Income Statement
Balance Sheet
Cash Flow
| Line Item | FY 2025Dec 31, 2025 | FY 2024Dec 31, 2024 | FY 2023Dec 31, 2023 | FY 2022Dec 31, 2022 | FY 2021Dec 31, 2021 | FY 2020Dec 31, 2020 | FY 2019Dec 31, 2019 | FY 2018Dec 31, 2018 | FY 2017Dec 31, 2017 | FY 2016Dec 31, 2016 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.6B | 2.0B | 1.4B | 1.3B | 1.4B | 831.0M | 757.0M | 475.0M | 272.0M | 123.0M |
| Revenue Growth % | 27.8% | 40.1% | 12.7% | -8.3% | 66.8% | 9.8% | 59.4% | 74.6% | 121.1% | -- |
| Total Revenue | 2.6B | 2.0B | 1.4B | 1.3B | 1.4B | 831.0M | 757.0M | 475.0M | 272.0M | 123.0M |
| Cost Of Revenue | 1.4B | 1.1B | 852.0M | 763.0M | 837.0M | 488.0M | 401.0M | 234.0M | 134.0M | 59.7M |
| Gross Profit | 1.2B | 881.0M | 581.0M | 508.0M | 549.0M | 343.0M | 356.0M | 241.0M | 138.0M | 63.3M |
| Gross Margin % | 46.6% | 43.9% | 40.5% | 40.0% | 39.6% | 41.3% | 47.0% | 50.7% | 50.7% | 51.5% |
| Total Operating Cost | 2.1B | 1.7B | 1.4B | 1.2B | 1.2B | 756.0M | 616.0M | 375.0M | 237.0M | 122.0M |
| Selling Expenses | 81.8M | 62.9M | 52.6M | 49.3M | 41.8M | 31.5M | 27.1M | 18.3M | 11.6M | 6.6M |
| Admin Expenses | 88.7M | 69.3M | 61.6M | 59.6M | 55.5M | 46.6M | 54.8M | 42.3M | 40.2M | 25.0M |
| Rd Expenses | 603.0M | 490.0M | 404.0M | 337.0M | 272.0M | 193.0M | 120.0M | 74.9M | 49.4M | 30.3M |
| Finance Expenses | -10.5M | -7.8M | -9.6M | 1.4M | -2.3M | -3.1M | 3.8M | 827,500 | 153,000 | 503,900 |
| Operating Income | 507.0M | 334.0M | 105.0M | 86.1M | 208.0M | 110.0M | 169.0M | 105.0M | 35.7M | 487,700 |
| Operating Margin % | 19.8% | 16.6% | 7.3% | 6.8% | 15.0% | 13.2% | 22.3% | 22.1% | 13.1% | 0.4% |
| Non Operating Income | 840,300 | -- | 164,600 | 58,900 | 66,200 | 38,200 | 3.5M | 1.7M | 98,300 | 675,100 |
| Non Operating Expenses | 508,600 | 1.2M | 27,700 | 93,800 | 100,800 | 37,400 | 369,300 | 18,600 | 125,900 | 2,700 |
| Investment Income | 16.9M | 21.0M | 27.9M | 24.2M | 20.8M | 28.3M | 13.0M | 1.0M | 458,300 | -- |
| Fair Value Change Income | 8.7M | -- | 315,200 | 1.2M | 4.5M | 1.5M | 6.0M | -- | -- | -- |
| Asset Disposal Income | -7,600 | -4,400 | -9,200 | -- | -2,100 | -- | -- | -- | -- | -- |
| Asset Impairment Loss | 5.7M | 1.1M | 3.2M | 5.0M | -34,600 | -322,300 | 7.4M | 1.7M | 582,900 | 135,600 |
| Other Income | 61.8M | 52.4M | 13.8M | 10.3M | 4.3M | 5.6M | 8.4M | 3.5M | 380,200 | -- |
| Income Before Tax | 508.0M | 333.0M | 105.0M | 86.1M | 208.0M | 110.0M | 172.0M | 107.0M | 35.7M | 1.2M |
| Income Tax | 7.9M | -6.0M | -30.8M | -11.2M | 9.9M | 6.4M | 13.6M | 12.7M | 6.3M | 710,800 |
| Net Income | 500.0M | 339.0M | 136.0M | 97.3M | 198.0M | 104.0M | 159.0M | 93.9M | 29.4M | 449,300 |
| Net Margin % | 19.5% | 16.9% | 9.5% | 7.7% | 14.3% | 12.5% | 21.0% | 19.8% | 10.8% | 0.4% |
| Net Income Attributable | 498.0M | 339.0M | 136.0M | 97.3M | 198.0M | 104.0M | 159.0M | 93.9M | 29.4M | 449,300 |
| Minority Interest | 2.0M | -315,600 | -- | -- | -- | -- | -- | -- | -- | -- |
| Eps Basic | 3.15 | 2.21 | 1.22 | 1.21 | 2.48 | 1.30 | 2.32 | 1.56 | 2.16 | 0.03 |
| Eps Diluted | 3.14 | 2.19 | 1.21 | 1.21 | 2.46 | 1.30 | 2.32 | 1.56 | 2.16 | 0.03 |
| Line Item | FY 2025Dec 31, 2025 | FY 2024Dec 31, 2024 | FY 2023Dec 31, 2023 | FY 2022Dec 31, 2022 | FY 2021Dec 31, 2021 | FY 2020Dec 31, 2020 | FY 2019Dec 31, 2019 | FY 2018Dec 31, 2018 | FY 2017Dec 31, 2017 | FY 2016Dec 31, 2016 |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Equivalents | 1.0B | 674.0M | 464.0M | 351.0M | 367.0M | 503.0M | 136.0M | 175.0M | 63.9M | 74.8M |
| Trading Financial Assets | 876.0M | -- | 90.3M | 461.0M | 747.0M | 855.0M | 1.3B | -- | -- | -- |
| Accounts Receivable | 298.0M | 318.0M | 252.0M | 198.0M | 307.0M | 182.0M | 111.0M | 46.0M | 43.6M | 17.0M |
| Notes Receivable | 65.5M | 38.6M | 42.1M | 789,100 | 11.6M | 3.7M | 30.7M | 10.4M | 1.5M | 100,000 |
| Notes And Accounts Receivable | 364.0M | 357.0M | 294.0M | 199.0M | 318.0M | 186.0M | 141.0M | 56.5M | 45.1M | 17.1M |
| Prepayments | 19.4M | 15.9M | 9.8M | 9.7M | 8.2M | 6.3M | 3.7M | 3.7M | 18.3M | 1.2M |
| Inventory | 628.0M | 486.0M | 242.0M | 449.0M | 326.0M | 196.0M | 97.8M | 111.0M | 51.7M | 21.7M |
| Total Current Assets | 3.9B | 1.8B | 1.2B | 1.7B | 2.0B | 1.8B | 1.7B | 353.0M | 225.0M | 138.0M |
| Fixed Assets | 557.0M | 93.9M | 76.4M | 60.2M | 46.2M | 25.0M | 25.8M | 15.1M | 16.5M | 12.8M |
| Fixed Assets Total | 557.0M | 93.9M | 76.4M | 60.2M | 46.2M | 25.0M | 25.8M | 15.1M | 16.5M | 12.8M |
| Construction In Progress | -- | -- | -- | -- | -- | 4.9M | -- | -- | -- | -- |
| Construction In Progress Total | -- | -- | -- | -- | -- | 4.9M | -- | -- | -- | -- |
| Intangible Assets | 26.7M | 30.9M | 1.6M | 2.4M | 3.2M | 4.0M | 4.2M | 1.7M | 779,500 | 84,100 |
| Long Term Deferred Expenses | 22.8M | 19.5M | 9.3M | 6.6M | 7.6M | 6.7M | 4.4M | 2.3M | 608,700 | 140,200 |
| Total Non Current Assets | 1.1B | 864.0M | 988.0M | 374.0M | 142.0M | 57.1M | 44.3M | 24.3M | 20.7M | 17.7M |
| Total Assets | 5.0B | 2.6B | 2.2B | 2.1B | 2.1B | 1.8B | 1.7B | 377.0M | 246.0M | 156.0M |
| Short Term Borrowings | -- | 500,300 | -- | -- | -- | -- | -- | -- | -- | -- |
| Accounts Payable | 188.0M | 161.0M | 79.8M | 77.9M | 139.0M | 83.1M | 39.3M | 22.1M | 8.2M | 6.2M |
| Advance Receipts | -- | -- | -- | -- | -- | -- | 4.1M | 4.3M | 817,100 | 361,900 |
| Contract Liabilities | 23.4M | 20.9M | 13.3M | 9.0M | 17.2M | 3.6M | -- | -- | -- | -- |
| Total Current Liabilities | 417.0M | 353.0M | 217.0M | 191.0M | 238.0M | 138.0M | 77.2M | 47.0M | 26.5M | 28.2M |
| Total Non Current Liabilities | 141.0M | 117.0M | 74.2M | 65.6M | 68.2M | 50.8M | 38.0M | 19.2M | 9.9M | 6.6M |
| Total Liabilities | 558.0M | 470.0M | 291.0M | 256.0M | 306.0M | 189.0M | 115.0M | 66.2M | 36.3M | 34.8M |
| Paid In Capital | 167.0M | 112.0M | 80.8M | 80.5M | 80.2M | 80.0M | 80.0M | 60.0M | 14.4M | 13.6M |
| Capital Reserve | 3.0B | 1.4B | 1.4B | 1.3B | 1.3B | 1.2B | 1.2B | 100.0M | 132.0M | 69.4M |
| Surplus Reserve | 123.0M | 76.9M | 55.5M | 46.6M | 33.5M | 15.4M | 11.1M | 4.0M | -- | -- |
| Retained Earnings | 1.2B | 793.0M | 541.0M | 414.0M | 458.0M | 318.0M | 288.0M | 137.0M | 60.5M | 31.1M |
| Minority Equity | 31.4M | 29.4M | -- | -- | -- | -- | -- | -- | -- | -- |
| Equity Attributable | 4.5B | 2.1B | 1.9B | 1.8B | 1.8B | 1.6B | 1.6B | 311.0M | 210.0M | 121.0M |
| Total Equity | 4.5B | 2.2B | 1.9B | 1.8B | 1.8B | 1.6B | 1.6B | 311.0M | 210.0M | 121.0M |
No data available for this statement.