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 | 6.7B | 5.9B | 5.3B | 3.8B | 2.7B |
| Revenue Growth % | 13.8% | 11.6% | 39.8% | 41.9% | -- |
| Operating Income | 528.4M | 474.0M | 471.1M | 360.5M | 83.1M |
| Operating Margin % | 7.8% | 8.0% | 8.9% | 9.5% | 3.1% |
| Non Operating Income | 15.0M | 156.2M | 56,000 | 19.1M | 2.4M |
| Non Operating Expenses | 33.8M | 3.2M | 1.4M | 54,000 | 7.0M |
| Ordinary Income | 509.6M | 627.0M | 469.8M | 379.5M | 78.5M |
| Income Before Taxes | 509.6M | 627.0M | 469.8M | 379.5M | 118.5M |
| Income Taxes | 183.8M | 180.5M | 151.5M | 126.0M | 48.6M |
| Net Income | 327.5M | 446.5M | 318.3M | 253.6M | 69.9M |
| Net Margin % | 4.9% | 7.5% | 6.0% | 6.7% | 2.6% |
| Eps | 112.97 | 314.02 | 228.43 | 186.60 | 51.20 |
| Depreciation Amortization | 53.4M | 29.0M | 31.4M | 18.6M | 15.1M |
| 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 | 1.5B | 1.8B | 1.3B | 992.0M | 878.2M |
| Current Assets | 4.1B | 3.4B | 2.7B | 2.1B | 1.5B |
| Property Plant Equipment | 41.6M | 46.4M | 24.4M | 38.2M | 34.8M |
| Noncurrent Assets | 1.6B | 1.6B | 702.0M | 719.3M | 603.0M |
| Total Assets | 5.7B | 4.9B | 3.4B | 2.8B | 2.1B |
| Current Liabilities | 1.9B | 1.5B | 1.1B | 884.8M | 456.0M |
| Total Liabilities | 2.4B | 2.1B | 1.1B | 899.2M | 456.0M |
| Retained Earnings | 2.3B | 2.0B | 1.5B | 1.2B | 951.4M |
| Total Equity | 3.3B | 2.8B | 2.3B | 1.9B | 1.6B |
| Equity Ratio | 0.56 | 0.57 | 0.67 | 0.68 | 0.78 |
| Book Value Per Share | 1,079 | 1,956 | 1,622 | 1,407 | 1,220 |
| Num Employees | 379.00 | 333.00 | 262.00 | 231.00 | 162.00 |
| Roe | 0.11 | 0.18 | 0.15 | 0.13 | 0.04 |
| 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 | -115.8M | -78.9M | 430.8M | 372.3M | -33.7M |
| Investing Cash Flow | 61.9M | -210.4M | -78.9M | -251.6M | -225.8M |
| Financing Cash Flow | -252.5M | 782.8M | 1.0M | -7.0M | -44.9M |