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 101.14 69.73 102.37 83.80 104.51 103.88 105.72 96.59 121.29 85.27 56.46 68.72 61.25 43.69 76.01 65.02 46.72 59.58 65.53 49.82
Cost of revenue 98.71 91.71 124.20 96.88 90.49 82.89 83.39 66.91 79.69 61.09 46.49 58.48 44.49 36.32 62.12 54.81 40.80 47.40 25.05 21.21
Gross profit 2.40 -21.98 -21.83 -13.08 14.01 20.98 22.34 29.67 41.60 24.18 9.97 10.25 16.76 7.37 13.89 10.21 5.93 12.18 40.48 28.62
Total operating expenses + 83.91 161.32 141.07 145.80 101.99 60.75 47.78 50.21 45.92 40.32 34.62 32.29 36.47 38.51 47.47 52.44 51.21 63.28 102.26 89.15
Operating income -81.51 -183.30 -162.90 -158.90 -87.97 -39.76 -25.45 -20.80 -4.88 -18.07 -24.88 -28.05 -19.43 -31.11 -33.58 -42.76 -52.04 -51.10 -61.78 -60.54
Non-operating income (net) -10.94 -140.11 18.85 -18.13 -26.64 -9.58 -9.83 -6.16 -1.60 -3.24 18.52 -1.28 -1.81 -12.30 -2.19 3.92 48.78 85.20 4.92 2.13
Income before tax -92.45 -323.41 -144.05 -177.03 -114.61 -49.34 -35.27 -26.95 -6.48 -21.31 -6.36 -29.33 -21.24 -43.41 -35.77 -38.84 -3.27 34.10 -56.86 -58.41
Income tax expense 0.05 0.12 0.16 -3.54 -0.22 0.13 0.02 0.37 1.57 0.38 0.21 0.42 0.49 11.00 0.38 0.00 -0.01 0.02 -0.05 -1.42
Net income -92.49 -324.25 -177.72 -173.49 -114.40 -51.38 -39.05 -27.32 -8.05 -21.69 -5.82 -27.87 -19.96 -42.14 -33.42 -34.94 -3.26 34.08 -57.30 -181.14
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 19.42 33.64 32.50 17.84 15.39 24.52 14.76 16.00 14.45 47.42 27.06 15.31 13.24 20.46 21.34 20.93 21.05 36.71 25.22 24.96 17.62 28.59 25.62 25.78 23.88 41.88 24.79 23.65 16.01 28.48 21.57 26.45 20.09 40.26 31.85 26.52 22.66 30.68 20.64 17.65 16.30 19.99 16.04 11.18 9.26 15.65 20.61 18.47 13.99 17.32 17.00 14.60 12.34 5.72 14.15 10.27 13.55 21.00 20.60 19.11 15.30 21.08 16.53 15.53 11.88 16.52 9.05 13.08 8.08 18.90 12.29 12.35 16.04 20.07 17.57 14.31 13.60 8.14 14.06 15.09 12.54
Cost of revenue 16.66 28.04 27.54 19.34 19.00 27.75 22.97 21.13 19.87 60.08 29.92 18.50 18.86 26.38 26.11 23.14 21.26 31.93 22.39 21.18 15.00 22.95 20.83 20.27 18.85 33.24 18.59 18.10 13.81 21.29 15.13 17.04 13.47 27.66 21.66 17.26 13.11 21.34 14.20 12.53 13.02 16.17 11.99 10.09 8.25 18.68 15.40 13.93 10.46 11.42 12.31 11.36 9.40 4.90 12.14 8.76 10.52 16.85 16.67 15.80 12.81 15.98 14.57 14.17 10.10 14.16 7.73 11.24 7.89 16.89 10.55 9.44 10.53 6.43 7.50 4.65 6.47 4.42 5.28 7.17 4.35
Gross profit 2.76 5.60 4.96 -1.50 -3.61 -3.23 -8.22 -5.12 -5.42 -12.67 -2.86 -3.18 -5.62 -5.92 -4.77 -2.20 -0.21 4.77 2.83 3.79 2.62 5.64 4.80 5.51 5.04 8.65 6.19 5.55 2.20 7.19 6.45 9.41 6.62 12.60 10.19 9.27 9.55 9.35 6.43 5.12 3.28 3.82 4.05 1.09 1.02 -3.03 5.21 4.54 3.53 5.89 4.69 3.24 2.94 0.82 2.01 1.51 3.02 4.14 3.94 3.32 2.49 5.11 1.96 1.36 1.79 2.36 1.32 1.84 0.20 2.01 1.74 2.91 5.51 13.64 10.07 9.65 7.13 3.72 8.78 7.92 8.19
Total operating expenses + 15.83 17.41 34.90 31.71 25.45 33.16 54.87 36.23 37.06 28.53 34.69 35.58 35.83 37.04 40.00 38.46 30.31 32.31 27.44 24.40 17.97 19.56 12.55 13.48 15.15 16.05 11.48 10.14 10.71 13.10 11.86 12.58 12.68 13.20 11.06 10.16 11.51 9.37 10.03 9.87 11.06 8.54 8.22 8.53 9.33 8.42 7.65 8.50 7.72 8.61 8.57 9.07 10.23 8.52 10.46 8.10 11.43 9.48 11.65 12.55 13.80 14.49 11.85 13.03 13.07 13.45 9.72 14.21 14.98 13.90 15.28 15.46 18.65 31.03 25.05 23.99 22.19 8.98 27.39 26.96 25.83
Operating income -13.07 -11.81 -29.94 -33.20 -29.06 -36.39 -63.08 -41.35 -42.48 -41.20 -37.56 -38.76 -41.45 -42.96 -44.76 -40.66 -30.52 -27.54 -24.61 -20.61 -15.34 -13.92 -7.75 -7.97 -10.12 -7.50 -6.77 -4.60 -8.52 -6.25 -5.36 -3.14 -6.05 -0.59 -0.92 -0.90 -2.47 0.37 -3.76 -4.94 -9.73 -5.49 -4.54 -7.65 -7.22 -11.46 -2.31 -3.91 -4.14 -2.62 -3.82 -5.70 -7.29 -7.66 -8.45 -6.59 -8.41 -5.34 -7.71 -9.23 -11.30 -9.56 -10.18 -11.69 -11.33 -11.66 -13.23 -12.37 -14.78 -11.88 -13.54 -12.55 -13.14 -17.39 -14.99 -14.34 -15.06 -5.25 -18.61 -19.04 -17.64
Non-operating income (net) 1.68 -5.69 1.87 8.94 8.02 -10.06 -141.97 9.96 1.44 27.47 2.85 10.64 9.06 5.53 1.46 -15.04 -10.08 -16.53 -6.23 -1.30 -2.45 -0.53 -3.37 -2.71 -2.97 -2.76 -3.02 -2.37 -3.49 -5.16 -0.36 -1.18 0.55 -2.09 0.33 0.09 0.06 -1.12 -0.40 -1.06 -0.66 4.27 0.35 -0.01 13.91 -7.04 -0.05 -0.45 0.03 0.28 -0.90 -0.11 -1.08 -10.93 -0.88 -0.41 -0.09 -1.55 -0.58 0.06 -0.12 0.78 3.57 -0.43 0.01 37.95 1.24 13.38 -3.79 -6.15 -1.92 -0.94 94.20 1.50 -0.67 3.54 0.54 0.62 0.50 0.42 0.59
Income before tax -11.39 -17.50 -28.07 -24.26 -21.04 -46.45 -205.06 -31.40 -41.03 -13.73 -34.70 -28.12 -32.39 -37.43 -43.30 -55.70 -40.60 -44.07 -30.84 -21.91 -17.79 -14.45 -11.13 -10.68 -13.09 -10.26 -9.78 -6.97 -12.02 -11.41 -5.72 -4.32 -5.50 -2.68 -0.59 -0.81 -2.40 -0.75 -4.16 -6.01 -10.39 -1.22 -4.18 -7.65 6.69 -18.50 -2.36 -4.36 -4.11 -2.34 -4.72 -5.81 -8.37 -18.59 -9.33 -7.00 -8.49 -6.89 -8.29 -9.17 -11.43 -8.78 -6.61 -12.12 -11.33 26.29 -11.99 1.01 -18.57 -18.03 -15.46 -13.48 81.06 -15.89 -15.66 -10.80 -14.52 -4.64 -18.11 -18.62 -17.05
Income tax expense 0.03 0.02 0.02 -0.53 0.07 0.04 0.04 0.02 0.10 -8.84 -3.00 -0.42 0.09 -0.20 -0.23 0.00 0.00 0.01 -0.04 0.09 0.07 0.02 0.01 4.50 2.38 0.01 0.07 0.30 0.01 0.00 0.21 0.44 0.39 0.53 0.13 0.25 1.07 0.00 0.00 0.20 0.01 0.00 -0.48 0.37 0.45 0.08 0.17 0.32 -0.63 0.69 -0.07 0.00 0.03 0.04 0.16 0.06 -0.04 0.11 -0.95 -4.28 -0.83 0.00 -0.01 3.59 -13.38 3.79 6.15 1.92 0.00 0.02 -1.50 -0.07 0.02 -0.80 -0.03 -0.25 -1.27 0.13
Net income -11.39 -17.53 -28.07 -24.28 -21.04 -46.47 -205.02 -31.46 -41.29 -52.66 -62.45 -30.10 -33.92 -34.43 -42.88 -55.79 -40.40 -43.83 -30.85 -21.91 -17.64 -14.69 -11.76 -11.43 -13.50 -10.27 -9.78 -6.97 -12.02 -11.48 -6.02 -4.32 -5.50 -2.89 -1.03 -1.20 -2.94 -0.88 -4.41 -5.81 -9.99 -1.36 -4.14 -7.34 7.02 -17.47 -2.42 -4.46 -3.52 -2.27 -4.51 -5.20 -7.98 -18.11 -8.95 -6.63 -8.44 -6.71 -7.82 -8.68 -10.21 -8.43 -5.61 -10.85 -10.05 26.30 -11.99 1.01 -18.57 -18.03 -15.46 -13.48 81.05 -15.89 -16.02 -11.14 -14.25 -128.75 -17.86 -17.35 -17.18
5 days ago