Sign in
Sep-25 Sep-24 Sep-23 Sep-22 Sep-21 Sep-20 Sep-19 Sep-18 Sep-17 Sep-16 Sep-15 Sep-14 Sep-13 Sep-12 Sep-11 Sep-10
Total revenue 65.32 67.64 79.20 86.16 97.07 122.47 205.20 206.63 102.81 88.27 160.88 47.74 32.05 41.71 41.88 22.76
Cost of revenue 4.59 2.37 2.97 115.78 76.06 55.77 36.09 28.76 22.80 20.25 16.08
Gross profit 60.74 67.64 79.20 86.16 97.07 122.47 205.20 206.63 102.81 88.27 160.88 47.74 32.05 41.71 41.88 22.76
Total operating expenses + 146.09 189.33 216.41 210.00 206.65 164.11 168.46 118.30 78.20 57.43 36.73 28.76 23.02 20.42 16.58 15.82
Operating income -85.35 -121.69 -137.21 -123.84 -109.57 -41.64 36.74 88.33 24.61 30.84 124.15 18.99 9.03 21.29 25.30 6.94
Non-operating income (net) 1.80 3.90 6.21 1.66 1.99 6.62 8.82 4.79 2.33 1.72 1.31 0.28 0.60 0.11 -1.99 0.81
Income before tax -83.55 -117.79 -131.00 -122.19 -107.58 -35.02 45.56 93.12 26.95 32.56 125.46 19.27 9.63 21.40 23.31 7.75
Income tax expense -1.66 -1.74 2.82 -0.43 -28.58 1.15 -0.83 21.17 9.24 10.89 46.46 -15.17 -0.22 3.16 -0.16
Net income -81.89 -116.05 -133.82 -121.76 -79.00 -36.17 46.38 71.96 17.71 21.67 78.99 34.44 9.63 21.40 23.31 7.90
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 Sep-10
Total revenue 17.16 18.62 15.13 18.31 14.93 16.96 14.61 17.97 17.05 18.00 18.93 18.89 17.80 23.59 20.32 19.48 18.72 27.65 23.58 21.62 20.13 31.74 23.63 18.65 27.62 52.57 51.31 44.37 39.63 69.89 67.21 57.26 44.05 38.11 75.93 7.51 8.96 10.42 12.84 13.98 13.00 48.45 14.42 11.60 57.37 77.50 2.64 42.05 2.16 0.89 1.35 1.65 1.20 27.86 1.86 2.54 36.57 0.74 41.88 22.76
Cost of revenue 1.21 1.28 1.20 0.89 0.48 0.59 0.62 0.64 0.67 0.65 0.54 0.51 0.66 0.72 0.00 32.09 33.97 26.58 23.15 21.07 20.09 17.94 16.97 15.49 14.63 13.14 12.85 10.54 9.90 8.81 7.29 7.96 7.16 7.29 6.35 5.98 5.83 5.20 5.91 5.92 6.04 4.43 3.87 16.08 15.27
Gross profit 15.95 18.62 15.13 18.31 14.93 16.96 14.61 17.97 17.05 18.00 18.93 18.89 17.26 23.07 19.66 18.76 18.72 27.65 23.58 21.62 20.13 31.74 23.63 18.65 27.62 52.57 51.31 44.37 39.63 69.89 67.21 57.26 44.05 38.11 75.93 7.51 8.96 10.42 12.84 13.98 13.00 48.45 14.42 11.60 57.37 77.50 2.64 42.05 2.16 0.89 1.35 1.65 1.20 27.86 1.86 2.54 36.57 0.74 25.80 0.00
Total operating expenses + 27.80 29.87 33.51 37.21 39.45 40.50 44.46 42.16 49.82 52.89 49.96 55.61 56.71 53.09 46.71 51.30 52.56 58.06 57.30 55.47 49.83 44.04 43.41 41.51 39.49 39.70 44.88 40.61 40.94 42.03 32.75 34.62 27.19 23.73 21.63 20.64 18.47 17.46 15.94 15.07 13.57 12.85 10.74 9.90 8.81 7.29 7.96 7.16 7.29 6.35 6.05 5.83 5.20 5.95 6.03 6.07 4.47 3.92 4.13 0.00
Operating income -11.85 -11.25 -18.39 -18.89 -24.53 -23.54 -29.85 -24.19 -32.77 -34.89 -31.03 -36.71 -39.45 -30.01 -27.05 -32.54 -33.85 -30.41 -33.73 -33.85 -29.70 -12.30 -19.78 -22.85 -11.88 12.87 6.43 3.76 -1.30 27.86 34.45 22.64 16.86 14.38 54.30 -13.13 -9.51 -7.05 -3.10 -1.09 -0.57 35.59 3.67 1.70 48.56 70.21 -5.33 34.90 -5.13 -5.46 -4.70 -4.18 -4.00 21.91 -4.17 -3.53 32.10 -3.18 -4.13 0.00
Non-operating income (net) -1.23 -0.66 -0.28 0.67 0.58 0.84 0.67 1.13 1.25 0.86 1.51 1.87 1.84 0.99 0.71 0.39 0.26 0.26 0.33 0.44 0.55 0.68 1.15 1.45 1.95 2.08 2.27 2.42 2.25 1.89 1.43 1.34 1.07 0.96 0.66 0.60 0.55 0.52 0.47 0.45 0.47 0.33 0.51 0.29 0.21 0.30 0.24 0.04 -0.08 0.09 0.26 0.04 0.25 0.05 0.12 0.03 0.02 0.02 0.14 7.75
Income before tax -13.08 -11.91 -18.67 -18.23 -23.95 -22.71 -29.19 -23.05 -31.52 -34.03 -29.52 -34.84 -37.61 -29.02 -26.33 -32.15 -33.59 -30.15 -33.39 -33.41 -29.16 -11.62 -18.63 -21.41 -9.93 14.95 8.71 6.17 0.94 29.74 35.88 23.98 17.93 15.34 54.96 -12.53 -8.96 -6.52 -2.63 -0.64 -0.09 35.92 4.18 1.99 48.77 70.51 -5.09 34.93 -5.20 -5.37 -4.44 -4.14 -3.75 21.96 -4.05 -3.50 32.11 -3.16 -3.99 7.75
Income tax expense 0.01 0.02 0.03 0.03 -1.31 -0.42 -0.36 -0.40 -0.36 -0.62 -1.41 4.22 0.04 -0.03 0.01 -0.45 -0.26 -0.04 -8.80 -9.38 -7.11 -3.29 10.71 -7.14 -3.92 1.50 -0.49 -0.87 -3.20 3.73 8.46 3.69 5.37 3.64 18.45 -4.10 -3.57 -1.54 -0.83 0.43 1.55 9.73 -1.63 -0.43 20.02 28.50 -0.05 -15.12 0.00 0.01 -0.07 0.01 -0.04 0.01 0.00 0.00 0.00 0.00 0.00 0.00
Net income -13.09 -11.94 -18.70 -18.26 -22.64 -22.29 -28.82 -22.66 -31.16 -33.41 -28.11 -39.07 -37.66 -28.99 -26.35 -31.70 -33.59 -30.12 -24.60 -24.02 -22.05 -8.33 -29.34 -14.27 -6.01 13.44 9.19 7.04 4.15 26.01 27.42 20.29 12.56 11.69 36.51 -8.43 -5.39 -4.98 -1.80 -1.08 -1.65 26.19 5.81 2.42 28.75 42.01 -5.04 50.05 -5.20 -5.37 -4.44 -4.14 -3.75 21.96 -4.05 -3.50 32.11 -3.16 -3.99 0.00
5 days ago