Financial Performance
|
Description (in thousand USD) |
As of December 31 |
||||
|---|---|---|---|---|---|
|
2021 |
2022 |
2023 |
2024 |
2025 |
|
|
ASSETS |
|||||
|
Total current assets |
316,530 |
646,374 |
884,554 |
842,804 |
680,424 |
|
Total non-current assets |
649,173 |
640,250 |
810,865 |
1.230,791 |
2,210,852 |
|
Total Assets |
965,703 |
1,286,625 |
1,695,420 |
2073,595 |
2,891,276 |
|
LIABILITIES AND EQUITY |
|||||
|
Total current liabilities |
92,428 |
197,035 |
209,750 |
235,286 |
426,807 |
|
Total non-current liabilities |
667,831 |
520,282 |
447,620 |
336,045 |
747,058 |
|
Total Liabilities |
760,259 |
717,317 |
657,370 |
571,331 |
1,173,865 |
|
Total Equity |
205,444 |
569,308 |
1,038,049 |
1,502,264 |
1,717,411 |
|
Total Liabilities and Equity |
965,703 |
1,286,625 |
1,695,420 |
2,073,595 |
2,891,276 |
|
Description (in thousand USD) |
Year Ended December 31 |
||||
|---|---|---|---|---|---|
|
2021 |
2022 |
2023 |
2024 |
2025 |
|
|
Revenue |
460,171 |
908,142 |
1,085,962 |
1,154,183 |
972,948 |
|
Gross profit/(loss) |
240,450 |
534,915 |
583,212 |
577,790 |
395,266 |
|
Profit/(loss) for the current year |
156,712 |
335,739 |
440,843 |
434,769 |
264,293 |
|
Other comprehensive income/(loss) for the current year |
(7) |
112 |
(149) |
(1,670) |
(1,017) |
|
Total comprehensive income/(loss) for the current year after tax |
156,705 |
335,851 |
440,694 |
433,099 |
263,276 |
|
Profit/(loss) for the current year attributable to: |
|||||
|
Owners of the parent entity |
155,111 |
332,211 |
441,022 |
436,657 |
271,212 |
|
Non-controlling interest |
1,601 |
3,528 |
(179) |
(1,887) |
(6,919) |
|
Total |
156,712 |
335,739 |
440,843 |
434,769 |
264,293 |
|
Total comprehensive income/(loss) for the current year attributable to: |
|||||
|
Owners of the parent entity |
155,104 |
332,322 |
440,875 |
434,983 |
270,201 |
|
Non-controlling interest |
1,601 |
3,530 |
(181) |
(1,883) |
(6,925) |
|
Total |
156,712 |
335,851 |
440,694 |
433,099 |
263,276 |
|
Basic profit/(loss) per share attributable to owners of the parent entity (full amount) |
0.0096 |
0.0081 |
0.0108 |
0.0107 |
0.0066 |
| Description |
Year Ended December 31 |
||||
|---|---|---|---|---|---|
|
2021 |
2022 |
2023 |
2024 |
2025 |
|
|
Growth Ratio (%) |
|||||
|
Revenue |
273.2 |
97.3 |
19.6 |
6.3 |
(15.7) |
|
Cost of revenue |
63.4 |
69.9 |
34.7 |
14.6 |
0.2 |
|
Gross profit |
2,252.5 |
122.5 |
9 |
(0.9) |
(31.6) |
|
Profit before tax |
622.9 |
116.8 |
28.7 |
(1.1) |
(38.6) |
|
Total assets |
12.9 |
33.2 |
31.8 |
22.3 |
39.4 |
|
Total liabilities |
27.5 |
(5.7) |
(8.4) |
(13.1) |
105.5 |
|
Total equity |
(20.7) |
177.1 |
82.3 |
44.7 |
14.3 |
|
Financial Ratios (%) |
|||||
|
Total liabilities / Total equity |
370.1 |
126 |
63.3 |
38 |
68.4 |
|
Total liabilities / Total assets |
78.7 |
55.8 |
38.8 |
27.6 |
40.6 |
|
Current assets / Current liabilities |
342.5 |
328.1 |
421.7 |
358.2 |
159.4 |
|
Net debt / Equity |
2.20 |
(0.04) |
(0.16) |
(0.21) |
0.20 |
|
Gross profit margin |
52.3 |
58.9 |
53.7 |
50.1 |
40.6 |
|
Profit/(loss) before Income tax / Income |
43.9 |
48.2 |
51.9 |
48.3 |
35.2 |
|
Profit/(loss) period current year / Income |
34.1 |
37 |
40.6 |
37.7 |
27.2 |
|
Gross profit/(loss) / Total assets |
24.9 |
41.6 |
34.4 |
27.9 |
13.7 |
|
Profit/(loss) before income tax / Total assets |
20.9 |
34 |
33.2 |
26.9 |
11.8 |
|
Profit/(loss) period current year / Total assets |
16.2 |
26.1 |
26 |
21 |
9.1 |
|
Gross profit/(loss) / Total equity |
117 |
94 |
56.2 |
38.5 |
23 |
|
Profit/(loss) before income tax / Total equity |
98.3 |
76.9 |
54.3 |
37.1 |
19.9 |
|
Profit/(loss) period current year / Total equity |
76.3 |
59 |
42.5 |
28.9 |
15.4 |
2025
2024
2023
2022