Cliq Digital AG
FSX:CLIQ.DE
6.95 (EUR) • At close September 19, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) EUR.
2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q2 | 2022 Q4 | 2022 Q2 | 2021 Q4 | 2021 Q2 | 2020 Q4 | 2020 Q2 | 2019 Q4 | 2019 Q2 | 2018 Q4 | 2018 Q2 | 2017 Q4 | 2017 Q2 | 2016 Q4 | 2016 Q2 | 2015 Q4 | 2015 Q2 | 2014 Q4 | 2014 Q2 | 2013 Q4 | 2013 Q2 | 2012 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||||||||
Current Assets: | |||||||||||||||||||||||||
Cash & Cash Equivalents
| 7.241 | 10.467 | 15.737 | 15.538 | 16.804 | 6.168 | 7.301 | 3.271 | 4.908 | 4.855 | 0.736 | 0.466 | 1.332 | 0.227 | 0.169 | 4.339 | 0.049 | 0.106 | 0.066 | 0.07 | 0.221 | 0.345 | 0.277 | 0.434 | 2.678 |
Short Term Investments
| 0 | 0 | 0.237 | 0 | 0.138 | 0 | 0.118 | 0 | 0.011 | 0 | 0.021 | 0 | 0.019 | 0 | 0.014 | 0 | 0 | 0 | 0.047 | 0 | 0 | 0 | 0 | 0 | 0.109 |
Cash and Short Term Investments
| 7.241 | 10.467 | 15.737 | 15.538 | 16.804 | 6.168 | 7.301 | 3.271 | 4.919 | 4.855 | 0.756 | 0.466 | 1.351 | 0.227 | 0.182 | 4.339 | 0.049 | 0.106 | 0.113 | 0.07 | 0.221 | 0.345 | 0.277 | 0.434 | 2.786 |
Net Receivables
| 27.77 | 26.284 | 20.546 | 61.944 | 52.475 | 48.461 | 28.848 | 24.017 | 16.263 | 17.45 | 8.209 | 7.217 | 6.518 | 3.327 | 10.192 | 6.864 | 10.405 | 6.056 | 8.584 | 3.191 | 7.796 | 1.918 | 6.372 | 3.67 | 0 |
Inventory
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Current Assets
| 1.937 | 1.458 | 1.915 | 1.652 | 0.767 | 0.621 | 0.741 | 0.872 | 0.553 | 0.375 | 6.245 | 4.967 | 5.058 | 6.647 | 0.765 | 6.516 | 0.478 | 3.964 | 1.162 | 6.247 | 1.387 | 7.337 | 3.102 | 6.439 | 0.471 |
Total Current Assets
| 36.948 | 38.209 | 38.198 | 79.134 | 70.046 | 55.25 | 36.889 | 28.16 | 21.735 | 22.68 | 15.21 | 12.65 | 12.928 | 10.201 | 11.138 | 17.719 | 10.932 | 10.126 | 9.859 | 9.508 | 9.404 | 9.6 | 9.75 | 10.544 | 16.035 |
Non-Current Assets: | |||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 3.281 | 3.623 | 3.979 | 4.346 | 4.957 | 4.717 | 3.808 | 2.167 | 2.193 | 0.547 | 0.677 | 0.838 | 1.286 | 1.396 | 0.29 | 0.368 | 0.379 | 0.442 | 0.497 | 0.587 | 0.678 | 0.49 | 0.599 | 0.709 | 0.718 |
Goodwill
| 47.515 | 47.515 | 47.515 | 47.567 | 47.435 | 48.114 | 48.161 | 48.047 | 47.84 | 47.815 | 48.114 | 47.88 | 47.878 | 47.436 | 47.349 | 47.581 | 43.217 | 43.217 | 43.217 | 43.217 | 43.217 | 43.217 | 43.217 | 42.759 | 42.759 |
Intangible Assets
| 0 | 0 | 12.135 | 58.727 | 55.836 | 53.261 | 50.72 | 48.656 | 48.614 | 48.419 | 0.713 | 0.794 | 0.907 | 6.142 | 5.206 | 6.991 | 6.282 | 5.951 | 6.357 | 4.813 | 4.826 | 4.85 | 2.229 | 2.762 | 4.802 |
Goodwill and Intangible Assets
| 47.515 | 47.515 | 59.65 | 106.294 | 103.271 | 101.376 | 98.881 | 96.704 | 96.454 | 96.233 | 48.827 | 48.674 | 48.784 | 53.578 | 52.555 | 54.572 | 49.499 | 49.167 | 49.574 | 48.03 | 48.042 | 48.067 | 45.446 | 45.521 | 47.561 |
Long Term Investments
| 1.972 | 1.936 | 1.971 | 3.793 | 1.972 | 2.83 | 1.5 | 0.694 | -47.84 | -47.815 | 46.386 | 46.469 | 48.312 | 52.791 | 50.772 | 53.222 | 48.082 | 47.589 | 47.557 | 46.82 | 45.842 | 45.476 | 0 | 0 | 45.279 |
Tax Assets
| 1.346 | 1.506 | 1.683 | 1.663 | 1.583 | 2.591 | 2.58 | 3.039 | 4.14 | 3.418 | 3.119 | 3.043 | 1.759 | 2.183 | 2.072 | 1.717 | 1.796 | 2.02 | 2.514 | 1.797 | 2.878 | 3.081 | 0 | 0 | 3 |
Other Non-Current Assets
| 55.629 | 59.666 | 49.196 | -47.567 | -46.728 | -48.114 | -47.385 | -48.047 | 0.289 | 0.401 | -49.504 | -49.512 | -50.071 | -54.974 | -52.844 | -54.94 | -49.878 | -49.609 | -50.071 | -48.617 | -48.72 | -48.557 | 3.06 | 2.48 | -48.279 |
Total Non-Current Assets
| 109.743 | 114.246 | 116.479 | 68.529 | 65.055 | 63.399 | 59.384 | 54.556 | 55.235 | 52.785 | 49.504 | 49.512 | 50.071 | 54.974 | 52.844 | 54.94 | 49.878 | 49.609 | 50.071 | 48.617 | 48.72 | 48.557 | 49.105 | 48.709 | 48.279 |
Total Assets
| 146.691 | 152.455 | 154.677 | 147.663 | 135.101 | 118.649 | 96.273 | 82.716 | 76.971 | 75.465 | 68.106 | 66.227 | 65.727 | 67.358 | 66.055 | 74.376 | 62.606 | 61.755 | 62.444 | 59.922 | 61.002 | 61.238 | 58.855 | 59.253 | 67.399 |
Liabilities & Equity: | |||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||
Account Payables
| 9.543 | 11.258 | 13.086 | 16.796 | 9.531 | 9.904 | 7.918 | 3.645 | 1.994 | 3.503 | 2.01 | 2.116 | 2.273 | 1.946 | 2.125 | 2.276 | 2.852 | 2.43 | 2.392 | 1.411 | 1.595 | 3.276 | 2.424 | 2.315 | 2.751 |
Short Term Debt
| 1.203 | 1.277 | 1.35 | 8.552 | 1.054 | 12.836 | 5.843 | 0.684 | 0.411 | 0.312 | 0.314 | 0.313 | 8.09 | 8.354 | 5.684 | 8.426 | 5.675 | 6.592 | 7.96 | 14.915 | 4.806 | 2.25 | 15.027 | 13.72 | 22.5 |
Tax Payables
| 8.047 | 6.902 | 6.886 | 2.716 | 2.613 | 0.906 | 1.195 | 3.448 | 3.221 | 1.904 | 1.079 | 0.828 | 1.161 | 2.055 | 3.422 | 0 | 0.24 | 0 | 0.51 | 0 | 0.161 | 0 | 0 | 0 | 0.453 |
Deferred Revenue
| 8.047 | 6.902 | 6.886 | 2.716 | 2.613 | 0.906 | 1.195 | 3.448 | 3.221 | 1.904 | -0.314 | -0.313 | -8.09 | -8.354 | -5.684 | -8.426 | -5.675 | -6.592 | -7.96 | -14.915 | -4.806 | -2.25 | 0 | 0 | -22.5 |
Other Current Liabilities
| 11.547 | 13.782 | 12.57 | 14.761 | 18.018 | 15.202 | 12.317 | 9.544 | 7.234 | 5.886 | 6.68 | 5.039 | 13.841 | 15.666 | 15.716 | 23.607 | 10.544 | 10.063 | 12.165 | 18.108 | 9.185 | 10.031 | 5.12 | 6.693 | 29.04 |
Total Current Liabilities
| 30.34 | 33.219 | 33.892 | 42.825 | 31.216 | 38.848 | 27.273 | 17.321 | 12.86 | 11.605 | 8.691 | 7.155 | 16.114 | 17.611 | 17.841 | 25.883 | 13.395 | 12.492 | 14.557 | 19.519 | 10.78 | 13.307 | 22.571 | 22.728 | 31.791 |
Non-Current Liabilities: | |||||||||||||||||||||||||
Long Term Debt
| 0 | 0 | 2.969 | 3.436 | 6.562 | 3.766 | 0.757 | 6.004 | 4.23 | 9.873 | 9.937 | 8.03 | 0.701 | 0 | 0 | 0 | 5 | 7 | 7 | 0.066 | 10.719 | 10.634 | 0 | 1.9 | 1.9 |
Deferred Revenue Non-Current
| 0 | 0 | 0 | 0 | 4.137 | 0 | 3.073 | 1.664 | 1.841 | 0.121 | 8.697 | 6.727 | -0.701 | 0 | 0 | 0 | 4.541 | 6.721 | 6.908 | -0.066 | 10.523 | 9.72 | 0 | 0 | 0.715 |
Deferred Tax Liabilities Non-Current
| 12.993 | 13.808 | 14.309 | 13.263 | 10.503 | 8.035 | 4.1 | 2.471 | 1.732 | 1.439 | 1.239 | 1.303 | 0.895 | 0.563 | 0.432 | 0.583 | 0.459 | 0.279 | 0.092 | 0.142 | 0.196 | 0.913 | 0 | 0 | 1.185 |
Other Non-Current Liabilities
| 2.563 | 3.133 | 0.423 | 1.704 | 1.376 | 2.689 | 1.51 | 1.577 | 0.658 | 2.07 | -9.937 | -8.03 | 0.935 | 1.274 | 1.225 | 3.046 | -5 | -7 | -7 | 0.066 | -10.719 | -10.634 | 0 | 0.695 | -1.9 |
Total Non-Current Liabilities
| 15.556 | 16.941 | 17.701 | 18.403 | 22.578 | 14.49 | 9.439 | 11.714 | 8.461 | 13.503 | 9.937 | 8.03 | 1.829 | 1.838 | 1.657 | 3.629 | 5 | 7 | 7 | 0.208 | 10.719 | 10.634 | 0 | 2.595 | 1.9 |
Total Liabilities
| 45.896 | 50.16 | 51.593 | 61.228 | 53.794 | 53.338 | 36.712 | 29.035 | 21.321 | 25.108 | 21.408 | 16.986 | 17.943 | 19.449 | 19.498 | 29.512 | 19.179 | 19.798 | 21.696 | 19.727 | 21.781 | 24.854 | 22.571 | 25.323 | 34.876 |
Equity: | |||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.289 | 0.242 | 0.151 | 0.153 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 6.185 | 6.444 | 6.509 | 6.509 | 6.509 | 6.509 | 6.509 | 6.509 | 6.189 | 6.189 | 6.189 | 6.189 | 6.189 | 6.189 | 6.189 | 6.189 | 6.189 | 6.189 | 6.189 | 6.189 | 6.189 | 4.446 | 4.446 | 3.951 | 3.951 |
Retained Earnings
| 37.272 | 36.683 | 36.569 | 20.954 | 16.375 | 0.141 | -5.516 | -2.087 | -2.82 | -5.21 | -8.247 | -5.131 | -5.608 | -5.165 | -6.209 | -7.893 | -9.455 | -10.868 | -12.077 | -12.518 | -13.492 | -13.936 | -14.541 | -14.13 | -15.537 |
Accumulated Other Comprehensive Income/Loss
| 2.627 | 2.273 | 2.046 | 0.985 | 0.435 | 0.58 | 0.487 | 1.443 | 0.806 | -0.424 | 0.13 | -0.289 | -0.242 | -0.151 | -0.153 | 46.513 | 46.686 | 46.64 | 46.64 | 46.529 | 46.529 | 45.878 | 45.878 | 44.113 | 0 |
Other Total Stockholders Equity
| 54.805 | 56.989 | 58.053 | 58.053 | 58.053 | 58.053 | 58.053 | 46.636 | 46.636 | 46.636 | 46.636 | 46.346 | 46.394 | 46.484 | 46.483 | -0.004 | 0 | -0.004 | -0.004 | -0.004 | -0.004 | -0.004 | -0.004 | -0.004 | 11.586 |
Total Shareholders Equity
| 100.889 | 102.389 | 103.177 | 86.501 | 81.372 | 65.283 | 59.533 | 52.5 | 50.81 | 47.19 | 44.708 | 47.404 | 46.975 | 47.508 | 46.463 | 44.804 | 43.42 | 41.956 | 40.748 | 40.195 | 39.221 | 36.384 | 35.779 | 33.93 | -11.586 |
Total Equity
| 100.796 | 102.296 | 103.084 | 86.435 | 81.307 | 65.311 | 59.561 | 53.681 | 55.65 | 50.357 | 46.698 | 49.24 | 47.784 | 47.909 | 46.557 | 44.864 | 43.427 | 41.956 | 40.748 | 40.195 | 39.221 | 36.384 | 35.779 | 33.93 | -11.586 |
Total Liabilities & Shareholders Equity
| 146.692 | 152.456 | 154.677 | 147.663 | 135.101 | 118.649 | 96.273 | 82.716 | 76.971 | 75.465 | 68.106 | 66.227 | 65.727 | 67.358 | 66.055 | 74.376 | 62.606 | 61.755 | 62.444 | 59.922 | 61.002 | 61.238 | 58.855 | 59.253 | 67.399 |