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 1,083.81 922.72 1,149.10 1,025.54 563.00 506.51 530.06 529.28 666.58 636.78 600.06 630.01 641.74 620.61 717.23 605.67 484.19 500.68 476.78 472.71
Cost of revenue 668.85 598.56 817.97 698.28 344.63 288.96 311.06 325.71 362.93 345.44 333.17 318.68 332.86 303.97 302.91 246.81 197.22 201.77 193.79 193.75
Gross profit 414.96 324.16 331.13 327.25 218.38 217.55 219.00 203.57 303.65 291.34 266.90 311.33 308.89 316.64 414.32 358.86 286.96 298.91 282.99 278.96
Total operating expenses + 430.55 751.73 554.80 400.08 233.08 227.26 259.13 248.99 265.92 256.61 253.42 264.22 260.42 260.47 225.18 205.00 182.73 185.11 178.70 173.73
Operating income -15.60 -427.57 -223.67 -72.83 -14.70 -9.77 -39.96 -45.42 37.39 34.74 13.48 47.11 48.47 56.17 189.14 153.86 104.23 113.80 104.29 105.23
Non-operating income (net) -15.65 -15.16 -9.94 1.86 8.40 3.53 15.19 12.05 7.29 12.16 12.23 12.80 12.39 16.80 17.00 14.33 3.34 4.47 11.28 13.29
Income before tax -31.25 -442.73 -233.61 -70.96 -6.31 -6.25 -24.78 -33.37 44.68 46.90 25.71 59.91 60.86 72.97 206.14 168.19 107.57 118.27 115.57 118.53
Income tax expense 4.99 7.34 28.30 -62.08 2.33 -8.62 28.21 -14.03 20.85 11.67 7.06 15.29 15.06 25.70 67.57 54.20 33.35 39.69 39.24 40.19
Net income -45.66 -459.89 -267.69 -2.04 -8.64 2.38 -52.98 -19.34 23.83 35.23 18.65 44.62 45.79 47.26 138.58 113.99 74.22 78.58 76.34 78.33
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 286.09 291.56 279.44 265.07 247.74 242.85 227.70 225.99 226.17 225.48 272.33 327.38 323.91 358.27 340.71 172.04 154.52 154.16 138.08 143.23 127.53 130.13 133.14 128.72 114.52 115.79 114.09 156.39 143.79 140.09 140.34 128.05 120.81 126.52 185.11 184.67 170.28 162.99 168.89 162.70 142.20 139.01 158.08 160.14 142.84 143.98 162.89 176.13 147.00 159.09 177.40 162.23 143.01 139.76 162.13 184.00 134.74 175.29 192.19 184.23 165.52 165.33 162.96 150.36 127.03 124.23 128.06 121.53 110.36 112.41 137.20 131.18 119.89 118.97 123.82 123.67 110.31 109.11 132.65 122.30 108.65
Cost of revenue 173.10 177.83 172.31 166.14 152.57 151.62 142.45 144.42 155.86 147.01 198.09 234.83 236.10 250.87 237.68 109.53 100.20 99.72 90.41 80.56 73.93 76.61 74.18 75.24 62.92 68.74 67.76 91.38 83.18 84.70 81.89 78.05 81.07 67.71 98.61 100.04 96.56 92.20 93.08 83.75 76.41 76.57 87.43 91.89 77.27 75.50 84.64 89.33 69.21 82.23 94.86 82.44 73.34 72.37 82.15 88.80 60.65 76.07 82.72 77.40 66.73 68.42 65.66 61.03 51.70 50.88 53.61 49.84 42.90 44.83 55.51 51.79 49.65 49.45 49.70 50.12 44.52 45.73 54.02 49.87 44.14
Gross profit 112.99 113.73 107.13 98.92 95.18 91.23 85.25 81.58 70.32 78.47 74.24 92.55 87.81 107.40 103.03 62.51 54.32 54.44 47.67 62.67 53.60 53.52 58.96 53.47 51.60 47.05 46.33 65.02 60.61 55.39 58.45 50.00 39.73 58.81 86.50 84.63 73.72 70.79 75.81 78.96 65.79 62.44 70.65 68.25 65.56 68.48 78.26 86.80 77.79 76.86 82.55 79.80 69.68 67.38 79.97 95.20 74.09 99.22 109.48 106.83 98.80 96.91 97.30 89.33 75.33 73.36 74.46 71.69 67.46 67.59 81.68 79.39 70.24 69.52 74.12 73.56 65.79 63.39 78.64 72.43 64.51
Total operating expenses + 106.61 109.25 109.91 112.24 99.14 106.37 109.24 119.88 416.56 116.08 163.53 137.18 137.54 139.81 151.05 54.37 54.38 61.67 57.73 58.74 54.94 56.84 54.43 59.51 56.48 61.28 66.62 64.45 66.78 59.17 60.63 62.81 66.38 62.88 68.18 68.18 66.68 66.52 65.68 64.14 60.27 59.64 62.58 67.60 63.60 64.50 65.76 67.46 66.49 66.23 65.34 65.75 63.11 64.51 69.70 68.36 57.91 58.11 58.37 55.52 53.19 52.05 52.25 50.71 49.98 47.12 45.50 45.56 44.56 46.08 48.01 45.92 45.10 44.09 44.07 45.70 44.83 42.93 44.36 43.91 42.53
Operating income 6.38 4.48 -2.79 -13.32 -3.97 -15.13 -23.98 -38.31 -346.24 -37.62 -89.30 -44.63 -49.73 -32.87 -48.02 8.13 -0.07 -7.24 -10.06 3.93 -1.34 -3.32 4.53 -6.04 -4.94 -14.07 -20.29 0.56 -6.17 -3.78 -2.18 -12.81 -26.65 -4.33 18.32 16.36 6.95 4.27 10.13 14.81 5.52 2.80 8.07 0.64 1.96 3.98 12.50 19.34 11.30 10.64 17.21 14.05 6.56 2.87 10.28 26.84 16.18 41.12 51.11 51.31 45.61 44.86 45.05 38.62 25.35 26.24 28.96 26.14 22.90 21.51 33.68 33.47 25.14 25.43 30.05 27.86 20.96 20.46 34.28 28.52 21.98
Non-operating income (net) -3.53 -2.59 -3.77 -3.92 -5.38 -3.47 -4.48 -6.57 -0.64 -5.05 -2.91 0.05 -2.03 10.33 -1.15 -3.84 -3.47 1.91 0.92 2.28 3.28 2.99 1.51 8.43 -9.39 3.21 1.88 2.85 7.25 -6.80 5.40 1.55 11.90 3.59 0.89 1.51 1.40 2.57 5.39 1.64 2.56 2.42 2.80 3.47 3.55 4.38 2.57 2.47 3.38 3.68 2.77 2.78 3.16 3.53 3.44 5.95 3.88 4.25 4.27 4.66 3.83 3.94 4.13 3.34 2.93 1.26 2.05 2.32 -2.30 -0.87 1.76 1.88 1.70 2.19 2.65 2.76 3.67 3.06 2.99 3.76 3.48
Income before tax 2.85 1.89 -6.56 -17.24 -9.35 -18.60 -28.47 -44.88 -346.88 -42.66 -92.20 -44.58 -51.77 -22.55 -49.17 4.29 -3.54 -5.33 -9.14 6.21 1.94 -0.34 6.04 2.39 -14.34 -10.86 -18.41 3.41 1.08 -10.59 3.22 -11.26 -14.75 -0.74 19.21 17.87 8.35 6.84 15.52 16.46 8.08 5.22 10.87 4.11 5.51 8.36 15.06 21.81 14.68 14.32 19.98 16.83 9.72 6.40 13.72 32.78 20.06 45.36 55.37 55.97 49.44 48.79 49.17 41.95 28.27 27.50 31.01 28.46 20.60 20.64 35.44 35.35 26.84 27.62 32.70 30.62 24.63 23.52 37.26 32.28 25.46
Income tax expense 1.92 3.17 1.20 1.02 -0.40 24.91 0.39 2.14 -18.65 64.36 -16.55 -8.36 -11.31 -57.50 -4.31 2.15 -2.41 -1.14 1.29 1.13 1.05 -6.45 0.56 1.64 -4.37 0.77 27.72 -0.59 0.31 -2.14 -4.37 -3.59 -3.93 10.38 3.31 5.47 1.69 -0.73 3.10 6.23 3.06 -0.50 3.81 1.57 2.19 -0.94 3.74 7.42 5.07 2.48 3.78 6.98 1.83 2.44 4.44 11.71 7.10 14.20 19.16 19.03 15.18 12.83 17.09 14.20 10.08 8.88 9.43 9.62 5.42 3.93 13.02 12.94 9.80 9.51 11.25 10.78 7.70 6.47 13.06 11.47 9.20
Net income -1.32 -3.60 -10.26 -20.53 -11.27 -45.92 -31.24 -49.87 -330.77 -109.95 -72.74 -39.10 -40.08 38.88 -41.93 2.14 -1.13 -4.19 -10.43 5.09 0.90 6.11 5.48 0.75 -9.97 -12.66 -46.12 4.00 0.77 -8.45 7.59 -7.67 -10.81 -11.12 15.90 12.40 6.65 7.57 12.42 10.23 5.01 5.72 7.07 2.54 3.32 9.29 11.33 14.40 9.61 11.84 16.21 9.86 7.89 3.96 9.27 21.07 12.96 31.16 36.21 36.94 34.26 35.96 32.08 27.75 18.19 18.62 21.58 18.84 15.18 16.71 22.41 22.41 17.05 18.11 21.45 19.84 16.93 17.06 24.21 20.81 16.26
5 days ago