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 | 64.5B | 41.3B | 35.7B | 30.7B | 26.8B |
| Revenue Growth % | 56.3% | 15.7% | 16.3% | 14.3% | -- |
| Operating Income | 5.7B | 4.6B | 2.6B | 1.7B | 1.4B |
| Operating Margin % | 8.9% | 11.1% | 7.3% | 5.5% | 5.1% |
| Non Operating Income | 7.9M | 124.8M | 6.9M | 100.2M | 4.8M |
| Non Operating Expenses | 602.2M | 451.1M | 338.7M | 289.7M | 342.4M |
| Ordinary Income | 5.1B | 4.3B | 2.3B | 1.5B | 1.0B |
| Income Before Taxes | 5.3B | 4.3B | 2.3B | 1.9B | 1.0B |
| Income Taxes | 1.9B | 1.4B | 819.2M | 506.5M | 341.7M |
| Net Income | 3.4B | 2.9B | 1.5B | 1.4B | 686.3M |
| Net Margin % | 5.3% | 7.0% | 4.1% | 4.6% | 2.6% |
| Eps | 426.56 | 360.75 | 183.56 | 182.11 | 90.24 |
| Depreciation Amortization | 107.5M | 89.1M | 90.5M | 88.3M | 70.4M |
| 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 | 11.3B | 8.6B | 3.5B | 2.5B | 2.3B |
| Current Assets | 34.0B | 28.2B | 30.6B | 20.6B | 18.1B |
| Property Plant Equipment | 1.3B | 3.2B | 1.3B | 600.9M | 257.1M |
| Noncurrent Assets | 2.4B | 3.8B | 1.8B | 1.2B | 927.2M |
| Total Assets | 36.4B | 32.0B | 32.3B | 21.8B | 19.0B |
| Current Liabilities | 14.0B | 14.0B | 14.6B | 11.1B | 9.4B |
| Total Liabilities | 24.8B | 23.1B | 25.9B | 16.5B | 14.6B |
| Retained Earnings | 10.6B | 8.0B | 5.5B | 4.4B | 3.6B |
| Total Equity | 11.6B | 8.9B | 6.4B | 5.2B | 4.5B |
| Equity Ratio | 0.32 | 0.28 | 0.20 | 0.24 | 0.23 |
| Book Value Per Share | 1,445 | 1,117 | 808.76 | 660.85 | 579.01 |
| Num Employees | 150.00 | 129.00 | 127.00 | 119.00 | 112.00 |
| Roe | 0.33 | 0.38 | 0.23 | 0.31 | 0.17 |
| 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 | 731.4M | 10.4B | -8.3B | -574.3M | -394.7M |
| Investing Cash Flow | 1.6B | -2.0B | 4.9M | 365.9M | -586.4M |
| Financing Cash Flow | 423.2M | -3.3B | 9.3B | 579.7M | 1.2B |