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 | 4.2B | 3.8B | 3.4B | 3.1B | 2.9B |
| Revenue Growth % | 11.5% | 10.1% | 9.3% | 8.9% | -- |
| Operating Income | 626.1M | 466.0M | 481.7M | 345.4M | 228.3M |
| Operating Margin % | 14.8% | 12.3% | 14.0% | 11.0% | 7.9% |
| Non Operating Income | 2.2M | 886,000 | 1.0M | 1.5M | 4.7M |
| Non Operating Expenses | 4.9M | 2.8M | 2.6M | 1.7M | 751,000 |
| Ordinary Income | 623.5M | 464.1M | 480.1M | 345.2M | 232.3M |
| Income Before Taxes | 623.5M | 462.6M | 480.1M | 349.2M | 173.8M |
| Income Taxes | 197.2M | 146.1M | 144.2M | 115.2M | 21.2M |
| Net Income | 406.9M | 300.1M | 323.0M | 224.0M | 142.1M |
| Net Margin % | 9.6% | 7.9% | 9.4% | 7.1% | 4.9% |
| Eps | 64.70 | 47.71 | 51.36 | 35.20 | 22.30 |
| Depreciation Amortization | 48.2M | 53.7M | 54.1M | 52.3M | 39.4M |
| 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 | 23.8B | 19.6B | 13.6B | 14.9B | 8.8B |
| Current Assets | 25.6B | 20.9B | 14.8B | 15.8B | 9.8B |
| Property Plant Equipment | 101.7M | 119.4M | 34.0M | 48.5M | 23.2M |
| Noncurrent Assets | 395.1M | 391.6M | 374.4M | 268.1M | 243.5M |
| Total Assets | 26.0B | 21.3B | 15.2B | 16.0B | 10.0B |
| Current Liabilities | 22.9B | 18.6B | 12.7B | 13.9B | 8.0B |
| Total Liabilities | 23.0B | 18.7B | 12.8B | 13.9B | 8.0B |
| Retained Earnings | 1.7B | 1.3B | 1.1B | 830.8M | 662.5M |
| Total Equity | 3.0B | 2.6B | 2.4B | 2.1B | 2.0B |
| Equity Ratio | 0.11 | 0.12 | 0.15 | 0.12 | 0.19 |
| Book Value Per Share | 450.36 | 397.67 | 359.83 | 318.60 | 303.64 |
| Num Employees | 93.00 | 82.00 | 77.00 | 72.00 | 71.00 |
| Roe | 0.15 | 0.13 | 0.15 | 0.11 | 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 | 4.4B | 6.1B | -1.1B | 6.3B | 1.9B |
| Investing Cash Flow | -48.3M | -66.1M | -112.5M | -86.0M | -25.1M |
| Financing Cash Flow | -80.7M | -66.8M | -66.8M | -155.7M | -81.2M |