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
Total revenue 160.01 154.01 200.52 128.30 130.51 78.89 90.89 78.63 93.47 90.71 92.78 60.59 28.18 25.98 33.86 1.67 0.14 0.90 2.16
Cost of revenue 109.33 116.73 147.74 79.27 71.65 46.33 56.32 53.53 58.81 46.55 39.33 37.19 21.76 25.04 20.83 136.75 84.10 42.72
Gross profit 50.67 37.28 52.78 49.04 58.86 32.57 34.58 25.10 34.66 44.16 53.45 23.40 6.42 0.94 13.03 1.67 0.14 0.90 2.16
Total operating expenses + 608.24 511.60 387.25 356.23 269.30 136.95 135.12 126.08 124.44 115.40 105.63 86.26 83.96 95.28 122.79 141.91 88.21 45.71 25.55
Operating income -557.56 -474.31 -334.47 -307.20 -210.44 -104.39 -100.55 -100.99 -89.78 -71.24 -29.13 -62.85 -77.54 -94.34 -109.76 -140.23 -88.07 -44.81 -23.39
Non-operating income (net) 11.50 164.78 16.31 -7.05 -64.44 133.79 16.41 -1.58 -2.41 -3.13 -2.56 -3.31 -1.75 -0.13 0.37 0.07 0.37 1.06 1.87
Income before tax -546.06 -309.54 -318.16 -314.25 -274.87 29.40 -84.13 -102.56 -92.19 -74.38 -31.70 -66.16 -79.29 -94.47 -109.39 -140.17 -87.70 -43.75 -21.52
Income tax expense 0.32 0.32 -11.42 -17.32 -93.65 -6.98 -6.32 0.85 -5.01 3.34 -0.39 2.35 3.21 0.00 -0.37 -0.17 -0.45 -1.16 -1.94
Net income -546.38 -309.85 -306.74 -314.25 -181.22 29.40 -84.13 -102.56 -92.19 -74.38 -31.70 -66.16 -79.29 -94.47 -109.39 -140.17 -87.70 -43.75 -21.52
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 Dec-08
Total revenue 37.18 44.65 38.44 39.77 37.15 39.22 39.97 36.01 38.81 58.36 55.69 47.57 38.90 27.35 32.31 35.47 33.17 36.02 34.89 30.61 29.00 27.14 19.08 17.08 15.60 27.93 21.92 24.62 16.43 19.53 18.16 21.58 19.36 24.94 23.55 20.07 24.92 25.72 25.12 20.75 19.13 36.28 13.92 24.94 17.65 16.90 20.62 11.43 11.64 9.13 7.42 6.05 5.58 5.88 2.78 7.29 10.04 12.44 10.52 10.63 0.27 0.28 0.22 0.63 0.55 0.14 0.00 0.00 0.90
Cost of revenue 24.34 27.90 23.37 25.08 38.52 29.17 29.96 30.08 27.53 48.79 37.79 32.03 29.14 22.21 18.76 19.27 19.02 19.25 19.52 16.86 16.02 15.74 12.02 10.46 8.11 15.00 15.00 15.01 11.31 13.78 14.97 12.72 12.07 15.44 15.32 12.07 15.98 14.35 12.48 10.10 9.62 9.82 7.37 10.43 11.72 12.47 7.46 8.30 8.97 5.95 6.18 4.99 4.65 5.25 2.59 7.02 10.19 10.91 7.19 2.73 33.77 35.41 39.47 32.10 29.77 26.36 24.24 33.51 42.72
Gross profit 12.84 16.75 15.07 14.68 -1.37 10.06 10.00 5.94 11.28 9.57 17.90 15.55 9.76 5.14 13.55 16.19 14.16 16.77 15.36 13.75 12.98 11.40 7.06 6.61 7.49 12.93 6.91 9.61 5.12 5.75 3.19 8.86 7.30 9.49 8.23 8.00 8.94 11.37 12.64 10.64 9.50 26.47 6.55 14.51 5.93 4.44 13.16 3.13 2.68 3.19 1.24 1.06 0.93 0.63 0.19 0.28 -0.15 1.54 3.33 7.90 0.27 0.28 0.22 0.63 0.55 0.14 0.00 0.00 0.00
Total operating expenses + 50.76 57.95 53.88 59.54 427.56 163.09 74.08 181.78 92.64 97.12 100.39 88.72 101.01 92.22 88.17 84.16 91.68 81.44 89.84 51.33 46.69 35.38 31.24 30.14 40.20 30.85 35.03 33.99 35.25 36.37 27.86 30.61 31.25 30.02 29.80 32.39 32.24 29.25 29.37 28.71 28.07 27.53 26.98 25.86 25.26 22.33 21.58 21.43 20.92 20.19 21.18 21.06 21.54 22.32 22.77 22.83 27.36 24.23 32.77 30.56 35.24 36.87 40.92 33.30 30.82 28.21 24.57 0.00 0.00
Operating income -37.92 -41.20 -38.81 -44.85 -428.93 -153.03 -64.08 -175.85 -81.36 -87.55 -82.49 -73.18 -91.25 -87.08 -74.62 -67.97 -77.52 -64.68 -74.48 -37.57 -33.71 -23.98 -24.18 -23.52 -32.71 -17.92 -28.11 -24.38 -30.13 -30.62 -24.67 -21.75 -23.95 -20.53 -21.57 -24.39 -23.30 -17.87 -16.74 -18.07 -18.57 -1.06 2.61 -11.36 -19.33 -17.89 -8.41 -18.30 -18.25 -17.00 -19.94 -20.00 -20.61 -21.69 -22.58 -22.56 -27.51 -22.69 -29.44 -22.66 -34.97 -36.59 -40.70 -32.68 -30.27 -28.07 -24.57 0.00 0.00
Non-operating income (net) 29.83 1.03 1.19 2.96 2.56 155.72 3.35 2.53 3.18 4.81 4.92 3.34 3.24 2.70 -2.35 -3.43 -3.98 -3.48 -3.81 -3.43 -53.73 98.91 0.47 0.44 33.97 17.83 -1.01 -0.22 -0.19 -0.18 -0.37 -0.80 -0.23 -0.23 -0.45 -1.15 -0.57 -1.16 -0.76 -0.43 -0.79 -0.35 -0.79 -0.58 -0.85 -1.08 -0.75 -0.83 -0.64 -0.23 -0.55 -0.47 -0.50 0.03 -0.15 0.07 -0.07 -86.70 0.16 0.19 0.16 0.17 -0.01 -0.04 -0.01 0.01 0.04 0.00 0.00
Income before tax -8.09 -40.17 -37.62 -41.90 -426.38 2.69 -60.73 -173.32 -78.18 -82.74 -77.58 -69.83 -88.02 -84.38 -76.97 -71.39 -81.50 -68.15 -78.28 -41.00 -87.44 74.94 -23.71 -23.09 1.26 -0.09 -29.12 -24.60 -30.32 -30.80 -25.04 -22.54 -24.18 -20.76 -22.02 -25.54 -23.87 -19.03 -17.49 -18.50 -19.35 -1.41 1.82 -11.94 -20.17 -18.98 -9.16 -19.14 -18.89 -17.23 -20.49 -20.47 -21.10 -21.67 -22.73 -22.49 -27.58 -109.39 -29.28 -22.48 -34.81 -36.42 -40.71 -32.71 -30.28 -28.06 -24.53 0.00 0.00
Income tax expense 0.18 0.20 0.38 0.04 -0.30 0.32 -60.73 11.97 -0.72 -10.71 1.58 -6.87 -4.54 6.63 -0.33 2.91 1.18 -94.82 1.36 -0.54 -1.44 -1.85 -1.83 -1.86 -1.33 0.32 1.07 1.06 -0.70 -0.97 0.40 0.93 -0.80 0.81 0.50 1.11 0.52 0.88 1.16 -0.08 0.22 -0.16 0.85 0.55 0.37 0.68 -0.52 -0.49 -0.25 -0.52 -0.53 0.00 -45.22 -1.54 -1.79 -1.56 -86.57 -0.16 -0.19 -0.16 -63.04 0.00 0.04 0.05 -0.03 -0.09 0.00 0.00
Net income -8.28 -40.37 -38.00 -41.93 -426.08 2.37 -60.73 -173.32 -78.18 -82.02 -66.87 -69.83 -88.02 -84.38 -76.97 -71.39 -81.50 -69.33 16.54 -41.00 -87.44 74.94 -23.71 -23.09 1.26 -0.09 -29.12 -24.60 -30.32 -30.80 -25.04 -22.54 -24.18 -20.76 -22.02 -25.54 -23.87 -19.03 -17.49 -18.50 -19.35 -1.41 1.82 -11.94 -20.17 -18.98 -9.16 -19.14 -18.89 -17.23 -20.49 -20.47 -21.10 -21.67 -22.73 -22.49 -27.58 -22.82 -29.28 -22.48 -34.81 -36.42 -40.71 -32.71 -30.33 -28.06 -24.53 0.00 0.00
5 days ago