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 294.28 179.28 116.88 120.24 149.24 108.62 59.29 44.51 4.48 20.38 28.90 8.25 7.15 2.25 4.75 125.00 0.75 12.60 33.47
Cost of revenue 19.62 18.65 7.11 1.75 1.08 0.90 0.91 0.29 46.27 63.45 62.83 67.70 75.33 99.19 89.16 88.37 1.40 1.43 90.78 75.10
Gross profit 274.66 160.63 109.77 118.49 148.15 107.73 58.38 44.22 -41.79 -43.06 -33.93 -59.45 -68.18 2.25 4.75 125.00 0.75 12.60 33.47
Total operating expenses + 149.20 136.44 130.26 174.04 160.65 136.70 127.47 116.91 84.10 90.12 80.64 99.50 96.62 101.63 91.12 89.68 111.65 135.29 92.13 76.52
Operating income 125.47 24.19 -20.49 -55.55 -12.50 -28.97 -69.09 -72.68 -79.62 -69.74 -51.74 -91.25 -89.47 -99.38 -86.37 35.32 -112.04 -136.71 -79.53 -43.05
Non-operating income (net) -3.64 -5.83 -4.60 -3.02 -4.81 -0.77 2.20 2.20 1.62 0.53 0.28 0.34 0.44 0.54 0.40 2.57 0.40 4.28 5.26 5.41
Income before tax 121.83 18.37 -25.09 -58.57 -17.31 -29.74 -66.89 -70.48 -77.99 -69.22 -51.46 -90.91 -89.03 -98.84 -85.97 37.89 -111.64 -132.44 -74.27 -37.64
Income tax expense -245.20 0.88 2.27 3.02 0.61 0.65 -0.35 2.20 -2.09 4.30 -1.72 -2.70 0.00 -2.43 0.42 0.09 -0.09 -0.09
Net income 367.02 17.49 -25.09 -58.57 -17.91 -29.74 -66.55 -70.48 -77.99 -69.22 -51.46 -90.91 -89.03 -98.84 -85.97 37.89 -111.55 -132.35 -74.27 -37.64
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 58.82 69.80 69.46 101.69 53.33 57.60 55.31 36.84 29.53 35.79 28.13 26.89 26.07 51.28 22.41 29.82 16.74 20.41 21.54 26.27 81.02 18.45 18.39 16.02 55.76 15.40 20.86 10.41 12.62 37.86 4.87 1.79 0.00 3.58 0.90 3.58 3.58 3.00 3.76 8.59 5.03 8.54 13.00 5.18 2.18 8.25 0.00 0.00 5.75 5.75 1.40 1.40 0.00 2.25 1.50 1.50 0.75 0.40 4.36 0.40 0.00 -125.00 72.28 49.46 3.26 0.75 0.00 0.00 0.00 0.00 0.00 0.00 8.00 8.00 1.96 1.96 2.64 3.13 6.13 14.32 9.90
Cost of revenue 4.61 5.96 4.75 4.50 4.41 5.79 8.03 2.81 2.03 3.79 1.27 1.08 0.98 0.34 0.25 1.04 0.12 0.49 0.15 0.13 0.32 0.32 0.14 0.28 0.16 0.18 0.31 0.31 0.11 0.19 0.07 0.03 11.24 11.56 10.81 11.52 12.38 11.63 16.17 17.47 18.17 16.56 15.50 15.06 15.70 14.61 16.15 20.06 16.87 18.05 17.57 19.39 20.32 19.76 20.19 25.77 23.51 25.38 21.89 21.48 20.41 19.28 21.60 22.19 25.31 25.51 26.29 29.63 28.82 33.65 38.33 34.91 28.40 27.92 20.09 22.22 20.55 19.59 18.53 17.60 19.38
Gross profit 54.21 63.85 64.71 97.18 48.92 51.81 47.28 34.03 27.51 32.00 26.87 25.81 25.09 50.94 22.16 28.78 16.61 19.92 21.39 26.14 80.70 18.13 18.25 15.74 55.61 15.22 20.55 10.10 12.52 37.67 4.80 1.76 -11.24 -11.56 -9.91 -11.52 -8.79 -8.63 -12.41 -8.87 -13.14 -8.03 -2.51 -9.88 -13.52 -6.36 -16.15 -20.06 -16.87 -12.30 -17.57 -17.99 -20.32 -19.76 -20.19 1.50 0.75 0.00 4.36 0.40 0.00 -125.00 72.28 49.46 3.26 0.75 0.00 0.00 0.00 0.00 0.00 0.00 8.00 8.00 0.00 1.96 2.64 3.13 6.13 14.32 9.90
Total operating expenses + 42.33 40.68 36.29 36.08 36.15 35.15 33.23 33.59 34.48 30.04 31.33 31.08 37.82 48.86 40.56 41.75 42.88 41.34 41.18 39.19 38.95 36.96 32.03 33.13 34.58 32.56 32.58 31.44 30.90 35.14 29.17 27.87 24.73 26.22 18.76 19.34 19.79 18.79 20.73 22.24 22.60 21.28 19.78 19.16 20.42 30.62 21.04 25.46 22.39 22.69 23.93 24.29 25.71 25.62 25.57 26.38 24.06 25.91 22.40 21.95 20.86 19.67 21.92 22.48 25.61 25.85 26.66 30.00 30.28 34.01 38.68 35.28 28.75 28.26 20.43 -18.65 20.88 20.02 18.85 17.93 19.71
Operating income 11.89 23.17 28.42 61.10 12.77 16.66 14.06 0.45 -6.97 1.97 -4.47 -5.27 -12.73 2.08 -18.40 -12.97 -26.26 -21.42 -19.79 -13.05 41.76 -18.83 -13.78 -17.39 21.03 -17.34 -12.04 -21.34 -18.38 2.53 -24.37 -26.11 -24.73 -26.22 -17.86 -19.34 -16.20 -15.79 -22.74 -13.65 -17.57 -12.75 -6.78 -13.97 -18.24 -22.37 -21.04 -25.46 -22.39 -16.94 -23.93 -22.89 -25.71 -25.62 -25.57 -24.88 -23.31 -25.91 -18.04 -21.56 -20.86 -19.67 50.36 26.98 -22.35 -25.10 -26.66 -30.00 -30.28 -34.01 -38.68 -35.28 -28.75 -20.26 -20.43 -20.61 -18.24 -16.89 -12.73 -3.61 -9.82
Non-operating income (net) -0.23 -0.46 -0.80 -1.12 -1.26 -1.43 -1.64 -1.48 -1.28 -1.23 -1.23 -1.33 -0.81 -0.68 -0.63 -0.53 -1.18 -1.28 -1.30 -1.74 -0.48 -0.41 -0.39 -0.18 0.22 0.14 0.55 0.73 0.78 0.70 0.60 0.55 0.35 0.34 0.20 0.20 0.89 0.20 0.11 0.12 0.10 0.06 0.11 0.06 0.05 0.10 0.10 0.07 0.08 0.08 0.11 0.12 0.14 0.14 0.11 0.14 0.14 -42.13 0.11 0.08 0.08 2.43 0.08 0.05 0.02 0.01 0.00 0.09 0.29 132.99 0.99 1.25 1.48 -54.02 1.48 1.36 1.16 -20.74 1.35 1.28 1.35
Income before tax 11.66 22.71 27.62 59.98 11.51 15.22 12.42 -1.03 -8.25 0.74 -5.69 -6.60 -13.54 1.40 -19.04 -13.49 -27.45 -22.70 -21.09 -14.79 41.27 -19.24 -14.17 -17.58 21.24 -17.20 -11.49 -20.61 -17.60 3.23 -23.77 -25.56 -24.39 -25.87 -17.66 -19.15 -15.31 -15.59 -22.63 -13.53 -17.46 -12.69 -6.67 -13.91 -18.19 -22.27 -20.94 -25.39 -22.30 -16.86 -23.82 -22.77 -25.57 -25.47 -25.46 -24.74 -23.17 -68.04 -17.93 -21.47 -20.78 -17.24 50.43 27.03 -22.33 -25.09 -26.65 -29.91 -29.99 98.98 -37.69 -34.03 -27.26 -74.27 -18.94 -19.25 -17.08 -37.64 -11.38 -2.33 -8.47
Income tax expense 3.00 -245.35 -0.28 0.37 0.07 0.88 0.36 0.68 0.67 0.23 0.81 0.68 0.63 0.53 1.18 -0.06 -0.14 -0.97 1.77 -0.19 0.04 0.17 0.36 0.28 0.56 -0.16 -0.16 0.00 0.00 -0.11 0.00 0.00 -0.89 -0.34 5.66 0.00 0.00 -0.34 -0.11 0.00 0.00 -0.60 0.00 0.00 0.00 -1.24 1.57 -0.63 0.00 -73.37 0.00 0.00 0.00 -42.26 0.11 0.00 0.00 0.09 -0.33 0.08 0.05 0.09 -0.37 -0.03 -0.07 -4.37 0.00 0.00 0.00 -55.27 0.00 41.21 0.00 -22.18 -1.35 0.00 0.00
Net income 8.65 268.07 27.90 59.61 11.45 14.34 12.42 -1.03 -8.25 0.74 -5.69 -6.60 -13.54 1.40 -19.04 -13.49 -27.45 -22.64 -20.95 -13.82 39.50 -19.24 -14.17 -17.58 21.24 -17.20 -11.49 -20.61 -17.60 3.23 -23.77 -25.56 -24.39 -25.87 -17.66 -19.15 -15.31 -15.59 -22.63 -13.53 -17.46 -12.69 -6.67 -13.91 -18.19 -22.27 -20.94 -25.39 -22.30 -16.86 -23.82 -22.77 -25.57 -25.47 -25.46 -24.74 -23.17 -25.79 -17.93 -21.47 -20.78 -17.24 50.43 27.03 -22.33 -25.09 -26.65 -29.88 -29.92 -33.36 -37.69 -34.03 -27.26 -19.00 -18.94 -19.25 -17.08 -15.46 -11.38 -2.33 -8.47
5 days ago