| Income Statement (Quarterly) | 2026-04-07 | 2025-06-30 | 2025-03-31 | 2024-12-31 |
|---|---|---|---|---|
| Revenue | 1,961,888,000 | 1,961,888,000 | 980,944,000 | 953,988,500 |
| Cost of Revenue | 1,543,940,000 | 1,543,940,000 | 771,970,000 | 756,861,500 |
| Gross Profit | 417,948,000 | 417,948,000 | 208,974,000 | 197,127,000 |
| Operating Expenses | ||||
| R&D Expenses | 0 | 0 | 0 | 0 |
| SG&A Expenses | 154,503,000 | 154,503,000 | 77,251,500 | 70,570,000 |
| Operating Expenses | 154,503,000 | 154,503,000 | 77,251,500 | 76,231,000 |
| Operating Income | 263,445,000 | 263,445,000 | 131,722,500 | 120,896,000 |
| Interest Expense | 0 | 0 | 0 | 0 |
| Income Before Tax | 319,902,000 | 319,902,000 | 159,951,000 | 34,080,500 |
| Income Tax Expense | 77,232,000 | 77,232,000 | 38,616,000 | 34,926,500 |
| Net Income | 239,713,000 | 239,713,000 | 119,856,500 | 37,623,000 |
| Per Share | ||||
| EPS | 0.16 | 0.16 | 0.08 | 0.02 |
| EPS Diluted | 0.00 | 0.00 | 0.00 | 0.00 |
| Income Statement (Annual) | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | 2020-12-31 |
|---|---|---|---|---|---|
| Revenue | 3,868,152,000 | 3,223,631,000 | 2,486,205,000 | 1,918,378,000 | 1,168,048,000 |
| Cost of Revenue | 2,966,536,000 | 2,367,004,000 | 1,806,764,000 | 1,247,545,000 | 764,757,000 |
| Gross Profit | 901,616,000 | 856,627,000 | 679,441,000 | 670,833,000 | 403,291,000 |
| Operating Expenses | |||||
| R&D Expenses | 0 | 0 | 0 | 0 | 0 |
| SG&A Expenses | 306,835,000 | 279,327,000 | 210,928,000 | 161,454,000 | 22,172,000 |
| Operating Expenses | 318,157,000 | 271,676,000 | 190,372,000 | 148,940,000 | 122,446,000 |
| Operating Income | 583,459,000 | 584,951,000 | 504,193,000 | 503,673,000 | 280,845,000 |
| Interest Expense | 5,307,000 | 4,887,000 | 3,140,000 | 3,421,000 | 29,225,000 |
| Income Before Tax | 462,499,000 | 687,142,000 | 575,982,000 | 524,257,000 | 280,211,000 |
| Income Tax Expense | 176,729,000 | 187,260,000 | 151,564,000 | 154,521,000 | 76,501,000 |
| Net Income | 352,921,000 | 487,020,000 | 416,099,000 | 359,536,000 | 199,131,000 |
| Per Share | |||||
| EPS | 0.23 | 0.32 | 0.27 | 0.27 | 0.14 |
| EPS Diluted | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Balance Sheet (Quarterly) | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 |
|---|---|---|---|---|
| Assets | ||||
| Cash and Cash Equivalents | 2,004,599,000 | 4,654,545,000 | 4,394,044,000 | 3,803,434,000 |
| Short Term Investments | 467,260,000 | 9,062,000 | 0 | 0 |
| Net Receivables | 887,831,000 | 649,198,000 | 641,078,000 | 0 |
| Inventory | 6,524,000 | 10,280,000 | 6,301,000 | 1,017,000 |
| Total Current Assets | 3,998,431,000 | 5,873,750,000 | 5,417,590,000 | 4,641,124,000 |
| Property Plant Equipment | 152,830,000 | 140,304,000 | 112,909,000 | 93,244,000 |
| Goodwill and Intangibles | 85,392,000 | 332,921,000 | 344,253,000 | 345,883,000 |
| Total Assets | 6,616,335,000 | 6,407,144,000 | 5,947,846,000 | 5,131,448,000 |
| Liabilities | ||||
| Account Payables | 651,499,000 | 399,277,000 | 353,107,000 | 166,578,000 |
| Short Term Debt | 71,910,000 | 64,514,000 | 40,774,000 | 35,494,000 |
| Total Current Liabilities | 2,881,610,000 | 2,665,280,000 | 2,020,503,000 | 1,543,088,000 |
| Long Term Debt | 47,539,000 | 43,614,000 | 38,062,000 | 19,529,000 |
| Total Liabilities | 3,028,656,000 | 2,786,689,000 | 2,556,620,000 | 2,040,992,000 |
| Shareholders Equity | ||||
| Retained Earnings | 1,232,644,000 | 1,197,774,000 | 1,012,036,000 | 755,575,000 |
| Total Shareholders Equity | 3,502,375,000 | 3,444,580,000 | 3,222,565,000 | 2,931,769,000 |
| Balance Sheet (Annual) | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | 2020-12-31 |
|---|---|---|---|---|---|
| Assets | |||||
| Cash and Cash Equivalents | 2,004,599,000 | 4,654,545,000 | 4,394,044,000 | 3,803,434,000 | 994,629,000 |
| Short Term Investments | 467,260,000 | 9,062,000 | 0 | 0 | 0 |
| Net Receivables | 887,831,000 | 649,198,000 | 641,078,000 | 0 | 0 |
| Inventory | 6,524,000 | 10,280,000 | 6,301,000 | 1,017,000 | 899,000 |
| Total Current Assets | 3,998,431,000 | 5,873,750,000 | 5,417,590,000 | 4,641,124,000 | 1,875,743,000 |
| Property Plant Equipment | 152,830,000 | 140,304,000 | 112,909,000 | 93,244,000 | 141,101,000 |
| Goodwill and Intangibles | 85,392,000 | 332,921,000 | 344,253,000 | 345,883,000 | 343,908,000 |
| Total Assets | 6,616,335,000 | 6,407,144,000 | 5,947,846,000 | 5,131,448,000 | 2,410,707,000 |
| Liabilities | |||||
| Account Payables | 651,499,000 | 399,277,000 | 353,107,000 | 166,578,000 | 1,272,335,000 |
| Short Term Debt | 71,910,000 | 64,514,000 | 40,774,000 | 35,494,000 | 56,929,000 |
| Total Current Liabilities | 2,881,610,000 | 2,665,280,000 | 2,020,503,000 | 1,543,088,000 | 1,555,795,000 |
| Long Term Debt | 47,539,000 | 43,614,000 | 38,062,000 | 19,529,000 | 58,467,000 |
| Total Liabilities | 3,028,656,000 | 2,786,689,000 | 2,556,620,000 | 2,040,992,000 | 1,650,027,000 |
| Shareholders Equity | |||||
| Retained Earnings | 1,232,644,000 | 1,197,774,000 | 1,012,036,000 | 755,575,000 | 399,953,000 |
| Total Shareholders Equity | 3,502,375,000 | 3,444,580,000 | 3,222,565,000 | 2,931,769,000 | 614,624,000 |
| Cash Flow Statement (Quarterly) | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 |
|---|---|---|---|---|
| Operating Activities | ||||
| Net Income | 462,499,000 | 687,142,000 | 575,982,000 | 359,536,000 |
| Depreciation & Amortization | 105,443,000 | 86,372,000 | 78,962,000 | 76,312,000 |
| Stock Based Compensation | 0 | 6,927,000 | 0 | 0 |
| Change in Working Capital | -231,789,000 | 77,377,000 | 251,880,000 | 550,107,000 |
| Operating Cash Flow | 389,988,000 | 695,009,000 | 750,419,000 | 998,122,000 |
| Investing Activities | ||||
| Capital Expenditure | -19,228,000 | -20,902,000 | -20,128,000 | -28,183,000 |
| Investments | -16,714,000 | -20,902,000 | -20,128,000 | -14,248,000 |
| Investing Cash Flow | -2,706,981,000 | -28,225,000 | -22,469,000 | 137,576,000 |
| Financing Activities | ||||
| Debt Repayment | 0 | -60,875,000 | -51,777,000 | 0 |
| Common Stock Issued/Repurchased | -33,634,000 | 0 | 0 | 2,006,702,000 |
| Dividends Paid | -261,522,000 | -273,598,000 | -135,886,000 | -90,203,000 |
| Financing Cash Flow | -375,768,000 | -327,288,000 | -184,448,000 | 1,688,946,000 |
| Summary | ||||
| Free Cash Flow | 370,760,000 | 674,107,000 | 730,291,000 | 969,939,000 |
| Net Change in Cash | -2,690,605,000 | 334,415,000 | 557,355,000 | 2,808,805,000 |
| Cash Flow Statement (Annual) | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | 2020-12-31 |
|---|---|---|---|---|---|
| Operating Activities | |||||
| Net Income | 462,499,000 | 687,142,000 | 575,982,000 | 359,536,000 | 199,131,000 |
| Depreciation & Amortization | 105,443,000 | 86,372,000 | 78,962,000 | 76,312,000 | 75,306,000 |
| Stock Based Compensation | 0 | 6,927,000 | 0 | 0 | 0 |
| Change in Working Capital | -231,789,000 | 77,377,000 | 251,880,000 | 550,107,000 | 135,521,000 |
| Operating Cash Flow | 389,988,000 | 695,009,000 | 750,419,000 | 998,122,000 | 450,271,000 |
| Investing Activities | |||||
| Capital Expenditure | -19,228,000 | -20,902,000 | -20,128,000 | -28,183,000 | -15,071,000 |
| Investments | -16,714,000 | -20,902,000 | -20,128,000 | -14,248,000 | -14,111,000 |
| Investing Cash Flow | -2,706,981,000 | -28,225,000 | -22,469,000 | 137,576,000 | 1,026,483,000 |
| Financing Activities | |||||
| Debt Repayment | 0 | -60,875,000 | -51,777,000 | 0 | -981,000,000 |
| Common Stock Issued/Repurchased | -33,634,000 | 0 | 0 | 2,006,702,000 | 0 |
| Dividends Paid | -261,522,000 | -273,598,000 | -135,886,000 | -90,203,000 | -3,851,000 |
| Financing Cash Flow | -375,768,000 | -327,288,000 | -184,448,000 | 1,688,946,000 | -1,253,604,000 |
| Summary | |||||
| Free Cash Flow | 370,760,000 | 674,107,000 | 730,291,000 | 969,939,000 | 435,200,000 |
| Net Change in Cash | -2,690,605,000 | 334,415,000 | 557,355,000 | 2,808,805,000 | 220,940,000 |