| Financial Year End | 2023-12-31 | 2022-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 | 2018-12-31 | 2017-12-31 | 2016-12-31 | 2015-12-31 | 2014-12-31 | 2013-12-31 | 2012-12-31 | 2011-12-31 | 2010-12-31 | 2009-12-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.55B | 1.92B | 1.39B | 677.19M | 837.28M | 1.11B | 822.16M | 597.38M | 606.64M | 793.88M | 665.26M | 588.08M | 510.27M | 242.00M | 96.89M |
| Cost of Revenue | 879.66M | 718.74M | 640.86M | 530.79M | 524.37M | 644.97M | 471.25M | 428.07M | 604.38M | 455.76M | 359.74M | 352.99M | 80.08M | 40.23M | 22.76M |
| Gross Profit | 667.94M | 1.20B | 753.22M | 146.40M | 312.91M | 460.81M | 350.92M | 169.30M | 2.26M | 338.12M | 305.52M | 235.09M | 430.19M | 201.78M | 74.13M |
| Operating Expenses | 96.84M | 130.36M | 114.95M | 104.89M | 84.24M | 112.31M | 101.24M | 95.24M | 92.85M | 107.83M | 91.17M | 63.31M | 228.05M | 128.79M | 80.99M |
| Selling, General & Admin | 94.32M | 68.08M | 62.80M | 50.53M | 54.73M | 96.14M | 96.31M | 91.76M | 90.42M | 106.04M | 89.70M | 62.11M | 51.68M | 31.38M | 22.90M |
| Research & Development | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
| Other Operating Expenses | -2.52M | 62.27M | 52.15M | 54.36M | 29.52M | 16.18M | 4.93M | 3.48M | 2.42M | 1.79M | 1.48M | 1.20M | 176.37M | 97.41M | 58.10M |
| Operating Income | 571.10M | 1.06B | 720.34M | 41.03M | 232.11M | 348.49M | 663.56M | 82.01M | -85.49M | 226.39M | 214.35M | 171.78M | 201.90M | 72.98M | -6.64M |
| Other Expenses / Income | -59.36M | -423.15M | -571.68M | -919.14M | -577.16M | -19.65M | -112.79M | -342.75M | -2.30B | 203.47M | -23.27M | -77.18M | -36.97M | -12.55M | -251.86M |
| Before Tax Income | 511.74M | 637.01M | 148.65M | -878.12M | -345.05M | 328.84M | 550.77M | -260.74M | -2.39B | 429.86M | 191.08M | 94.60M | 164.93M | 60.44M | -258.50M |
| Income Tax Expenses | -183.34M | 5.50M | 3.65M | -3.95M | -2.59M | 4.25M | 1.80M | 249.45M | -176.94M | 164.29M | 74.51M | 32.95M | 59.37M | -25.81M | -74.01M |
| Net Income | 695.08M | 631.51M | 145.01M | -874.17M | -342.46M | 324.60M | 548.97M | -510.19M | -2.21B | 265.57M | 118.00M | 61.65M | 105.55M | 86.25M | -184.50M |
| Interest Expenses | 152.71M | 125.12M | 113.39M | 105.01M | 61.55M | 57.90M | 89.38M | 93.30M | 103.22M | 121.17M | 100.33M | 80.63M | 50.58M | 18.48M | 7.46M |
| Basic Shares Outstanding | 20.25M | 16.67M | 14.24M | 11.67M | 11.56M | 11.66M | 11.95M | 11.28M | 9.96M | 7.07M | 6.62M | 6.35M | 5.36M | 6.25M | 6.25M |
| Diluted Shares Outstanding | 20.78M | 16.87M | 14.46M | 11.67M | 11.56M | 11.66M | 12.01M | 11.28M | 9.96M | 7.18M | 6.72M | 6.41M | 5.40M | 6.25M | 6.25M |
| EBITDA | 1.04B | 1.41B | 856.43M | 258.13M | 497.86M | 556.44M | 821.95M | 230.35M | 192.24M | 473.49M | 449.11M | 410.55M | 378.62M | 170.54M | 51.37M |
| EBITDA Margin | 67.07% | 73.31% | 61.43% | 38.12% | 59.46% | 50.32% | 99.97% | 38.56% | 31.69% | 59.64% | 67.51% | 69.81% | 74.20% | 70.47% | 53.02% |
| EBIT | 664.45M | 762.13M | 262.04M | -773.11M | -283.50M | 386.75M | 640.15M | -167.44M | -2.28B | 551.03M | 292.83M | 175.24M | 215.51M | 78.92M | -251.04M |
| EBIT Margin | 42.93% | 39.68% | 18.80% | -114.16% | -33.86% | 34.98% | 77.86% | -28.03% | -376.44% | 69.41% | 44.02% | 29.80% | 42.23% | 32.61% | -259.09% |
| Financial Year End | 2023-12-31 | 2022-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 | 2018-12-31 | 2017-12-31 | 2016-12-31 | 2015-12-31 | 2014-12-31 | 2013-12-31 | 2012-12-31 | 2011-12-31 | 2010-12-31 | 2009-12-31 |