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 76.20 138.10 101.21 53.16 69.57 68.43 57.49 59.50 71.62 15.04 7.71 5.08 0.89
Cost of revenue 1.77 2.18 5.86 5.84 0.00 105.54 72.90 39.71 34.06 15.19
Gross profit 76.20 138.10 101.21 53.16 69.57 68.43 57.49 59.50 71.62 15.04 7.71 5.08 0.89
Total operating expenses + 98.57 113.11 107.70 154.50 153.35 148.97 168.38 137.38 117.88 74.63 40.92 34.84 15.84
Operating income -22.36 25.00 -6.48 -101.34 -83.78 -80.54 -110.90 -77.87 -46.26 -59.59 -33.20 -29.77 -14.96
Non-operating income (net) 5.23 7.10 9.81 2.02 0.17 29.63 8.23 7.57 2.65 0.67 -2.16 -0.54 -0.18
Income before tax -17.13 32.09 3.32 -99.32 -83.61 -50.91 -102.67 -70.30 -43.61 -58.92 -35.36 -30.30 -15.13
Income tax expense 0.24 0.22 3.89 -2.02 -2.96 13.91 -0.43 14.30 -0.51 -0.02 0.01 0.01 0.01
Net income -17.37 31.87 -0.57 -97.30 -80.65 -64.82 -102.24 -84.60 -43.10 -58.90 -35.37 -30.31 -15.14
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
Total revenue 10.26 0.66 5.96 18.66 50.92 38.09 33.43 25.12 41.46 26.61 26.38 24.72 23.50 20.12 11.15 12.85 9.04 19.73 17.59 16.29 15.97 16.37 17.79 16.61 49.59 8.28 10.71 9.01 29.49 11.47 12.51 21.34 14.18 27.07 24.14 8.75 11.65 6.27 3.45 3.09 2.22 1.99 1.94 2.04 1.74 1.86 1.92 0.67 0.64 0.89
Cost of revenue 0.25 0.51 0.35 0.41 0.46 0.47 0.49 1.43 1.53 1.50 1.49 1.49 1.45 1.48 0.00 35.18 34.13 29.40 27.92 23.99 33.76 19.87 20.01 17.93 16.91 18.05 13.18 12.90 7.28 6.34 6.30 5.18 22.58 15.19
Gross profit 10.01 0.66 5.96 18.66 50.92 38.09 33.43 25.12 41.46 26.61 24.96 23.19 22.00 20.12 9.66 12.85 9.04 18.24 17.59 16.29 15.97 16.37 17.79 16.61 49.59 8.28 10.71 9.01 29.49 11.47 12.51 21.34 14.18 27.07 24.14 8.75 11.65 6.27 3.45 3.09 2.22 1.99 1.94 2.04 1.74 1.86 1.92 0.67 0.64 0.00
Total operating expenses + 29.68 28.60 21.73 19.94 28.30 20.41 29.32 33.57 29.81 27.21 13.87 26.54 27.66 29.63 39.37 42.91 41.10 44.55 40.23 35.49 31.60 31.15 32.68 32.75 52.39 45.66 36.43 40.25 46.05 37.28 35.69 34.60 29.81 28.32 35.17 34.13 20.27 20.50 18.37 17.35 18.41 13.51 13.21 7.59 6.61 6.52 5.38 5.47 17.51 0.00
Operating income -19.67 -27.93 -15.77 -1.29 22.62 17.68 4.11 -8.45 11.66 -0.61 11.09 -3.35 -5.65 -9.51 -29.71 -30.05 -32.06 -26.31 -22.64 -19.21 -15.63 -14.78 -14.90 -16.14 -2.79 -37.38 -25.72 -31.23 -16.57 -25.81 -23.18 -13.26 -15.63 -1.25 -11.03 -25.37 -8.61 -14.23 -14.92 -14.26 -16.18 -11.52 -11.27 -5.54 -4.87 -4.66 -3.46 -4.80 -16.85 0.00
Non-operating income (net) 1.48 1.48 1.60 1.20 0.97 1.26 1.69 1.97 2.18 2.51 -5.28 2.26 2.34 0.73 0.65 0.56 0.08 0.08 0.06 -0.04 0.07 0.08 0.19 0.46 1.09 1.50 2.02 2.27 2.44 2.49 2.25 1.60 1.24 1.35 0.76 0.18 0.36 0.17 0.26 0.09 0.16 0.04 -0.60 -0.26 -1.34 -0.12 -0.13 -0.14 -0.16 0.00
Income before tax -18.19 -26.46 -14.17 -0.09 23.59 18.94 5.80 -6.48 13.84 1.91 5.82 -1.09 -3.31 -8.78 -29.06 -29.50 -31.98 -26.23 -22.58 -19.24 -15.55 -14.70 -14.71 -15.68 -1.71 -35.88 -23.70 -28.96 -14.13 -23.32 -20.93 -11.66 -14.40 0.10 -10.27 -25.19 -8.26 -14.06 -14.66 -14.17 -16.03 -11.49 -11.87 -5.80 -6.21 -4.78 -3.59 -4.93 -17.00 0.00
Income tax expense 0.06 0.05 0.06 0.06 0.06 0.06 0.06 0.05 0.05 1.07 2.82 -2.31 -2.34 -1.37 -0.65 -0.56 -0.08 -0.07 -0.07 -0.04 -0.07 -0.11 -0.20 -0.45 -13.91 -0.42 -2.00 -2.36 -0.01 8.91 2.50 1.79 1.10 -0.52 -0.02 0.03 0.00 -0.03 0.00 0.00 0.00 0.00 0.00 0.01 -1.02 0.01 0.11 1.15 1.05 0.01
Net income -18.25 -26.51 -14.23 -0.15 23.53 18.88 5.74 -6.53 13.79 0.84 2.99 -1.09 -3.31 -8.78 -29.06 -29.50 -31.98 -26.23 -22.58 -19.24 -15.55 -14.70 -14.71 -15.68 12.21 -35.46 -23.70 -28.96 -14.12 -32.23 -23.43 -13.45 -15.49 0.62 -10.25 -25.22 -8.26 -14.03 -14.66 -14.18 -16.03 -11.49 -11.87 -5.81 -6.21 -4.79 -3.59 -6.08 -18.06 0.00
5 days ago