| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | € 27.19M | € 23.68M | € 24.52M | € 17.64M | € 14.99M |
| Gross Profit | € 20.08M | € 17.55M | € 15.63M | € 13.40M | € 10.94M |
| Operating Income | € 13.71M | € 9.53M | € 9.70M | € 10.09M | € 9.12M |
| EBITDA | € 21.38M | € 18.09M | € 15.88M | € 15.19M | € 13.36M |
| Net Income | € 5.58M | € 4.57M | € 4.15M | € 5.39M | € 5.04M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | € 995.93K | € 1.32M | € 2.84M | € 4.15M | € 1.52M |
| Total Assets | € 257.33M | € 239.54M | € 218.14M | € 199.33M | € 156.26M |
| Total Debt | € 199.71M | € 189.90M | € 164.26M | € 154.53M | € 124.59M |
| Net Debt | € 198.71M | € 188.58M | € 161.81M | € 150.86M | € 123.07M |
| Total Liabilities | € 209.89M | € 194.80M | € 175.23M | € 158.00M | € 128.14M |
| Stockholders' Equity | € 47.01M | € 44.31M | € 42.48M | € 40.92M | € 27.72M |
| Cash Flow | |||||
| Free Cash Flow | € -12.04M | € -27.43M | € -9.75M | € -34.30M | € -20.14M |
| Operating Cash Flow | € 17.49M | € 16.39M | € 12.95M | € 10.86M | € 7.41M |
| Investing Cash Flow | € -21.18M | € -35.18M | € -17.40M | € -43.56M | € -22.39M |
| Financing Cash Flow | € 3.36M | € 17.67M | € 3.23M | € 34.84M | € 9.61M |