| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | € 402.50M | € 413.98M | € 429.63M | € 408.55M | € 333.95M |
| Gross Profit | € 261.47M | € 270.05M | € 278.72M | € 140.37M | € 101.66M |
| Operating Income | € 21.80M | € 26.13M | € 46.28M | € 49.13M | € 28.20M |
| EBITDA | € 67.42M | € 73.94M | € 87.80M | € 87.01M | € 66.13M |
| Net Income | € 10.20M | € 15.60M | € 31.31M | € 31.26M | € 18.73M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | € 46.85M | € 54.89M | € 65.60M | € 76.00M | € 84.29M |
| Total Assets | € 436.81M | € 484.66M | € 450.97M | € 420.86M | € 403.40M |
| Total Debt | € 201.89M | € 226.46M | € 205.26M | € 166.38M | € 173.20M |
| Net Debt | € 155.04M | € 171.57M | € 139.67M | € 90.38M | € 88.91M |
| Total Liabilities | € 342.19M | € 386.83M | € 346.17M | € 326.13M | € 320.02M |
| Stockholders' Equity | € 91.94M | € 94.47M | € 102.85M | € 92.97M | € 81.77M |
| Cash Flow | |||||
| Free Cash Flow | € 0.00 | € 43.61M | € 27.63M | € 53.03M | € 70.18M |
| Operating Cash Flow | € 62.50M | € 52.65M | € 51.13M | € 63.04M | € 80.69M |
| Investing Cash Flow | € -13.00M | € -17.04M | € -27.46M | € -20.83M | € -8.93M |
| Financing Cash Flow | € -55.90M | € -46.91M | € -34.16M | € -51.23M | € -64.54M |