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 | 12.1B | 9.9B | 7.9B | 6.0B | 4.9B |
| Revenue Growth % | 22.7% | 25.1% | 31.2% | 22.4% | -- |
| Operating Income | 1.3B | 1.3B | 959.3M | 598.2M | 358.5M |
| Operating Margin % | 10.6% | 13.0% | 12.2% | 9.9% | 7.3% |
| Non Operating Income | 155.7M | 96.6M | 107.0M | 34.5M | 4.5M |
| Non Operating Expenses | 434.6M | 352.0M | 283.4M | 215.2M | 157.0M |
| Ordinary Income | 1.0B | 1.0B | 782.9M | 417.5M | 206.1M |
| Income Before Taxes | 1.0B | 1.0B | 784.3M | 417.5M | 206.1M |
| Income Taxes | 368.4M | 346.5M | 305.6M | 176.7M | 99.0M |
| Net Income | 639.6M | 681.9M | 454.7M | 240.8M | 107.1M |
| Net Margin % | 5.3% | 6.9% | 5.8% | 4.0% | 2.2% |
| Eps | 77.95 | 84.81 | 56.73 | 30.28 | 13.61 |
| Depreciation Amortization | 470.2M | 350.4M | 276.8M | 172.7M | 113.6M |
| 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 | 1.9B | 1.5B | 1.0B | 959.5M |
| Current Assets | 3.8B | 3.6B | 2.9B | 2.1B | 1.8B |
| Property Plant Equipment | 13.1B | 10.2B | 7.3B | 6.1B | 3.6B |
| Noncurrent Assets | 14.5B | 11.6B | 8.5B | 7.1B | 4.5B |
| Total Assets | 18.3B | 15.2B | 11.5B | 9.1B | 6.3B |
| Current Liabilities | 3.0B | 1.9B | 1.7B | 2.0B | 1.1B |
| Total Liabilities | 14.9B | 12.5B | 9.4B | 7.6B | 5.0B |
| Retained Earnings | 2.2B | 1.6B | 900.6M | 445.9M | 205.1M |
| Total Equity | 3.4B | 2.7B | 2.0B | 1.5B | 1.3B |
| Equity Ratio | 0.19 | 0.18 | 0.17 | 0.17 | 0.20 |
| Book Value Per Share | 416.26 | 333.10 | 249.21 | 191.00 | 157.81 |
| Num Employees | 1,094 | 963.00 | 778.00 | 550.00 | 440.00 |
| Roe | 0.21 | 0.29 | 0.26 | 0.17 | 0.09 |
| 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 | 835.7M | 1.1B | 873.8M | 467.1M | 236.2M |
| Investing Cash Flow | -2.8B | -1.0B | 48.3M | -2.0B | -541.7M |
| Financing Cash Flow | 1.6B | 256.5M | -448.2M | 1.6B | 437.3M |