Income Statement
Balance Sheet
Cash Flow
| Line Item | FY 2024Dec 31, 2024 | FY 2023Dec 31, 2023 | FY 2022Dec 31, 2022 | FY 2021Dec 31, 2021 | FY 2020Dec 31, 2020 |
|---|---|---|---|---|---|
| Revenue | 17.1B | 11.4B | 8.1B | 7.4B | 4.7B |
| Revenue Growth % | 49.8% | 41.9% | 9.1% | 56.5% | -- |
| Operating Income | 1.5B | 1.1B | 571.0M | 419.0M | 220.0M |
| Operating Margin % | 9.0% | 9.3% | 7.1% | 5.7% | 4.7% |
| Non Operating Income | 31.0M | 5.0M | 4.0M | 13.0M | 19.0M |
| Non Operating Expenses | 64.0M | 31.0M | 31.0M | 11.0M | 9.0M |
| Ordinary Income | 1.5B | 1.0B | 545.0M | 421.0M | 230.0M |
| Income Before Taxes | 1.5B | 1.0B | 479.0M | 360.0M | 230.0M |
| Income Taxes | 510.0M | 338.0M | 169.0M | 142.0M | 108.0M |
| Net Income | 1.0B | 696.0M | 310.0M | 217.0M | 121.0M |
| Net Margin % | 5.8% | 6.1% | 3.8% | 2.9% | 2.6% |
| Eps | 237.90 | 166.89 | 73.79 | 51.56 | 28.95 |
| Depreciation Amortization | 113.0M | 88.0M | 69.0M | 47.0M | 22.0M |
| Line Item | FY 2024Dec 31, 2024 | FY 2023Dec 31, 2023 | FY 2022Dec 31, 2022 | FY 2021Dec 31, 2021 | FY 2020Dec 31, 2020 |
|---|---|---|---|---|---|
| Cash And Deposits | 5.3B | 2.3B | 2.4B | 2.3B | 1.2B |
| Current Assets | 16.1B | 8.3B | 6.2B | 4.2B | 3.2B |
| Property Plant Equipment | 1.7B | 934.0M | 769.0M | 541.0M | 203.0M |
| Noncurrent Assets | 2.9B | 1.0B | 822.0M | 697.0M | 352.0M |
| Total Assets | 19.0B | 9.4B | 7.0B | 4.9B | 3.5B |
| Current Liabilities | 10.1B | 4.8B | 3.5B | 1.8B | 1.4B |
| Total Liabilities | 14.7B | 6.1B | 4.4B | 2.6B | 1.5B |
| Retained Earnings | 3.7B | 2.7B | 2.0B | 1.7B | 1.5B |
| Total Equity | 4.3B | 3.3B | 2.6B | 2.3B | 2.1B |
| Equity Ratio | 0.23 | 0.35 | 0.37 | 0.47 | 0.58 |
| Book Value Per Share | 1,023 | 780.54 | 616.26 | 543.00 | 490.96 |
| Num Employees | 152.00 | 110.00 | 90.00 | 86.00 | 70.00 |
| Roe | 0.27 | 0.24 | 0.13 | 0.10 | 0.06 |
| Line Item | FY 2024Dec 31, 2024 | FY 2023Dec 31, 2023 | FY 2022Dec 31, 2022 | FY 2021Dec 31, 2021 | FY 2020Dec 31, 2020 |
|---|---|---|---|---|---|
| Operating Cash Flow | -480.0M | -895.0M | -1.4B | 635.0M | -215.0M |
| Investing Cash Flow | -1.8B | -285.0M | -285.0M | -393.0M | -251.0M |
| Financing Cash Flow | 5.3B | 1.1B | 1.7B | 841.0M | 396.0M |