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 342.05 423.02 383.83 536.93 547.13 355.56 389.50 367.52 209.70 135.59 153.96 227.46 227.46 226.45 392.21 448.69 379.53 405.37 185.39 133.23
Cost of revenue 296.05 306.33 315.66 340.68 320.87 319.88 358.26 282.79 195.18 203.19 221.82 8.05 260.46 260.39 109.97 83.44 62.34 52.25 32.72 25.61
Gross profit 46.00 116.68 68.16 196.26 226.26 35.68 31.24 84.73 14.52 -67.61 -67.86 219.42 -33.00 -33.94 282.24 365.24 317.20 353.12 152.67 107.62
Total operating expenses + 36.87 29.63 74.01 29.02 25.14 239.02 59.64 31.14 29.85 31.87 83.90 103.63 33.91 35.41 169.60 143.95 106.70 91.21 21.60 37.30
Operating income 9.13 87.05 -5.85 167.24 201.12 -203.34 -28.40 0.52 -29.62 -185.88 -192.87 -0.12 -66.91 -69.35 112.64 221.29 210.49 234.38 131.07 70.32
Non-operating income (net) -13.65 -10.55 -6.51 -7.87 -19.07 -22.24 -27.58 -33.46 -29.11 -30.57 -59.68 -155.00 -88.22 -87.21 -86.19 -72.04 -61.87 -147.80 -24.26 -6.80
Income before tax -4.52 76.50 -12.36 159.36 182.05 -225.57 -55.99 -32.94 -58.73 -216.45 -252.55 -155.12 -155.12 -156.55 26.45 149.25 148.62 86.58 106.81 63.52
Income tax expense 0.51 8.66 15.94 21.56 32.46 -0.37 30.33 0.71 1.82 -1.90 1.90 1.22 1.39 1.84 61.87 175.34 24.26 6.80
Net income -4.37 76.40 -12.87 158.58 182.01 -225.57 -55.99 -32.94 -58.73 -217.16 -194.90 -147.74 -147.74 -144.93 25.39 141.24 148.62 86.58 106.81 63.52
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 114.43 109.92 79.92 80.94 71.27 99.20 99.33 107.05 117.44 115.52 83.36 90.56 94.39 126.97 135.97 137.76 136.23 183.28 155.25 121.01 87.59 95.49 87.52 74.21 98.34 108.71 103.78 83.55 93.46 112.19 92.26 86.16 76.92 74.92 51.16 45.37 38.25 43.89 38.89 31.87 20.94 34.95 50.00 34.59 34.42 55.70 44.70 52.36 63.99 81.79 59.43 45.76 40.49 49.25 54.43 62.93 59.84 97.14 94.31 99.33 101.43 130.65 118.02 105.34 94.68 96.23 92.95 93.70 96.65 101.57 107.56 104.57 91.67 65.69 45.63 36.85 37.22 35.72 32.64 32.30 32.57
Cost of revenue 89.97 79.30 49.31 75.92 72.22 74.70 70.97 76.80 83.87 86.92 78.05 69.25 81.44 87.90 84.12 81.49 87.17 87.86 82.43 77.59 73.00 74.85 74.08 80.12 90.83 90.93 91.34 89.28 86.71 79.76 74.62 66.66 61.75 57.38 48.52 42.99 46.30 49.68 48.85 51.30 53.36 57.97 58.31 53.08 52.46 54.24 46.94 69.07 69.38 68.39 64.95 64.36 62.77 65.72 30.97 30.51 29.24 30.98 27.84 25.39 25.76 27.77 22.87 17.18 15.62 16.23 15.77 14.55 15.78 49.03 1.75 11.91 11.66 8.90 8.56 7.46 7.80 7.37 6.81 5.77 5.66
Gross profit 24.46 30.62 30.61 5.02 -0.95 24.50 28.37 30.25 33.57 28.59 5.31 21.31 12.96 39.08 51.85 56.28 49.05 95.41 72.82 43.42 14.60 20.64 13.44 -5.91 7.51 17.78 12.44 -5.73 6.76 32.42 17.64 19.50 15.17 17.54 2.64 2.38 -8.05 -5.80 -9.96 -19.42 -32.42 -23.02 -8.31 -18.49 -18.04 1.46 -2.24 -16.70 -5.39 13.40 -5.52 -18.60 -22.28 -16.47 23.47 32.42 30.60 66.16 66.48 73.94 75.67 102.88 95.15 88.16 79.06 80.00 77.18 79.15 80.87 52.54 105.81 92.66 80.01 56.79 37.08 29.39 29.42 28.35 25.83 26.54 26.91
Total operating expenses + 8.87 9.66 28.15 9.28 8.82 9.89 4.33 3.93 11.48 21.56 35.66 8.28 8.51 8.31 6.67 7.08 6.96 2.23 7.45 7.17 8.29 81.79 29.11 7.20 120.92 10.21 8.03 7.68 8.25 8.46 7.06 8.46 7.17 7.57 7.77 1.87 6.89 9.70 10.15 13.67 12.86 10.10 26.98 26.49 20.32 21.19 15.20 9.85 15.38 9.37 7.87 8.48 8.19 9.73 43.66 42.85 43.12 42.21 43.14 42.32 41.93 42.79 37.31 33.22 30.63 28.13 26.96 25.90 25.72 17.34 35.19 21.84 5.28 -8.41 11.97 10.88 7.16 9.81 9.09 9.19 9.21
Operating income 15.59 20.97 2.47 -4.26 -9.77 14.61 24.03 26.31 22.09 7.04 -30.35 13.03 4.44 30.77 45.18 49.20 42.09 93.18 65.37 36.25 6.31 -61.15 -15.67 -13.10 -113.42 7.56 -7.77 -27.31 -0.88 25.97 12.09 10.85 -48.40 9.97 -23.78 -7.24 -8.57 -18.03 -20.12 -100.77 -46.96 -37.62 -35.29 -46.19 -73.76 -185.80 -17.44 -26.55 -20.77 4.03 -13.39 -27.08 -30.47 -26.20 -20.19 -10.43 -12.52 23.95 23.34 31.62 33.73 60.09 57.83 54.94 48.43 51.87 50.22 53.25 55.15 7.66 70.62 70.82 85.29 65.20 25.11 18.51 22.26 18.54 16.74 17.35 17.70
Non-operating income (net) -6.02 -5.63 -3.55 -2.55 -2.19 -2.12 -2.46 -2.82 -3.15 -1.93 -1.51 -1.49 -1.58 -1.95 -4.13 -1.57 -0.23 -2.29 -8.24 -4.21 -4.32 -4.77 -5.43 -5.10 -6.94 -6.68 -6.82 -7.17 -6.92 -7.69 -6.38 -11.97 -7.42 -7.40 -7.40 -7.28 -7.03 -6.53 -6.98 -9.79 -7.27 -11.61 -38.22 -5.04 -4.81 -4.40 -4.73 -38.64 -21.06 -22.29 -23.11 -21.57 -21.25 -22.36 -21.54 -19.72 -23.59 -21.96 -21.60 -21.43 -21.20 -21.89 -19.26 -15.57 -14.98 96.76 -15.95 -15.64 -13.91 78.92 -7.62 -9.92 -11.30 41.61 -8.79 -4.79 -2.42 44.98 -3.84 0.18 -1.12
Income before tax 9.58 15.33 -1.08 -6.81 -11.96 12.49 21.57 23.49 18.94 5.11 -31.86 11.54 2.86 28.83 41.05 47.63 41.87 90.89 57.13 32.04 1.99 -65.92 -21.10 -18.20 -120.35 0.88 -14.59 -34.48 -7.80 18.28 5.71 -1.12 -55.81 2.57 -31.18 -14.51 -15.60 -24.56 -27.10 -110.56 -54.23 -49.23 -73.51 -51.23 -78.57 -190.19 -22.17 -65.19 -41.83 -18.25 -36.50 -48.65 -51.73 -48.56 -41.73 -30.15 -36.11 1.99 1.75 10.18 12.53 38.20 38.57 39.38 33.45 148.62 34.27 37.62 41.24 86.58 63.00 60.90 73.99 106.81 16.32 13.72 19.84 63.52 12.90 17.52 16.58
Income tax expense 12,668.51 -21,437.43 0.03 0.15 -4.50 2.04 2.24 0.23 2.10 4.35 3.42 0.40 2.40 4.03 4.68 4.69 -11.96 4.66 5.59 6.36 7.44 7.88 8.23 8.90 -9.43 7.87 8.61 8.04 -9.66 -10.02 -10.67 -11.10 -0.06 0.42 0.10 0.25 0.27 0.29 0.72 0.54 0.60 0.39 0.36 0.41 0.90 0.48 0.29 0.22 0.31 0.30 0.34 0.27 0.34 0.33 0.36 0.36 0.65 0.47 0.72 14.98 113.13 15.95 15.64 13.91 197.89 10.86 17.99 0.74 49.88 8.79 4.79 2.42 47.00 3.84 -0.18 1.12
Net income 9.31 15.41 -1.05 -6.80 -11.92 12.68 21.46 23.47 18.80 4.94 -32.00 11.56 2.63 28.68 40.83 47.38 41.69 90.85 57.13 32.04 1.99 -65.92 -21.10 -18.20 -120.35 0.88 -14.59 -34.48 -7.80 18.28 5.71 -1.12 -55.81 2.57 -31.18 -14.51 -15.60 -24.50 -27.51 -110.65 -54.48 -49.50 -66.63 -40.33 -38.44 -185.83 -18.29 -60.52 -39.11 -19.18 -35.03 -45.37 -48.16 -45.67 -38.45 -27.74 -33.07 0.31 1.56 10.09 13.43 34.81 36.23 36.76 33.45 35.49 34.27 37.62 41.24 -111.30 63.00 60.90 73.99 56.93 16.32 13.72 19.84 16.52 12.90 17.52 16.58
5 days ago