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 | 77.0B | 59.7B | 48.7B | 44.9B | 33.1B |
| Revenue Growth % | 29.1% | 22.6% | 8.5% | 35.7% | -- |
| Operating Income | 14.6B | 14.3B | 15.4B | 13.8B | 8.5B |
| Operating Margin % | 18.9% | 24.0% | 31.6% | 30.7% | 25.8% |
| Non Operating Income | 2.8B | 3.1B | 2.6B | 756.2M | 448.3M |
| Non Operating Expenses | 118.1M | 179.4M | 372.3M | 555.0M | 362.6M |
| Ordinary Income | 17.3B | 17.2B | 17.6B | 14.0B | 8.6B |
| Income Before Taxes | 13.7B | 28.8B | 17.3B | 13.9B | 9.1B |
| Income Taxes | 5.1B | 6.0B | 4.8B | 3.8B | 2.6B |
| Net Income | 8.6B | 22.8B | 12.5B | 10.1B | 6.5B |
| Net Margin % | 11.1% | 38.3% | 25.6% | 22.5% | 19.5% |
| Eps | 101.37 | 268.04 | 145.48 | 116.73 | 74.49 |
| Depreciation Amortization | 4.2B | 2.9B | 2.0B | 1.8B | 1.8B |
| 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 | 46.1B | 31.7B | 35.0B | 36.0B | 32.2B |
| Current Assets | 84.9B | 68.1B | 62.5B | 60.2B | 54.3B |
| Property Plant Equipment | 25.1B | 23.1B | 17.6B | 15.3B | 14.9B |
| Noncurrent Assets | 73.4B | 72.6B | 39.6B | 34.3B | 28.1B |
| Total Assets | 158.3B | 140.7B | 102.2B | 94.5B | 82.5B |
| Current Liabilities | 27.9B | 21.5B | 9.8B | 10.6B | 5.4B |
| Total Liabilities | 37.1B | 27.5B | 11.1B | 11.5B | 6.2B |
| Retained Earnings | 116.6B | 112.3B | 93.6B | 84.8B | 77.4B |
| Total Equity | 121.2B | 113.2B | 91.0B | 82.9B | 76.3B |
| Equity Ratio | 0.76 | 0.80 | 0.89 | 0.88 | 0.92 |
| Book Value Per Share | 1,431 | 1,323 | 1,066 | 959.59 | 877.95 |
| Num Employees | 2,180 | 2,049 | 1,478 | 1,239 | 1,184 |
| Roe | 0.07 | 0.22 | 0.14 | 0.13 | 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 | 15.3B | 8.5B | 7.8B | 12.0B | 9.2B |
| Investing Cash Flow | -7.9B | -19.1B | -6.3B | -4.1B | -1.4B |
| Financing Cash Flow | 598.5M | 3.4B | -6.1B | -4.0B | -2.7B |