| 2024年三季报 | 2024年中报 | 2024年一季报 | 2023年年报 | 2023年三季报 | 2023年中报 | 2023年一季报 | 2022年年报 | 2022年三季报 | 2022年中报 | 2022年一季报 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 起始日期 | 2024-01-01 | 2024-01-01 | 2024-01-01 | 2023-01-01 | 2023-01-01 | 2023-01-01 | 2023-01-01 | 2022-01-01 | 2022-01-01 | 2022-01-01 | 2022-01-01 |
| 截止日期 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 |
| 报表类型 | 合并报表 | 合并报表 | 合并报表 | 合并报表 | 合并报表 | 合并报表 | 合并报表 | 合并报表 | 合并报表 | 合并报表 | 合并报表 |
| 报表年结日 | 1231 | 1231 | 1231 | 1231 | 1231 | 1231 | 1231 | 1231 | 1231 | 1231 | 1231 |
| 原始币种 | 美元 | 美元 | 美元 | 美元 | 美元 | 美元 | 美元 | 美元 | 美元 | 美元 | 美元 |
| 上市前/上市后 | 上市后 | 上市后 | 上市后 | 上市后 | 上市后 | 上市后 | 上市后 | 上市后 | 上市后 | 上市后 | 上市后 |
| 营业收入(元) | 1,535,491,000.00 | 990,850,000.00 | 475,430,000.00 | 1,511,406,000.00 | 1,016,559,000.00 | 616,189,000.00 | 248,769,000.00 | 1,113,859,000.00 | 848,428,000.00 | 558,937,000.00 | 268,010,000.00 |
| 主营收入(元) | 1,517,823,000.00 | 979,431,000.00 | 470,172,000.00 | 1,502,491,000.00 | 1,011,968,000.00 | 614,712,000.00 | 248,769,000.00 | 1,113,859,000.00 | - | - | 268,010,000.00 |
| 其他业务收入(元) | 17,668,000.00 | 11,419,000.00 | 5,258,000.00 | 8,915,000.00 | 4,591,000.00 | 1,477,000.00 | - | - | - | - | - |
| 营业成本(元) | 473,037,000.00 | 312,987,000.00 | 158,648,000.00 | 547,937,000.00 | 390,223,000.00 | 238,254,000.00 | 102,516,000.00 | 333,718,000.00 | 244,070,000.00 | 160,924,000.00 | 78,063,000.00 |
| 主营成本(元) | 473,037,000.00 | 312,987,000.00 | 158,648,000.00 | 547,937,000.00 | 390,223,000.00 | 238,254,000.00 | 102,516,000.00 | 333,718,000.00 | 244,070,000.00 | 160,924,000.00 | 78,063,000.00 |
| 毛利(元) | 1,062,454,000.00 | 677,863,000.00 | 316,782,000.00 | 963,469,000.00 | 626,336,000.00 | 377,935,000.00 | 146,253,000.00 | 780,141,000.00 | 604,358,000.00 | 398,013,000.00 | 189,947,000.00 |
| 减：一般及行政费用(元) | 70,485,000.00 | 44,435,000.00 | 21,538,000.00 | 80,470,000.00 | 62,703,000.00 | 41,390,000.00 | 20,964,000.00 | 66,264,000.00 | 47,859,000.00 | 32,977,000.00 | 16,681,000.00 |
| 减：折旧与摊销(元) | 139,836,000.00 | 92,308,000.00 | 46,113,000.00 | 186,122,000.00 | 139,038,000.00 | 91,868,000.00 | 45,845,000.00 | 179,484,000.00 | 133,695,000.00 | 88,122,000.00 | 43,857,000.00 |
| 减：减值及拨备(元) | - | - | - | 434,000.00 | 229,000.00 | - | - | 1,691,000.00 | - | - | - |
| 减：其他营业费用(元) | 517,109,000.00 | 310,097,000.00 | 145,734,000.00 | 228,435,000.00 | 62,763,000.00 | 86,961,000.00 | -75,582,000.00 | -129,544,000.00 | -21,805,000.00 | -21,637,000.00 | -17,908,000.00 |
| 加：其他收益(元) | - | - | - | - | - | 119,875,000.00 | - | - | - | - | - |
| 营业利润(元) | 335,024,000.00 | 231,023,000.00 | 103,397,000.00 | 468,008,000.00 | 361,603,000.00 | 277,591,000.00 | 155,026,000.00 | 662,246,000.00 | 444,609,000.00 | 298,551,000.00 | 147,317,000.00 |
| 加：利息收入(元) | 26,196,000.00 | 17,567,000.00 | 8,313,000.00 | 32,447,000.00 | 25,544,000.00 | 16,371,000.00 | 6,722,000.00 | 5,956,000.00 | 1,093,000.00 | 138,000.00 | 14,000.00 |
| 加：利息支出(元) | -99,897,000.00 | -66,986,000.00 | -32,950,000.00 | -144,429,000.00 | -110,023,000.00 | -73,337,000.00 | -36,880,000.00 | -122,233,000.00 | -86,444,000.00 | -55,211,000.00 | -25,130,000.00 |
| 加：权益性投资损益(元) | 20,810,000.00 | 21,826,000.00 | 23,378,000.00 | 18,052,000.00 | -6,490,000.00 | -8,123,000.00 | 21,430,000.00 | 4,994,000.00 | 1,593,000.00 | 776,000.00 | 361,000.00 |
| 加：其他收入(支出)(元) | 2,285,000.00 | 2,117,000.00 | 534,000.00 | 6,941,000.00 | 5,710,000.00 | 3,756,000.00 | 2,566,000.00 | 3,729,000.00 | 2,299,000.00 | 1,680,000.00 | 475,000.00 |
| 税前利润其他项目(元) | - | - | - | - | - | - | - | - | -2,634,000.00 | -910,000.00 | - |
| 持续经营税前利润(元) | 284,418,000.00 | 205,547,000.00 | 102,672,000.00 | 381,019,000.00 | 276,344,000.00 | 216,258,000.00 | 148,864,000.00 | 554,692,000.00 | 360,516,000.00 | 245,024,000.00 | 123,037,000.00 |
| 持续经营净利润(元) | 284,418,000.00 | 205,547,000.00 | 102,672,000.00 | 381,019,000.00 | 276,344,000.00 | 216,258,000.00 | 148,864,000.00 | 554,692,000.00 | 360,516,000.00 | 245,024,000.00 | 123,037,000.00 |
| 净利润(元) | 284,418,000.00 | 205,547,000.00 | 102,672,000.00 | 381,019,000.00 | 276,344,000.00 | 216,258,000.00 | 148,864,000.00 | 554,692,000.00 | 360,516,000.00 | 245,024,000.00 | 123,037,000.00 |
| 减：少数股东损益(元) | -529,000.00 | 1,351,000.00 | 811,000.00 | -4,730,000.00 | -5,052,000.00 | -3,997,000.00 | -291,000.00 | -263,000.00 | - | - | - |
| 归属于母公司股东净利润(元) | 284,947,000.00 | 204,196,000.00 | 101,861,000.00 | 385,749,000.00 | 281,396,000.00 | 220,255,000.00 | 149,155,000.00 | 554,955,000.00 | 360,516,000.00 | 245,024,000.00 | 123,037,000.00 |
| 减：归属于优先股净利润及其他项(元) | 24,012,000.00 | 18,724,000.00 | 7,681,000.00 | 31,068,000.00 | 23,302,000.00 | 15,448,000.00 | 7,595,000.00 | 31,068,000.00 | 23,302,000.00 | 15,448,000.00 | 7,595,000.00 |
| 归属于普通股股东净利润(元) | 260,935,000.00 | 185,472,000.00 | 94,180,000.00 | 354,681,000.00 | 258,094,000.00 | 204,807,000.00 | 141,560,000.00 | 523,887,000.00 | 337,214,000.00 | 229,576,000.00 | 115,442,000.00 |
| 每股收益 | |||||||||||
| 基本每股收益－普通股(元) | 2.19 | 1.56 | 0.79 | 2.95 | 2.13 | 1.67 | 1.16 | 4.26 | 2.74 | 1.85 | 0.93 |
| 摊薄每股收益－普通股(元) | 2.19 | 1.56 | 0.79 | 2.95 | 2.13 | 1.67 | 1.16 | 4.26 | 2.74 | 1.85 | 0.93 |
| 其他全面收益(元) | - | - | - | -25,034,000.00 | - | - | - | 48,652,000.00 | - | - | 21,243,000.00 |
| 全面收益总额(元) | 284,418,000.00 | 205,547,000.00 | - | 355,985,000.00 | 276,344,000.00 | 216,258,000.00 | 148,864,000.00 | 603,344,000.00 | - | - | 144,280,000.00 |
| 本公司拥有人占全面收益总额(元) | 284,947,000.00 | 204,196,000.00 | - | 360,715,000.00 | 281,396,000.00 | 220,255,000.00 | 149,155,000.00 | 603,607,000.00 | - | - | - |
| 非控股权益占全面收益总额(元) | -529,000.00 | 1,351,000.00 | - | -4,730,000.00 | -5,052,000.00 | -3,997,000.00 | -291,000.00 | -263,000.00 | - | - | - |
| 公告日期 | 2024-11-01 | 2024-07-31 | 2024-05-10 | 2024-03-29 | 2023-11-01 | 2023-07-28 | 2023-05-15 | 2023-04-03 | 2022-11-02 | 2022-07-28 | 2022-05-17 |
| 会计准则 | 美国会计准则 | 美国会计准则 | 美国会计准则 | 美国会计准则 | 美国会计准则 | 美国会计准则 | 美国会计准则 | 美国会计准则 | 美国会计准则 | 美国会计准则 | 美国会计准则 |
| 审计意见 | |||||||||||
| 核数师 |