Sign in
Dec-25 Dec-24 Dec-23 Dec-22 Dec-21 Dec-20 Dec-19 Dec-18
Total revenue 736.50 792.10 1,253.32 1,579.76 1,194.26 694.98 384.91 332.14
Cost of revenue 719.94 733.08 1,291.04 1,606.26 1,171.83 634.78 380.03 276.43
Gross profit 16.55 59.03 -37.72 -26.50 22.43 60.21 4.89 55.71
Total operating expenses + 268.84 317.82 405.84 533.51 225.71 123.17 83.02 108.19
Operating income -252.29 -258.79 -443.56 -560.01 -203.28 -62.97 -78.13 -52.00
Non-operating income (net) -38.43 -79.62 -42.45 4.63 6.11 -22.44 -28.75 -31.24
Income before tax -290.71 -338.41 -486.00 -555.38 -197.17 -85.41 -106.87 -83.24
Income tax expense 3.50 1.23 1.38 0.17 0.06 16.23 18.76
Net income -294.22 -339.64 -487.39 -555.16 -190.02 -78.64 -96.27 -83.24
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
Total revenue 168.92 183.84 185.49 189.64 177.53 204.82 193.90 196.29 197.10 246.38 320.06 335.06 351.81 408.26 420.36 425.51 325.64 345.04 301.98 285.58 261.66 209.77 194.78 134.33 156.10
Cost of revenue 170.90 194.48 172.88 173.96 178.63 189.34 166.86 207.28 198.26 264.43 299.89 343.03 368.24 414.70 403.04 425.03 346.99 357.69 297.13 268.67 234.51 202.48 171.34 119.36 141.36
Gross profit -1.97 -10.63 12.61 15.68 -1.10 15.48 27.04 -11.00 -1.16 -18.05 20.18 -7.96 -16.42 -6.44 17.31 0.48 -21.35 -12.64 4.84 16.91 27.15 7.29 23.44 14.97 14.74
Total operating expenses + 57.28 39.95 73.95 75.28 79.66 70.56 68.98 68.06 81.43 46.86 149.18 145.02 80.23 277.06 108.29 94.60 71.37 69.60 73.42 41.71 54.82 36.59 -2.68 36.29 53.22
Operating income -59.25 -50.58 -61.34 -59.60 -80.77 -55.09 -41.93 -79.05 -82.59 -64.92 -129.01 -152.99 -96.65 -283.50 -90.98 -94.12 -92.72 -82.24 -68.57 -24.80 -27.67 -29.30 26.13 -21.31 -38.48
Non-operating income (net) -23.20 22.84 -21.06 -21.74 -18.47 -31.96 -15.40 -17.48 -14.92 -15.57 -15.23 -7.62 -4.03 -3.74 4.33 1.68 3.68 5.63 9.12 -4.16 -4.55 -4.82 -5.58 -6.05 -5.99
Income before tax -82.45 -27.74 -82.40 -81.34 -99.24 -87.04 -57.33 -96.53 -97.51 -80.48 -144.23 -160.61 -100.68 -287.25 -86.65 -92.44 -89.04 -76.61 -59.46 -28.95 -32.21 -34.11 20.55 -27.37 -44.47
Income tax expense 0.51 1.13 1.33 0.96 0.08 0.49 0.41 0.44 -0.11 0.63 0.58 -0.02 0.19 -0.34 0.19 0.32 -4.07 0.06 -9.12 -5.13 -2.80 -1.95 5.58 -5.58
Net income -82.96 -28.88 -83.73 -82.30 -99.31 -87.54 -57.73 -96.97 -97.39 -81.12 -144.81 -160.59 -100.87 -286.91 -86.84 -92.76 -88.65 -69.40 -58.49 -26.16 -29.41 -27.35 20.55 -21.78 -44.47
5 days ago