 229.34 66.97 120.50 139.32 127.64 91.27 57.86 37.11 29.52 -1.52 -0.26
Non-operating income (net) -131.19 -109.64 -111.43 -99.43 -96.52 -103.58 -108.45 -51.85 -20.06 -65.49 -30.05 -14.47 -13.44 -8.74 -13.76 -5.20 0.26
Income before tax -55.94 -25.61 -73.62 -84.70 -186.31 -396.29 120.90 15.13 100.44 73.83 97.59 76.79 44.42 28.37 15.76 -6.72
Income tax expense 6.29 -25.63 0.66 0.28 0.06 -3.70 5.17 1.74 0.18 -0.13 2.59 3.25 1.23 1.87 0.56 -0.08 0.15
Net income -65.81 -4.24 -78.02 -87.17 -184.86 -391.73 115.44 13.39 99.89 73.70 94.67 72.87 42.92 26.08 14.86 -6.64 -0.15
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
Total revenue 345.66 349.02 398.72 407.54 320.27 337.60 404.53 397.11 314.07 334.09 395.80 384.34 305.72 319,606.00 416,693.00 397,524.00 258.07 247.28 238.81 163.31 83.64 74.21 76.98 22.59 269.11 379.41 423.55 442.08 367.17 235.64 205.48 206.50 181.06 179.63 201.79 205.72 182.18 198.94 208.96 212.27 196.25 193.43 216.32 197.68 163.44 155.93 169.68 147.45 125.71 126.77 131.23 126.30 104.91 104.74 104.31 94.17 77.47 84.41 87.80 73.11 42.67 33.91 21.64 2.22 0.98 -1,133,823.00
Cost of revenue 264.88 385.99 294.46 287.76 260.49 273.77 292.29 272.66 248.46 264.20 282.66 275.60 243.21 636.84 692.96 645.13 204.82 196.06 174.26 136.67 101.27 95.60 98.90 68.05 231.22 269.87 279.08 281.99 268.24 176.40 130.87 132.50 126.26 126.95 128.22 133.16 128.15 136.02 129.29 134.73 134.38 133.66 135.99 126.88 118.49 110.13 108.82 99.01 92.90 93.17 91.01 89.52 81.56 93.48 68.05 62.15 58.09 59.53 59.61 49.48 34.66 27.83 15.84 1.39 1.58 197,493.00
Gross profit 80.78 -36.97 104.27 119.77 59.78 63.83 112.24 124.45 65.61 69.88 113.14 108.74 62.51 25.59 34.74 33.30 53.25 51.22 64.56 26.64 -17.63 -21.39 -21.92 -45.45 37.89 109.54 144.47 160.09 98.93 59.24 74.61 74.01 54.80 52.68 73.58 72.56 54.03 62.92 79.68 77.54 61.87 59.76 80.33 70.81 44.94 45.80 60.86 48.44 32.81 33.60 40.23 36.78 23.36 11.26 36.25 32.02 19.38 24.88 28.19 23.64 8.00 6.08 5.80 0.83 0.00 -1,331,316.00
Total operating expenses + 65.04 -42.20 114.48 67.39 67.02 86.46 65.17 63.48 66.99 86.04 139.19 33.94 72.03 22.92 25.15 22.84 130.91 70.50 65.19 0.39 78.51 118.14 75.47 65.24 -17.00 66.77 79.62 63.24 66.49 40.84 35.05 33.13 27.51 31.84 29.68 32.38 32.45 34.28 32.19 32.20 31.86 31.02 32.55 31.05 28.90 26.21 24.60 21.82 22.04 19.15 18.22 17.81 17.55 2.32 20.16 19.38 17.72 17.14 17.01 13.71 7.33 5.67 4.61 2.45 1.58 29,479.00
Operating income 15.74 5.23 -10.21 52.39 -7.24 -22.63 47.06 60.97 -1.38 -16.16 -26.04 74.81 -11.19 -11,776.00 52,217.00 51,944.00 -77.66 -19.28 -0.63 26.26 -96.14 -139.53 -97.38 -110.69 54.89 42.78 60.82 95.81 29.94 -53.25 40.35 48.48 31.39 19.08 40.71 40.18 20.53 28.64 35.34 45.33 30.01 28.54 47.76 35.42 15.92 18.61 35.78 26.39 10.49 12.51 21.74 18.73 4.89 8.95 16.09 12.64 1.67 4.21 7.45 9.93 0.68 0.41 1.19 -1.63 -1.58 -92,385.00
Non-operating income (net) -34.19 -23.57 -19.14 -25.29 -28.11 -28.69 -27.13 -27.72 -26.10 -25.97 -29.62 -28.59 -10.86 11,735.40 -52,189.68 -51,915.20 -22.55 -23.54 -22.90 -24.78 -25.30 -28.83 -27.40 -23.79 -23.57 -23.96 -26.46 -28.71 -29.32 -47.98 -8.72 12.15 -7.30 -7.15 -8.55 4.91 -9.28 -10.37 -69.35 31.10 -16.86 -5.02 -7.58 -5.32 -12.13 -1.21 -3.18 -1.37 -8.71 -0.44 -3.12 -2.15 -7.73 -0.71 -2.23 -0.95 -7.09 4.12 -1.70 -4.82 -4.11 -2.43 -1.50 -2.16 1.58 76,873.00
Income before tax -18.45 -18.34 -29.35 27.10 -35.34 -51.32 19.93 33.25 -27.47 -42.13 -55.66 46.21 -22.05 -40.61 27.32 28.80 -100.22 -42.82 -23.53 1.48 -121.44 -168.35 -124.78 -134.48 31.32 18.82 34.36 67.10 0.62 -101.23 31.64 60.63 24.09 11.93 32.16 45.09 11.25 18.27 -34.01 76.42 13.15 23.52 40.19 30.10 3.78 17.40 32.59 25.01 1.79 12.07 18.62 16.58 -2.84 8.24 13.86 11.69 -5.42 8.33 5.76 5.11 -3.43 -2.02 -0.31 -3.79 0.00 -15,512.00
Income tax expense -0.02 -1.36 3.00 7.81 -3.16 -1.47 -25.21 1.01 0.05 -0.20 0.82 0.03 -13.84 -0.74 1.02 12.15 12.15 0.00 0.01 0.05 0.00 4.83 5.78 -3.57 -10.74 -0.75 4.38 6.58 -5.04 -1.89 1.72 2.34 -0.43 -0.34 1.59 1.42 -2.84 -0.15 1.53 1.98 -3.49 0.52 1.94 3.52 -3.39 1.31 2.15 2.12 -2.33 1.09 1.09 1.65 -2.60 1.03 1.76 1.67 -2.58 0.23 -0.08 0.81 -0.39 -0.10 0.00 0.03 -0.98 -277.00
Net income -19.27 -17.85 -33.07 18.06 -32.95 -50.49 43.66 30.94 -28.35 -42.67 -57.14 44.73 -8.20 -39.87 26.31 28.80 -99.53 -42.39 -23.41 1.53 -120.58 -172.86 -130.31 -130.51 41.95 19.54 29.89 60.37 5.64 -98.91 29.79 58.10 24.41 11.90 30.44 43.51 14.03 18.36 -35.42 74.19 16.58 22.92 38.12 26.49 7.14 15.95 30.17 22.67 4.08 10.92 17.42 14.83 -0.25 7.09 11.92 9.86 -2.79 7.96 5.72 4.21 -3.04 -1.92 -0.31 -3.81 -0.60 -15,235.00
4 days ago