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 | FY 2020Dec 31, 2020 |
|---|---|---|---|---|---|---|
| Revenue | 67.5B | 49.9B | 41.3B | 27.9B | 25.0B | 16.8B |
| Revenue Growth % | 35.3% | 20.7% | 48.4% | 11.6% | 48.2% | -- |
| Operating Income | 5.0B | 3.2B | 2.4B | 1.4B | 933.3M | 645.8M |
| Operating Margin % | 7.4% | 6.4% | 5.9% | 4.9% | 3.7% | 3.8% |
| Non Operating Income | 52.6M | 65.1M | 163.6M | 34.1M | 71.2M | 23.4M |
| Non Operating Expenses | 890.7M | 766.3M | 626.8M | 456.9M | 354.1M | 241.9M |
| Ordinary Income | 4.1B | 2.5B | 2.0B | 953.7M | 650.4M | 427.2M |
| Income Before Taxes | 5.2B | 2.5B | 2.1B | 910.5M | 650.4M | 432.6M |
| Income Taxes | 1.9B | 942.6M | 646.3M | 366.6M | 336.9M | 167.7M |
| Net Income | 3.3B | 1.6B | 1.4B | 527.2M | 312.3M | 265.0M |
| Net Margin % | 4.9% | 3.2% | 3.4% | 1.9% | 1.3% | 1.6% |
| Eps | 68.46 | 33.50 | 29.85 | 11.32 | 7.22 | 6.77 |
| Depreciation Amortization | 200.5M | 162.1M | 124.8M | 118.7M | 109.2M | 98.2M |
| Line Item | FY 2025Dec 31, 2025 | FY 2024Dec 31, 2024 | FY 2023Dec 31, 2023 | FY 2022Dec 31, 2022 | FY 2021Dec 31, 2021 | FY 2020Dec 31, 2020 |
|---|---|---|---|---|---|---|
| Cash And Deposits | 11.9B | 10.1B | 9.8B | 7.4B | 8.4B | 7.4B |
| Current Assets | 58.9B | 48.7B | 50.3B | 51.7B | 40.8B | 34.4B |
| Property Plant Equipment | 11.2B | 9.1B | 6.6B | 156.9M | 182.3M | 175.9M |
| Noncurrent Assets | 13.1B | 11.1B | 8.5B | 1.6B | 1.2B | 1.4B |
| Total Assets | 72.1B | 59.8B | 58.9B | 53.4B | 42.0B | 35.9B |
| Current Liabilities | 12.9B | 10.1B | 15.0B | 9.1B | 6.2B | 5.4B |
| Total Liabilities | 51.5B | 41.0B | 41.7B | 37.5B | 27.2B | 22.6B |
| Retained Earnings | 8.8B | 6.1B | 5.0B | 4.0B | 3.6B | 3.4B |
| Total Equity | 20.6B | 18.8B | 17.2B | 15.9B | 14.8B | 13.2B |
| Equity Ratio | 0.28 | 0.31 | 0.29 | 0.30 | 0.35 | 0.37 |
| Book Value Per Share | 418.37 | 389.82 | 356.62 | 334.37 | 316.36 | 330.25 |
| Num Employees | 255.00 | 240.00 | 232.00 | 219.00 | 207.00 | 195.00 |
| Roe | 0.17 | 0.09 | 0.09 | 0.03 | 0.02 | 0.02 |
| Line Item | FY 2025Dec 31, 2025 | FY 2024Dec 31, 2024 | FY 2023Dec 31, 2023 | FY 2022Dec 31, 2022 | FY 2021Dec 31, 2021 | FY 2020Dec 31, 2020 |
|---|---|---|---|---|---|---|
| Operating Cash Flow | -6.0B | 1.7B | -683.6M | -11.5B | -4.4B | -1.1B |
| Investing Cash Flow | -1.3B | -329.8M | -146.8M | 142.1M | -151.9M | -625.1M |
| Financing Cash Flow | 8.9B | -1.2B | 3.0B | 10.1B | 5.3B | 162.6M |