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
Total revenue 771.02 644.73 569.54 421.50 147.11 82.36 343.09 309.73 266.50 242.35 209.99 198.46 192.24 153.98
Cost of revenue 480.84 343.67 322.38 283.22 124.48 72.93 166.61 153.74 135.53 118.98 95.42 90.00 96.66 71.50
Gross profit 290.18 301.05 247.17 138.28 22.62 9.43 176.48 155.99 130.98 123.37 114.57 108.46 95.58 82.48
Total operating expenses + 244.69 279.50 236.57 201.33 133.45 97.82 143.29 130.65 120.23 109.39 85.72 1.05 0.75 0.00 0.00
Operating income 45.49 21.55 10.60 -63.05 -110.83 -88.40 33.20 25.34 10.74 13.98 15.50 -1.05 -0.75 0.00 0.00
Non-operating income (net) -67.24 -46.64 -48.33 -39.04 -10.36 -21.55 -12.26 -13.17 -8.27 -12.12 1.59 0.04 0.03 0.00 0.00
Income before tax -21.75 -25.09 -37.73 -102.08 -121.19 -109.95 20.94 12.17 2.47 1.86 17.09 -1.01 -0.72 0.00 0.00
Income tax expense 2.48 3.10 3.15 6.08 -2.02 -9.81 2.19 0.62 10.00 -3.20 -2.65 2.80 1.66 1.07
Net income -29.72 -31.18 -45.61 -111.38 -119.21 -98.74 16.35 11.35 -8.66 4.86 19.74 -1.01 -0.72 0.00 0.00
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 Dec-12 Sep-12 Mar-12
Total revenue 208.01 183.18 240.17 167.95 179.72 148.61 206.01 136.50 153.61 125.36 175.99 124.80 143.40 117.96 144.78 90.91 67.85 65.55 64.51 15.27 1.78 0.37 1.02 -0.27 81.24 75.80 100.98 76.66 89.65 70.61 87.24 69.47 82.41 63.22 84.58 55.57 63.13 56.13 70.77 53.87 61.57 46.47 58.56 49.53 55.42 44.75 51.54 50.79 51.37
Cost of revenue 124.42 157.30 139.30 91.39 92.85 81.24 104.49 92.28 84.45 77.08 95.59 77.65 72.05 75.19 87.58 62.50 57.95 51.21 45.60 19.39 8.28 9.94 8.08 12.72 42.19 41.78 48.29 37.52 39.02 39.10 44.96 33.81 35.87 35.75 38.48 28.70 32.60 31.87 32.45 29.39 25.28 24.09 25.44 21.49 24.40 21.33 22.59 24.10 51.64 0.29 0.20
Gross profit 83.60 25.88 100.87 76.55 86.87 67.37 101.52 44.22 69.16 48.28 80.40 47.14 71.35 42.77 57.21 28.41 9.90 14.34 18.91 -4.13 -6.50 -9.58 -7.06 -12.99 39.05 34.02 52.69 39.14 50.64 31.51 42.28 35.66 46.54 27.48 46.10 26.87 30.53 24.26 38.33 24.48 36.30 22.39 33.12 28.05 31.02 23.42 28.95 26.69 -0.26 -0.29 -0.20
Total operating expenses + 67.98 31.39 64.90 72.15 76.26 74.94 72.04 52.43 61.31 62.12 59.92 55.64 58.88 58.06 51.40 47.73 44.14 43.87 36.56 28.46 24.57 19.51 19.76 21.76 36.80 34.97 37.03 35.02 36.27 35.03 32.00 31.46 32.17 29.99 32.56 28.53 29.16 28.83 28.16 27.02 25.38 22.95 21.86 0.77 1.41 0.26 0.25 0.28 0.26 0.25 0.29 0.20 0.00 0.00 0.00 0.00
Operating income 15.62 -5.51 35.97 4.41 10.61 -7.57 29.48 -8.21 7.85 -13.85 20.48 -8.50 12.47 -15.30 5.81 -19.31 -34.25 -29.53 -17.65 -32.59 -31.07 -29.09 -26.81 -34.75 2.25 -0.95 15.66 4.12 14.37 -3.52 10.28 4.21 14.37 -2.52 13.55 -1.65 1.37 -4.57 10.17 -2.54 10.92 -0.64 5.76 -0.77 -1.41 -0.26 -0.25 -0.28 -0.26 -0.25 -0.29 -0.20 0.00 0.00 0.00 0.00
Non-operating income (net) -10.79 -11.36 -33.96 -10.83 -11.09 -12.47 -11.03 -11.33 -11.82 -11.01 -12.01 -15.16 -10.15 -11.21 -9.57 -10.21 -8.05 3.88 -3.14 -5.50 -5.60 -3.26 -3.61 -8.12 -6.55 -1.61 -5.58 -2.72 -2.35 -3.61 -2.25 -4.14 -3.18 -2.03 -2.52 -1.39 -2.33 -3.88 -2.52 -3.05 -2.68 -2.84 -2.82 0.00 0.00 -0.01 0.01 0.02 0.02 0.00 0.02 0.01 0.00 0.00 0.00 0.00
Income before tax 4.83 -16.86 2.01 -6.42 -0.48 -20.04 18.45 -19.54 -3.97 -24.85 8.46 -23.66 2.32 -26.50 -3.77 -29.52 -42.30 -25.65 -20.79 -38.09 -36.66 -32.35 -30.43 -42.87 -4.30 -2.56 10.08 1.40 12.01 -7.13 8.04 0.07 11.19 -4.54 11.03 -3.05 -0.97 -8.45 7.65 -5.58 8.24 -3.48 2.94 -0.77 -1.41 -0.27 -0.24 -0.26 -0.24 -0.25 -0.27 -0.20 0.00 0.00 0.00 0.00
Income tax expense -1.23 5.98 -2.56 0.55 -1.49 5.15 -6.75 4.45 0.24 1.56 0.00 0.04 1.54 5.46 1.73 -0.96 -0.15 0.63 2.51 -2.36 -2.80 -2.14 -2.89 -2.94 -1.83 -2.65 7.35 0.55 -3.07 -2.58 2.69 0.23 0.28 10.48 1.59 -0.47 -1.59 -0.09 0.20 -1.09 -2.23 -3.04 -1.48 1.89 -0.02 0.22 0.33 2.65 0.40
Net income 6.50 -23.55 1.19 -8.52 1.16 -25.05 22.52 -24.67 -3.98 -27.41 5.64 -24.47 0.62 -32.18 -8.73 -28.76 -41.72 -26.33 -24.34 -35.30 -33.24 -29.76 -27.38 -39.66 -1.93 -1.47 2.16 0.99 14.67 -4.64 5.07 0.13 10.80 -16.00 9.28 -2.53 0.60 -8.67 7.42 -4.35 10.47 -0.44 4.42 -0.77 -1.41 -0.27 -0.24 -0.26 -0.24 -0.25 -0.27 -0.20 0.00 0.00 0.00 0.00
5 days ago