Income Statement
Balance Sheet
Cash Flow
| Line Item | Q3 2025Sep 30, 2025 | Q2 2025Jun 30, 2025 | Q1 2025Mar 31, 2025 | Q4 2024Dec 31, 2024 | Q3 2024Sep 30, 2024 | Q2 2024Jun 30, 2024 | Q1 2024Mar 31, 2024 | Q4 2023Dec 31, 2023 | Q3 2023Sep 30, 2023 | Q2 2023Jun 30, 2023 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 26.5B | 21.4B | 21.4B | 33.1B | 24.8B | 21.5B | 19.0B | 29.8B | 25.0B | 17.2B |
| Revenue Growth % | 23.8% | -0.1% | -35.5% | 33.4% | 15.8% | 13.0% | -36.2% | 19.2% | 45.3% | -- |
| Cost Of Revenue | 32.6B | 25.1B | 18.2B | 29.4B | 20.9B | 18.7B | 16.9B | 26.1B | 21.2B | 15.0B |
| Gross Profit | -6.1B | -3.8B | 3.2B | 3.7B | 3.9B | 2.7B | 2.1B | 3.6B | 3.7B | 2.2B |
| Gross Margin % | -23.1% | -17.7% | 15.1% | 11.3% | 15.7% | 12.8% | 11.2% | 12.2% | 14.9% | 12.7% |
| Operating Expenses | 2.5B | 2.3B | 2.2B | 2.6B | 2.1B | 2.1B | 2.1B | 2.3B | 2.4B | 2.1B |
| Operating Income | -8.6B | -6.0B | 1.0B | 1.1B | 1.8B | 616.3M | 27.1M | 1.4B | 1.3B | 131.4M |
| Operating Margin % | -32.4% | -28.2% | 4.7% | 3.4% | 7.1% | 2.9% | 0.1% | 4.7% | 5.2% | 0.8% |
| Non Operating Income | 393.1M | -756.5M | -286.2M | -116.4M | -254.9M | 210.0M | 648.6M | -291.2M | 266.4M | 851.2M |
| Other Non Operating | -- | -- | -- | 0.00 | -- | -- | -- | 118.1M | -- | -- |
| Pretax Income | -8.2B | -6.8B | 714.8M | 1.0B | 1.5B | 826.3M | 675.7M | 1.1B | 1.6B | 982.6M |
| Income Tax | 840.9M | -575.0M | 333.9M | 488.5M | 474.4M | 372.1M | 147.7M | 387.7M | 380.9M | 192.9M |
| Income Continuing Operations | -9.0B | -6.2B | 380.8M | 518.2M | 1.0B | 454.2M | 528.0M | 720.9M | 1.2B | 789.7M |
| Net Income | -9.0B | -6.2B | 380.8M | 518.2M | 1.0B | 454.2M | 528.0M | 720.9M | 1.2B | 789.7M |
| Net Margin % | -34.1% | -29.1% | 1.8% | 1.6% | 4.1% | 2.1% | 2.8% | 2.4% | 4.8% | 4.6% |
| Net Income Parent | -1.4B | -971.4M | 125.7M | 348.0M | 689.2M | 267.8M | 382.1M | 376.4M | 951.2M | 763.0M |
| Other Comprehensive Income | 979.9M | -3.4B | 673.7M | 49.5M | 479.2M | 268.9M | 747.6M | -682.4M | 872.8M | -859.5M |
| Comprehensive Income | -8.0B | -9.6B | 1.1B | 567.7M | 1.5B | 723.1M | 1.3B | 38.5M | 2.1B | -69.8M |
| Eps Basic | -2.98 | -2.10 | 0.27 | 0.75 | 1.49 | 0.58 | 0.83 | 0.77 | 2.04 | 1.60 |
| Line Item | Q3 2025Sep 30, 2025 | Q2 2025Jun 30, 2025 | Q1 2025Mar 31, 2025 | Q4 2024Dec 31, 2024 | Q3 2024Sep 30, 2024 | Q2 2024Jun 30, 2024 | Q1 2024Mar 31, 2024 | Q4 2023Dec 31, 2023 | Q3 2023Sep 30, 2023 | Q2 2023Jun 30, 2023 |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Equivalents | 19.7B | 18.3B | 20.0B | 17.8B | 18.8B | 14.4B | 16.5B | 14.8B | 12.0B | 10.4B |
| Accounts Receivable | 13.5B | 10.8B | 12.0B | 16.7B | 15.4B | 14.1B | 12.0B | 17.7B | 16.6B | 11.1B |
| Inventories | 13.8B | 14.4B | 13.5B | 12.0B | 14.4B | 14.0B | 13.0B | 14.3B | 16.2B | 15.7B |
| Other Current Assets | 1.1B | 1.1B | 1.0B | 1.0B | 1.0B | 1.0B | 1.1B | 1.1B | 1.1B | 1.1B |
| Current Assets | 75.3B | 84.4B | 85.5B | 79.9B | 79.2B | 67.6B | 66.3B | 68.0B | 63.2B | 53.3B |
| Equity Method Investments | 7.9B | 7.7B | 7.9B | 7.5B | 6.3B | 6.1B | 5.9B | 5.5B | 6.4B | 6.3B |
| Property Plant Equipment | 34.6B | 33.6B | 31.9B | 31.4B | 29.9B | 28.9B | 22.9B | 22.7B | 19.6B | 19.0B |
| Right Of Use Asset | 3.4B | 3.4B | 3.1B | 4.7B | 4.9B | 3.3B | 3.2B | 3.3B | 2.2B | 2.1B |
| Intangible Assets | 1.7B | 1.2B | 1.3B | 1.3B | 1.7B | 1.7B | 1.7B | 1.7B | 1.7B | 1.7B |
| Deferred Tax Assets | 1.4B | 2.1B | 651.9M | 659.3M | 512.9M | 646.1M | 576.1M | 681.9M | 495.8M | 692.4M |
| Other Non Current Assets | 2.1B | 2.2B | 2.1B | 1.8B | 2.5B | 2.0B | 1.8B | 1.6B | 3.3B | 3.2B |
| Non Current Assets | 53.9B | 52.7B | 51.0B | 50.6B | 48.9B | 45.6B | 38.2B | 37.8B | 36.3B | 35.5B |
| Total Assets | 129.2B | 137.1B | 136.5B | 130.5B | 128.1B | 113.2B | 104.5B | 105.8B | 99.4B | 88.9B |
| Accounts Payable | 13.9B | 12.6B | 14.9B | 15.9B | 15.8B | 15.2B | 11.2B | 15.8B | 15.8B | 11.3B |
| Other Payables | 5.9B | 7.1B | 7.4B | 7.0B | 7.8B | 7.5B | 6.6B | 5.8B | 5.6B | 6.1B |
| Current Tax Liabilities | 501.4M | 280.5M | 607.9M | 602.4M | 595.7M | 413.8M | 476.0M | 643.9M | 510.1M | 405.1M |
| Other Current Liabilities | 26.3B | 33.3B | 20.0B | 5.5B | 5.1B | 1.7B | 4.0B | 3.9B | 3.8B | 4.5B |
| Current Liabilities | 73.4B | 77.4B | 60.6B | 42.1B | 42.7B | 42.9B | 40.9B | 41.3B | 40.3B | 34.1B |
| Bonds Payable | 2.0B | 2.0B | 2.0B | 2.0B | 2.0B | 6.0B | 5.9B | 6.4B | 3.6B | 3.6B |
| Long Term Borrowings | 23.0B | 20.0B | 26.8B | 41.2B | 38.7B | 23.1B | 16.9B | 17.8B | 17.4B | 14.7B |
| Other Non Current Liabilities | 230.2M | 236.7M | 246.0M | 247.1M | 278.6M | 302.5M | 365.2M | 344.2M | 361.1M | 405.7M |
| Non Current Liabilities | 28.8B | 25.8B | 32.3B | 48.1B | 45.6B | 32.6B | 26.4B | 27.7B | 23.6B | 20.8B |
| Total Liabilities | 102.2B | 103.2B | 92.9B | 90.2B | 88.4B | 75.5B | 67.3B | 68.9B | 63.9B | 54.8B |
| Capital Stock | 5.1B | 5.1B | 5.1B | 5.1B | 5.1B | 5.1B | 5.1B | 5.1B | 5.1B | 5.1B |
| Ordinary Shares | 5.1B | 5.1B | 5.1B | 5.1B | 5.1B | 5.1B | 5.1B | 5.1B | 5.1B | 5.1B |
| Capital Surplus | 11.2B | 11.0B | 11.0B | 10.8B | 10.8B | 10.7B | 10.7B | 10.8B | 10.7B | 10.6B |
| Retained Earnings | 8.8B | 10.2B | 11.1B | 12.3B | 11.9B | 11.2B | 10.9B | 11.6B | 11.5B | 10.6B |
| Legal Reserve | 3.7B | 3.7B | 3.6B | 3.6B | 3.6B | 3.6B | 3.4B | 3.4B | 3.4B | 3.4B |
| Other Equity | -3.1B | -4.2B | -792.7M | -1.4B | -1.4B | -1.8B | -2.0B | -2.7B | -2.4B | -3.2B |
| Equity Parent | 21.4B | 21.4B | 25.8B | 26.2B | 25.8B | 24.6B | 24.1B | 24.2B | 24.3B | 22.8B |
| Total Equity | 27.0B | 33.9B | 43.6B | 40.3B | 39.7B | 37.7B | 37.2B | 36.8B | 35.5B | 34.0B |
| Total Liabilities Equity | 129.2B | 137.1B | 136.5B | 130.5B | 128.1B | 113.2B | 104.5B | 105.8B | 99.4B | 88.9B |
| Line Item | Q3 2025Sep 30, 2025 | Q2 2025Jun 30, 2025 | Q1 2025Mar 31, 2025 | Q4 2024Dec 31, 2024 | Q3 2024Sep 30, 2024 | Q2 2024Jun 30, 2024 | Q1 2024Mar 31, 2024 | Q4 2023Dec 31, 2023 | Q3 2023Sep 30, 2023 | Q2 2023Jun 30, 2023 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net Income Before Tax Cf | -14.3B | -6.1B | 714.8M | 4.0B | 3.0B | 1.5B | 675.7M | 3.1B | 2.0B | 457.5M |
| Depreciation | 3.5B | 2.3B | 1.2B | 4.3B | 3.0B | 1.9B | 921.1M | 3.8B | 2.6B | 1.7B |
| Amortization | 126.8M | 80.3M | 39.8M | 146.7M | 97.8M | 64.5M | 31.8M | 140.2M | 104.6M | 69.5M |
| Cash From Operations Adjustments | -8.1B | -6.2B | 2.8B | 3.8B | 5.2B | 549.0M | -248.9M | 2.5B | 1.9B | 2.0B |
| Change In Receivables | 3.2B | 5.8B | 4.7B | 1.0B | 2.3B | 3.6B | 5.7B | 404.8M | 1.5B | 7.0B |
| Change In Inventories | -1.8B | -2.4B | -1.6B | 2.3B | -117.6M | 331.9M | 1.3B | 3.2B | 1.3B | 1.8B |
| Change In Payables | -2.0B | -3.3B | -1.0B | 142.6M | 62.2M | -574.2M | -4.5B | 117.1M | 163.0M | -4.3B |
| Operating Cash Flow | -8.1B | -6.2B | 2.8B | 3.8B | 5.2B | 549.0M | -248.9M | 2.5B | 1.9B | 2.0B |
| Capex | -8.4B | -7.0B | -1.4B | -12.0B | -8.0B | -6.5B | -735.2M | -3.4B | -1.7B | -1.1B |
| Investing Cash Flow | -7.8B | -7.7B | -8.0B | -18.6B | -17.0B | -7.4B | -779.2M | -3.7B | -2.3B | -1.1B |
| Proceeds Long Term Debt | 36.8B | 27.2B | 10.2B | 45.7B | 35.2B | 18.0B | 4.1B | 20.4B | 15.8B | 9.6B |
| Repayment Long Term Debt | -30.2B | -19.7B | -10.5B | -21.1B | -13.4B | -11.6B | -4.8B | -18.4B | -14.4B | -10.0B |
| Bond Redemption | -3.6B | 0.00 | -- | -3.0B | -3.0B | -3.0B | -- | 0.00 | 0.00 | 0.00 |
| Interest Paid | -1.2B | -801.2M | -294.6M | -955.8M | -648.6M | -299.4M | -48.8M | -581.3M | -440.0M | -279.7M |
| Financing Cash Flow | 17.6B | 16.8B | 7.5B | 17.0B | 14.7B | 5.7B | 2.6B | 5.0B | 845.2M | -1.7B |
| Net Change In Cash | 1.9B | 500.0M | 2.2B | 3.0B | 4.0B | -413.2M | 1.7B | 3.4B | 529.8M | -1.0B |
| Cash Beginning Of Period | 17.8B | 17.8B | 17.8B | 14.8B | 14.8B | 14.8B | 14.8B | 11.4B | 11.4B | 11.4B |
| Cash End Of Period | 19.7B | 18.3B | 20.0B | 17.8B | 18.8B | 14.4B | 16.5B | 14.8B | 12.0B | 10.4B |
| Income Before Tax Continuing | -14.3B | -6.1B | 714.8M | 4.0B | 3.0B | 1.5B | 675.7M | 3.1B | 2.0B | 457.5M |
| Interest Expense | 1.2B | 734.9M | 307.8M | 979.7M | 655.8M | 408.2M | 162.6M | 619.2M | 440.5M | 285.4M |
| Interest Income | -350.1M | -242.1M | -107.1M | -502.9M | -320.1M | -226.4M | -94.4M | -275.6M | -192.7M | -125.6M |