9/27/2023  7:16:56 PM Chg. 0.00 Volume Bid8:32:44 PM Ask8:32:44 PM Market Capitalization Dividend Y. P/E Ratio
0.39USD +0.16% 3,439
Turnover: 1,373.18
0.35Bid Size: 100 0.42Ask Size: 100 45.37 mill.USD - -

Assets

2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
Property and Equipment
  6.6980   10.7560   13.6990   8.1020   5.3900
Intangible Assets
  31.9850   44.3920   51.4870   46.9950   41.3830
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  77.9040   97.2360   113.2860   88.2240   80.6610
Inventories
  26.4310   25.2900   33.9520   37.4020   37.9760
Accounts Receivable
  20.6330   19.6560   29.9400   26.8000   25.3000
Cash and Cash Equivalents
  31.0150   12.0740   40.0150   46.4740   7.1430
Current Assets
  84.3520   64.1370   114.1080   127.6190   78.3560
Total Assets
  162.2560   161.3730   227.3940   215.8430   159.0170

 

Liabilities

2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
Accounts Payable
  39.2450   26.4820   52.3390   48.5770   29.0180
Long-term debt
  93.0540   147.8720   165.1470   157.8660   165.3460
Liabilities to Banks
  0.0000   147.9000   -   -   -
Provisions
  4.5000   3.9000   -   -   -
Liabilities
  198.7810   198.7310   255.2930   240.6970   229.1350
Share Capital
  -   -   -   -   -
Total Equity
  -36.5250   -37.3580   -27.8990   -24.8540   -70.1180
Minority Interests
  -.1350   -.1200   -.0910   0.0000   -
Total liabilities equity
  162.2560   161.3730   227.3940   215.8430   159.0170

 

Income Statement

2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
Revenues
  202.4630   219.4960   313.8320   262.3990   245.3230
Depreciation (total)
  13.7330   18.4260   27.9460   25.3300   27.2060
Operating Result
  14.0110   -19.5440   -25.1340   -46.5210   -57.9180
Interest Income
  -20.4440   -20.3810   -9.9420   -6.8740   -8.6060
Income Before Taxes
  -7.3280   -39.5740   -110.4380   -47.7200   -68.4340
Income Taxes
  .8150   .5360   .7480   .1910   -.4650
Minority Interests Profit
  .0850   -.0150   -.0290   -.2140   0.0000
Net Income
  -8.0580   -40.4860   -114.1190   -52.3680   -70.7050

 

Per Share

2018
US GAAP
in USD
2019
US GAAP
in USD
2020
US GAAP
in USD
2021
US GAAP
in USD
2022
US GAAP
in USD
Earnings per Share
  -0.1200   -0.5200   -1.1900   -0.5100   -0.6600
Dividend per Share
  -   -   -   -   -

 

Cash Flow

2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
Cash Flow from Operating Activities
  -1.7650   -17.9990   20.0500   -25.2120   -33.2890
Cash Flow from Investing Activities
  -4.2340   -28.2130   -34.7130   6.0780   -13.3190
Cash Flow from Financing
  17.6670   27.4690   42.0810   29.9210   5.4270
Decrease / Increase in Cash
  9.8170   -19.0020   27.9410   9.7970   -42.6690
Employees
  819   938   -   -   -