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
Total revenue 322.67 283.47 289.21 618.97 992.58 421.71 32.53 21.36 18.73 18.28 9.58 1.28
Cost of revenue 191.80 176.26 184.76 252.07 215.53 89.81 14.11 10.69 8.55 6.72 5.07 0.94
Gross profit 130.88 107.22 104.46 366.90 777.05 331.91 18.42 10.67 10.18 11.56 4.51 0.34
Total operating expenses + 221.97 181.13 299.99 188.37 104.34 41.75 18.85 15.72 13.58 10.64 9.52 1.33
Operating income -91.10 -73.92 -195.53 178.53 104.34 290.16 -0.43 -5.06 -3.40 0.92 -5.01 -0.99
Non-operating income (net) 21.07 21.96 21.44 5.50 0.00 1.53 0.84 0.43 0.48 -5.39 0.03 0.00
Income before tax -70.03 -51.96 -174.09 184.03 104.34 291.68 0.41 -4.62 -2.92 -4.47 -4.99 -0.99
Income tax expense -8.39 -8.14 1.15 42.10 174.80 72.53 0.04 -1.07 -0.77 0.92 3.33 3.29
Net income -60.51 -42.71 -167.83 143.40 104.34 214.31 0.37 -4.49 -2.66 -5.39 -8.31 -4.28
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
Total revenue 71.14 83.34 84.07 81.80 73.46 76.21 71.74 71.03 64.49 70.51 84.69 67.85 66.17 67.70 105.66 125.34 320.27 251.67 227.87 153.62 359.43 294.98 101.72 17.27 7.75 8.39 10.35 8.42 5.37 5.68 5.63 5.40 4.65 4.28 4.50 4.64 5.31 5.85 5.01 3.97 3.44 2.90 2.91 2.18 1.59
Cost of revenue 49.65 50.75 48.56 47.37 45.12 44.37 44.97 44.54 42.38 45.28 44.84 47.28 47.36 54.72 59.56 60.07 77.73 62.13 43.47 35.86 74.08 51.77 26.26 7.72 4.06 3.63 3.89 3.62 2.97 2.76 2.61 2.54 2.77 2.55 2.27 1.88 1.86 1.86 2.14 1.41 1.30 2.73 0.92 0.77 0.65
Gross profit 21.49 32.58 35.51 34.44 28.35 31.85 26.77 26.49 22.10 25.23 39.84 20.57 18.81 12.99 46.10 65.28 242.54 189.54 184.40 117.76 285.35 243.21 75.46 9.55 3.70 4.75 6.46 4.80 2.40 2.92 3.01 2.86 1.88 1.74 2.24 2.76 3.45 3.99 2.87 2.56 2.14 0.18 1.99 1.41 0.94
Total operating expenses + 56.11 68.82 50.86 54.15 48.14 47.98 43.85 45.40 43.90 176.35 39.63 40.37 43.64 49.54 45.74 52.48 40.61 38.68 25.13 18.86 18.43 17.30 11.93 6.91 5.61 5.16 4.95 4.51 4.23 3.93 3.86 3.86 4.08 3.72 3.72 2.91 3.23 2.73 3.56 1.59 2.75 7.52 0.81 0.66 0.53
Operating income -34.62 -36.24 -15.35 -19.71 -19.80 -16.14 -17.08 -18.91 -21.80 -151.12 0.21 -19.80 -24.82 -36.55 0.35 12.79 201.93 150.86 159.27 98.90 266.92 225.91 63.52 2.64 -1.91 -0.41 1.51 0.30 -1.82 -1.03 -0.85 -1.00 -2.19 -2.07 -1.48 -0.15 0.22 1.26 -0.70 0.97 -0.62 -7.34 1.18 0.75 0.41
Non-operating income (net) 8.64 6.96 9.21 -1.81 8.07 8.09 -1.45 7.69 7.63 5.93 6.65 5.10 3.78 3.09 1.41 0.96 0.05 -0.04 0.50 4.34 0.28 -1.03 -2.36 0.08 -0.01 0.25 0.19 0.19 0.21 0.10 0.14 0.10 0.10 0.10 0.15 0.12 0.12 0.06 0.01 -5.46 0.01 0.01 0.00 0.00 0.02
Income before tax -25.98 -29.27 -6.14 -21.52 -11.72 -8.05 -18.53 -11.21 -14.17 -145.20 6.86 -14.70 -21.05 -33.46 1.76 13.75 201.98 150.83 159.77 103.24 267.20 224.88 61.16 2.72 -1.92 -0.16 1.70 0.49 -1.62 -0.93 -0.70 -0.90 -2.10 -1.97 -1.34 -0.03 0.34 1.32 -0.69 -4.49 -0.60 -7.34 1.18 0.75 0.43
Income tax expense -0.70 -5.62 0.68 -2.26 0.18 -1.86 -3.84 -2.12 -0.33 -10.86 20.33 -3.11 -5.20 -9.39 0.41 2.65 48.42 47.15 37.55 23.59 66.51 58.57 14.53 -0.60 0.03 -0.04 0.06 0.01 0.01 0.89 -0.32 -0.10 -0.43 -0.35 -0.42 -0.11 0.11 0.50 0.42 0.02 -0.06 1.21 0.82 0.00 0.00
Net income -24.83 -23.42 -6.61 -18.96 -11.53 -5.89 -14.65 -8.71 -13.46 -128.15 -13.11 -11.23 -15.34 -23.83 1.72 11.54 153.98 104.34 122.52 79.81 200.69 166.31 46.64 3.32 -1.96 -0.30 1.46 0.33 -1.91 -0.94 -0.60 -1.05 -1.91 -1.62 -1.09 -0.03 0.23 0.81 -1.11 -4.51 -0.54 -8.55 0.36 0.75 0.43
4 days ago