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
Total revenue 42.73 108.30 113.31 3.65 40.96 20.08 15.98 14.41 3.70 1.49 0.15 0.00
Cost of revenue 8.85 8.66 9.21 10.11 121.88 130.94 175.43 134.43 79.31 0.39 9.06 2.40 4.61
Gross profit 33.88 108.30 113.31 3.65 40.96 -110.87 -159.45 -120.01 -75.61 1.09 -8.91 -2.40 -4.61
Total operating expenses + 249.26 218.71 181.30 166.37 167.98 42.51 48.87 173.94 106.28 56.81 19.45 5.39 3.57
Operating income -215.38 -110.40 -68.00 -162.72 -127.02 -153.38 -208.32 -159.52 -102.58 -55.33 -19.30 -5.39 -3.57
Non-operating income (net) 11.01 13.40 9.81 1.58 4.57 2.63 14.68 12.94 1.25 0.54 0.14 0.25 -0.07
Income before tax -204.38 -97.01 -58.19 -161.14 -122.45 -150.75 -193.64 -146.58 -101.33 -54.79 -19.16 -5.15 -3.65
Income tax expense -0.68 0.68 -0.20 -0.84 -14.14 0.07 0.71 0.62 0.04 0.08 -0.33
Net income -204.38 -97.01 -57.51 -161.82 -122.25 -149.91 -193.64 -146.65 -102.04 -55.40 -19.20 -5.23 -3.32
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
Total revenue 38.25 17.25 7.61 8.70 9.18 83.75 -7.68 19.69 12.54 29.06 49.21 22.11 12.93 1.24 0.29 0.38 1.75 1.77 36.42 2.78 9.44 9.44 3.45 3.03 4.16 2.40 2.93 7.63 3.03 3.62 4.49 4.88 1.42 1.68 0.68 0.68 0.68 0.68 0.39 0.42 0.15 0.15 0.03 0.13 0.03 0.00 0.00 0.00 0.00
Cost of revenue 2.26 2.20 2.16 65.73 2.16 2.17 2.18 2.18 31.64 33.31 30.98 2.50 27.58 29.73 27.47 25.76 31.09 31.64 2.46 30.03 28.28 31.48 41.16 49.13 44.59 41.61 40.11 39.81 32.88 32.55 29.20 25.37 20.10 19.10 14.74 14.00 13.69 8.40 4.74 3.47 2.13 1.85 1.61 0.72 0.59 0.54 0.54 0.00
Gross profit 38.25 14.98 7.61 6.50 7.01 83.75 -7.68 19.69 12.54 26.87 17.57 -11.21 -18.05 -1.26 -27.29 -29.36 -25.72 -24.00 5.34 -28.86 -2.46 -20.59 -24.83 -28.45 -37.00 -46.73 -41.66 -33.98 -37.09 -36.19 -28.38 -27.67 -27.77 -23.69 -19.42 -18.43 -14.06 -13.32 -13.29 -7.98 -4.74 -3.32 -2.13 -1.72 -1.58 -0.72 -0.59 -0.54 -0.54 0.00
Total operating expenses + 69.54 71.45 63.96 59.26 56.82 60.78 56.24 54.69 47.00 45.56 13.13 12.27 12.24 44.80 11.61 12.81 12.37 12.11 12.94 10.97 43.47 9.72 9.59 10.21 13.00 13.81 57.11 53.25 51.01 52.56 42.73 41.45 37.20 32.26 27.67 25.77 20.59 19.18 17.63 12.06 7.95 7.21 4.99 3.76 3.49 1.78 1.35 0.48 0.48 0.00
Operating income -31.30 -56.47 -56.35 -52.76 -49.80 22.97 -63.92 -35.00 -34.46 -18.68 4.44 -23.47 -30.29 -43.56 -38.90 -42.16 -38.09 -36.11 -7.61 -39.83 -43.47 -30.31 -34.42 -38.66 -49.99 -60.53 -54.18 -45.62 -47.99 -48.94 -38.23 -36.57 -35.78 -30.58 -26.99 -25.09 -19.91 -18.50 -17.23 -11.64 -7.95 -7.21 -4.99 -3.63 -3.47 -1.78 -1.35 -1.13 -1.13 0.00
Non-operating income (net) 5.21 3.29 2.50 2.29 2.93 6.29 2.14 2.07 2.90 2.43 3.48 2.37 2.88 0.54 -0.11 0.87 0.28 1.53 1.38 1.06 1.01 2.36 1.32 -1.87 2.50 3.76 3.45 3.68 3.79 10.95 0.60 0.68 0.71 0.17 0.44 0.42 0.22 0.24 0.08 0.12 0.10 -0.02 0.14 -0.02 0.05 0.02 0.03 0.10 0.10 0.00
Income before tax -26.09 -53.18 -53.85 -50.47 -46.88 29.25 -61.78 -32.92 -31.56 -16.26 7.93 -21.10 -27.41 -43.03 -39.00 -41.30 -37.81 -34.58 -6.23 -38.77 -42.46 -27.95 -33.10 -40.53 -47.49 -56.77 -50.73 -41.94 -44.20 -37.99 -37.63 -35.89 -35.07 -30.41 -26.55 -24.68 -19.69 -18.27 -17.15 -11.52 -7.85 -7.24 -4.85 -3.65 -3.42 -1.76 -1.33 -1.03 -1.03 0.00
Income tax expense 0.00 0.00 7.45 0.68 -4.57 0.68 0.68 0.11 -41.42 -0.28 0.20 -0.01 -0.01 -0.01 0.84 -2.53 -0.13 -0.39 -3.17 -1.21 -3.80 -3.60 -0.10 -1.07 -0.94 0.17 -0.20 -0.42 0.02 1.30 0.19 0.38 0.05 -0.01 -0.14 0.08 0.05 0.05 -0.01 0.03 0.03 0.03 0.00
Net income -26.09 -53.18 -53.85 -50.47 -46.88 29.25 -61.78 -32.92 -31.56 -16.26 7.25 -21.10 -27.41 -43.71 -39.00 -41.30 -37.81 -34.79 -6.23 -38.77 -42.46 -28.79 -33.10 -40.53 -47.49 -56.77 -50.73 -41.94 -44.20 -37.89 -37.63 -35.89 -35.24 -30.21 -26.14 -24.69 -21.00 -18.45 -17.54 -11.57 -7.85 -7.10 -4.94 -3.70 -3.47 -1.75 -1.36 -1.06 -1.06 0.00
4 days ago