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 | 45.0B | 41.6B | 35.3B | 28.4B | 23.4B |
| Revenue Growth % | 8.1% | 18.1% | 24.2% | 21.5% | -- |
| Operating Income | 4.6B | 4.4B | 3.2B | 2.3B | 1.5B |
| Operating Margin % | 10.2% | 10.5% | 9.2% | 8.2% | 6.5% |
| Non Operating Income | 65.0M | 36.0M | 248.0M | 45.0M | 8.0M |
| Non Operating Expenses | 28.0M | 79.0M | 15.0M | 51.0M | 130.0M |
| Ordinary Income | 4.6B | 4.3B | 3.5B | 2.3B | 1.4B |
| Income Before Taxes | 4.2B | 6.8B | 3.5B | 2.4B | 1.4B |
| Income Taxes | 1.3B | 2.8B | 1.5B | 1.1B | 533.0M |
| Net Income | 2.9B | 4.0B | 1.9B | 1.2B | 905.0M |
| Net Margin % | 6.5% | 9.5% | 5.5% | 4.4% | 3.9% |
| Eps | 167.04 | 224.37 | 110.23 | 142.97 | 123.20 |
| Depreciation Amortization | 462.0M | 320.0M | 239.0M | 168.0M | 109.0M |
| 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 | 8.4B | 9.0B | 5.5B | 6.8B | 7.3B |
| Current Assets | 21.7B | 20.2B | 13.7B | 13.3B | 12.4B |
| Property Plant Equipment | 1.2B | 204.0M | 201.0M | 157.0M | 182.0M |
| Noncurrent Assets | 13.4B | 2.7B | 2.7B | 780.0M | 756.0M |
| Total Assets | 35.1B | 22.9B | 16.5B | 14.1B | 13.2B |
| Current Liabilities | 17.7B | 8.5B | 6.1B | 5.4B | 5.2B |
| Total Liabilities | 18.6B | 8.6B | 6.2B | 5.6B | 6.2B |
| Retained Earnings | 10.8B | 8.1B | 4.2B | 2.3B | 1.0B |
| Total Equity | 16.5B | 14.3B | 10.3B | 8.4B | 6.9B |
| Equity Ratio | 0.47 | 0.62 | 0.63 | 0.60 | 0.53 |
| Book Value Per Share | 940.53 | 804.21 | 591.00 | 962.75 | 799.66 |
| Num Employees | 434.00 | 343.00 | 294.00 | 289.00 | 272.00 |
| Roe | 0.19 | 0.32 | 0.21 | 0.16 | 0.21 |
| 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 | 38.0M | 1.2B | 1.2B | 573.0M | 2.7B |
| Investing Cash Flow | -10.4B | 2.5B | -2.0B | -118.0M | -41.0M |
| Financing Cash Flow | 9.2B | -156.0M | -666.0M | -739.0M | 2.2B |