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 426.50 415.87 425.16 420.16 255.65 291.72 344.07 346.42 341.60 402.66 384.32 428.94 352.48 334.01 292.72 211.83 131.50 129.47 117.72 91.55
Cost of revenue 408.53 332.28 389.29 362.42 260.79 233.09 261.73 264.77 312.44 314.81 313.70 357.85 267.08 289.95 216.68 141.89 82.92 98.77 85.66 74.05
Gross profit 17.97 83.58 35.87 57.75 -5.14 58.63 82.33 81.65 29.16 87.84 70.62 71.10 85.40 44.06 76.03 69.95 48.58 30.70 32.06 17.50
Total operating expenses + 111.84 119.94 112.27 109.46 89.91 68.48 72.41 77.21 95.67 105.50 113.65 126.44 138.02 117.98 114.60 75.47 81.87 72.65 43.04 107.76
Operating income -93.87 -36.35 -76.40 -51.71 -95.05 -9.84 9.93 3.90 -134.45 -17.64 -41.62 -54.36 -51.69 -70.52 -38.57 -5.52 -33.29 -41.95 -10.99 -90.26
Non-operating income (net) -131.58 -44.64 -24.12 -7.66 1.01 -1.38 4.19 -12.74 51.14 5.25 -92.22 -35.42 -11.51 -29.05 -9.59 1.31 -0.10 1.27 3.31 0.49
Income before tax -225.46 -81.00 -100.52 -59.37 -94.04 -11.22 14.12 -8.84 -83.31 -12.39 -133.84 -89.78 -63.20 -99.57 -48.16 -4.21 -33.38 -40.67 -7.67 -89.77
Income tax expense -2.82 2.69 -0.42 0.22 0.12 0.31 0.86 0.34 -1.91 1.34 1.61 1.08 3.72 1.29 -0.70 -1.44 0.30 0.29 1.22 -12.27
Net income -222.02 -83.07 -99.50 -58.73 -93.15 -9.86 20.42 -3.79 -79.24 -12.15 -134.24 -89.66 -66.97 -101.26 -47.63 -2.52 -33.25 -40.86 -8.89 -77.50
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 116.94 112.56 106.46 103.16 104.32 109.33 104.88 97.95 103.71 106.86 95.57 90.55 132.18 113.76 125.69 97.22 83.50 91.93 86.10 0.48 77.14 74.96 70.89 59.87 86.01 119.62 74.43 72.32 77.70 96.23 77.32 70.47 102.40 89.30 81.79 81.02 89.49 101.83 97.02 108.03 95.78 119.35 92.26 86.87 85.85 132.11 103.42 98.13 95.28 85.00 86.32 88.12 93.04 99.07 91.46 69.84 73.63 86.18 72.08 69.11 65.34 83.16 45.65 44.03 38.99 42.20 31.18 27.87 30.25 29.65 35.27 34.60 29.95 29.68 29.21 30.66 28.17 24.50 24.50 21.52 21.03
Cost of revenue 95.91 92.37 93.50 84.39 138.27 85.76 84.54 75.20 86.78 88.48 87.82 75.06 137.95 96.36 107.81 82.62 75.63 73.47 66.89 58.29 62.14 60.60 57.03 50.60 64.86 68.03 62.18 60.22 71.31 72.03 66.17 58.98 67.60 77.16 87.43 71.68 76.18 80.29 76.66 83.65 74.22 78.17 80.72 77.19 77.62 93.54 96.30 84.86 83.15 67.73 65.73 72.72 60.90 114.30 71.23 48.53 55.89 66.50 52.75 50.42 47.00 50.21 33.51 30.62 27.56 26.31 18.76 16.20 21.64 21.63 26.11 28.61 22.41 21.56 20.25 22.53 21.32 19.12 18.24 17.55 19.14
Gross profit 21.04 20.20 12.95 18.77 -33.95 23.57 20.34 22.75 16.93 18.38 7.75 15.49 -5.76 17.40 17.87 14.61 7.87 18.46 19.20 -57.81 15.01 14.36 13.85 9.27 21.15 51.58 12.26 12.10 6.39 24.20 11.15 11.48 34.81 12.14 -5.64 9.34 13.31 21.54 20.36 24.38 21.57 41.17 11.53 9.68 8.23 38.58 7.12 13.27 12.13 17.26 20.59 15.40 32.14 -15.23 20.23 21.31 17.75 19.68 19.33 18.69 18.34 32.95 12.14 13.42 11.43 15.89 12.42 11.67 8.60 8.02 9.16 5.99 7.53 8.12 8.96 8.14 6.85 24.50 24.50 3.97 21.03
Total operating expenses + 24.55 30.65 26.27 27.45 27.46 36.49 28.87 28.34 26.24 24.95 29.12 28.55 29.65 28.55 26.50 26.48 27.93 24.56 22.30 21.61 21.44 16.73 16.64 16.45 18.66 16.81 17.64 17.93 18.43 20.01 18.40 19.87 18.84 23.79 24.80 23.30 23.77 28.73 25.91 25.26 25.59 26.63 27.80 28.99 30.23 30.31 28.24 34.40 33.49 36.45 33.51 35.19 32.88 9.64 33.91 27.92 46.50 35.44 26.17 24.45 28.54 21.39 13.50 3.33 37.24 18.15 30.43 17.92 15.36 30.63 19.76 8.62 13.65 11.68 11.34 12.14 7.88 -181.81 90.00 5.78 0.00
Operating income -3.51 -10.45 -13.32 -8.69 -61.41 -12.92 -8.53 -5.59 -9.31 -6.57 -21.36 -13.06 -35.41 -11.15 -8.63 -11.87 -20.06 -6.10 -3.10 -79.42 -6.43 -2.37 -2.79 -7.18 2.49 34.77 -5.38 -5.81 -13.66 3.56 -7.25 -8.38 15.97 -18.92 -91.10 -13.97 -10.46 -7.19 -5.53 -0.88 -4.03 14.88 -15.76 -19.61 -21.12 3.82 -17.86 -23.42 -16.91 -19.11 -11.56 -19.83 -1.20 -21.47 -13.68 -6.61 -28.75 -15.76 -6.84 -5.76 -10.20 11.56 -1.35 10.09 -25.82 -2.26 -18.01 -6.26 -6.76 -22.61 -10.59 -2.63 -6.12 -3.57 -2.39 -4.00 -1.03 -157.31 24.50 -1.82 21.03
Non-operating income (net) -9.00 -32.78 -10.61 -11.65 -76.55 -15.30 -9.74 -10.12 -9.48 -12.52 -4.63 -3.49 -3.48 -1.42 -0.35 -1.42 -4.47 3.41 -1.00 -0.48 -0.93 -0.41 0.33 0.22 -1.51 5.11 -0.60 -1.22 0.89 2.22 -4.87 -4.69 -5.41 -9.50 -3.83 -4.45 68.92 3.17 -7.07 2.22 6.94 -65.01 -7.66 -10.00 -9.55 -4.06 -11.56 -9.01 -10.80 -12.11 -6.68 8.11 -0.83 -19.60 -2.25 -4.43 -2.77 -2.88 -5.55 -1.16 -0.01 1.40 -0.28 -0.03 0.23 0.43 -0.31 -0.17 -0.06 0.20 0.07 0.27 0.73 1.29 1.36 0.49 0.17 157.31 -24.50 0.31 -21.03
Income before tax -12.51 -43.23 -23.93 -20.34 -137.96 -28.22 -18.27 -15.71 -18.79 -19.09 -26.00 -16.54 -38.90 -12.57 -8.98 -13.29 -24.53 -2.68 -4.10 -79.89 -7.36 -2.78 -2.46 -6.96 0.98 39.89 -5.98 -7.03 -12.77 5.78 -12.11 -13.07 10.56 -28.42 -94.93 -18.42 58.46 -4.03 -12.60 1.34 2.91 -50.13 -23.42 -29.62 -30.67 -0.24 -29.42 -32.43 -27.70 -31.22 -18.24 -11.72 -2.03 -41.08 -15.93 -11.04 -31.52 -18.64 -12.39 -6.92 -10.21 12.96 -1.63 10.05 -25.59 -1.83 -18.31 -6.43 -6.81 -22.41 -10.52 -2.36 -5.38 -2.28 -1.02 -3.51 -0.86 0.00 0.00 -1.50 0.00
Income tax expense 0.02 -0.04 0.08 0.07 -2.93 2.06 0.05 0.76 -0.18 -0.26 -0.05 -0.06 -0.06 0.00 0.11 0.07 0.05 -0.08 0.06 0.06 0.08 0.07 0.08 0.08 0.08 0.66 0.07 0.07 0.06 0.08 0.09 0.09 0.09 0.27 -0.04 0.12 -2.26 0.11 0.42 0.43 0.38 0.26 -0.24 0.74 0.85 -0.85 0.81 0.15 0.96 1.06 0.56 0.29 1.81 0.60 0.28 0.17 0.25 2.17 -0.96 -1.18 -0.74 -0.60 0.29 0.08 -1.20 0.09 0.07 0.07 0.07 -0.09 0.10 0.06 0.04 0.64 0.52 0.05 0.01 36.70 36.70 -0.45 3.05
Net income -12.41 -43.00 -23.82 -20.24 -134.97 -30.16 -18.18 -16.29 -18.44 -18.69 -25.81 -16.30 -38.70 -12.33 -8.97 -13.24 -24.19 -2.38 -3.93 -79.67 -7.17 -2.56 -2.27 -6.74 1.70 41.08 -4.33 -5.38 -10.95 6.86 -10.90 -11.98 12.22 -28.35 -94.14 -17.81 61.06 -3.88 -12.63 1.53 2.83 -50.01 -23.12 -29.96 -31.15 1.33 -30.09 -32.31 -28.59 -32.32 -18.84 -11.94 -3.87 -41.74 -16.32 -11.29 -31.91 -20.91 -11.35 -5.62 -9.75 13.79 -1.83 9.89 -24.37 -1.92 -18.46 -6.38 -6.49 -22.38 -10.64 -2.41 -5.43 -2.92 -1.54 -3.56 -0.87 -36.70 -36.70 -1.06 -3.05
5 days ago