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
Total revenue 263.50 164.07 1.19 0.24 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Cost of revenue 7.29 124.00 10.76 21.14 13.98 8.71 8.12 0.96 0.95 0.98 1.00 0.09 4.66 0.00 19.30 0.00
Gross profit 256.22 40.08 -9.57 -21.14 -13.98 -8.71 -8.12 -0.96 -0.95 -0.98 -1.00 -9.34 -4.66 0.00 -19.30
Total operating expenses + 659.57 435.35 450.99 398.88 342.70 261.94 206.87 128.26 92.88 53.64 27.86 2.71 17.99 8.13 1.92 0.82 0.01 0.06
Operating income -403.36 -395.28 -460.56 -398.88 -342.70 -261.94 -206.87 -128.26 -92.88 -53.64 -27.86 -12.04 -22.64 -8.13 -21.22 -0.82 -0.02 -0.06
Non-operating income (net) 10.31 20.27 13.04 2.99 0.45 2.36 9.32 4.68 0.81 0.75 0.20 0.01 -2.74 4.82 -4.48 -0.79 0.00 0.00
Income before tax -393.05 -375.01 -447.52 -395.89 -342.25 -259.58 -197.56 -123.58 -92.06 -52.89 -27.66 -12.04 -25.38 -3.31 -25.69 -1.61 -0.02 -0.06
Income tax expense -2.07 -2.83 -3.48 -5.97 -14.43 -2.36 -10.49 4.68 -0.95 -0.98 -1.00 0.00 0.44 0.00 4.64 0.79
Net income -390.98 -372.18 -444.04 -389.92 -327.82 -259.58 -187.07 -123.58 -92.06 -52.89 -27.66 -12.04 -25.38 -3.31 -25.69 -1.61 -0.02 -0.06
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
Total revenue 71.43 86.77 67.46 59.95 49.32 73.69 58.55 31.11 0.72 0.48 0.47 0.24 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Cost of revenue 1.02 -100.53 1.41 56.66 49.74 45.54 39.82 31.37 7.26 4.37 4.34 2.05 5.70 5.71 5.20 5.20 4.98 4.58 6.25 0.49 2.66 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.29 0.00 0.00 0.00 0.00 2.66 0.00 0.00 9.34 2.45 1.75 1.96 4.66 0.78 6.48 0.00 1.38 0.00 0.00 0.00 19.30 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Gross profit 70.41 187.30 66.05 3.29 -0.42 28.15 18.73 -0.26 -6.55 -3.88 -3.87 -1.81 -5.70 -5.71 -5.20 -5.20 -4.98 -4.58 -6.25 -0.49 -2.66 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -2.66 0.00 0.00 -9.34 -2.45 -1.75 -1.96 -4.66 -0.78 -6.48 0.00 -1.38 0.00 0.00 0.00 -19.30 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total operating expenses + 151.45 260.76 160.95 117.06 120.80 114.73 107.80 101.65 111.18 117.37 114.49 108.27 110.86 107.04 100.40 99.73 91.71 99.47 86.24 81.43 75.57 68.53 58.97 63.63 70.81 65.11 51.61 50.17 39.99 34.94 35.06 31.38 26.88 26.07 22.34 23.58 20.88 15.63 18.98 11.73 7.01 8.45 7.64 6.44 5.30 -4.47 0.35 2.11 2.26 11.50 9.41 1.72 0.70 0.25 1.63 1.65 3.14 4.19 5.81 10.56 0.66 0.50 0.17 0.08 0.07 0.00 0.00 0.00 0.01 0.01 0.00 0.02 0.03
Operating income -81.04 -73.46 -94.90 -113.77 -121.22 -86.58 -89.07 -101.91 -117.72 -121.26 -118.36 -110.09 -110.86 -107.04 -100.40 -99.73 -91.71 -99.47 -86.24 -81.43 -75.57 -68.53 -58.97 -63.63 -70.81 -65.11 -51.61 -50.17 -39.99 -34.94 -35.06 -31.38 -26.88 -26.07 -22.34 -23.58 -20.88 -15.92 -18.98 -11.73 -7.01 -8.48 -7.64 -6.44 -5.30 -4.87 -2.80 -2.11 -2.26 -11.50 -2.71 -1.72 -0.70 -1.63 -1.63 -1.65 -3.14 -4.19 -5.81 -10.56 -0.66 -0.50 -0.17 -0.08 -0.07 0.00 0.00 0.00 -0.01 -0.01 0.00 -0.02 -0.03
Non-operating income (net) 1.33 1.74 1.24 4.10 3.22 9.58 4.01 3.36 3.34 3.12 3.36 3.08 3.49 1.72 0.78 0.39 0.11 0.14 0.12 0.08 0.12 0.14 0.40 0.61 1.22 1.54 2.12 2.61 3.04 2.37 1.23 0.72 0.36 0.22 0.19 0.20 0.20 0.23 0.22 0.16 0.13 0.10 0.01 0.07 0.00 0.00 0.00 0.00 0.00 0.00 -6.70 5.19 -0.34 0.95 0.95 1.32 -2.64 -20.95 0.00 -0.40 0.09 0.50 -0.55 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Income before tax -79.71 -71.72 -93.66 -109.67 -118.00 -77.00 -85.06 -98.56 -114.38 -118.14 -115.00 -107.01 -107.37 -105.32 -99.62 -99.35 -91.61 -99.33 -86.12 -81.35 -75.45 -68.40 -58.57 -63.02 -69.60 -63.57 -49.49 -47.55 -36.95 -32.58 -33.83 -30.66 -26.52 -25.85 -22.15 -23.38 -20.68 -15.69 -18.76 -11.56 -6.88 -8.38 -7.64 -6.37 -5.30 -4.87 -2.80 -2.11 -2.26 -11.50 -9.41 3.47 -1.05 -0.67 -0.67 -0.33 -5.77 -25.13 -5.82 -10.96 -0.56 0.00 -0.71 -0.08 -0.07 0.00 0.00 0.00 -0.01 -0.01 0.00 -0.02 -0.03
Income tax expense -0.67 0.18 -2.41 1.99 -1.84 1.56 -1.52 -1.46 -1.41 -1.76 -1.24 -0.48 -3.49 -3.43 -5.20 -0.39 -0.11 -12.21 -5.22 -0.12 -2.29 -0.31 -0.29 -0.25 0.00 -0.23 0.00 -0.24 -0.25 0.00 -0.22 -0.29 0.00 0.00 0.00 -0.31 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.95 -6.10 0.00 0.13 0.00 -1.32 2.64 -16.78 0.00 0.40 -0.87 0.00 0.55 0.00 0.00 -0.02 0.00 0.00 0.00
Net income -79.05 -71.90 -91.25 -111.66 -116.16 -78.56 -83.54 -97.10 -112.98 -116.38 -113.76 -106.53 -107.37 -105.32 -99.62 -99.35 -91.61 -99.33 -86.12 -81.35 -75.45 -68.40 -58.57 -63.02 -69.60 -63.57 -49.49 -47.55 -36.95 -32.58 -33.83 -30.66 -26.52 -25.85 -22.15 -23.38 -20.68 -15.69 -18.76 -11.56 -6.88 -8.38 -7.64 -6.37 -5.30 -4.87 -2.80 -2.11 -2.26 -11.50 -9.41 3.47 -1.05 -0.67 -0.67 -0.33 -5.77 -8.35 -5.82 -10.96 -0.56 -0.74 -0.71 -0.08 -0.07 0.00 0.00 0.00 -0.01 -0.01 0.00 -0.02 -0.03
4 days ago