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
Total revenue 729.47 731.78 736.13 675.70 361.93 234.46 549.35 567.27 515.38 473.94 463.46 403.47 298.96 255.47 134.28 135.64 121.20 135.11
Cost of revenue 785.33 472.15 478.11 437.23 254.47 206.67 349.77 341.43 190.39 174.83 173.85 156.54 120.21 104.03 94.38 66.17 59.06 57.57
Gross profit -55.86 259.64 258.02 238.46 107.46 27.79 199.58 225.84 324.99 299.11 289.60 246.93 178.75 151.44 39.90 69.46 62.14 77.54
Total operating expenses + -116.79 156.15 199.24 170.68 140.72 137.20 80.17 141.04 240.74 212.55 207.23 190.16 142.25 130.52 32.94 57.35 54.14 56.31
Operating income 60.94 103.49 58.79 67.78 -33.27 -109.41 119.41 125.20 83.90 82.49 80.01 47.16 33.25 17.52 6.71 5.64 0.50 21.23
Non-operating income (net) -71.77 -73.34 -84.11 -62.95 -33.85 -38.46 -35.56 -35.00 17.30 24.32 45.80 -25.98 -21.73 -16.69 -13.21 -26.36 -16.81 -6.94
Income before tax -10.84 30.15 -25.32 4.83 -67.11 -147.87 83.85 90.20 101.20 106.81 125.81 21.18 11.52 0.83 -6.50 -20.72 -16.31 14.29
Income tax expense 0.84 -8.74 2.80 3.61 1.47 1.38 1.50 -0.92 1.67 -1.45 0.55 0.74 4.89 -1.24 -2.32 0.20 18.32 0.83
Net income -7.96 43.64 -9.49 1.47 -65.57 -143.34 82.61 90.92 99.21 107.81 124.44 20.87 5.88 2.51 -2.94 -20.92 -16.31 13.08
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
Total revenue 185.05 174.96 177.12 192.92 184.48 172.93 176.81 193.90 188.14 177.44 181.82 194.49 182.38 172.33 178.25 183.25 141.87 106.86 110.69 86.52 57.85 48.23 52.41 25.44 108.39 133.78 133.69 142.93 138.95 132.51 142.34 152.22 140.20 131.75 136.59 129.06 117.99 110.32 118.34 127.20 118.08 110.04 125.09 120.68 107.65 99.14 109.26 105.53 89.54 77.96 82.17 83.10 63.21 51.12 51.23 47.28 40.01 19.96 42.33 38.59 33.41 30.82 37.60 35.85 31.36 28.40 32.21 31.29 29.30
Cost of revenue 195.17 418.86 123.00 124.61 118.85 114.77 116.88 120.87 119.62 115.16 119.57 123.86 119.52 110.28 117.15 114.07 95.73 71.15 71.94 61.24 50.14 45.82 46.75 35.45 78.66 87.63 82.00 83.22 83.65 81.94 86.20 88.83 45.00 49.91 50.25 45.92 44.30 43.27 44.22 43.83 43.51 43.22 46.50 43.59 40.54 39.89 41.74 39.20 35.71 32.69 33.00 31.93 25.87 -13.97 33.86 31.44 27.99 14.98 28.84 26.14 24.42 16.76 25.16 24.06 15.58 15.08 15.36 14.72 13.91
Gross profit -10.12 -243.90 54.12 68.30 65.63 58.16 59.92 73.03 68.52 62.28 62.25 70.63 62.87 62.05 61.10 69.17 46.14 35.71 38.74 25.28 7.72 2.42 5.66 -10.01 29.72 46.15 51.69 59.71 55.31 50.57 56.15 63.39 95.20 81.84 86.34 83.13 73.69 67.05 74.12 83.37 74.57 66.82 78.59 77.09 67.11 59.26 67.52 66.33 53.83 45.27 49.18 51.17 37.35 65.09 17.37 15.84 12.02 4.98 13.49 12.45 8.98 14.06 12.44 11.79 15.78 13.32 16.85 16.58 15.39
Total operating expenses + -27.93 -253.75 45.54 45.62 45.80 50.12 44.17 16.82 45.04 61.85 45.77 47.19 44.66 55.32 43.87 26.08 45.41 37.17 33.72 36.91 32.93 37.28 31.94 32.91 35.06 28.18 32.41 34.16 36.67 33.90 33.98 35.96 76.66 63.40 63.96 58.62 54.76 51.61 51.59 56.01 53.35 51.56 54.71 52.45 48.51 47.82 49.02 49.47 43.84 38.24 37.76 38.93 30.69 64.00 11.20 10.16 10.03 6.53 9.81 8.47 8.13 14.82 6.81 6.66 14.76 14.24 12.90 14.01 12.99
Operating income 17.81 9.85 8.58 22.68 19.83 8.04 15.76 56.21 23.49 0.43 16.48 23.44 18.20 6.73 17.23 43.10 0.72 -1.45 5.02 -11.63 -25.21 -34.87 -26.28 -42.92 -5.34 17.97 19.24 59.39 22.80 14.96 22.16 27.43 18.53 18.44 22.37 24.52 18.57 14.76 21.43 25.63 20.67 14.96 21.93 24.52 18.60 6.87 14.81 16.18 9.30 6.69 9.93 11.45 6.00 -1.05 5.92 4.51 1.41 -1.62 3.50 3.98 0.86 -7.23 5.56 5.13 1.02 -1.93 -2.55 2.57 2.41
Non-operating income (net) -22.83 -13.16 -20.70 -19.47 -18.45 -18.79 -18.98 -15.14 -20.44 -20.58 -20.89 -21.76 -20.64 -19.85 -18.06 -13.35 -11.70 -9.06 -8.57 -8.67 -7.56 -10.05 -9.63 -9.87 -8.91 -8.75 -7.64 -9.62 -9.55 -10.00 15.31 10.40 -8.58 -7.59 -0.16 9.99 15.06 -6.30 4.53 -3.54 29.64 68.77 -8.14 -7.32 -7.51 -7.02 -6.04 -6.65 -6.27 -6.92 -6.13 -4.82 -3.89 -4.25 -4.02 -3.98 -3.45 -3.48 -3.46 -0.04 -8.17 -6.83 -6.81 0.00 -5.59 -5.66 -4.66 -2.49 -4.00
Income before tax -5.02 -3.32 -12.11 3.22 1.38 -10.75 -3.22 41.07 3.05 -20.15 -4.41 1.68 -2.44 -13.12 -0.83 29.75 -10.97 -10.51 -3.54 -20.29 -32.77 -44.92 -35.91 -52.80 -14.25 9.23 11.60 49.77 13.25 4.96 37.47 37.83 9.95 10.85 22.21 34.51 33.63 8.46 25.95 22.09 50.31 83.73 13.79 17.20 11.09 -0.15 8.77 9.53 3.03 -0.23 3.80 6.64 2.12 -5.30 1.90 0.53 -2.05 -5.10 0.04 3.95 -7.31 -14.07 -1.25 5.12 -4.58 -7.59 -7.21 0.08 -1.59
Income tax expense 0.89 -0.74 -0.35 1.18 0.75 -11.67 0.33 2.38 0.22 1.12 1.36 0.79 -0.47 -1.04 0.21 6.44 -2.00 0.40 0.70 0.28 0.11 -0.21 -0.13 -0.25 1.97 0.47 -0.02 0.70 0.35 -0.80 -0.53 0.15 0.26 1.06 -0.23 0.42 0.42 -1.91 -1.25 0.14 1.57 -1.03 0.18 0.90 0.50 -0.09 0.43 0.33 0.08 3.63 2.68 0.35 0.41 -1.14 0.31 -0.14 -0.27 -2.50 0.00 3.54 0.51 -0.07 0.05 7.20 0.15 -0.02 0.02 4.16 3.99
Net income -7.08 -1.91 -6.68 3.01 -0.06 5.31 0.35 35.47 2.51 -11.95 -0.81 3.87 -0.60 -7.35 4.11 12.57 -7.85 -11.01 -4.50 -18.69 -31.37 -43.05 -34.55 -50.42 -15.32 9.24 11.53 48.96 12.88 5.76 37.90 37.58 9.69 9.77 22.39 33.97 33.09 10.37 27.08 21.87 48.49 84.16 13.54 16.20 10.53 0.21 8.23 8.98 3.46 -1.86 -0.67 6.45 1.95 -0.82 1.56 -0.08 -1.73 3.98 0.03 0.44 -7.38 -14.00 -1.30 -2.07 -4.73 -7.36 -7.62 0.14 -1.47
5 days ago