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 | 57.1B | 31.6B | 49.9B | 56.2B | 29.9B |
| Revenue Growth % | 80.6% | -36.7% | -11.2% | 88.0% | -- |
| Operating Income | 8.7B | 6.2B | 6.4B | 5.5B | 2.4B |
| Operating Margin % | 15.2% | 19.5% | 12.9% | 9.7% | 8.1% |
| Non Operating Income | 509.0M | 227.0M | 435.0M | 285.0M | 636.6M |
| Non Operating Expenses | 921.0M | 663.0M | 903.0M | 758.0M | 899.8M |
| Ordinary Income | 8.3B | 5.7B | 5.9B | 5.0B | 2.2B |
| Income Before Taxes | 8.2B | 7.2B | 4.6B | 4.9B | 2.2B |
| Income Taxes | 2.1B | 2.4B | 967.0M | 1.8B | 512.3M |
| Net Income | 6.1B | 4.7B | 3.6B | 3.1B | 1.6B |
| Net Margin % | 10.7% | 14.9% | 7.3% | 5.6% | 5.5% |
| Eps | 334.89 | 267.76 | 199.16 | 170.90 | 89.94 |
| Depreciation Amortization | 211.0M | 206.0M | 120.0M | 92.0M | 72.3M |
| 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 | 23.7B | 23.1B | 23.1B | 17.3B | 20.9B |
| Current Assets | 95.4B | 84.0B | 52.9B | 60.0B | 60.1B |
| Property Plant Equipment | 15.1B | 14.9B | 16.8B | 17.5B | 3.4B |
| Noncurrent Assets | 20.0B | 17.5B | 19.3B | 26.3B | 11.1B |
| Total Assets | 115.4B | 101.5B | 72.2B | 86.3B | 71.2B |
| Current Liabilities | 7.8B | 7.5B | 4.6B | 14.0B | 5.4B |
| Total Liabilities | 70.6B | 70.0B | 41.2B | 58.6B | 46.4B |
| Retained Earnings | 31.2B | 26.7B | 23.0B | 20.3B | 17.6B |
| Total Equity | 44.8B | 31.5B | 31.0B | 27.8B | 24.8B |
| Equity Ratio | 0.39 | 0.31 | 0.43 | 0.32 | 0.35 |
| Book Value Per Share | 2,181 | 1,916 | 1,690 | 1,519 | 1,359 |
| Num Employees | 111.00 | 95.00 | 90.00 | 74.00 | 74.00 |
| Roe | 0.16 | 0.15 | 0.12 | 0.12 | 0.07 |
| 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 | -4.3B | -25.2B | 20.0B | 11.4B | 3.6B |
| Investing Cash Flow | -2.1B | 3.7B | -156.0M | -17.5B | -98.8M |
| Financing Cash Flow | 6.9B | 21.1B | -14.0B | 2.4B | -4.4B |