| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | € 118.00M | € 114.00M | € 102.31M | € 106.70M | € 111.44M |
| Gross Profit | € 23.00M | € 98.78M | € 87.45M | € 86.98M | € 97.52M |
| Operating Income | € -6.12M | € -3.99M | € -9.26M | € 16.19M | € 1.11M |
| EBITDA | € 4.08M | € 10.71M | € 4.71M | € 1.71M | € 14.96M |
| Net Income | € -13.90M | € -13.16M | € -14.26M | € -14.08M | € -2.56M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | € 5.35M | € 4.94M | € 9.99M | € 5.20M | € 16.02M |
| Total Assets | € 149.87M | € 139.88M | € 154.38M | € 153.40M | € 165.41M |
| Total Debt | € 183.19M | € 165.41M | € 112.35M | € 117.81M | € 123.65M |
| Net Debt | € 179.32M | € 162.54M | € 111.80M | € 168.25M | € 156.50M |
| Total Liabilities | € 230.46M | € 206.72M | € 206.49M | € 190.95M | € 186.76M |
| Stockholders' Equity | € -80.59M | € -66.84M | € -53.76M | € -39.30M | € -25.34M |
| Cash Flow | |||||
| Free Cash Flow | € 11.16M | € 13.86M | € -1.44M | € 2.33M | € 15.32M |
| Operating Cash Flow | € 14.03M | € 15.07M | € 2.52M | € 4.33M | € 17.24M |
| Investing Cash Flow | € -2.87M | € -1.07M | € -3.96M | € -2.00M | € -1.92M |
| Financing Cash Flow | € -10.17M | € -11.68M | € -69.00K | € -12.76M | € -12.79M |