2024-04-18  7:44:04 PM Chg. +0.05 Volume Bid7:44:47 PM Ask7:44:47 PM Market Capitalization Dividend Y. P/E Ratio
3.87CAD +1.31% 840,983
Turnover: 3.25 mill.
3.87Bid Size: 9,300 3.88Ask Size: 7,900 2.27 bill.CAD - -

Assets

2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
2023
US GAAP
in mill. USD
Property and Equipment
  85   70   48   41   69
Intangible Assets
  1,068   915   771   522   203
Long-Term Investments
  34   49   28   28   34
Fixed Assets
  -   -   -   -   936
Inventories
  0.0000   0.0000   0.0000   0.0000   -
Accounts Receivable
  194   215   182   138   120
Cash and Cash Equivalents
  548   377   214   378   295
Current Assets
  1,194   1,196   1,006   1,043   743
Total Assets
  3,929   3,888   2,818   2,567   1,679

 

Liabilities

2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
2023
US GAAP
in mill. USD
Accounts Payable
  48   31   20   22   24
Long-term debt
  -   -   -   -   52
Liabilities to Banks
  -   -   -   -   -
Provisions
  194   202   178   157   -
Liabilities
  1,293   1,359   1,314   1,011   822
Share Capital
  2,688   2,760   2,823   2,869   -
Total Equity
  2,636   2,529   1,504   1,556   857
Minority Interests
  -   -   -   -   -
Total liabilities equity
  3,929   3,888   2,818   2,567   1,679

 

Income Statement

2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
2023
US GAAP
in mill. USD
Revenues
  904   1,040   893   718   656
Depreciation (total)
  136   194   182   165   96
Operating Result
  60   -149   -1,107   -2   -725
Interest Income
  17   1   -6   21   -
Income Before Taxes
  77   -148   -1,113   19   -720
Income Taxes
  -16   4   -9   7   14
Minority Interests Profit
  -   -   -   -   0.0000
Net Income
  93   -152   -1,104   12   -734

 

Per Share

2019
US GAAP
in USD
2020
US GAAP
in USD
2021
US GAAP
in USD
2022
US GAAP
in USD
2023
US GAAP
in USD
Earnings per Share
  0.1700   -0.2700   -1.9700   0.0200   -1.2700
Dividend per Share
  0.0000   0.0000   0.0000   0.0000   -

 

Cash Flow

2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
2023
US GAAP
in mill. USD
Cash Flow from Operating Activities
  100   26   82   -28   -263
Cash Flow from Investing Activities
  -375   -188   -65   207   176
Cash Flow from Financing
  5   7   -227   10   6
Decrease / Increase in Cash
  -273   -156   -208   188   -
Employees
  3,945   3,668   3,497   3,325   -