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 | 45.6B | 36.1B | 36.0B | 24.2B | 19.1B |
| Revenue Growth % | 26.4% | 0.4% | 48.5% | 26.6% | -- |
| Operating Income | 3.5B | 3.3B | 2.6B | 1.9B | 1.3B |
| Operating Margin % | 7.7% | 9.0% | 7.3% | 7.7% | 6.8% |
| Non Operating Income | 84.0M | 211.0M | 60.0M | 57.2M | 11.2M |
| Non Operating Expenses | 111.0M | 117.0M | 190.0M | 116.9M | 118.8M |
| Ordinary Income | 3.5B | 3.4B | 2.5B | 1.8B | 1.2B |
| Income Before Taxes | 3.4B | 3.1B | 2.5B | 2.0B | 1.1B |
| Income Taxes | 978.0M | 1.1B | 782.0M | 534.2M | 304.0M |
| Net Income | 2.4B | 2.1B | 1.7B | 1.5B | 800.9M |
| Net Margin % | 5.3% | 5.7% | 4.7% | 6.1% | 4.2% |
| Eps | 100.03 | 84.81 | 69.82 | 61.22 | 66.02 |
| Depreciation Amortization | 215.0M | 285.0M | 298.0M | 302.2M | 191.1M |
| 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 | 13.1B | 14.7B | 12.8B | 10.9B | 9.4B |
| Current Assets | 15.4B | 17.6B | 15.4B | 12.1B | 10.6B |
| Property Plant Equipment | 328.0M | 2.5B | 2.6B | 2.7B | 2.8B |
| Noncurrent Assets | 7.0B | 5.9B | 6.3B | 5.4B | 5.4B |
| Total Assets | 22.4B | 23.5B | 21.8B | 17.4B | 16.0B |
| Current Liabilities | 5.7B | 5.5B | 5.1B | 3.8B | 3.4B |
| Total Liabilities | 12.6B | 13.9B | 13.4B | 10.3B | 9.4B |
| Retained Earnings | 8.1B | 6.8B | 5.6B | 4.6B | 3.8B |
| Total Equity | 9.8B | 9.6B | 8.3B | 7.1B | 6.6B |
| Equity Ratio | 0.44 | 0.40 | 0.38 | 0.41 | 0.40 |
| Book Value Per Share | 408.17 | 390.42 | 340.13 | 294.61 | 524.78 |
| Num Employees | 368.00 | 298.00 | 290.00 | 259.00 | 247.00 |
| Roe | 0.25 | 0.23 | 0.22 | 0.22 | 0.13 |
| 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 | 6.7B | 2.5B | 2.2B | 2.4B | 1.9B |
| Investing Cash Flow | -2.7B | 212.0M | -1.3B | -631.0M | -753.3M |
| Financing Cash Flow | -5.8B | -858.0M | 882.0M | -374.7M | -215.1M |