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
Total revenue 107.46 64.38 57.42 51.35 55.31 71.86 73.41 60.37 15.39 48.65 42.13 11.69 0.23 130.15 14.85
Cost of revenue 5.52 6.01 40.62 63.39 193.66 260.95 219.25 0.72 6.03 2.89 4.66 4.06 120.58 114.00 3.84
Gross profit 101.95 64.38 16.80 -12.05 -138.35 71.86 73.41 59.66 9.36 45.75 37.47 7.63 -120.35 16.15 11.01
Total operating expenses + 115.20 111.33 72.84 79.91 119.44 369.48 325.33 298.41 269.48 226.22 219.37 240.17 156.51 139.72 120.35
Operating income -13.25 -46.95 -56.04 -91.96 -257.78 -297.63 -251.92 -238.75 -260.12 -180.47 -181.90 -232.54 -156.28 -9.58 -109.34
Non-operating income (net) 142.49 2.34 6.77 -0.86 -7.44 -5.72 10.24 12.67 -11.59 -0.09 0.63 1.87 0.00 0.00 0.00
Income before tax 129.25 -44.61 -49.27 -92.82 -265.22 -303.34 -241.68 -226.09 -271.71 -180.56 -181.27 -230.67 -156.28 -9.58 -109.34
Income tax expense 23.35 11.80 5.92 0.01 -0.15 -8.52 -5.22 -10.56 13.69 10.11 0.95 6.36 0.00
Net income 105.90 -56.42 -55.19 872.13 -199.43 -278.02 -236.46 -215.52 -285.41 -190.67 -182.22 -237.04 -156.28 -9.58 -109.34
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
Total revenue 17.70 45.89 19.99 26.20 15.39 18.75 16.87 14.26 14.50 17.57 15.69 13.75 10.42 14.65 12.45 11.05 13.20 14.95 13.19 12.91 14.26 18.73 18.26 15.01 19.86 29.50 12.43 26.15 5.34 15.74 12.84 23.48 8.32 4.52 4.28 3.51 3.09 5.69 19.08 5.47 18.41 3.89 10.70 7.13 20.40 1.43 6.34 2.97 0.95 0.18 0.02 0.01 0.02 4.48 0.00 125.67 125.67
Cost of revenue 1.44 1.51 8.11 10.49 11.45 1.37 9.27 9.95 8.97 8.31 1.34 9.43 14.57 15.35 9.87 14.92 23.25 31.23 43.74 51.09 67.60 65.17 67.37 62.40 66.01 67.03 52.01 46.40 53.82 0.63 0.71 47.17 0.83 3.12 0.99 1.36 0.57 1.15 0.33 0.64 0.78 3.20 0.58 0.51 0.37 3.22 0.37 0.28 0.19 32.47 32.30 30.40 25.41 100.80 31.82 34.04 37.70
Gross profit 16.26 44.39 11.88 15.71 3.94 18.75 7.60 4.30 5.54 9.25 14.35 4.32 -4.16 -0.70 2.58 -3.87 -10.06 -16.28 -30.55 -38.18 -53.34 -46.44 18.26 15.01 19.86 29.50 -39.58 -20.25 -48.48 15.11 12.13 -23.70 7.49 1.40 3.29 2.15 2.52 4.55 18.74 4.83 17.63 0.69 10.12 6.63 20.03 -1.79 5.97 2.70 0.76 -32.30 -32.28 -30.40 -25.39 -96.33 0.00 0.00 0.00
Total operating expenses + 24.56 26.82 18.33 18.43 18.37 27.95 18.44 20.01 16.74 15.49 23.11 20.45 20.76 16.73 16.79 19.23 27.17 39.89 23.07 25.93 30.55 30.06 94.87 87.18 92.34 100.07 77.63 68.63 79.00 77.73 74.58 73.63 72.47 80.58 60.29 67.27 61.35 62.38 52.24 52.33 59.27 56.47 53.21 51.92 57.77 63.96 56.03 59.40 60.78 44.26 41.10 38.96 32.20 67.15 32.60 0.00 0.00
Operating income -8.30 17.57 -6.46 -2.73 -14.43 -9.20 -10.84 -15.71 -11.21 -6.24 -8.76 -16.12 -24.91 -17.43 -14.20 -23.10 -37.22 -56.17 -53.62 -64.11 -83.89 -76.49 -76.62 -72.18 -72.48 -70.57 -65.20 -42.48 -73.67 -62.62 -62.45 -48.70 -64.98 -79.18 -57.00 -65.12 -58.83 -57.83 -33.49 -47.50 -41.64 -55.77 -43.10 -45.29 -37.74 -65.75 -50.06 -56.71 -60.02 -44.08 -41.08 -38.95 -32.17 -29.18 -32.60 -87.04 87.04
Non-operating income (net) 1.83 55.50 3.57 75.93 0.30 0.26 0.79 0.48 0.81 1.22 1.18 1.94 3.22 3.18 -1.31 0.31 -2.51 -1.50 -2.29 11.92 4.44 26.85 3.07 9.33 -10.43 5.02 1.22 2.84 1.17 9.18 2.36 1.10 0.03 -0.76 -9.01 -0.71 -1.11 -0.93 0.34 0.31 0.19 0.11 0.10 0.20 0.21 0.98 0.67 0.21 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Income before tax -6.47 73.07 -2.89 73.21 -14.14 -8.94 -10.05 -15.22 -10.40 -5.02 -7.58 -14.19 -21.69 -14.25 -15.52 -22.79 -39.74 -57.66 -55.90 -52.19 -79.45 -49.64 -73.55 -62.85 -82.91 -65.56 -63.98 -39.64 -72.50 -53.44 -60.09 -47.61 -64.94 -79.93 -66.01 -65.83 -59.94 -58.76 -33.15 -47.19 -41.46 -55.66 -42.99 -45.09 -37.53 -64.77 -49.39 -56.49 -60.02 -44.08 -41.08 -38.95 -32.17 -29.18 -32.60 -87.04 87.04
Income tax expense -1.54 12.04 -6.50 18.37 -0.56 6.59 2.65 1.31 1.26 3.49 1.37 1.46 0.39 0.00 0.51 0.00 0.52 0.15 0.01 0.22 0.23 8.80 0.09 0.04 0.15 0.05 -5.55 0.20 0.08 -3.26 -0.66 -6.79 0.14 6.99 0.87 0.45 5.38 8.57 0.81 0.04 0.69 -10.84 4.32 2.51 4.95 -0.46 5.10 1.72 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Net income -4.93 61.02 3.62 54.84 -13.58 -15.53 -12.70 -16.53 -11.66 -8.51 -8.95 -15.65 -22.09 -10.36 916.63 -8.19 -25.95 -32.03 -35.31 -52.41 -79.68 -58.43 -73.64 -62.89 -83.05 -65.61 -58.43 -39.84 -72.58 -50.19 -59.43 -40.82 -65.09 -86.92 -66.88 -66.29 -65.32 -67.33 -33.96 -47.23 -42.15 -44.83 -47.31 -47.60 -42.47 -64.31 -54.50 -58.22 -60.02 -44.08 -41.08 -38.95 -32.17 -29.18 -32.60 -87.04 87.04
4 days ago