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
Total revenue 423.60 452.50 570.00 662.10 742.20 585.70 1,070.00 1,205.40 1,169.50 1,178.40 1,414.70 1,534.00 1,497.00
Cost of revenue 369.90 449.60 527.00 630.90 697.50 619.10 1,003.10 1,161.60 1,094.20 1,052.40 1,280.60 1,390.00 1,383.00
Gross profit 53.70 2.90 43.00 31.20 44.70 -33.40 66.90 43.80 75.30 126.00 134.10 144.00 114.00
Total operating expenses + 173.30 106.60 161.90 175.80 178.20 155.10 174.10 166.90 153.70 128.20 146.20 275.00 179.00
Operating income -119.60 -103.70 -118.90 -144.60 -133.50 -188.50 -107.20 -149.80 -78.40 -2.20 -12.10 -9.00 -35.00
Non-operating income (net) -294.40 -206.80 -282.20 -374.90 -226.90 2,429.50 345.10 168.40 3.20 7.40 8.30 423.00 -35.00
Income before tax -414.00 -310.50 -401.10 -519.50 -360.40 2,241.00 237.90 18.60 -75.20 5.20 -3.80 414.00 -70.00
Income tax expense 13.00 -0.40 -77.00 -89.90 -74.00 481.20 24.20 13.10 -16.60 -10.40 -19.70 150.00 -42.00
Net income -513.20 -304.60 -313.40 -428.10 -287.00 1,786.20 46.80 27.60 108.80 -12.40 -22.90 260.00 -31.00
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
Total revenue 96.20 103.30 106.90 110.20 103.20 109.90 113.90 118.00 110.70 119.30 143.60 152.80 154.30 155.70 164.50 174.50 167.40 181.90 186.00 202.40 171.90 170.40 139.70 102.60 173.00 240.00 270.40 285.10 274.50 317.20 293.50 303.90 293.90 317.40 281.30 295.50 275.30 303.00 281.90 348.00 329.00 351.00 369.00 400.00 478.00 398.00 367.00 386.00 383.00 395.00 624.00 650.00 656.00
Cost of revenue 86.50 90.50 100.70 127.00 105.20 109.80 111.10 111.30 117.40 108.10 132.10 139.60 147.20 147.00 153.50 163.90 166.50 176.40 176.70 184.70 159.70 174.30 138.40 124.10 182.30 238.00 251.20 262.50 251.40 291.20 275.10 330.40 264.90 287.30 261.60 292.70 252.60 274.10 254.20 285.00 283.00 316.00 341.00 351.00 344.00 377.00 338.00 339.00 336.00 370.00 611.00
Gross profit 9.70 12.80 6.20 -16.80 -2.00 0.10 2.80 6.70 -6.70 11.20 11.50 13.20 7.10 8.70 11.00 10.60 0.90 5.50 9.30 17.70 12.20 -3.90 1.30 -21.50 -9.30 2.00 19.20 22.60 23.10 26.00 18.40 -26.50 29.00 30.10 19.70 2.80 22.70 28.90 27.70 63.00 46.00 35.00 28.00 49.00 134.00 21.00 29.00 47.00 47.00 25.00 13.00 650.00 656.00
Total operating expenses + 31.80 36.90 19.40 44.10 19.40 22.10 20.90 29.70 33.90 35.90 63.40 32.80 29.80 29.40 32.30 37.60 76.50 42.00 34.10 53.90 48.20 57.20 29.70 24.20 44.00 56.90 42.80 47.10 37.70 47.70 44.30 40.40 36.10 46.00 40.50 38.10 28.90 32.30 31.40 47.00 43.00 36.00 62.00 42.00 114.00 431.00 46.00 44.00 66.00 42.00 35.00 650.00 662.00
Operating income -22.10 -24.10 -13.20 -60.90 -21.40 -22.00 -18.10 -23.00 -40.60 -24.70 -51.90 -19.60 -22.70 -20.70 -21.30 -27.00 -75.60 -36.50 -24.80 -36.20 -36.00 -61.10 -28.40 -45.70 -53.30 -54.90 -23.60 -24.50 -14.60 -48.40 -25.90 -66.90 -7.10 -15.90 -20.80 -35.30 -6.20 -3.40 -3.70 20.00 4.00 1.00 -13.00 3.00 23.00 -22.00 -9.00 10.00 12.00 -11.00 -7.00 632.00 640.00
Non-operating income (net) -13.20 -76.10 -50.80 -170.40 2.90 -37.70 -5.60 -161.80 22.00 -48.80 -159.20 -92.60 18.40 71.40 93.50 -304.10 -235.70 -101.90 -128.40 263.20 -259.80 734.30 191.50 642.90 860.80 122.80 89.10 70.40 8.90 89.70 12.50 67.90 -1.70 -0.40 -0.40 -0.10 4.00 -3.50 -0.60 -5.00 -4.00 -5.00 -24.00 3.00 -5.00 472.00 -8.00 -9.00 -32.00 -8.00 -22.00 -637.00 -653.00
Income before tax -35.30 -100.20 -64.00 -231.30 -18.50 -59.70 -23.70 -184.80 -18.60 -73.50 -211.10 -112.20 -4.30 50.70 72.20 -331.10 -311.30 -138.40 -153.20 227.00 -295.80 673.20 163.10 597.20 807.50 67.90 65.50 45.90 -5.70 41.30 -13.40 1.00 -8.80 -16.30 -21.20 -35.40 -2.20 -6.90 -4.30 15.00 0.00 -4.00 -37.00 6.00 18.00 450.00 -17.00 1.00 -20.00 -19.00 -29.00 -5.00 -13.00
Income tax expense 0.50 -1.60 -3.80 -1.80 20.20 -13.90 -6.20 -35.90 56.50 -17.30 -40.50 -21.80 2.60 21.50 17.00 -66.50 -61.90 -26.60 -34.70 49.30 -62.00 145.60 35.10 131.10 169.40 9.90 15.60 5.90 -7.20 16.90 -1.10 2.80 -4.00 11.20 -2.60 -22.60 -1.80 -13.40 10.50 3.00 -1.00 -2.00 -14.00 -7.00 3.00 163.00 -8.00 -1.00 -3.00 -13.00 -11.00 -10.00 -6.00
Net income -32.10 -93.00 -68.40 -238.80 -113.00 -46.10 -13.60 -155.00 -89.90 -64.80 -157.30 -87.20 -4.10 27.50 55.30 -263.30 -247.60 -109.30 -121.00 176.40 -233.10 531.30 131.90 475.30 647.70 24.50 46.20 23.40 -16.80 47.00 1.10 -18.80 -1.70 -4.70 -15.10 126.40 0.50 -4.60 -26.40 10.00 1.00 -5.00 -18.00 10.00 15.00 284.00 1.00 -3.00 -23.00 -9.00 -18.00 5.00 -7.00
5 days ago