Sign in
Dec-25 Dec-24 Dec-23 Dec-22 Dec-21 Dec-20 Dec-19 Dec-18 Dec-17 Dec-16
Total revenue 1,504.04 2,364.86 2,413.30 2,368.27 1,322.81 451.65 189.13 112.30 97.26 21.40
Cost of revenue 1,367.22 1,260.05 1,110.21 1,216.59 766.06 326.35 210.26 105.33 86.15 27.95
Gross profit 136.82 1,104.81 1,303.08 1,151.69 556.75 125.30 -21.13 6.97 11.11 -6.56
Total operating expenses + 307.44 566.17 360.42 414.31 317.87 280.66 166.14 65.46 36.10 20.50
Operating income -170.62 538.64 942.67 737.38 238.88 -155.36 -187.28 -58.49 -24.99 -27.06
Non-operating income (net) -1,599.98 -711.52 -278.28 -676.03 -133.71 -103.79 -16.61 -20.03 -6.16 -6.23
Income before tax -1,770.60 -172.88 664.39 61.35 105.17 -259.15 -203.88 -78.52 -31.15 -33.29
Income tax expense 61.35 69.51 115.51 -123.44 12.46 4.82 0.44 -0.34 0.53 -0.36
Net income -1,843.61 -249.04 547.88 194.48 97.10 -182.15 -33.81 -78.08 -31.67 -32.93
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 Dec-16
Total revenue 226.95 404.44 327.37 301.69 472.28 679.00 567.54 428.01 690.32 758.36 514.46 561.35 579.13 546.37 731.93 584.86 505.12 648.63 304.66 223.84 145.68 145.70 136.86 94.57 74.53 69.75 49.66 39.77 29.95 31.37 28.42 26.80 25.71 25.25 21.40
Cost of revenue 289.69 261.64 313.20 329.60 420.80 335.36 368.91 267.78 306.06 329.52 264.35 270.91 224.90 177.62 436.18 311.52 254.43 321.81 170.88 135.40 112.92 84.78 85.47 79.40 76.70 68.43 54.54 49.45 37.85 30.96 24.09 27.67 22.61 23.53 46.06
Gross profit -62.73 142.80 14.17 -27.90 51.48 343.64 198.63 160.23 384.26 428.84 250.11 290.44 354.23 368.75 295.75 273.34 250.69 326.82 133.78 88.44 32.76 60.91 51.39 15.17 -2.17 1.33 -4.88 -9.68 -7.90 0.41 4.33 -0.87 3.10 1.73 -6.56
Total operating expenses + 47.49 411.72 86.05 57.26 51.82 113.37 119.09 115.90 199.76 93.96 100.52 99.47 87.01 118.26 109.01 139.64 84.23 107.33 79.84 100.69 55.07 42.88 40.34 163.37 34.00 37.58 42.84 34.28 51.44 22.37 14.25 16.27 12.57 12.91 48.45
Operating income -110.23 -7.28 -71.88 -85.16 -0.34 230.27 79.54 44.33 184.50 334.88 149.59 190.97 267.22 250.49 186.74 133.70 166.46 219.49 53.94 -12.24 -22.31 18.03 11.05 -148.21 -36.17 -36.25 -47.73 -43.96 -59.34 -21.96 -9.92 -17.14 -9.47 -11.18 -27.06
Non-operating income (net) -258.84 -751.72 -213.23 -472.64 -149.02 -412.28 -65.27 -127.75 -106.21 -73.98 -62.06 -55.54 -86.70 -181.88 -120.53 -398.67 25.04 -62.37 -68.18 14.92 -18.08 -15.65 -45.89 -18.20 -24.06 -2.02 -6.76 -7.12 -0.71 -13.54 -3.45 -1.40 -1.64 -1.38 -6.23
Income before tax -369.06 -759.00 -285.11 -557.79 -149.36 -182.01 14.27 -83.43 78.29 260.91 87.53 135.42 180.53 68.62 66.20 -264.97 191.50 157.13 -14.24 2.68 -40.39 2.38 -34.83 -166.40 -60.23 -38.27 -54.49 -51.08 -60.05 -35.50 -13.38 -18.55 -11.10 -12.56 -33.29
Income tax expense 31.54 8.25 -0.97 26.07 41.50 2.95 3.44 21.62 46.04 25.19 15.32 28.96 2.81 9.97 -86.54 -49.68 5.40 3.53 4.41 -0.88 2.87 1.84 0.12 0.00 0.10 -0.06 0.16 0.25 -0.74 0.31 0.28 -0.19 -0.29 -0.36
Net income -399.95 -789.73 -299.66 -554.63 -177.63 -223.57 9.30 -88.85 54.08 217.21 61.22 119.25 150.21 64.13 61.85 -169.77 238.27 150.86 -9.81 -6.04 -37.90 0.17 -36.36 -137.43 -8.47 -7.34 -6.72 -6.19 -13.56 -34.76 -13.61 -18.83 -10.91 -12.27 -32.93
5 days ago