| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | € 230.20M | € 210.40M | € 121.53M | € 126.17M | € 117.73M |
| Gross Profit | € 72.60M | € 71.70M | € 109.58M | € 100.53M | € 81.57M |
| Operating Income | € 22.00M | € 35.10M | € 5.70M | € 6.17M | € 9.27M |
| EBITDA | € 65.90M | € 62.30M | € 40.90M | € 63.51M | € 36.13M |
| Net Income | € -43.10M | € -13.40M | € -9.60M | € 14.90M | € 25.13M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | € 78.10M | € 91.60M | € 90.40M | € 121.58M | € 149.63M |
| Total Assets | € 1.21B | € 1.26B | € 1.10B | € 920.34M | € 827.00M |
| Total Debt | € 808.70M | € 893.20M | € 766.42M | € 569.97M | € 511.86M |
| Net Debt | € 730.60M | € 801.60M | € 676.02M | € 448.39M | € 362.23M |
| Total Liabilities | € 1.06B | € 1.07B | € 893.55M | € 688.18M | € 605.21M |
| Stockholders' Equity | € 155.70M | € 197.50M | € 211.57M | € 237.75M | € 229.18M |
| Cash Flow | |||||
| Free Cash Flow | € -153.90M | € -211.30M | € -191.64M | € -104.65M | € -89.05M |
| Operating Cash Flow | € -50.00M | € -176.60M | € -166.16M | € -9.01M | € 23.78M |
| Investing Cash Flow | € -63.00M | € -29.60M | € -20.13M | € -98.08M | € -81.99M |
| Financing Cash Flow | € 101.40M | € 220.80M | € 155.11M | € 79.20M | € 111.97M |