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 49.80 31.08 1.20 0.14 0.30 24.00 322.07 63.21 90.34 83.34 130.01 22.85 2.22 1.09 1.85 4.91 10.70 32.32 50.12 72.80
Cost of revenue 0.27 0.62 58.97 52.52 55.05 1.93 3.23 2.49 1.90 163.97 95.19 89.28 89.68 82.57 103.49 91.62 94.50 120.93 115.81 116.83
Gross profit 49.53 30.47 -57.77 -52.38 -54.75 22.07 318.84 60.72 88.44 -80.64 34.83 -66.43 -87.46 -81.49 1.85 4.91 10.70 32.32 50.12 72.80
Total operating expenses + 98.44 227.58 113.98 48.38 32.34 69.87 177.40 164.00 223.02 221.20 119.02 108.69 106.80 99.62 115.94 100.63 100.66 128.86 125.07 128.03
Operating income -48.91 -197.12 -171.75 -100.76 -87.09 -47.80 141.45 -103.28 -136.68 -137.16 1.47 -100.37 -102.37 -108.42 -114.10 -95.72 -89.96 -96.54 -74.95 -55.23
Non-operating income (net) -1.43 -3.29 -5.37 -1.18 -0.67 -10.77 -17.33 -17.27 -5.03 -4.27 -6.15 0.00 -1.76 -1.80 -2.12 -6.08 -3.46 -0.35 3.72 109.66
Income before tax -50.34 -200.40 -177.12 -101.94 -87.76 -58.57 124.12 -120.55 -141.71 -141.43 -4.68 -100.36 -104.13 -110.21 -116.22 -101.80 -93.42 -96.88 -71.23 54.43
Income tax expense -200.40 0.39 1.18 0.51 11.61 -6.01 3.51 -12.66 4.51 6.00 -0.07 -0.83 -1.97 -2.36 -0.03 -0.10 -19.68 -16.16 -0.12
Net income -50.34 -200.40 -177.12 -101.94 -87.76 -58.57 130.13 -120.55 -129.05 -141.43 -4.68 -100.29 -104.13 -110.21 -116.22 -101.78 -82.78 -76.86 -58.79 -54.31
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 21.10 5.49 14.18 28.87 1.26 26.55 1.75 1.65 1.13 0.70 0.16 0.32 0.02 0.03 0.04 0.04 0.04 0.01 0.02 0.23 0.03 0.20 6.63 9.16 8.00 8.73 294.45 9.68 9.22 17.07 6.86 13.75 25.21 33.05 26.94 12.05 18.29 23.04 27.72 20.09 12.49 127.28 0.57 0.38 1.79 21.48 0.42 0.68 0.28 1.41 0.24 0.21 0.36 0.22 0.37 0.20 0.30 0.34 0.36 0.56 0.60 1.25 0.78 1.23 1.64 1.41 2.13 2.99 4.17 6.35 7.51 9.57 8.89 13.81 10.17 12.65 13.50 16.07 19.61 16.16 20.96
Cost of revenue 0.11 0.32 0.01 0.21 0.03 25.93 0.07 0.17 0.18 14.83 0.01 0.01 0.11 0.10 0.11 0.11 0.11 16.50 15.68 10.26 12.61 0.99 0.63 0.73 0.57 0.77 0.58 1.33 0.55 0.57 0.55 0.84 0.53 0.54 0.60 0.54 0.23 40.40 52.53 48.22 37.00 30.44 23.11 20.77 20.87 20.03 24.11 21.19 23.95 20.26 25.40 23.69 20.33 20.99 19.19 22.42 26.48 30.98 22.53 23.41 26.57 19.90 22.55 23.94 25.23 21.86 22.45 24.23 25.97 25.37 30.41 33.88 31.27 30.15 27.39 28.15 30.12 28.06 29.63 30.14 28.99
Gross profit 20.99 5.17 14.17 28.66 1.23 0.62 1.68 1.48 0.96 -14.13 0.16 0.31 0.02 -0.08 0.04 0.04 -0.07 -16.48 0.02 -10.02 -12.58 -0.79 6.00 8.44 7.43 7.95 293.87 8.36 8.66 16.50 6.31 12.92 24.67 32.51 26.34 11.52 18.07 -17.36 -24.82 -28.13 -24.51 96.84 -22.55 -20.39 -19.07 1.45 -23.69 -20.51 -23.68 -18.85 -25.16 -23.48 -19.97 -20.77 -18.82 0.20 0.30 0.34 0.36 0.56 0.60 1.25 0.78 1.23 1.64 1.41 2.13 2.99 4.17 6.35 7.51 9.57 8.89 13.81 10.17 12.65 13.50 16.07 19.61 16.16 20.96
Total operating expenses + 21.99 19.95 26.36 24.92 26.91 33.36 65.37 56.84 46.29 32.61 49.79 44.55 31.17 30.20 23.13 24.04 23.31 8.85 22.99 7.94 8.26 6.67 -80.67 73.01 69.87 55.17 40.56 26.90 26.13 28.87 29.35 43.34 62.64 63.29 55.86 45.41 58.45 54.37 64.80 56.63 45.40 36.89 28.49 27.08 26.57 24.02 28.73 26.34 29.61 23.68 30.12 28.36 24.65 24.91 29.43 25.68 29.68 33.69 26.05 26.48 29.73 23.68 25.03 25.31 26.61 23.26 23.89 25.77 27.74 27.24 32.33 35.95 33.33 32.28 29.61 30.60 32.59 30.64 32.32 33.10 31.98
Operating income -1.00 -14.78 -12.19 3.74 -25.68 -32.74 -63.69 -55.35 -45.33 -46.74 -49.63 -44.24 -31.14 -30.28 -23.10 -24.01 -23.38 -25.33 -22.96 -17.96 -20.84 -7.46 86.68 -64.58 -62.44 -47.22 224.68 -18.55 -17.47 -12.37 -23.04 -30.43 -37.97 -30.79 -29.52 -33.89 -42.49 -31.33 -34.93 -37.02 -33.87 88.36 -33.68 -26.69 -26.53 -3.45 -40.34 -26.11 -30.47 -16.98 -31.22 -28.62 -25.56 -24.49 -29.06 -25.48 -29.38 -33.34 -25.69 -25.93 -29.14 -22.43 -24.25 -24.07 -24.97 -21.85 -21.76 -22.78 -23.57 -20.89 -24.82 -26.39 -24.44 -18.47 -19.44 -17.95 -19.10 -14.57 -12.71 -16.93 -11.02
Non-operating income (net) -0.05 -0.75 -0.58 -0.48 0.38 -1.03 -1.12 1.93 -3.06 -3.02 -0.89 -0.66 -0.79 -0.22 -0.29 -0.58 -0.10 -0.28 -0.16 -0.11 -0.12 1.96 -4.07 -4.49 -4.17 -3.92 -4.60 -4.47 -4.33 -4.41 -4.47 -4.28 -4.11 -1.60 -1.20 -1.17 -1.06 -1.09 -1.08 -1.09 -1.01 -1.61 -1.61 -1.39 -1.55 0.44 -0.16 0.08 -0.36 -0.44 -0.44 -0.46 -0.42 -0.38 -0.48 0.02 0.00 -0.50 -0.41 0.03 0.03 -0.57 -3.29 -1.12 -1.10 -0.92 -1.01 2.71 2.01 -55.97 -3.86 -0.54 6.49 -40.33 5.33 4.36 0.18 -39.62 -0.05 0.03 -0.01
Income before tax -1.04 -15.53 -12.77 3.25 -25.30 -33.77 -64.81 -53.43 -48.40 -49.76 -50.53 -44.90 -31.93 -30.49 -23.39 -24.59 -23.48 -25.61 -23.12 -18.07 -20.96 -5.50 82.60 -69.07 -66.61 -51.14 220.07 -23.02 -21.80 -16.78 -27.51 -34.71 -42.08 -32.39 -30.72 -35.06 -43.54 -32.42 -36.02 -38.11 -34.88 86.75 -35.28 -28.07 -28.08 -3.00 -40.50 -26.03 -30.84 -17.41 -31.66 -29.08 -25.97 -24.87 -29.54 -25.46 -29.39 -33.85 -26.10 -25.90 -29.11 -23.00 -27.54 -25.19 -26.07 -22.77 -22.77 -20.07 -21.56 -76.86 -28.68 -26.93 -17.95 -58.79 -14.11 -13.59 -18.92 -54.19 -12.76 -16.90 -11.03
Income tax expense -0.10 0.10 -2.98 2.85 1.15 -1.03 0.22 0.29 0.58 0.10 -0.01 -0.09 0.02 0.05 -0.17 4.12 5.13 0.96 0.34 -6.01 -0.22 0.79 -0.10 0.78 6.10 6.12 -4.01 2.03 2.06 -8.65 0.04 1.14 1.64 1.13 1.61 1.63 1.66 1.35 -0.07 0.21 0.44 0.54 -0.17 0.50 -0.33 0.54 -55.80 -0.58 -0.64 0.49 -56.27 0.56 0.71 0.49 0.03 -0.03 1.12 1.10 0.10 -0.10 -0.79 -2.01 -66.37 -1.36 -6.35 -1.56 -46.62 -5.33 -4.36 -0.18 0.12 0.05 -0.03 -0.19
Net income -1.04 -15.53 -12.77 3.25 -25.30 -33.77 -64.81 -53.43 -48.40 -49.76 -50.53 -44.90 -31.93 -30.49 -23.39 -24.59 -23.48 -25.61 -23.12 -18.07 -20.96 -5.50 82.60 -69.07 -66.61 -51.14 226.09 -23.02 -21.80 -16.78 -27.51 -34.71 -42.08 -28.38 -30.72 -35.06 -34.89 -32.42 -36.02 -38.11 -34.88 86.75 -35.28 -28.07 -28.08 -2.93 -40.50 -26.03 -30.84 -17.41 -31.66 -29.08 -25.97 -24.87 -29.54 -25.93 -29.87 -33.85 -26.10 -26.64 -29.63 -23.00 -27.51 -25.19 -26.07 -22.01 -19.14 -23.54 -21.56 -15.42 -23.46 -20.03 -22.87 -12.18 -14.11 -13.59 -18.92 -13.82 -12.76 -16.90 -10.83
5 days ago