Sign in
Dec-25 Dec-24 Dec-23 Dec-22 Dec-21 Dec-20 Dec-19 Dec-18 Feb-18 Dec-17 Dec-16 Dec-15 Dec-14 Dec-13 Dec-12 Dec-11 Dec-10 Dec-09 Dec-08 Dec-07
Total revenue 831.11 842.08 952.30 1,026.22 896.84 805.70 817.44 728.42 0.00 728.14 639.64 520.85 253.42 205.56 166.16 142.19 60.64 44.52 35.59 6.96
Cost of revenue 1,181.26 454.08 450.47 413.82 335.85 300.22 302.19 268.25 0.00 254.11 229.12 189.86 104.27 89.03 77.92 67.19 30.03 25.79 17.34 4.05
Gross profit -350.16 388.00 501.83 612.41 560.99 505.48 515.25 460.17 0.00 474.03 410.52 330.99 149.15 116.53 88.24 75.00 30.61 18.73 18.25 2.92
Total operating expenses + -302.60 433.88 472.80 452.72 414.96 77.88 71.95 312.03 338.03 321.49 283.61 100.47 90.02 73.52 55.02 20.41 10.91 8.70 1.36
Operating income -47.56 -45.87 29.03 159.69 146.03 427.60 443.30 148.68 136.60 136.60 89.41 47.39 48.68 27.96 14.72 17.31 10.21 7.83 9.55 1.56
Non-operating income (net) -545.02 -333.89 -192.93 -176.20 -117.02 -411.17 -387.45 -36.90 -136.60 -42.04 -45.65 -63.47 -24.99 -26.55 -19.72 -22.90 -12.89 0.54 -0.86 -1.56
Income before tax -592.57 -379.77 -163.90 -16.52 29.01 16.43 55.85 111.78 0.00 94.56 43.76 -16.08 23.69 1.42 -5.01 -5.60 -2.68 8.37 8.70
Income tax expense -0.27 1.64 6.80 7.50 1.90 134.97 118.45 40.31 0.00 118.36 86.89 54.46 26.26 0.45 19.14 -3.36 8.95 8.34 10.41 2.26
Net income -551.69 -343.34 -173.89 -34.97 10.11 2.04 44.03 99.37 32.46 69.23 28.62 -19.94 23.01 -2.27 -4.99 -3.04 -2.80 -0.62 -1.71 -2.26
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
Total revenue 181.85 256.03 186.62 190.00 198.46 209.67 200.39 218.00 214.02 221.74 231.44 244.45 251.52 269.93 260.35 251.43 244.51 240.63 228.20 215.60 213.75 203.84 196.18 198.61 205.99 215.92 207.56 196.66 197.39 198.43 180.70 175.17 174.12 189.33 190.02 180.50 168.29 167.20 164.58 154.32 153.54 154.65 151.56 151.82 62.82 67.54 68.16 62.13 55.60 57.42 53.35 47.39 47.38 45.24 40.57 39.09 38.23 37.06 36.92 33.41 34.80 21.09 17.51 11.09 10.98 9.48 11.56 10.83 9.89 10.89
Cost of revenue 262.98 102.47 103.96 108.05 113.26 115.93 114.84 113.26 110.06 115.74 112.18 108.92 112.48 117.94 106.01 190.00 93.72 88.09 90.21 82.64 78.02 77.60 75.29 72.72 74.61 80.96 147.58 70.44 72.05 74.77 67.97 62.48 63.02 66.14 70.29 62.47 55.21 59.23 60.79 55.45 53.66 57.14 57.82 51.76 23.14 26.56 31.37 24.41 22.04 25.26 22.90 20.51 19.68 21.75 19.60 19.35 16.13 17.52 18.91 15.30 15.45 9.18 8.78 6.36 5.73 4.85 6.63 6.10 4.66 5.30
Gross profit -81.12 153.56 82.66 81.95 85.20 93.74 85.55 104.74 103.97 106.00 119.27 135.54 139.03 151.99 154.34 61.44 150.79 152.54 137.99 132.96 135.74 126.25 120.89 125.89 131.38 134.96 59.99 126.22 125.34 123.66 112.73 112.69 111.10 123.19 119.73 118.03 113.08 107.97 103.79 98.87 99.88 97.51 93.74 100.06 39.68 40.98 36.79 37.72 33.56 32.16 30.45 26.88 27.70 23.50 20.97 19.75 22.11 19.54 18.01 18.10 19.35 11.91 8.72 4.73 5.25 4.63 4.92 4.73 5.23 5.59
Total operating expenses + -66.19 106.03 107.79 122.53 111.57 108.59 106.22 107.50 111.56 19.78 116.09 18.94 18.72 113.84 112.87 151.12 112.71 17.50 18.29 133.40 18.45 126.25 17.43 126.05 18.62 135.17 87.44 126.22 125.47 82.50 76.50 76.91 76.12 79.36 84.17 89.92 84.58 81.12 80.37 79.12 80.87 83.71 89.57 83.97 26.36 29.34 24.16 24.52 22.34 21.75 24.79 20.68 22.37 21.28 16.77 17.34 16.65 19.54 18.01 18.10 19.35 11.91 6.70 4.73 5.25 4.63 2.73 2.69 5.23 5.59
Operating income -14.94 47.52 -25.14 -40.58 -26.37 -14.85 -20.66 -2.76 -7.60 86.22 101.00 116.60 120.31 38.15 45.67 37.81 38.09 135.04 119.70 32.11 117.29 24.96 103.46 34.64 112.76 43.12 42.37 38.27 38.87 41.41 36.39 35.78 35.10 43.83 36.16 28.11 28.50 26.85 23.74 19.81 19.01 13.80 4.17 16.09 13.33 11.64 12.62 13.20 11.22 10.41 5.17 7.31 5.13 2.22 4.53 2.41 5.46 3.92 4.13 4.42 4.84 3.87 2.03 1.77 2.54 1.67 2.19 2.05 2.17 2.67
Non-operating income (net) -35.62 -328.64 -118.93 -46.73 -53.72 -159.68 -84.17 -44.29 -45.76 -168.79 -137.17 -141.77 -140.43 -43.81 -53.77 -35.03 -45.70 -118.29 -125.88 -25.08 -105.88 -28.12 -104.82 -27.62 -98.81 -26.16 20.59 -25.45 -75.76 -22.16 -16.12 -16.09 17.47 5.11 -21.65 -21.15 -4.35 1.69 -18.52 -15.78 -13.04 -16.55 -5.99 -52.18 11.25 -10.76 -1.17 -6.45 -6.62 -7.10 -7.77 -6.19 -5.55 -5.19 -4.70 -4.92 -4.99 -6.16 -4.93 -6.52 -4.55 -4.40 -2.00 -1.52 0.25 0.19 -2.10 0.06 -0.07 -0.84
Income before tax -50.56 -281.12 -144.06 -87.31 -80.08 -174.53 -104.83 -47.05 -53.36 -82.57 -36.18 -25.17 -20.12 -5.66 -8.10 2.78 -7.62 16.75 -6.18 7.03 11.41 -3.17 -1.36 7.01 13.95 16.96 62.96 12.82 -36.90 19.26 20.27 19.69 52.56 48.94 14.51 6.95 24.15 28.53 5.22 4.04 5.98 -2.75 -1.83 -36.08 24.57 0.89 11.45 6.75 4.60 3.31 -2.60 1.12 -0.42 -2.97 -0.17 -2.51 0.47 -2.24 -0.80 -2.10 0.30 -0.53 0.03 0.26 2.79 1.87 0.10 2.11 2.10 1.83
Income tax expense 0.35 -0.95 0.02 0.45 0.19 -1.05 2.18 0.51 -1.15 6.08 -0.43 6.30 -5.30 48.09 -1.31 -0.76 30.84 27.18 34.84 35.07 37.32 -9.96 37.35 32.77 30.10 -8.65 29.77 30.44 26.28 26.33 23.99 22.88 -22.08 40.36 26.90 25.25 30.74 -6.87 23.13 23.97 19.17 -4.67 15.73 15.97 7.04 -0.32 6.90 6.43 6.55 -4.31 7.37 0.03 -0.06 -4.87 4.45 7.91 8.10 -0.92 6.80 0.21 0.21 0.53 2.21 3.10 2.12 1.84 3.02 2.11 2.08 3.71
Net income -48.04 -276.45 -133.15 -80.19 -71.91 -166.15 -95.27 -42.85 -48.03 -92.79 -33.07 -30.67 -14.67 -6.48 -11.79 -1.94 -14.06 10.76 -8.87 2.32 5.41 -7.60 -5.17 3.85 10.96 13.11 59.18 9.99 -38.93 16.21 17.64 16.47 49.06 32.87 11.48 3.97 20.91 26.11 2.20 1.64 4.03 -1.93 -3.10 -21.97 22.48 0.97 10.88 6.63 4.53 3.19 -2.39 -3.14 0.31 -2.95 -0.27 -2.23 0.47 -3.15 -0.80 -0.20 -2.51 -1.18 -0.17 -2.56 0.67 -0.17 0.10 -0.07 0.10 -1.04
4 days ago