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 1,537.85 1,495.43 1,410.31 1,283.57 1,383.21 1,632.03 1,040.16 1,117.16 1,074.73 1,058.02 998.77 844.89 761.44 634.80 450.02 339.01 297.78 235.54 188.02 179.81
Cost of revenue 1,783.19 1,239.05 1,185.00 1,109.07 1,091.81 1,237.17 502.17 451.78 413.90 401.88 384.43 329.17 303.26 207.09 68.97 19.20 14.27 2.79 85.30 0.02
Gross profit -245.33 256.38 225.30 174.50 291.40 394.86 537.98 665.39 660.83 656.15 614.34 515.72 458.18 427.71 381.05 319.81 283.51 232.75 102.72 179.79
Total operating expenses + -206.07 26.52 26.13 265.72 305.22 30.59 37.03 85.89 103.69 46.56 300.81 224.33 193.67 178.59 139.31 112.27 102.26 89.14 61.54 58.72
Operating income -39.27 229.86 199.17 -91.22 -13.82 364.26 500.96 579.50 557.14 609.59 313.53 291.39 264.51 257.15 227.52 203.93 109.32 106.25 123.46 113.14
Non-operating income (net) -244.88 -599.65 -492.30 76.16 195.17 -497.32 -583.40 -286.61 -404.88 -467.87 -188.04 -129.16 -80.18 -124.95 -75.78 -87.15 0.40 0.27 -38.16 -47.04
Income before tax -284.14 -369.79 -293.13 -15.06 181.36 -133.06 -82.44 292.89 152.26 141.72 125.49 162.23 184.33 132.20 151.73 116.79 109.72 106.51 85.30 66.10
Income tax expense 1.74 0.47 0.45 0.71 1.43 1.25 0.44 0.48 0.45 0.42 0.57 0.58 0.60 0.38 0.31 0.30 71.54 39.89 41.18 47.67
Net income -285.89 -370.26 -293.57 -15.77 174.52 -139.45 -88.23 286.87 147.61 141.30 123.97 158.64 151.16 131.82 151.42 116.49 109.72 106.51 85.30 66.10
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 366.47 379.57 388.71 382.71 386.86 379.62 373.64 371.39 370.78 361.54 356.52 346.22 346.03 336.89 322.92 313.03 310.73 336.73 337.42 346.34 362.72 384.91 394.34 410.31 442.47 256.04 255.83 262.00 266.29 285.22 278.97 277.20 275.77 278.54 266.67 265.01 264.56 274.30 263.98 261.37 258.38 267.52 255.28 247.40 228.58 229.81 216.87 206.71 191.50 200.34 187.27 186.93 186.91 191.47 156.22 146.97 145.07 137.92 113.28 100.75 117.43 96.84 80.96 80.77 80.45 87.25 72.37 69.59 68.59 72.92 59.67 53.39 49.55 53.08 45.22 44.96 44.75 55.05 42.32 41.28 41.17
Cost of revenue 416.38 431.06 325.39 312.58 314.35 315.44 310.03 305.89 307.69 304.45 302.11 292.27 286.17 285.95 289.39 266.68 269.67 276.04 269.18 276.70 287.39 302.22 315.70 302.00 317.25 128.47 127.58 121.10 125.04 117.50 116.04 110.12 108.12 105.10 104.71 102.80 101.35 101.66 104.17 97.65 98.39 101.60 97.67 98.21 86.95 86.23 82.72 82.30 77.92 77.77 75.13 74.78 75.58 75.17 51.10 40.73 39.33 28.40 19.75 10.82 22.34 6.08 4.60 4.14 4.38 3.99 4.11 3.22 2.96 1.67 1.02 -49.64 -124.74
Gross profit -49.91 -51.49 63.32 70.13 72.51 64.18 63.61 65.50 63.09 57.08 54.42 53.95 59.86 50.94 33.53 46.35 41.06 60.69 68.24 69.64 75.33 82.69 78.64 108.31 125.22 127.57 128.25 140.91 141.25 167.73 162.93 167.08 167.65 173.45 161.97 162.22 163.21 172.64 159.81 163.71 159.99 165.92 157.61 149.19 141.63 143.58 134.15 124.41 113.57 122.56 112.14 112.15 111.33 116.30 105.12 106.24 105.74 109.52 93.52 89.93 95.09 90.76 76.37 76.62 76.07 83.26 68.25 66.37 65.63 71.25 58.65 53.39 49.55 102.72 45.22 44.96 44.75 179.79 42.32 41.28 41.17
Total operating expenses + -45.18 -40.37 78.11 77.44 9.00 1.25 13.93 6.26 7.57 6.02 6.95 7.28 5.87 5.76 6.18 7.21 7.29 8.55 8.87 9.13 7.54 7.46 6.99 7.31 8.83 8.74 9.60 8.87 9.82 0.66 31.03 29.08 25.12 45.81 19.88 97.67 88.26 86.27 89.03 88.30 89.48 82.11 80.23 74.19 64.28 60.95 60.46 56.28 46.65 48.91 46.27 50.86 47.58 42.18 50.18 43.30 41.06 37.57 35.43 33.81 35.20 28.67 28.05 27.76 27.79 15.63 25.49 25.15 23.32 22.23 30.79 18.96 16.72 15.69 15.39 15.15 15.31 15.22 15.07 14.31 14.13
Operating income -4.73 -11.12 -14.79 -7.31 63.51 62.93 49.68 59.24 55.52 51.06 47.46 46.66 53.98 45.18 27.36 39.15 33.78 52.14 59.37 60.51 67.79 75.23 71.65 101.00 116.39 118.83 118.65 132.04 131.43 167.07 131.90 138.00 142.53 127.63 142.08 64.55 74.95 86.38 70.78 75.42 70.51 83.81 77.37 75.01 77.34 82.64 73.69 68.13 66.93 73.65 65.87 65.69 64.97 72.52 61.49 61.11 60.92 65.46 54.44 53.31 59.73 59.20 48.03 48.46 48.25 67.63 15.57 41.22 42.31 34.42 28.88 21.68 32.83 36.40 29.84 29.81 27.42 34.62 27.25 24.23 27.04
Non-operating income (net) -37.92 -9.59 -148.91 -83.49 -72.45 -150.42 -148.22 -156.93 -141.59 -153.56 -113.05 -119.01 -106.67 -110.63 -108.84 -149.17 208.12 315.03 -146.77 -92.97 -133.74 -89.95 -177.07 -124.61 -105.69 -168.97 -146.74 -167.89 -99.80 -284.22 -84.62 -12.91 95.13 -61.15 -106.18 -47.04 -42.58 -43.38 -42.76 -36.07 -39.15 -74.08 -38.98 -37.78 -37.20 -32.90 -36.09 -31.44 -28.74 7.18 -28.85 -33.57 -30.62 -28.86 -36.72 -27.82 -28.36 -26.92 -24.24 -2.17 -25.07 -25.26 -19.88 -23.82 -18.19 42.09 0.00 -10.71 -10.78 72.09 0.27 0.00 -9.52 48.91 -9.22 -9.16 -9.89 31.48 -11.83 -11.55 -16.58
Income before tax -42.65 -20.71 -163.70 -90.80 -8.94 -87.48 -98.54 -97.69 -86.07 -102.50 -65.59 -72.35 -52.69 -65.46 -81.48 -110.02 241.90 367.16 -87.41 -32.45 -65.94 -14.72 -105.42 -23.62 10.70 -50.14 -28.09 -35.85 31.64 -117.15 47.28 125.09 237.67 66.48 35.90 17.50 32.37 42.99 28.02 39.34 31.37 9.73 38.40 37.23 40.14 49.74 37.61 36.69 38.19 80.84 37.02 32.12 34.36 43.66 24.77 33.29 32.56 38.55 30.20 51.14 34.65 33.94 28.15 24.64 30.06 109.72 15.57 30.51 31.53 106.51 29.15 21.68 23.32 85.30 20.61 20.65 17.52 66.10 15.42 12.69 10.46
Income tax expense 0.62 0.51 0.34 0.84 0.05 -0.04 0.15 0.17 0.19 0.07 0.19 0.22 -0.03 -0.14 0.01 -0.64 1.47 0.41 0.60 0.19 0.24 0.20 0.37 1.13 -0.44 0.48 -0.15 -0.04 0.13 0.03 0.08 0.11 0.26 0.15 0.11 0.10 0.09 0.11 0.12 0.11 0.09 0.19 0.15 0.13 0.11 0.07 0.16 0.16 0.19 0.20 0.13 0.14 0.14 0.09 0.04 0.04 0.20 -0.05 0.21 0.09 0.07 0.08 0.07 0.08 0.08 77.61 27.20 74.14 -0.27 12.76 58.78 11.92 43.77 14.74 -5.21
Net income -43.28 -21.22 -164.04 -91.64 -8.99 -87.45 -98.69 -97.86 -86.26 -102.56 -65.78 -72.57 -52.66 -65.32 -81.49 -109.38 240.42 365.59 -89.34 -34.22 -67.51 -16.23 -106.89 -26.07 9.74 -51.70 -29.39 -37.23 30.08 -118.54 45.81 123.59 236.02 65.00 34.41 16.04 32.16 42.89 27.90 39.23 31.27 9.54 38.25 36.39 39.79 45.29 37.11 37.66 38.58 72.21 38.13 31.98 34.22 43.58 24.73 33.25 32.35 38.60 30.00 51.05 34.58 33.86 28.08 24.56 29.98 32.11 15.57 30.51 31.53 32.37 29.15 21.68 23.32 26.52 20.61 20.65 17.52 22.33 15.42 12.69 15.67
4 days ago