2024-11-07  9:21:05 PM Chg. +0.59 Volume Bid9:22:09 PM Ask9:22:18 PM Market Capitalization Dividend Y. P/E Ratio
77.26USD +0.77% 43,541
Turnover: 2.19 mill.
77.19Bid Size: 1 77.44Ask Size: 1 13.17 bill.USD - -

Assets

2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
2023
US GAAP
in mill. USD
2024
US GAAP
in mill. USD
Property and Equipment
  53.5350   62.7830   65.4880   59   48
Intangible Assets
  32.5290   27.0090   316.9680   241   182
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  355.6700   420.2300   6,165.0620   6,078   6,009
Inventories
  -   -   -   -   -
Accounts Receivable
  130.1150   194.8180   397.5090   481   559
Cash and Cash Equivalents
  520.0480   434.6070   260.1340   264   334
Current Assets
  1,599.7250   2,878.5670   3,040.6330   3,229   2,980
Total Assets
  1,955.3950   3,298.7970   9,205.6950   9,307   8,989

 

Liabilities

2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
2023
US GAAP
in mill. USD
2024
US GAAP
in mill. USD
Accounts Payable
  3.8370   8.5570   20.2030   12   12
Long-term debt
  837.0020   857.3870   1,815.7140   2,193   1,154
Liabilities to Banks
  -   -   -   -   -
Provisions
  -   -   -   -   -
Liabilities
  1,550.0510   2,604.7540   3,283.8390   3,841   3,101
Share Capital
  .0110   .0120   .0150   -   0.0000
Total Equity
  405.3440   694.0430   5,921.8560   5,466   5,888
Minority Interests
  -   -   -   -   -
Total liabilities equity
  1,955.3950   3,298.7970   9,205.6950   9,307   8,989

 

Income Statement

2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
2023
US GAAP
in mill. USD
2024
US GAAP
in mill. USD
Revenues
  586.0670   835.4240   1,300.2010   1,858   2,263
Depreciation (total)
  17.8150   36.8650   107.6120   114   84
Operating Result
  -185.8320   -204.1590   -767.1030   -812   -516
Interest Income
  -27.0170   -72.6600   -92.1820   -11   -8
Income Before Taxes
  -210.3320   -266.1910   -849.6960   -801   -337
Income Taxes
  -1.4190   .1410   -1.2850   14   18
Minority Interests Profit
  -   -   -   -   -
Net Income
  -208.9130   -266.3320   -848.4110   -815   -355

 

Per Share

2020
US GAAP
in USD
2021
US GAAP
in USD
2022
US GAAP
in USD
2023
US GAAP
in USD
2024
US GAAP
in USD
Earnings per Share
  -1.7800   -2.0900   -5.7300   -5.1600   -2.1700
Dividend per Share
  -   -   -   -   -

 

Cash Flow

2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
2023
US GAAP
in mill. USD
2024
US GAAP
in mill. USD
Cash Flow from Operating Activities
  55.6030   127.9620   104.1190   86   512
Cash Flow from Investing Activities
  -688.0410   -1,305.1460   -366.8120   -130   441
Cash Flow from Financing
  853.3850   1,091.5980   89.0660   48   -883
Decrease / Increase in Cash
  220.7380   -83.3230   -175.9740   -2   71
Employees
  -   -   -   -   -