​

Carrying

​

​

​

​

value at

​

​

​

Fair value

​

​

acquisition

​

Fair value

​

at acquisition

in 000€

​

date

​

adjustments

​

 date

Assets

​

​

​

​

​

​

Brands and trademarks

—

1,066

1,066

Software

—

6,892

6,892

IT, Furniture & Vehicles

21

—

21

Right-of-use assets

155

—

155

Deferred tax assets

2,149

121

2,270

Trade receivables

768

—

768

Other current assets

200

—

200

Cash & cash equivalents

1,135

—

1,135

Total Assets

4,428

8,079

12,507

Liabilities

Long-term borrowings & Leases

(2,258)

—

(2,258)

Other non-current liabilities

—

—

—

Short-term borrowings & Leases

(1,926)

—

(1,926)

Deferred tax liability

—

(2,270)

(2,270)

Trade payables

(59)

—

(59)

Payroll-related payables

(1,012)

—

(1,012)

Deferred revenue

(1,286)

449

(837)

Other current liabilities

(649)

—

(649)

Total Liabilities

(7,190)

(1,821)

(9,011)

Total identified assets and liabilities

(2,762)

6,258

3,496

Goodwill

—

23,251

23,251

Acquisition price

—

—

26,747

​

2022

2021

2020

Outstanding at January 1

11,960

37,096

71,064

Granted

—

—

—

Forfeited / Cancelled

(632)

(1,821)

(5,921)

Exercised

—

(23,315)

(28,047)

Outstanding at December 31

11,328

11,960

37,096

Exercisable at December 31

11,328

11,960

12,630

​

For the year ended December 31

in 000

2022

2021

2020

Weighted average number of ordinary shares for basic earnings per share

59,064

56,685

53,364

Effect of dilution:

Warrants

—

158

—

Weighted average number of ordinary shares adjusted for effect of dilution

59,064

56,843

53,364

​

​

​

​

​

​

​

​

Carrying 

​

​

​

​

value at

​

​

​

Fair value 

​

​

acquisition

​

Fair value

​

at acquisition 

in 000€

​

date

​

adjustments

​

date

Assets

​

​

​

​

​

​

Developed technology

—

4,820

4,820

Customer relations

—

248

248

Other intangible assets

86

2,862

2,948

Property, plant & equipment

220

—

220

Right-of-use assets

24

—

24

Deferred tax assets

1,743

(46)

1,698

Other non-current financial assets

64

—

64

Inventory

794

265

1,059

Trade receivables

1,096

—

1,096

Other current assets

1,001

—

1,001

Cash & cash equivalents

189

—

189

Total Assets

5,217

8,149

13,366

Liabilities

Deferred tax liabilities

—

(2,003)

(2,003)

Loans & borrowings

(1,877)

—

(1,877)

Lease liabilities

(24)

—

(24)

Trade payables

(645)

—

(645)

Payroll related payables

(85)

—

(85)

Other liabilities

(262)

—

(262)

Total Liabilities

(2,893)

(2,003)

(4,896)

Total identified assets and liabilities

2,324

6,146

8,470

Goodwill

—

1,175

1,175

Acquisition price

—

—

9,645

Cash & cash equivalents acquired

(189)

Acquisition price in cash RS Print shares

5,220

Acquisition price in cash RS Scan assets

3,000

Total cash flow

8,031

​

​

As of December 31, 

in 000€

2022

2021

2020

United States of America (USA)

12,048

4,237

3,441

Americas other than USA

3,812

3,276

3,454

Belgium

91,690

67,865

62,810

Germany

60,374

55,712

58,305

Poland

11,640

12,756

13,437

Rest of Europe

8,591

10,019

9,087

Asia-Pacific

2,012

1,739

2,052

Total

190,167

155,604

152,586

​

2022

2021

2020

Outstanding at January 1

—

—

118,376

Granted

—

—

—

Forfeited / Cancelled

—

—

(1,875)

Exercised

—

—

(116,501)

Outstanding at December 31

—

—

—

Exercisable at December 31

—

—

—

​

​

​

​

​

​

​

​

​

As of December 31, 

in 000€

2022

2021

2020

Advances received on contracts

—

1,500

—

Provisions

1,611

667

318

Other

—

—

80

Total

1,611

2,167

398

​

2022

2021

2020

Outstanding at January 1

17,400

133,900

310,400

Granted

—

—

—

Forfeited / Cancelled

—

(2,000)

(6,400)

Exercised

(2,800)

(114,500)

(170,100)

Outstanding at December 31

14,600

17,400

133,900

Exercisable at December 31

14,600

17,400

15,100

​