Income Statement
Balance Sheet
Cash Flow
| Line Item | Q4 2025Dec 31, 2025 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 20.6B | 19.2B | 14.8B | 11.5B | 12.6B | 11.2B | 11.4B | 12.3B | 18.2B | 17.5B |
| Revenue Growth % | 6.9% | 30.1% | 28.4% | -8.9% | 13.3% | -1.9% | -7.2% | -32.5% | 3.5% | -- |
| Cost Of Revenue | 17.0B | 15.4B | 11.6B | 8.8B | 10.0B | 8.3B | 9.8B | 10.7B | 16.2B | 15.8B |
| Gross Profit | 3.5B | 3.9B | 3.1B | 2.7B | 2.6B | 2.8B | 1.5B | 1.5B | 2.0B | 1.8B |
| Gross Margin % | 17.2% | 20.2% | 21.3% | 23.2% | 20.7% | 25.5% | 13.4% | 12.5% | 10.9% | 10.2% |
| Operating Expenses | 679.8M | 679.7M | 402.9M | 479.8M | 481.9M | 510.0M | 317.7M | 342.5M | 331.3M | 399.4M |
| Operating Income | 2.9B | 3.2B | 2.7B | 2.2B | 2.1B | 2.3B | 1.2B | 1.2B | 1.6B | 1.4B |
| Operating Margin % | 13.9% | 16.6% | 18.5% | 19.0% | 16.9% | 20.9% | 10.6% | 9.7% | 9.0% | 7.9% |
| Non Operating Income | 525.6M | 617.3M | -876.0M | 361.1M | 414.6M | -108.7M | 310.3M | 426.9M | -257.2M | 375.9M |
| Pretax Income | 3.4B | 3.8B | 1.9B | 2.6B | 2.5B | 2.2B | 1.5B | 1.6B | 1.4B | 1.8B |
| Income Tax | 732.7M | 767.8M | 410.9M | 539.0M | 526.1M | 459.6M | 318.5M | 336.0M | 303.9M | 396.9M |
| Income Continuing Operations | 2.6B | 3.1B | 1.5B | 2.0B | 2.0B | 1.8B | 1.2B | 1.3B | 1.1B | 1.4B |
| Net Income | 2.6B | 3.1B | 1.5B | 2.0B | 2.0B | 1.8B | 1.2B | 1.3B | 1.1B | 1.4B |
| Net Margin % | 12.9% | 15.9% | 9.8% | 17.5% | 16.0% | 15.8% | 10.5% | 10.5% | 5.9% | 7.8% |
| Net Income Parent | 2.6B | 3.0B | 1.4B | 2.0B | 2.0B | 1.8B | 1.2B | 1.3B | 983.7M | 1.3B |
| Other Comprehensive Income | 147.7M | 205.9M | -380.9M | -44.4M | 52.8M | 86.9M | -173.2M | 111.7M | -323.5M | 92.3M |
| Comprehensive Income | 2.8B | 3.3B | 1.1B | 2.0B | 2.1B | 1.8B | 1.0B | 1.4B | 756.2M | 1.5B |
| Eps Basic | 14.01 | 16.11 | 7.41 | 10.55 | 10.53 | 9.26 | 6.36 | 6.79 | 5.24 | 6.97 |
| Line Item | Q4 2025Dec 31, 2025 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Equivalents | 29.9B | 23.1B | 25.1B | 15.4B | 11.6B | 7.2B | 10.5B | 9.4B | 9.4B | 11.8B |
| Accounts Receivable | 9.9B | 11.9B | 13.5B | 9.9B | 5.7B | 8.4B | 7.4B | 6.2B | 7.1B | 6.0B |
| Inventories | 13.6M | 18.5M | 21.6M | 24.7M | 34.2M | 29.2M | 32.8M | 27.3M | 24.4M | 23.7M |
| Other Current Assets | 23.7B | 19.4B | 15.2B | 21.7B | 18.0B | 14.8B | 13.2B | 12.1B | 9.8B | 6.4B |
| Current Assets | 74.7B | 65.2B | 63.6B | 55.4B | 42.5B | 40.9B | 48.2B | 46.0B | 42.4B | 42.7B |
| Equity Method Investments | 826.8M | 821.7M | 841.2M | 843.5M | 815.2M | 784.7M | 831.3M | 819.2M | 806.2M | 815.9M |
| Property Plant Equipment | 1.3B | 1.3B | 1.3B | 1.3B | 1.3B | 1.4B | 1.4B | 1.4B | 1.4B | 1.4B |
| Right Of Use Asset | 247.4M | 272.2M | 293.3M | 300.9M | 321.4M | 330.2M | 146.0M | 160.3M | 174.2M | 202.9M |
| Intangible Assets | 19.0M | 16.3M | 18.8M | 18.9M | 21.8M | 14.3M | 15.1M | 13.1M | 13.8M | 15.9M |
| Deferred Tax Assets | 131.9M | 52.0M | 65.5M | 52.0M | 52.0M | 91.9M | 91.9M | 91.9M | 91.9M | 127.8M |
| Other Non Current Assets | 27.2M | 26.5M | 26.3M | 36.9M | 32.6M | 28.3M | 28.6M | 37.7M | 37.5M | 38.2M |
| Non Current Assets | 4.1B | 4.0B | 4.0B | 4.0B | 4.1B | 4.1B | 3.8B | 4.0B | 4.1B | 4.3B |
| Total Assets | 78.8B | 69.2B | 67.6B | 59.4B | 46.6B | 45.1B | 52.0B | 50.0B | 46.5B | 47.0B |
| Accounts Payable | 9.6B | 9.4B | 8.3B | 7.6B | 7.6B | 6.2B | 7.7B | 7.9B | 8.3B | 8.5B |
| Other Payables | -- | -- | 0.00 | 0.00 | 0.00 | 0.00 | 52.9M | 186.7M | 185.1M | 183.6M |
| Current Tax Liabilities | 1.3B | 735.3M | 835.1M | 1.6B | 1.2B | 606.5M | 607.5M | 938.0M | 667.9M | 1.2B |
| Other Current Liabilities | 2.3B | 1.9B | 7.5B | 7.1B | 1.5B | 1.1B | 5.4B | 5.2B | 1.2B | 1.0B |
| Current Liabilities | 58.9B | 52.3B | 54.0B | 46.8B | 30.7B | 30.8B | 40.1B | 39.1B | 33.1B | 34.6B |
| Other Non Current Liabilities | 298.7M | 282.8M | 272.2M | 299.4M | 291.6M | 291.6M | 285.9M | 283.7M | 278.2M | 285.1M |
| Non Current Liabilities | 1.1B | 875.5M | 860.0M | 970.1M | 998.3M | 1.2B | 998.6M | 994.2M | 963.7M | 805.2M |
| Total Liabilities | 60.0B | 53.2B | 54.9B | 47.8B | 31.7B | 32.0B | 41.1B | 40.1B | 34.0B | 35.4B |
| Capital Stock | 1.9B | 1.9B | 1.9B | 1.9B | 1.9B | 1.9B | 1.9B | 1.9B | 1.9B | 1.9B |
| Ordinary Shares | 1.9B | 1.9B | 1.9B | 1.9B | 1.9B | 1.9B | 1.9B | 1.9B | 1.9B | 1.9B |
| Capital Surplus | 592.4M | 467.3M | 466.3M | 466.3M | 465.5M | 465.0M | 378.7M | 378.7M | 378.7M | 378.4M |
| Retained Earnings | 15.9B | 13.3B | 10.2B | 8.8B | 12.1B | 10.1B | 8.4B | 7.2B | 9.8B | 8.8B |
| Legal Reserve | 4.2B | 4.2B | 4.2B | 3.6B | 3.6B | 3.6B | 3.6B | 3.1B | 3.1B | 3.1B |
| Other Equity | 531.3M | 417.9M | 225.1M | 577.0M | 626.3M | 595.3M | 514.1M | 689.9M | 583.8M | 903.6M |
| Equity Parent | 18.6B | 15.7B | 12.4B | 11.4B | 14.7B | 12.7B | 10.6B | 9.6B | 12.1B | 11.5B |
| Total Equity | 18.9B | 16.0B | 12.7B | 11.6B | 14.9B | 13.0B | 10.9B | 9.9B | 12.4B | 11.7B |
| Total Liabilities Equity | 78.8B | 69.2B | 67.6B | 59.4B | 46.6B | 45.1B | 52.0B | 50.0B | 46.5B | 47.0B |
| Line Item | Q4 2025Dec 31, 2025 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net Income Before Tax Cf | 11.6B | 8.2B | 4.4B | 2.6B | 7.9B | 5.4B | 3.1B | 1.6B | 6.5B | 5.1B |
| Depreciation | 166.6M | 122.6M | 79.2M | 39.8M | 130.4M | 91.6M | 59.0M | 29.7M | 126.3M | 95.8M |
| Amortization | 12.3M | 9.1M | 6.0M | 3.1M | 15.0M | 9.3M | 6.1M | 2.8M | 12.2M | 9.1M |
| Cash From Operations Adjustments | 29.1B | 18.3B | 11.1B | 7.5B | 17.5B | 8.6B | 718.1M | 1.3B | 4.4B | 1.2B |
| Change In Receivables | -4.3B | -6.3B | -7.9B | -4.2B | 1.4B | -1.4B | -359.8M | 861.8M | 1.4B | 2.4B |
| Change In Inventories | 20.6M | 15.8M | 12.6M | 9.6M | -9.9M | -4.9M | -8.5M | -2.9M | 27.8M | 28.4M |
| Change In Payables | 2.1B | 1.9B | 729.6M | 47.0M | -723.4M | -2.1B | -595.3M | -422.8M | 2.1B | 2.3B |
| Operating Cash Flow | 29.1B | 18.3B | 11.1B | 7.5B | 17.5B | 8.6B | 718.1M | 1.3B | 4.4B | 1.2B |
| Capex | -47.4M | -45.0M | -22.8M | -10.8M | -1.7M | -1.4M | -668,000 | -554,000 | -4.6M | -3.8M |
| Investing Cash Flow | -5.4B | -1.2B | 2.8B | -3.7B | -8.3B | -4.9B | -3.3B | -2.3B | -6.4B | -3.1B |
| Interest Paid | -13.7M | -10.5M | -7.0M | -3.8M | -291.2M | -275.9M | -162.1M | -74.5M | -157.4M | -77.5M |
| Financing Cash Flow | -5.4B | -5.4B | -52.1M | -26.0M | -7.2B | -6.0B | 3.6B | 889.8M | 256.0M | 2.3B |
| Net Change In Cash | 18.3B | 11.4B | 13.5B | 3.8B | 2.3B | -2.1B | 1.1B | 37.0M | -1.8B | 583.1M |
| Cash Beginning Of Period | 11.6B | 11.6B | 11.6B | 11.6B | 9.4B | 9.4B | 9.4B | 9.4B | 11.2B | 11.2B |
| Cash End Of Period | 29.9B | 23.1B | 25.1B | 15.4B | 11.6B | 7.2B | 10.5B | 9.4B | 9.4B | 11.8B |
| Income Before Tax Continuing | 11.6B | 8.2B | 4.4B | 2.6B | 7.9B | 5.4B | 3.1B | 1.6B | 6.5B | 5.1B |
| Interest Expense | 13.7M | 10.5M | 7.0M | 3.8M | 266.7M | 259.6M | 175.3M | 73.1M | 188.1M | 82.2M |
| Interest Income | -929.1M | -659.8M | -422.0M | -189.4M | -614.3M | -451.9M | -312.7M | -139.7M | -386.7M | -252.1M |