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 117.93 100.19 95.16 85.02 45.05 27.88 58.41 68.35 54.28 58.87 53.45 31.48 29.22 46.04 59.81 34.23 18.54 0.20 0.69 0.01
Cost of revenue 106.10 106.83 101.51 93.43 100.59 37.19 57.16 62.69 46.75 53.53 61.06 37.14 23.55 30.76 27.26 25.11 11.53 69.24 0.07 0.01
Gross profit 11.84 -6.64 -6.35 -8.42 -55.54 -9.30 1.25 5.67 7.53 5.33 -7.61 -5.66 5.67 15.28 32.55 9.12 7.01 0.20 0.69 0.00
Total operating expenses + 37.75 19.60 16.47 18.09 27.08 13.77 12.26 5.67 10.26 2.64 -24.70 -16.70 2.91 5.21 32.55 5.54 7.01 3.55 6.92 2.24
Operating income -25.91 -26.24 -22.81 -26.51 -82.62 -23.08 -11.02 -6.03 -2.73 2.70 -8.61 11.04 2.99 10.07 25.04 3.58 3.36 -3.64 6.99 -2.25
Non-operating income (net) -56.91 -21.97 -17.42 -14.96 -79.57 -5.99 -21.27 -3.98 -1.16 -7.69 -11.42 -76.98 -12.40 1.03 -3.24 18.02 -0.61 -69.81 -14.37 0.50
Income before tax -82.82 -48.21 -40.23 -41.47 -162.19 -29.06 -32.28 -10.01 -3.89 -5.00 -20.04 -65.94 -9.41 11.10 21.80 21.60 2.74 -73.45 -7.39 -1.75
Income tax expense 4.62 0.68 -2.06 3.72 -1.61 1.00 1.96 0.67 -0.43 0.21 -0.65 12.75 -0.49 3.97 9.48 -9.94 -9.84 0.05 0.00 -0.37
Net income -87.45 -44.95 -34.96 -43.10 -157.67 -25.15 -32.65 -10.68 -3.47 -5.21 -19.39 -78.70 -8.92 7.13 12.32 32.60 12.92 -74.53 -7.36 -1.38
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 67.13 36.86 30.60 26.93 23.55 28.06 21.02 33.21 20.85 30.59 18.26 24.22 22.09 20.32 18.31 19.95 26.44 14.25 10.85 9.52 10.43 8.67 7.35 4.60 7.27 13.12 12.53 14.94 17.83 18.89 11.73 17.35 20.38 12.05 9.81 17.18 15.25 14.40 16.79 12.78 14.90 11.38 12.84 15.32 13.92 7.30 7.53 8.76 8.18 6.41 8.35 5.51 8.96 10.13 11.98 10.07 13.34 12.06 13.15 18.21 18.79 13.88 8.25 6.13 5.91 7.02 5.06 4.01 1.78 0.00 0.04 0.10 0.10 0.00 0.09 0.18 0.23 0.00 0.36 0.22 0.01
Cost of revenue 32.41 25.63 23.84 29.98 26.65 25.05 24.87 28.74 26.56 25.27 18.95 21.36 18.92 20.12 23.36 23.68 17.94 18.55 20.23 20.15 39.86 8.81 9.07 9.18 10.78 18.01 17.96 18.16 15.93 17.70 15.25 14.38 15.36 10.60 9.41 14.63 12.11 13.91 13.36 12.32 13.94 15.35 15.59 14.40 15.72 10.49 8.64 9.17 9.35 7.26 7.57 7.39 6.77 9.11 8.53 7.36 7.35 7.10 5.74 6.58 5.08 13.13 5.03 5.26 4.57 2.60 2.66 3.06 1.08 69.24 0.00 0.02 0.02 0.07 0.00 0.00 0.00 0.32 0.00 0.00 0.00
Gross profit 34.72 11.23 6.75 -3.05 -3.10 3.00 -3.85 4.47 -5.71 5.32 -0.69 2.86 3.17 0.20 -5.05 -3.73 8.49 -4.30 -9.37 -10.64 -29.43 -0.15 -1.72 -4.57 -3.52 -4.88 -5.44 -3.22 1.89 1.19 -3.52 2.97 5.03 1.45 0.41 2.54 3.14 0.49 3.43 0.46 0.96 -3.97 -2.75 0.92 -1.80 -3.20 -1.11 -0.41 -1.17 -0.85 0.78 -1.88 2.19 1.02 3.45 2.71 6.00 4.96 7.41 11.63 13.71 0.74 3.23 0.87 1.33 4.42 2.40 0.95 0.71 0.00 0.04 0.08 0.09 0.00 0.09 0.18 0.23 0.00 0.36 0.22 0.01
Total operating expenses + 6.88 13.27 8.76 7.66 8.07 6.98 3.49 3.79 4.26 3.12 2.79 3.12 3.01 3.37 4.35 4.08 3.74 7.05 8.66 5.56 3.63 6.71 2.66 2.60 3.31 4.79 2.96 3.19 1.98 1.19 2.38 2.97 4.15 2.85 -2.15 1.56 2.76 1.92 1.82 -1.23 -0.26 -9.72 -7.30 -0.80 -6.87 0.65 0.68 -2.39 -3.00 0.49 0.71 0.95 0.32 -2.75 2.03 1.90 1.99 3.02 2.87 3.69 1.73 -0.99 2.70 -0.38 1.29 2.46 0.71 0.22 0.60 0.06 -0.68 -0.86 -1.87 -1.62 -0.59 -3.48 0.23 -1.66 0.20 -0.14 -0.35
Operating income 27.84 -2.03 -2.00 -10.71 -11.17 -3.98 -7.35 0.68 -9.97 2.20 -3.49 -0.26 0.17 -3.16 -9.41 -7.81 4.76 -11.36 -18.03 -16.20 -33.06 -6.85 -4.38 -7.17 -6.82 -9.67 -8.40 -6.41 -0.08 -0.10 -5.89 0.48 0.88 -1.40 -0.84 0.98 0.38 1.39 1.61 -0.14 1.22 -3.74 -2.64 0.12 -2.35 5.79 -1.63 1.99 1.81 1.66 0.06 3.30 1.86 3.77 1.42 0.81 4.01 1.95 4.54 7.94 11.98 1.73 0.52 1.26 0.04 1.96 1.68 0.72 0.71 -0.06 0.68 0.84 1.85 1.62 0.68 3.66 -0.66 1.66 0.16 0.36 0.36
Non-operating income (net) -11.35 -31.86 -13.01 -4.28 -7.77 -8.38 -8.61 -4.40 -6.20 -7.97 -6.98 -4.76 -10.50 -7.07 -14.27 0.10 -4.61 -22.78 -0.52 -1.53 -58.72 -2.55 -1.77 -3.32 3.10 -3.51 -0.12 -1.48 -2.60 -6.02 -0.12 0.80 -0.04 -0.51 -1.93 -0.15 -0.44 -3.49 -0.67 -2.03 -2.89 -3.34 -2.47 -1.80 -3.81 -65.36 -1.07 -3.84 -3.77 -3.00 -5.24 -7.64 0.00 0.08 0.25 0.00 0.67 -0.27 -0.36 -1.17 -1.71 2.91 -1.60 -2.24 18.97 0.09 -1.07 -0.35 -0.98 -70.00 -1.37 -2.75 -3.82 -2.61 -1.97 -7.66 -0.04 -2.48 -0.34 -0.73 -0.72
Income before tax 16.49 -33.89 -15.01 -14.98 -18.95 -12.36 -15.96 -3.72 -16.17 -5.77 -10.46 -5.02 -10.33 -10.23 -23.68 -7.70 0.15 -34.13 -18.55 -17.72 -91.78 -9.41 -6.15 -10.49 -3.72 -13.19 -8.51 -7.89 -2.69 -6.12 -6.01 1.29 0.84 -1.90 -2.76 0.83 -0.06 -2.09 0.94 -2.17 -1.67 -7.08 -5.11 -1.68 -6.17 -59.56 -2.70 -1.85 -1.96 -1.34 -5.18 -4.33 1.86 3.84 1.67 0.81 4.69 1.68 4.18 6.77 10.27 4.65 -1.08 -0.98 19.01 2.05 0.61 0.37 -0.27 -70.06 -0.69 -1.91 -1.98 -0.98 -1.30 -4.00 -0.70 -0.82 -0.18 -0.37 -0.36
Income tax expense 6.65 3.83 0.70 0.12 -0.03 0.21 0.20 0.29 -0.02 4.31 0.01 2.07 0.19 0.72 0.98 1.58 0.44 -1.74 0.05 0.06 0.02 -0.38 0.03 0.22 0.43 1.45 0.28 0.10 0.13 0.68 -0.22 -0.10 0.31 -0.54 0.01 -0.05 0.15 0.31 -0.10 -0.01 0.01 0.18 -0.34 -0.22 -0.27 14.03 -0.40 -0.05 -0.85 0.20 0.04 -1.30 0.63 2.47 0.58 0.24 0.66 2.48 0.52 3.41 3.52 -12.39 0.68 0.13 0.72 -9.89 0.72 -1.12 0.04 0.01 -0.47 -0.27 0.04 -1.28 -0.41 1.02 0.00 -0.24 -0.17 0.04 0.00
Net income 9.84 -37.72 -15.71 -15.10 -18.92 -11.57 -14.06 -4.86 -14.46 -9.94 -8.89 -6.39 -9.74 -11.46 -22.75 -7.48 -1.41 -31.44 -18.12 -16.99 -91.13 -8.68 -5.21 -8.79 -2.48 -13.05 -8.79 -8.00 -2.81 -6.80 -5.79 1.39 0.52 -1.36 -2.77 0.88 -0.22 -2.40 1.04 -2.16 -1.68 -7.26 -4.77 -1.46 -5.90 -73.59 -2.30 -1.80 -1.11 -1.54 -5.22 -3.03 1.23 1.38 1.09 0.57 4.02 -0.80 3.66 3.37 6.75 17.04 -1.75 -1.12 18.36 12.00 0.85 0.40 -0.31 -70.06 -0.68 -1.90 -2.00 -0.28 -0.89 -5.02 -0.70 -0.58 -0.01 -0.41 -0.36
4 days ago