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
Total revenue 159.25 113.68 108.60 71.62 127.25 39.97 53.94 56.87 51.69 47.30 30.26 24.07 31.06 22.08 16.53 4.94 14.18
Cost of revenue 43.63 22.29 20.60 16.56 42.88 21.50 41.77 11.37 9.79 8.25 7.55 5.90 5.26 4.24 3.61 4.14 4.08
Gross profit 115.62 91.39 88.00 55.06 127.25 39.97 53.94 65.06 58.83 51.98 46.72 40.22 36.53 29.61 19.77 13.84 10.10
Total operating expenses + -5.57 9.18 8.17 7.41 8.58 7.31 4.85 -2.93 8.00 12.02 -4.17 -5.49 6.26 2.15 1.39 -8.16 3.00
Operating income 121.20 82.21 79.83 47.64 118.67 32.67 49.09 48.44 33.90 27.03 26.88 23.66 19.54 15.69 11.53 8.96 7.10
Non-operating income (net) -32.51 0.00 0.00 0.00 0.00 0.00 0.00 2.49 12.48 15.17 -0.56 -3.78 8.40 3.72 3.88 -3.94 0.00
Income before tax 88.68 82.21 79.83 47.64 118.67 32.67 49.09 50.93 46.38 42.20 26.33 19.89 27.94 19.42 15.41 5.02 7.10
Income tax expense 6.28 3.92 2.69 11.82 2.57 1.44 0.62 1.48 2.42 0.63 0.35 0.40 0.74 0.00 0.02 8.69
Net income 82.40 78.29 77.13 35.82 116.10 31.23 48.47 49.45 43.95 41.57 25.98 19.49 27.20 19.41 15.39 5.02 -1.59
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
Total revenue 35.32 32.69 29.77 35.49 30.23 27.22 24.53 33.71 28.21 35.21 31.71 19.52 22.17 22.96 17.20 14.05 17.40 60.32 34.51 31.59 19.99 36.07 26.70 14.09 -19.48 26.22 19.30 5.29 13.34 14.62 15.47 9.37 18.68 14.23 13.21 11.28 12.35 14.02 9.45 14.04 8.69 9.21 6.27 7.28 7.50 8.79 8.21 4.46 4.55 6.15 5.28 14.26 5.38 7.58 7.16 4.86 4.24 7.32 3.82 4.36 3.45 4.81 4.33 4.62 4.22 14.18
Cost of revenue 11.52 8.68 6.94 7.05 6.18 5.74 5.51 5.56 5.48 5.44 5.44 5.06 4.67 4.41 4.16 4.11 3.89 4.19 4.12 4.03 4.61 4.39 4.30 4.32 4.41 4.34 3.96 3.03 2.87 2.93 2.93 2.82 2.69 2.59 2.49 2.40 2.31 2.21 2.06 2.01 1.98 1.97 1.92 1.86 1.79 1.67 1.93 1.39 1.37 1.32 1.33 1.35 1.26 1.76 1.10 1.01 0.94 0.87 0.71 0.57 1.04 1.04 1.04 1.04 1.04 3.40
Gross profit 23.80 24.01 22.83 28.44 24.05 21.49 19.02 28.15 22.74 29.77 26.27 14.45 17.50 18.55 13.05 9.95 13.51 56.14 30.39 27.56 15.38 31.69 22.40 9.77 -23.89 21.88 15.34 15.04 17.46 19.28 14.94 15.29 15.55 14.48 15.56 14.87 13.92 15.06 12.38 11.83 12.71 13.11 11.64 10.94 11.05 11.98 6.28 9.19 9.19 9.92 8.93 9.12 8.55 5.82 7.88 6.62 6.66 6.45 5.25 4.75 3.76 3.78 3.30 3.58 3.19 10.79
Total operating expenses + -6.09 2.22 2.87 3.01 2.54 2.18 1.97 2.34 2.69 2.28 1.94 1.98 1.97 2.12 1.63 1.79 1.87 3.22 2.09 1.64 3.84 1.94 1.69 1.64 2.03 1.50 1.56 -11.18 -2.86 -3.67 2.12 -5.52 5.41 3.77 1.53 -0.09 2.18 3.61 0.63 7.07 -0.40 -0.31 -2.72 -0.63 -0.51 0.10 0.94 -2.46 -2.28 -1.30 -1.33 9.74 -0.85 0.72 2.05 0.51 -0.34 3.06 0.46 0.63 0.08 1.13 1.28 1.61 0.86 0.00
Operating income 29.90 21.78 19.96 25.43 21.51 19.31 17.05 25.81 20.05 27.49 24.34 12.47 15.53 16.43 11.42 8.16 11.64 52.92 28.30 25.92 11.54 29.75 20.71 8.13 -25.92 20.38 13.78 13.45 13.33 15.36 10.42 12.07 10.59 7.88 9.19 8.97 7.86 8.20 6.76 4.96 7.11 7.56 7.06 6.05 6.22 7.02 5.33 5.52 5.46 6.13 5.28 3.18 4.96 5.11 4.01 3.34 3.63 3.39 2.65 3.16 2.33 2.64 2.02 1.97 2.33 10.79
Non-operating income (net) -9.89 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -9.89 -1.96 -3.34 3.87 -4.36 6.31 5.26 3.14 1.02 3.06 4.80 1.86 8.06 0.46 0.68 -1.62 0.21 0.18 0.68 0.00 -2.08 -2.05 -0.83 -0.74 10.26 -0.29 0.00 2.57 0.85 -0.10 0.00 0.49 1.44 1.01 0.00 0.00 0.00 0.00 -10.79
Income before tax 20.01 21.78 19.96 25.43 21.51 19.31 17.05 25.81 20.05 27.49 24.34 12.47 15.53 16.43 11.42 8.16 11.64 52.92 28.30 25.92 11.54 29.75 20.71 8.13 -25.92 20.38 13.78 3.56 11.37 12.02 14.29 7.71 16.90 13.14 12.34 9.99 10.91 13.00 8.62 13.02 7.57 8.23 5.45 6.25 6.40 7.70 5.33 3.44 3.41 5.29 4.54 13.43 4.68 5.11 6.59 4.19 3.53 3.39 3.15 4.60 3.34 2.64 2.02 1.97 2.33 0.00
Income tax expense 0.12 3.46 0.82 0.15 1.85 1.72 0.57 1.71 -0.08 1.06 0.04 1.56 0.04 11.70 -0.01 0.18 -0.05 2.68 -0.14 0.03 0.00 0.23 0.00 0.16 1.05 0.39 -0.11 0.35 -0.01 0.04 -0.51 0.07 1.88 0.73 0.28 0.03 1.38 0.36 0.02 0.23 0.03 0.40 -0.04 0.01 -0.01 0.32 0.03 0.01 0.04 0.69 0.00 0.01 0.04 -0.01 0.01 -0.01 0.01 -0.91 0.00 0.00 0.00 -3.87 -1.65 3.71 5.75 0.00
Net income 19.88 18.32 19.14 25.28 19.66 17.59 16.48 24.10 20.12 26.43 24.30 10.92 15.49 4.72 11.43 7.98 11.69 50.24 28.44 25.89 11.54 29.52 20.71 7.97 -26.97 20.00 13.90 3.20 11.37 11.98 14.80 7.64 15.03 12.41 12.06 9.96 9.53 12.64 8.59 12.79 7.54 7.84 5.49 6.25 6.41 7.38 5.30 3.43 3.38 4.61 4.54 13.42 4.64 5.12 6.58 4.20 3.52 4.30 3.15 4.60 3.34 6.51 3.67 -1.74 -3.42 0.00
5 days ago