| 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) | 5,289,164,000.00 | 3,595,841,000.00 | 1,862,909,000.00 | 6,531,897,000.00 | 4,691,437,000.00 | 3,019,501,000.00 | 1,423,679,000.00 | 3,756,825,000.00 | 2,751,888,000.00 | 1,862,166,000.00 | 953,334,000.00 |
| 主营收入(元) | 4,876,805,000.00 | 3,310,689,000.00 | 1,715,818,000.00 | 5,932,710,000.00 | 4,247,895,000.00 | 2,718,672,000.00 | 1,272,132,000.00 | 3,280,893,000.00 | 2,751,888,000.00 | 1,862,166,000.00 | 953,334,000.00 |
| 其他业务收入(元) | 412,359,000.00 | 285,152,000.00 | 147,091,000.00 | 599,187,000.00 | 443,542,000.00 | 300,829,000.00 | 151,547,000.00 | 475,932,000.00 | - | - | - |
| 营业成本(元) | 2,990,905,000.00 | 2,013,689,000.00 | 1,034,349,000.00 | 3,708,563,000.00 | 2,685,447,000.00 | 1,726,535,000.00 | 819,188,000.00 | 2,390,222,000.00 | 1,753,886,000.00 | 1,187,944,000.00 | 618,354,000.00 |
| 主营成本(元) | 2,153,417,000.00 | 1,452,572,000.00 | 757,516,000.00 | 3,368,126,000.00 | 2,424,412,000.00 | 1,548,054,000.00 | 726,706,000.00 | 2,061,693,000.00 | 1,753,886,000.00 | 1,187,944,000.00 | 618,354,000.00 |
| 其他业务成本(元) | 837,488,000.00 | 561,117,000.00 | 276,833,000.00 | 340,437,000.00 | 261,035,000.00 | 178,481,000.00 | 92,482,000.00 | 328,529,000.00 | - | - | - |
| 毛利(元) | 2,298,259,000.00 | 1,582,152,000.00 | 828,560,000.00 | 2,823,334,000.00 | 2,005,990,000.00 | 1,292,966,000.00 | 604,491,000.00 | 1,366,603,000.00 | 998,002,000.00 | 674,222,000.00 | 334,980,000.00 |
| 减：营销费用(元) | - | - | 271,616,000.00 | - | - | - | - | - | - | - | - |
| 减：一般及行政费用(元) | 808,172,000.00 | 536,343,000.00 | - | 1,065,022,000.00 | 785,538,000.00 | 517,093,000.00 | 259,772,000.00 | 830,450,000.00 | 598,433,000.00 | 397,158,000.00 | 196,780,000.00 |
| 减：折旧与摊销(元) | 507,611,000.00 | 351,338,000.00 | 174,933,000.00 | 687,270,000.00 | 510,743,000.00 | 338,774,000.00 | 168,812,000.00 | 692,318,000.00 | 520,026,000.00 | 347,524,000.00 | 184,556,000.00 |
| 减：减值及拨备(元) | - | - | - | 94,490,000.00 | 94,490,000.00 | - | - | - | -11,331,000.00 | -3,145,000.00 | 342,000.00 |
| 减：其他营业费用(元) | 216,640,000.00 | 61,872,000.00 | 19,070,000.00 | 136,381,000.00 | 132,773,000.00 | 17,248,000.00 | 6,392,000.00 | -55,489,000.00 | 90,758,000.00 | 79,578,000.00 | 48,167,000.00 |
| 营业利润(元) | 765,836,000.00 | 632,599,000.00 | 362,941,000.00 | 840,171,000.00 | 482,446,000.00 | 419,851,000.00 | 169,515,000.00 | -100,676,000.00 | -199,884,000.00 | -146,893,000.00 | -94,865,000.00 |
| 加：利息收入(元) | 105,785,000.00 | 75,056,000.00 | 40,172,000.00 | 175,785,000.00 | 130,854,000.00 | 84,320,000.00 | 40,193,000.00 | 29,758,000.00 | 10,863,000.00 | 3,971,000.00 | 1,280,000.00 |
| 加：利息支出(元) | -524,922,000.00 | -357,000,000.00 | -182,404,000.00 | -751,509,000.00 | -566,554,000.00 | -377,983,000.00 | -187,740,000.00 | -650,885,000.00 | -472,265,000.00 | -306,988,000.00 | -152,158,000.00 |
| 加：权益性投资损益(元) | -1,670,000.00 | - | - | - | - | - | - | - | - | - | - |
| 加：其他收入(支出)(元) | 25,323,000.00 | 4,023,000.00 | -4,722,000.00 | -11,479,000.00 | -19,794,000.00 | -23,655,000.00 | -30,614,000.00 | 5,811,000.00 | -26,090,000.00 | -25,226,000.00 | -15,127,000.00 |
| 加：公允价值变动损益(元) | -7,920,000.00 | -2,397,000.00 | -17,914,000.00 | 45,098,000.00 | -3,255,000.00 | 47,382,000.00 | 23,046,000.00 | 15,956,000.00 | 14,801,000.00 | 8,962,000.00 | 7,400,000.00 |
| 税前利润其他项目(元) | - | -1,561,000.00 | -1,561,000.00 | -12,683,000.00 | -12,683,000.00 | -15,611,000.00 | -12,236,000.00 | - | - | - | - |
| 持续经营税前利润(元) | 362,432,000.00 | 350,720,000.00 | 196,512,000.00 | 285,383,000.00 | 11,014,000.00 | 134,304,000.00 | 2,164,000.00 | -700,036,000.00 | -672,575,000.00 | -466,174,000.00 | -253,470,000.00 |
| 减：所得税(元) | 45,076,000.00 | 27,949,000.00 | 20,014,000.00 | -496,834,000.00 | 2,574,000.00 | 5,323,000.00 | 1,018,000.00 | 9,332,000.00 | 3,248,000.00 | 1,858,000.00 | 1,140,000.00 |
| 持续经营净利润(元) | 317,356,000.00 | 322,771,000.00 | 176,498,000.00 | 782,217,000.00 | 8,440,000.00 | 128,981,000.00 | 1,146,000.00 | -709,368,000.00 | -675,823,000.00 | -468,032,000.00 | -254,610,000.00 |
| 净利润(元) | 317,356,000.00 | 322,771,000.00 | 176,498,000.00 | 782,217,000.00 | 8,440,000.00 | 128,981,000.00 | 1,146,000.00 | -709,368,000.00 | -675,823,000.00 | -468,032,000.00 | -254,610,000.00 |
| 减：少数股东损益(元) | 93,250,000.00 | 66,612,000.00 | 32,282,000.00 | 52,223,000.00 | 7,602,000.00 | 11,465,000.00 | -11,186,000.00 | -285,512,000.00 | -219,556,000.00 | -154,657,000.00 | -71,286,000.00 |
| 归属于母公司股东净利润(元) | 224,106,000.00 | 256,159,000.00 | 144,216,000.00 | 729,994,000.00 | 838,000.00 | 117,516,000.00 | 12,332,000.00 | -423,856,000.00 | -456,267,000.00 | -313,375,000.00 | -183,324,000.00 |
| 归属于普通股股东净利润(元) | 224,106,000.00 | 256,159,000.00 | 144,216,000.00 | 729,994,000.00 | 838,000.00 | 117,516,000.00 | 12,332,000.00 | -423,856,000.00 | -456,267,000.00 | -313,375,000.00 | -183,324,000.00 |
| 每股收益 | |||||||||||
| 基本每股收益－普通股(元) | 2.03 | 2.31 | 1.30 | 6.49 | 0.01 | 1.04 | 0.11 | -3.73 | -4.00 | -2.73 | -1.59 |
| 摊薄每股收益－普通股(元) | 2.02 | 2.30 | 1.30 | 6.32 | 0.01 | 0.84 | -0.02 | -3.73 | -4.00 | -2.73 | -1.59 |
| 其他全面收益(元) | -10,968,000.00 | -1,654,000.00 | 1,989,000.00 | 5,297,000.00 | 9,249,000.00 | 11,568,000.00 | 15,163,000.00 | -8,849,000.00 | 6,213,000.00 | 5,481,000.00 | 4,597,000.00 |
| 全面收益总额(元) | 306,388,000.00 | 321,117,000.00 | 178,487,000.00 | 787,514,000.00 | 17,689,000.00 | 140,549,000.00 | 16,309,000.00 | -718,217,000.00 | -669,610,000.00 | -462,551,000.00 | -250,013,000.00 |
| 本公司拥有人占全面收益总额(元) | 216,291,000.00 | 254,966,000.00 | 145,640,000.00 | 733,804,000.00 | 7,460,000.00 | 125,836,000.00 | 23,211,000.00 | -430,264,000.00 | -451,883,000.00 | -309,550,000.00 | -180,027,000.00 |
| 非控股权益占全面收益总额(元) | 90,097,000.00 | 66,151,000.00 | 32,847,000.00 | 53,710,000.00 | 10,229,000.00 | 14,713,000.00 | -6,902,000.00 | -287,953,000.00 | -217,727,000.00 | -153,001,000.00 | -69,986,000.00 |
| 公告日期 | 2024-11-04 | 2024-08-06 | 2024-05-07 | 2024-02-23 | 2023-11-09 | 2023-08-09 | 2023-05-09 | 2023-02-27 | 2022-11-09 | 2022-08-09 | 2022-05-10 |
| 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 |