14/11/2024  21:00:01 Chg. - Volume Bid14/11/2024 Ask14/11/2024 Market Capitalization Dividend Y. P/E Ratio
790.0000GBX - 214,751
Turnover(GBP): 1.7 mill.
-Bid Size: - -Ask Size: - 1.09 bill.GBP - -

Assets

2019
IFRS
in mill. USD
2020
IFRS
in mill. USD
2021
IFRS
in mill. USD
2022
IFRS
in mill. USD
2023
IFRS
in mill. USD
Property and Equipment
  60   60   58   54   84
Intangible Assets
  72   62   82   70   237
Long-Term Investments
  -   -   -   98   41
Fixed Assets
  -   -   388   510   691
Inventories
  73   93   95   114   142
Accounts Receivable
  227   229   202   220   254
Cash and Cash Equivalents
  1,060   858   1,102   774   316
Current Assets
  1,360   1,187   1,444   1,259   1,263
Total Assets
  1,652   1,531   1,832   1,769   1,954

 

Liabilities

2019
IFRS
in mill. USD
2020
IFRS
in mill. USD
2021
IFRS
in mill. USD
2022
IFRS
in mill. USD
2023
IFRS
in mill. USD
Accounts Payable
  623   524   720   617   743
Long-term debt
  233   230   239   237   236
Liabilities to Banks
  237   234   -   -   -
Provisions
  456   592   81   308   419
Liabilities
  1,443   1,449   1,629   1,718   1,954
Share Capital
  73   73   -   -   -
Total Equity
  209   82   203   51   0.0000
Minority Interests
  -   -   -   -   -
Total liabilities equity
  1,652   1,531   -   1,769   1,954

 

Income Statement

2019
IFRS
in mill. USD
2020
IFRS
in mill. USD
2021
IFRS
in mill. USD
2022
IFRS
in mill. USD
2023
IFRS
in mill. USD
Revenues
  785   647   791   901   1,093
Depreciation (total)
  -   -   -   -   -
Operating Result
  178   -156   213   -85   -4
Interest Income
  2   -17   -23   -10   5
Income Before Taxes
  180   -173   -   -   -
Income Taxes
  46   -25   15   -42   -1
Minority Interests Profit
  -   -   -   -   -
Net Income
  134   -148   205   -53   1

 

Per Share

2019
IFRS
in USD
2020
IFRS
in USD
2021
IFRS
in USD
2022
IFRS
in USD
2023
IFRS
in USD
Earnings per Share
  0.9000   -1.0000   1.4000   -0.3800   0.0100
Dividend per Share
  0.0000   0.0000   -   -   -

 

Cash Flow

2019
IFRS
in mill. USD
2020
IFRS
in mill. USD
2021
IFRS
in mill. USD
2022
IFRS
in mill. USD
2023
IFRS
in mill. USD
Cash Flow from Operating Activities
  151   -193   353   -4   -315
Cash Flow from Investing Activities
  -2   -4   -14   -223   -98
Cash Flow from Financing
  -13   -10   -94   -100   -46
Decrease / Increase in Cash
  136   -207   -   -   -
Employees
  796   788   885   928   -