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 | 16.6B | 12.2B | 9.6B | 7.4B | 5.6B |
| Revenue Growth % | 35.5% | 27.0% | 30.7% | 32.7% | -- |
| Operating Income | 1.1B | 717.2M | 501.4M | 600.2M | 478.6M |
| Operating Margin % | 6.7% | 5.9% | 5.2% | 8.1% | 8.6% |
| Non Operating Income | 136.0M | 88.3M | 3.5M | 5.9M | 6.0M |
| Non Operating Expenses | 175.0M | 51.9M | 15.4M | 26.3M | 37.3M |
| Ordinary Income | 1.1B | 753.6M | 489.6M | 579.7M | 447.2M |
| Income Before Taxes | 1.5B | 753.6M | 346.0M | 555.9M | 428.4M |
| Income Taxes | 488.0M | 306.8M | 108.6M | 170.1M | 168.4M |
| Net Income | 973.0M | 456.3M | 232.6M | 388.4M | 270.3M |
| Net Margin % | 5.9% | 3.7% | 2.4% | 5.3% | 4.9% |
| Eps | 216.44 | 101.19 | 55.35 | 93.24 | 66.47 |
| Depreciation Amortization | 162.0M | 78.7M | 62.8M | 29.3M | 27.3M |
| 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 | 5.4B | 3.8B | 3.0B | 2.4B | 2.7B |
| Current Assets | 8.3B | 6.5B | 4.6B | 4.2B | 3.7B |
| Property Plant Equipment | 1.2B | 2.7B | 272.7M | 52.9M | 41.0M |
| Noncurrent Assets | 3.1B | 5.4B | 980.4M | 873.9M | 590.9M |
| Total Assets | 11.4B | 11.9B | 5.6B | 5.1B | 4.3B |
| Current Liabilities | 3.7B | 3.7B | 1.8B | 2.2B | 1.6B |
| Total Liabilities | 6.8B | 8.3B | 2.3B | 3.0B | 2.6B |
| Retained Earnings | 2.9B | 2.0B | 1.5B | 1.3B | 889.2M |
| Total Equity | 4.6B | 3.6B | 3.2B | 2.1B | 1.7B |
| Equity Ratio | 0.39 | 0.29 | 0.57 | 0.41 | 0.40 |
| Book Value Per Share | 975.03 | 775.38 | 715.88 | 489.41 | 420.91 |
| Num Employees | 1,022 | 965.00 | 497.00 | 440.00 | 379.00 |
| Roe | 0.24 | 0.14 | 0.09 | 0.20 | 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 | 816.0M | 648.0M | 255.3M | 422.0M | 468.9M |
| Investing Cash Flow | 2.1B | -3.7B | -329.9M | -399.7M | -163.6M |
| Financing Cash Flow | -1.4B | 4.1B | 626.9M | -277.6M | 988.7M |