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
Total revenue 536.62 666.30 693.52 565.69 283.39 168.92 230.21 227.57 61.04 5.22 0.00 0.00
Cost of revenue 523.21 600.37 549.45 375.27 222.23 166.99 182.50 189.47 64.34 5.29 1.01 1.01
Gross profit 13.41 65.92 144.08 190.42 61.16 1.93 47.71 38.10 -3.30 -0.08 -1.01 -1.01
Total operating expenses + 69.36 49.29 48.83 40.03 21.63 21.02 18.18 14.01 12.59 7.45 2.33 1.77
Operating income -55.96 16.64 95.25 150.39 39.53 -19.09 29.53 24.10 -15.89 -7.53 -2.33 -1.77
Non-operating income (net) -6.18 -1.72 9.42 -4.19 4.87 10.70 0.57 1.09 0.48 0.01 0.00 0.00
Income before tax -62.14 14.92 104.66 146.20 44.41 -8.39 30.10 25.19 -15.42 -7.52 -2.34 -1.77
Income tax expense -10.69 3.73 22.35 30.15 4.65 -3.48 5.16 0.11 0.23 0.14 -0.07 -0.07
Net income -51.45 11.19 82.31 116.04 39.76 -4.91 24.93 25.07 -15.42 -7.52 -2.34 -1.77
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
Total revenue 121.61 128.01 121.00 152.96 134.66 170.89 167.41 155.32 172.68 202.73 186.97 137.47 166.36 87.51 136.93 138.66 154.88 87.51 76.38 76.06 43.46 51.15 39.46 36.37 41.94 45.61 61.38 65.76 57.46 44.19 62.17 65.28 55.94 24.02 14.40 11.07 11.54 3.75 1.47 0.00 0.00 0.50 0.00
Cost of revenue 125.63 120.18 119.34 151.62 132.08 153.19 152.90 139.00 155.29 154.17 159.43 113.10 122.75 59.14 91.56 87.18 90.17 51.65 61.72 63.87 37.50 54.20 41.08 35.63 36.08 38.62 50.46 48.17 45.25 38.76 52.88 50.94 46.89 23.33 17.61 12.28 11.12 3.61 0.38 0.00 0.00 0.25 0.25 0.00
Gross profit -4.02 7.83 1.66 1.34 2.58 17.71 14.52 16.31 17.39 48.56 27.54 24.37 43.61 28.36 45.36 51.47 64.71 35.86 14.66 12.19 5.95 -3.05 -1.62 0.74 5.86 6.99 10.92 17.59 12.21 5.42 9.29 14.34 9.05 0.69 -3.20 -1.21 0.42 0.14 1.08 0.00 0.00 0.25 -0.25 0.00
Total operating expenses + 20.29 20.94 16.14 15.18 14.60 11.35 12.92 10.90 14.11 11.31 11.46 14.32 11.74 5.86 8.67 8.79 11.82 5.86 5.90 5.17 4.71 5.30 5.97 5.04 4.72 5.05 4.46 4.70 3.96 3.40 3.48 3.69 3.43 3.35 3.14 2.50 3.60 1.75 2.56 0.60 3.83 1.43 0.07 0.36 0.36 1.77
Operating income -24.31 -13.11 -14.48 -13.84 -12.02 6.35 1.59 5.42 3.28 37.25 16.08 10.05 31.87 22.50 36.69 42.69 52.89 22.50 8.77 7.02 1.24 -8.35 -7.58 -4.30 1.14 1.94 6.45 12.89 8.25 2.03 5.80 10.65 5.62 -2.66 -6.34 -3.71 -3.18 -1.61 -1.48 -0.60 -3.83 -1.43 -0.18 -0.36 -0.36 -1.77
Non-operating income (net) 0.15 -2.67 -2.13 -2.16 -1.73 -0.28 -1.77 1.04 -0.70 1.62 8.89 -0.02 -1.06 -0.87 -3.19 0.41 -0.76 -0.87 -0.14 3.15 2.73 0.16 1.40 8.21 0.93 0.45 0.23 -0.11 -0.01 0.03 0.47 0.20 0.39 0.06 0.11 0.22 0.09 0.07 -0.05 -0.01 0.00 0.00 0.00 0.00 0.00 0.00
Income before tax -24.15 -15.78 -16.61 -16.00 -13.75 6.07 -0.18 6.46 2.57 38.87 24.97 10.02 30.81 21.64 33.50 43.10 52.13 21.64 8.62 10.17 3.98 -8.19 -6.18 3.91 2.07 2.39 6.68 12.78 8.24 2.06 6.27 10.85 6.01 -2.60 -6.24 -3.49 -3.09 -1.54 -1.53 -0.61 -3.83 -1.43 -0.18 -0.36 -0.36 -1.77
Income tax expense -5.84 -1.08 -3.30 -2.03 -4.29 2.21 0.06 0.92 0.54 8.83 5.51 2.47 5.55 3.00 6.60 9.82 10.66 3.00 1.59 0.23 -0.17 -3.45 -1.41 1.26 0.11 0.51 1.13 2.17 1.36 -1.34 0.06 0.64 0.74 0.05 0.03 0.12 0.11 0.13 0.01 -0.02 -0.02 -0.02 0.00
Net income -18.32 -14.71 -13.31 -13.97 -9.46 3.86 -0.24 5.54 2.03 30.04 19.46 7.56 25.26 18.64 26.91 33.28 41.47 18.64 7.04 9.94 4.14 -4.75 -4.78 2.65 1.96 1.89 5.55 10.61 6.88 3.39 6.21 10.20 5.27 -2.60 -6.24 -3.49 -3.09 -1.54 -1.53 -0.61 -3.83 -1.43 -0.18 -0.36 -0.36 -1.77
4 days ago