Income Statement
Balance Sheet
Cash Flow
| Line Item | FY 2025Dec 31, 2025 | FY 2024Dec 31, 2024 | FY 2023Dec 31, 2023 | FY 2022Dec 31, 2022 | FY 2021Dec 31, 2021 |
|---|---|---|---|---|---|
| Revenue | 284.4B | 242.2B | 213.7B | 183.6B | 154.7B |
| Revenue Growth % | 17.4% | 13.3% | 16.4% | 18.7% | -- |
| Operating Income | 10.8B | 8.6B | 10.4B | 8.9B | 7.5B |
| Operating Margin % | 3.8% | 3.5% | 4.8% | 4.9% | 4.8% |
| Non Operating Income | 1.1B | 619.0M | 293.0M | 387.0M | 513.0M |
| Non Operating Expenses | 1.0B | 661.0M | 407.0M | 383.0M | 257.0M |
| Ordinary Income | 10.9B | 8.6B | 10.3B | 8.9B | 7.7B |
| Income Before Taxes | 10.9B | 9.0B | 10.1B | 8.5B | 7.5B |
| Income Taxes | 3.8B | 3.7B | 3.8B | 3.0B | 2.7B |
| Net Income | 6.6B | 5.0B | 6.2B | 5.3B | 4.6B |
| Net Margin % | 2.3% | 2.1% | 2.9% | 2.9% | 3.0% |
| Eps | 369.98 | 280.39 | 353.61 | 305.50 | 265.02 |
| Depreciation Amortization | 1.2B | 1.0B | 951.0M | 909.0M | 809.0M |
| Line Item | FY 2025Dec 31, 2025 | FY 2024Dec 31, 2024 | FY 2023Dec 31, 2023 | FY 2022Dec 31, 2022 | FY 2021Dec 31, 2021 |
|---|---|---|---|---|---|
| Cash And Deposits | 39.4B | 42.7B | 40.8B | 35.1B | 30.7B |
| Current Assets | 143.5B | 148.6B | 133.9B | 108.3B | 86.1B |
| Property Plant Equipment | 24.2B | 10.9B | 9.7B | 6.0B | 5.5B |
| Noncurrent Assets | 42.2B | 25.7B | 25.3B | 15.3B | 11.2B |
| Total Assets | 185.7B | 174.4B | 159.2B | 123.6B | 97.3B |
| Current Liabilities | 82.6B | 85.2B | 76.8B | 55.5B | 47.2B |
| Total Liabilities | 132.3B | 126.9B | 116.3B | 86.4B | 64.0B |
| Retained Earnings | 45.5B | 40.6B | 37.5B | 32.9B | 28.9B |
| Total Equity | 53.3B | 47.5B | 42.9B | 37.2B | 33.2B |
| Equity Ratio | 0.27 | 0.26 | 0.25 | 0.29 | 0.32 |
| Book Value Per Share | 2,765 | 2,487 | 2,291 | 2,020 | 1,804 |
| Num Employees | 60,880 | 54,931 | 52,570 | 34,010 | 26,701 |
| Roe | 0.14 | 0.12 | 0.16 | 0.16 | 0.15 |
| Line Item | FY 2025Dec 31, 2025 | FY 2024Dec 31, 2024 | FY 2023Dec 31, 2023 | FY 2022Dec 31, 2022 | FY 2021Dec 31, 2021 |
|---|---|---|---|---|---|
| Operating Cash Flow | 14.8B | -1.4B | -3.4B | -4.8B | 1.4B |
| Investing Cash Flow | -16.8B | -3.0B | -11.5B | -6.0B | -1.8B |
| Financing Cash Flow | -1.8B | 6.0B | 20.6B | 15.1B | 8.0B |