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 630.93 599.11 626.26 553.21 388.27 377.72 561.24 998.78 723.10 694.76 1,130.15 1,077.57 909.40 880.83 845.28 872.68 878.88 1,009.07 982.48 767.80
Cost of revenue 470.82 459.15 484.62 439.68 328.45 309.74 458.61 832.86 602.18 625.18 896.75 947.68 764.43 703.60 739.03 740.10 652.79 804.47 792.72 510.09
Gross profit 160.11 139.96 141.64 113.53 59.82 67.97 102.63 165.92 120.91 69.59 233.39 129.89 144.97 177.23 105.07 83.64 226.09 204.60 189.76 257.71
Total operating expenses + 100.56 89.97 96.09 90.73 73.00 76.70 96.47 132.05 115.41 115.96 157.81 133.99 135.25 130.34 123.81 100.13 100.83 106.15 101.47 93.50
Operating income 59.55 49.99 45.55 22.80 -13.18 -8.72 6.16 33.87 5.50 -46.38 75.58 -4.10 9.72 46.89 -18.74 -16.50 125.26 98.45 88.29 164.21
Non-operating income (net) -33.05 -21.25 -13.86 -11.64 -1.54 -16.36 -134.27 -70.30 -49.54 -190.72 -277.35 -153.77 -9.85 -18.71 24.97 -57.30 -19.89 -102.37 -86.13 -11.84
Income before tax 26.50 28.74 31.70 11.17 -14.72 -25.09 -128.11 -36.43 -44.04 -237.09 -201.76 -157.87 -0.13 28.18 6.23 -73.79 105.37 -3.92 2.16 152.37
Income tax expense 22.30 -84.88 6.22 3.57 2.08 1.76 2.81 6.30 0.75 2.30 7.70 9.70 -3.45 9.43 0.75 -30.47 36.56 5.74 0.94 52.49
Net income 3.01 108.28 25.78 7.84 -16.80 -51.14 -139.91 -27.55 -39.05 -161.46 -126.18 -169.68 0.15 15.96 4.15 -43.72 68.38 -12.14 2.94 101.88
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 156.25 146.68 153.24 173.87 157.14 134.50 141.70 171.94 150.97 153.13 151.46 175.46 146.21 147.45 135.01 140.72 130.04 113.15 95.47 102.33 77.32 75.46 73.48 96.07 132.70 259.46 245.95 288.80 243.73 282.47 256.85 260.07 199.38 200.08 183.68 179.93 168.00 173.22 176.55 175.66 169.33 257.59 305.14 316.32 251.09 315.85 306.37 242.49 212.86 225.44 254.30 221.10 208.56 231.14 233.99 234.91 180.80 186.18 201.43 235.11 222.55 213.25 211.92 241.62 205.89 211.71 253.98 217.94 195.25 230.42 249.10 304.39 225.16 233.61 243.08 258.13 247.66 206.82 217.76 208.05 152.24
Cost of revenue 118.03 114.70 116.87 125.63 114.23 103.37 107.23 128.68 119.87 125.98 117.32 128.65 113.46 118.93 106.48 110.98 103.30 93.72 79.73 85.44 69.57 62.52 63.22 80.33 98.30 205.69 201.18 238.12 207.37 236.61 215.52 212.27 171.40 185.88 141.03 150.40 153.74 164.20 147.80 159.39 164.72 254.84 234.61 246.46 205.01 315.88 271.63 207.01 188.01 206.89 206.86 189.72 169.87 198.66 183.10 181.80 148.40 193.52 165.77 199.30 196.18 281.25 183.14 193.79 170.80 145.14 191.20 177.56 151.88 241.60 205.39 181.05 183.11 274.98 205.86 196.23 189.04 203.31 120.38 119.96 82.23
Gross profit 38.23 31.98 36.37 48.24 42.91 31.14 34.47 43.25 31.10 27.15 34.15 46.81 32.75 28.52 28.54 29.74 26.74 19.43 15.75 16.88 7.76 12.94 10.26 15.74 34.41 53.77 44.77 50.68 36.36 45.87 41.33 47.80 27.98 14.20 42.65 29.54 14.27 9.03 28.75 16.27 4.61 2.76 70.53 69.86 46.09 -0.03 34.74 35.48 24.85 18.54 47.44 31.39 38.69 32.48 50.88 53.11 32.40 -7.34 35.67 35.81 26.36 -68.00 28.78 47.83 35.09 66.57 62.77 40.39 43.37 -11.18 43.71 123.34 42.05 -41.37 37.22 61.90 58.63 3.51 97.39 88.09 70.01
Total operating expenses + 25.41 25.93 25.24 25.26 24.13 23.13 22.41 22.14 22.16 23.08 23.84 26.23 23.19 23.85 23.83 23.62 20.64 18.25 18.42 17.35 20.01 16.36 16.12 23.86 20.35 34.25 34.93 36.30 34.28 33.58 34.45 33.62 30.40 29.52 29.69 29.46 28.46 26.58 28.59 27.18 33.61 44.16 40.91 37.47 35.27 39.90 37.10 32.27 33.42 32.43 31.78 34.37 33.55 36.57 34.21 31.47 30.89 29.00 27.51 29.01 27.76 27.79 24.61 24.96 22.78 29.58 24.23 22.45 24.57 73.26 25.64 28.02 25.10 24.07 26.60 25.20 24.00 25.56 23.37 23.61 21.15
Operating income 12.82 6.05 11.13 22.99 18.77 8.01 12.07 21.12 8.94 4.07 10.31 20.59 9.56 4.67 4.70 6.12 6.10 1.18 -2.67 -0.47 -12.25 -3.42 -5.86 -8.13 14.06 19.53 9.84 14.38 2.08 12.29 6.88 14.18 -2.42 -15.32 12.97 0.08 -14.19 -17.56 0.16 -10.91 -29.00 -41.41 29.62 32.39 10.82 -39.93 -2.36 3.21 -8.57 -13.89 15.67 -2.98 5.13 -4.09 16.67 21.64 1.50 -36.33 8.16 6.81 -1.40 -95.79 4.17 22.88 12.32 36.99 38.54 17.94 18.80 -84.44 18.07 49.41 16.95 -65.44 10.63 36.70 34.62 40.08 48.34 44.87 32.02
Non-operating income (net) -1.23 -12.18 -3.03 -3.55 -13.69 -0.62 -4.49 -8.64 -7.64 -7.70 -3.60 0.49 -2.03 -5.84 -2.59 -4.84 2.84 -1.94 5.75 -4.80 0.48 -3.79 -3.60 -4.00 -10.35 -133.37 -17.34 -20.09 -19.14 -6.14 -19.83 -23.87 -17.51 -19.83 -13.05 -4.72 3.03 -20.35 -22.75 -16.55 -120.14 -191.83 -14.20 -14.28 -12.87 -79.94 -22.47 -5.70 -2.11 -3.75 3.04 -1.42 -1.92 -1.00 -3.60 -3.20 0.25 -3.78 -5.33 40.75 -2.64 -6.81 -4.38 -2.34 -3.85 2.72 -4.66 -4.30 -0.67 4.53 1.10 -3.90 -5.62 -5.12 -5.05 -1.53 -2.65 -2.95 -3.20 -0.32 -1.94
Income before tax 11.59 -6.13 8.11 19.44 5.09 7.39 7.58 12.48 1.30 -3.63 6.72 21.08 7.53 -1.16 2.12 1.28 8.93 -0.76 3.08 -5.27 -11.78 -7.22 -9.46 -12.13 3.71 -113.85 -7.50 -5.71 -17.07 6.14 -12.95 -9.69 -19.93 -35.15 -0.08 -4.65 -11.16 -37.91 -22.59 -27.45 -149.14 -233.24 15.42 18.11 -2.05 -119.87 -24.83 -2.49 -10.68 -17.65 18.70 -4.40 3.21 -5.09 13.08 18.44 1.75 -40.11 2.83 47.55 -4.04 -102.60 -0.20 20.54 8.47 39.71 33.89 13.64 18.14 -79.92 19.17 45.50 11.33 -70.56 5.58 35.17 31.97 37.12 45.14 44.55 30.08
Income tax expense 3.27 9.17 3.95 8.13 1.04 -94.84 4.74 4.84 0.38 0.61 1.25 2.88 1.49 0.67 2.18 -0.48 1.20 -0.06 0.59 1.38 0.17 -0.12 0.10 1.05 0.72 0.49 1.58 2.49 1.61 2.83 -0.10 2.45 1.12 -3.43 0.78 3.32 0.09 0.50 1.44 1.77 -1.41 -1.29 4.69 2.74 1.57 27.60 -12.36 -0.94 -4.59 -8.53 5.85 -1.89 1.11 -1.91 4.48 6.26 0.60 -15.62 0.87 17.03 -1.53 -40.00 -0.39 6.90 3.02 14.29 11.08 4.43 6.77 -20.63 7.05 15.35 3.98 -24.53 1.77 12.51 11.19 12.50 15.71 15.43 10.57
Net income 8.32 -16.50 4.15 11.31 4.05 102.72 -3.00 7.64 0.92 -3.89 5.42 18.22 6.04 -1.90 -0.55 1.75 7.72 -0.70 2.51 -6.75 -11.86 -15.04 -13.30 -21.26 -1.55 -113.83 -8.33 -6.91 -10.84 5.19 -6.94 -5.94 -19.86 -28.74 3.15 -10.99 -2.46 -31.55 -15.01 -26.57 -88.33 -146.42 9.76 14.93 -4.45 -149.75 -10.54 -2.46 -6.93 -10.33 12.11 -2.93 1.30 -4.01 7.71 11.57 0.68 -25.10 1.39 30.37 -2.52 -62.88 0.17 13.56 5.43 25.81 22.66 9.18 11.16 -59.90 11.66 29.42 6.69 -18.62 3.86 22.87 20.66 23.71 29.43 29.23 19.52
4 days ago