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 96.21 82.25 75.86 76.24 119.16 48.09 27.37 19.74 11.02 8.23 6.45 6.19 8.95 5.66 2.76 2.08 1.58 1.32 0.97 0.60
Cost of revenue 34.10 28.58 96.52 29.33 90.31 20.65 8.86 6.22 4.28 3.45 2.63 3.16 5.19 3.37 1.36 1.23 1.01 0.77 0.46 0.30
Gross profit 62.12 53.67 46.75 46.91 28.85 27.44 18.51 13.53 6.75 4.78 3.81 3.04 3.76 2.29 1.40 0.86 0.57 0.55 0.51 0.31
Total operating expenses + 74.25 60.80 117.58 52.83 73.34 30.77 18.17 9.86 7.80 9.63 8.83 6.17 4.05 3.23 2.61 2.25 2.86 3.02 3.22 1.80
Operating income -12.13 -7.13 -23.44 -5.92 -35.16 -3.33 -0.78 3.66 -1.06 -4.85 -5.02 -3.14 -0.29 -0.94 -1.21 -1.39 -2.29 -2.46 -2.71 -1.49
Non-operating income (net) 0.05 -4.30 4.97 1.08 6.13 2.05 10.30 -0.40 -1.46 -3.19 0.02 -0.17 -0.80 -0.72 -0.75 0.00 -0.48 -0.03 -0.14 0.36
Income before tax -12.08 -11.43 -18.47 -4.85 -29.03 -1.28 9.52 3.27 -2.52 -8.04 -5.00 -3.30 -1.08 -1.66 -1.96 -1.40 -2.77 -2.50 -2.85 -1.13
Income tax expense 0.05 -0.04 0.02 -5.24 -20.12 -3.26 -1.54 0.40 1.46 1.62 -0.82 -0.09 0.80 0.00 0.08 0.00 -0.01 0.06 0.34 -0.82
Net income -12.13 -20.18 -66.43 -139.81 -8.91 2.67 -1.66 3.27 -2.52 -6.88 -4.21 -3.22 -1.08 -1.66 -1.96 -1.98 -2.77 -2.78 -2.85 -1.13
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 27.50 18.79 28.07 25.42 23.94 -3.42 30.57 19.72 18.43 17.39 23.57 39.51 37.70 44.26 40.75 40.53 36.22 37.30 33.80 31.20 16.85 14.73 11.28 9.92 12.16 8.30 6.60 6.70 5.77 5.46 5.29 5.18 3.81 3.13 2.96 2.56 2.37 2.25 2.14 1.99 1.85 1.82 1.63 1.50 1.50 1.67 1.24 1.21 2.07 2.29 2.17 2.33 2.16 2.05 1.68 1.10 0.84 0.81 0.72 0.62 0.61 0.58 0.52 0.47 0.51 0.48 0.45 0.28 0.38 0.42 0.31 0.28 0.32 0.32 0.24 0.20 0.21 0.18 0.12 0.16 0.15
Cost of revenue 10.09 6.11 10.85 8.99 8.16 11.70 8.77 6.51 6.19 8.33 21.68 27.70 23.66 30.29 27.01 26.19 24.45 30.44 24.86 18.55 7.55 6.75 4.83 4.50 4.57 3.07 2.08 1.96 1.65 1.71 1.61 1.54 1.36 1.29 1.10 0.96 0.93 0.88 0.92 0.87 0.77 0.68 0.66 0.68 0.62 0.67 0.65 0.67 1.16 1.37 1.28 1.50 1.03 1.30 1.09 0.64 0.35 0.35 0.35 0.29 0.37 0.37 0.30 0.27 0.27 0.23 0.33 0.22 0.23 0.25 0.13 0.23 0.16 0.21 0.07 0.07 0.10 0.07 0.06 0.09 0.08
Gross profit 17.41 12.68 17.22 16.43 15.79 8.27 21.81 13.21 12.24 9.06 12.00 11.81 14.04 13.97 13.74 14.34 11.77 6.86 8.94 12.65 9.30 7.97 6.45 5.42 7.59 5.23 4.52 4.74 4.12 3.75 3.69 3.64 2.45 1.84 1.87 1.60 1.44 1.37 1.21 1.12 1.08 1.14 0.97 0.82 0.88 1.00 0.59 0.55 0.90 0.92 0.89 0.83 1.13 0.75 0.60 0.46 0.49 0.46 0.37 0.33 0.24 0.21 0.22 0.19 0.24 0.25 0.12 0.06 0.15 0.17 0.17 0.05 0.16 0.11 0.17 0.13 0.11 0.11 0.06 0.06 0.07
Total operating expenses + 17.38 6.86 17.31 33.08 17.00 -16.51 23.37 14.51 15.54 16.51 27.47 28.01 26.92 24.18 22.80 23.06 22.73 23.24 19.89 15.22 9.77 9.35 7.52 6.83 7.06 5.81 4.83 3.79 3.42 2.70 2.49 2.36 2.31 2.06 1.90 1.94 1.90 1.99 2.35 2.71 2.57 2.54 2.27 1.97 2.04 2.00 1.46 1.43 1.27 1.20 1.00 0.91 0.93 1.06 0.74 0.76 0.67 0.67 0.65 0.59 0.70 0.52 0.51 0.59 0.63 0.48 0.55 0.95 0.88 0.89 0.76 0.65 0.72 0.77 0.90 0.87 0.69 0.55 0.46 0.51 0.27
Operating income 0.03 5.82 -0.09 -16.64 -1.22 1.39 -1.56 -3.66 -3.30 -7.45 -8.75 -15.28 -12.89 -10.21 -9.06 -8.72 -10.96 -18.18 -11.16 -4.56 -0.98 -4.74 -1.25 0.04 0.37 -0.58 -0.60 0.92 0.49 1.04 1.19 1.28 0.14 -0.22 -0.03 -0.34 -0.46 -0.63 -1.14 -1.59 -1.49 -1.40 -1.30 -1.16 -1.16 -1.00 -0.87 -0.89 -0.37 -0.28 -0.11 -0.08 0.19 -0.31 -0.15 -0.31 -0.18 -0.21 -0.28 -0.26 -0.45 -0.32 -0.29 -0.39 -0.39 -0.23 -0.43 -0.89 -0.73 -0.72 -0.59 -0.59 -0.56 -0.66 -0.73 -0.74 -0.59 -0.44 -0.40 -0.45 -0.21
Non-operating income (net) 1.22 -2.46 0.79 0.93 0.78 0.16 -0.17 -4.39 0.11 -5.97 -6.94 5.09 -0.74 -39.07 -1.50 -67.58 3.29 0.20 6.25 -0.12 -0.14 -0.66 0.11 -16.42 21.94 -13.20 9.91 -0.08 -0.06 -0.15 0.04 -0.15 -0.14 -0.34 -0.29 -0.43 -0.41 -2.94 -0.13 -0.13 0.00 0.00 0.00 0.01 0.01 0.01 0.01 0.00 -0.19 -0.20 -0.20 -0.20 -0.20 -0.20 -0.20 -0.19 -0.12 -0.20 -0.19 -0.18 -0.18 -1,982.38 -0.15 -0.15 0.00 0.01 0.00 0.00 -0.11 -0.04 -0.17 0.01 -0.08 0.66 0.00 0.00 0.00 0.44 0.00 0.00 0.00
Income before tax 1.25 3.36 0.70 -15.71 -0.43 1.54 -1.73 -8.06 -3.18 -13.43 -15.69 -10.19 -13.62 -49.28 -10.56 -76.29 -7.67 -17.99 -4.91 -4.68 -1.12 -5.39 -1.13 -16.38 22.31 -13.78 9.32 0.84 0.43 0.89 1.23 1.14 0.00 -0.56 -0.32 -0.77 -0.87 -3.57 -1.27 -1.72 -1.49 -1.40 -1.29 -1.15 -1.15 -1.00 -0.86 -0.88 -0.56 -0.48 -0.31 -0.28 -0.01 -0.51 -0.35 -0.50 -0.30 -0.41 -0.48 -0.44 -0.63 -1,982.70 -0.44 -0.54 -0.40 -0.22 -0.43 -0.89 -0.84 -0.76 -0.76 -0.58 -0.65 0.00 -0.73 -0.74 -0.58 0.00 -0.40 -0.44 -0.21
Income tax expense 0.06 -0.17 0.08 0.13 0.01 -0.13 -0.03 0.00 0.02 -0.04 0.12 0.01 0.09 -0.09 -0.60 -3.74 -0.60 -2.77 -4.99 -12.55 1.29 -3.26 0.07 14.97 -1.54 -1.54 -9.80 0.04 0.21 0.15 -0.04 0.15 0.00 0.34 0.29 0.43 0.41 2.54 -0.30 -0.36 -0.27 -0.31 -0.23 -0.16 -0.13 -0.09 -0.01 0.00 0.19 0.20 0.20 0.20 0.20 0.03 0.02 0.01 -0.06 0.03 0.02 0.01 0.02 0.00 0.00 0.15 0.00 -0.01 0.00 0.00 0.00 0.16 0.07 0.06 0.29 0.00 0.03 0.00 0.01 0.00 0.00 0.04 0.00
Net income 1.19 3.54 0.62 -15.84 -0.45 12.46 -1.70 -20.72 -10.22 -13.38 -29.13 -10.20 -13.71 -49.19 -9.96 -72.55 -7.07 -15.22 0.08 7.88 -1.12 -2.13 -1.13 -16.38 22.31 -12.24 9.32 0.84 0.43 0.89 1.23 1.14 0.00 -0.56 -0.32 -0.77 -0.87 -3.32 -0.97 -1.36 -1.23 -1.12 -1.07 -0.99 -1.03 -0.91 -0.86 -0.88 -0.56 -0.48 -0.31 -0.28 -0.01 -0.51 -0.35 -0.50 -0.30 -0.41 -0.48 -0.44 -0.63 -0.47 -0.44 -0.54 -0.53 -0.36 -0.56 -1.01 -0.84 -0.80 -0.66 -0.66 -0.65 -0.75 -0.76 -0.75 -0.59 -0.04 -0.40 -0.49 -0.21
4 days ago