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 85.33 174.43 106.34 97.95 130.58 138.14 117.24 112.96 101.94 104.45 114.71 116.46 71.18 52.33 42.87 33.56 25.41 15.35 7.28 6.40
Cost of revenue 42.79 90.17 55.89 60.90 53.32 54.82 52.96 51.32 49.96 46.01 46.63 42.85 20.08 15.33 13.19 11.58 11.49 8.36 3.51 2.77
Gross profit 42.54 84.26 50.45 37.05 77.27 83.33 64.28 61.65 51.98 58.44 68.08 73.61 51.10 37.01 29.67 21.98 13.93 6.98 3.76 3.63
Total operating expenses + 135.85 259.50 127.05 153.26 144.73 134.36 116.12 109.81 110.34 131.63 122.22 114.75 67.79 55.08 45.24 36.55 31.96 36.53 27.29 25.29
Operating income -93.31 -175.24 -76.60 -116.21 -67.46 -51.04 -51.84 -48.16 -58.36 -73.19 -50.16 -51.84 -17.95 -18.07 -18.57 -14.57 -18.04 -29.54 -23.53 -21.66
Non-operating income (net) -3.40 36.92 2.40 -76.72 3.80 -3.07 -14.87 -13.26 -5.44 -6.99 -4.64 -5.87 2.27 -0.82 -3.74 -2.25 -1.14 -0.10 -1.82 -1.89
Income before tax -96.70 -138.31 -74.20 -192.93 -63.66 -54.10 -66.71 -61.42 -63.80 -80.18 -54.79 -57.71 -15.69 -18.89 -22.30 -16.82 -19.18 -29.65 -25.35 -23.55
Income tax expense -37.88 0.57 0.45 -2.83 -4.42 -1.08 -1.92 -2.41 -3.26 -4.19 -1.48 -4.88 0.14 0.14 0.17 0.08 -0.05 -0.15 0.11 0.19
Net income -74.90 -138.89 -74.66 -190.10 -59.24 -53.02 -64.79 -59.01 -60.54 -75.99 -53.32 -52.83 -15.82 -19.02 -22.47 -16.90 -19.13 -29.50 -25.45 -23.55
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
Total revenue 21.15 23.80 19.55 21.76 20.22 46.72 44.97 22.49 45.54 28.19 25.37 27.67 25.12 27.02 25.65 18.78 26.50 38.27 28.50 31.02 32.79 44.61 39.86 26.06 27.62 32.44 26.50 28.20 30.11 32.33 28.96 26.43 25.25 27.75 24.75 23.91 25.53 25.08 22.19 28.17 29.00 30.72 28.64 28.62 26.73 33.49 29.64 27.61 25.72 20.88 18.29 17.48 14.54 15.66 12.78 12.95 10.95 13.00 10.60 10.58 8.70 10.36 8.47 8.02 6.72 7.62
Cost of revenue 9.84 13.56 10.07 11.13 9.17 24.81 21.71 12.12 21.35 14.83 14.21 14.06 12.84 15.85 16.43 14.35 14.27 18.02 14.84 14.60 13.75 18.39 14.54 10.72 11.17 14.55 12.46 12.83 13.12 13.51 13.14 12.84 11.82 13.46 12.56 11.96 11.97 11.24 10.30 12.49 11.99 12.59 11.43 11.97 10.65 12.77 11.42 9.96 8.70 5.81 5.14 4.88 4.26 4.34 3.52 3.93 3.55 4.01 3.31 2.97 2.91 3.58 2.45 2.90 2.65 3.08
Gross profit 11.31 10.24 9.48 10.63 11.05 21.91 23.26 10.37 24.19 13.36 11.15 13.60 12.28 11.17 9.22 4.43 12.24 20.24 13.67 16.42 19.04 26.22 25.32 15.34 16.45 17.89 14.04 15.36 16.99 18.81 15.82 13.59 13.43 14.29 12.18 11.95 13.56 13.85 11.89 15.68 17.02 18.13 17.21 16.65 16.08 20.72 18.21 17.65 17.02 15.07 13.15 12.60 10.28 11.32 9.26 9.02 7.40 8.99 7.29 7.61 5.78 6.77 6.01 5.12 4.07 4.54
Total operating expenses + 20.72 32.16 32.95 34.33 35.26 54.72 54.98 40.64 84.37 34.74 32.33 31.05 28.87 32.28 38.25 42.99 39.74 31.50 33.28 33.69 38.36 43.12 30.78 29.06 31.39 27.07 27.85 30.00 31.20 29.93 27.45 26.37 26.06 23.02 27.79 28.44 31.10 31.54 30.38 33.82 35.89 31.83 29.00 31.31 30.08 30.55 31.26 30.03 22.90 18.75 17.10 16.59 15.34 14.82 13.17 13.41 13.68 11.97 11.35 11.27 10.66 8.78 9.11 9.35 9.31 8.33
Operating income -9.42 -21.92 -23.47 -23.70 -24.22 -32.82 -31.72 -30.26 -60.18 -21.39 -21.17 -17.45 -16.59 -21.11 -29.03 -38.56 -27.50 -11.26 -19.61 -17.27 -19.32 -16.90 -5.46 -13.73 -14.94 -9.18 -13.82 -14.64 -14.21 -11.12 -11.63 -12.79 -12.63 -8.73 -15.60 -16.49 -17.54 -17.70 -18.48 -18.14 -18.87 -13.69 -7.80 -14.66 -14.00 -9.83 -13.05 -12.38 -16.58 -3.94 -4.95 -3.99 -5.07 -3.49 -3.91 -4.39 -6.28 -2.98 -4.06 -6.65 -4.88 -2.01 -3.10 -4.23 -5.24 -3.79
Non-operating income (net) -5.20 -0.11 -9.43 5.42 0.73 -0.98 4.90 4.86 28.15 1.45 0.23 0.71 0.01 0.34 -1.11 -26.59 -49.36 1.02 4.35 -0.39 -1.17 -0.14 -0.78 -0.43 -1.72 -3.15 -0.24 -0.26 -11.22 -3.90 -3.90 -3.66 -1.80 -1.64 -1.08 -1.27 -1.45 -2.10 -1.62 -1.50 -1.78 0.61 -1.83 -0.84 -2.57 -2.00 -1.46 -1.43 -0.98 0.04 0.71 -0.04 1.55 -0.07 -0.18 -0.19 -0.37 -0.44 -0.41 -0.47 -2.41 -1.13 -0.29 -0.45 -0.37 0.31
Income before tax -14.62 -22.03 -32.90 -18.28 -23.49 -33.80 -26.82 -25.41 -32.03 -19.94 -20.95 -16.74 -16.58 -20.78 -30.14 -65.15 -76.86 -10.24 -15.27 -17.66 -20.49 -17.04 -6.24 -14.16 -16.66 -12.33 -14.06 -14.90 -25.42 -15.02 -15.53 -16.45 -14.43 -10.38 -16.68 -17.76 -18.98 -19.80 -20.10 -19.64 -20.65 -13.08 -9.63 -15.50 -16.57 -11.83 -14.51 -13.81 -17.56 -3.90 -4.24 -4.03 -3.51 -3.57 -4.09 -4.58 -6.65 -3.42 -4.47 -7.12 -7.29 -3.14 -3.39 -4.68 -5.61 -3.48
Income tax expense 0.01 -35.93 -1.22 -0.61 -0.12 0.27 0.12 0.04 0.13 -0.16 0.05 0.30 0.26 0.07 -0.71 -1.61 -0.57 -0.81 -1.42 -0.52 -1.67 0.99 -0.24 -1.15 -0.68 0.35 -1.17 -1.14 0.04 -0.24 -0.78 -0.20 -1.18 0.08 -0.74 -0.83 -1.78 -2.10 -0.31 -1.02 -0.76 -0.20 -0.36 -0.27 -0.64 -0.89 -0.72 -1.13 -2.14 0.04 0.04 0.02 0.04 0.04 0.06 0.00 0.04 0.04 0.02 0.06 0.05 -0.06 -0.01 0.14 0.01 -0.05
Net income -45.22 19.28 -34.69 -33.46 -26.03 -34.07 -26.94 -45.72 -32.16 -19.78 -21.00 -17.04 -16.84 -20.85 -29.43 -63.54 -76.29 -9.43 -13.84 -17.14 -18.82 -18.03 -6.00 -13.02 -15.98 -12.69 -12.89 -13.75 -25.47 -14.78 -14.75 -16.24 -13.25 -10.46 -15.94 -16.93 -17.20 -17.70 -19.79 -18.62 -19.88 -12.88 -9.27 -15.24 -15.93 -10.94 -13.79 -12.68 -15.41 -3.94 -4.29 -4.05 -3.55 -3.60 -4.15 -4.58 -6.69 -3.46 -4.49 -7.19 -7.34 -3.08 -3.38 -4.82 -5.63 -3.43
5 days ago