2024-11-14  9:58:10 PM Chg. -0.06 Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
0.81USD -6.82% 9,216
Turnover: 7,611.01
-Bid Size: - -Ask Size: - 73.87 mill.USD - -

Assets

2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
Property and Equipment
  34.7050   43.7350   76.2360   106.0550   124.7260
Intangible Assets
  12.3660   13.8320   11.8120   10.9270   85.5540
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  129.9550   155.0180   234.6030   257.6210   550.3800
Inventories
  -   -   -   -   -
Accounts Receivable
  37.9260   46.0230   87.6200   80.4230   93.8040
Cash and Cash Equivalents
  56.1150   66.4490   176.5230   654.1520   521.8460
Current Assets
  102.8440   135.0850   278.1070   748.8110   636.2760
Total Assets
  232.7990   290.1030   512.7100   1,006.4320   1,186.6560

 

Liabilities

2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
Accounts Payable
  5.4810   8.1740   12.3020   14.1150   16.9420
Long-term debt
  -   -   179.0120   538.4320   574.2380
Liabilities to Banks
  -   -   -   -   -
Provisions
  .9000   1.1000   1.4000   -   -
Liabilities
  92.7360   119.3740   364.1750   762.4980   837.2190
Share Capital
  .0600   .0640   .0670   .0700   .0750
Total Equity
  140.0630   170.7290   148.5350   243.9340   349.4370
Minority Interests
  -   -   -   -   -
Total liabilities equity
  232.7990   290.1030   512.7100   1,006.4320   1,186.6560

 

Income Statement

2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
Revenues
  218.8760   249.8380   291.6090   366.6200   469.6240
Depreciation (total)
  17.0580   17.0130   16.4000   22.8000   27.4000
Operating Result
  -17.8260   -23.7030   -87.0320   -89.4510   -93.2660
Interest Income
  -   -   -7.4070   -14.3340   -37.4060
Income Before Taxes
  -17.6900   -24.1740   -93.2260   -105.1280   -127.3780
Income Taxes
  .5010   .8580   2.8450   2.4660   -2.4040
Minority Interests Profit
  -   -   -   -   -
Net Income
  -18.1910   -25.0320   -96.0710   -107.5940   -124.9740

 

Per Share

2017
US GAAP
in USD
2018
US GAAP
in USD
2019
US GAAP
in USD
2020
US GAAP
in USD
2021
US GAAP
in USD
Earnings per Share
  -0.3200   -0.4200   -1.5300   -1.6300   -1.8000
Dividend per Share
  -   -   -   -   -

 

Cash Flow

2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
Cash Flow from Operating Activities
  10.2900   4.7790   -59.1580   33.6050   3.2470
Cash Flow from Investing Activities
  -15.3200   -27.7730   -48.5060   -43.4760   -140.2490
Cash Flow from Financing
  7.2090   33.9260   217.8510   483.8430   11.8430
Decrease / Increase in Cash
  5.2260   10.3340   176.5230   654.1520   -130.6200
Employees
  981   1,106   1,341   -   -