| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | € 21.65M | € 20.82M | € 21.18M | € 21.31M | € 17.95M |
| Gross Profit | € -294.00K | € -551.00K | € -15.00K | € 567.00K | € 466.00K |
| Operating Income | € -712.00K | € -6.86M | € 30.00K | € 113.00K | € -155.00K |
| EBITDA | € -676.00K | € -6.86M | € 425.00K | € 516.00K | € 279.00K |
| Net Income | € -668.00K | € -6.74M | € -183.00K | € -114.00K | € -330.00K |
| Balance Sheet | |||||
| Cash & Short-Term Investments | € 1.47M | € 1.22M | € 785.00K | € 931.00K | € 509.00K |
| Total Assets | € 12.91M | € 9.53M | € 14.82M | € 15.18M | € 15.39M |
| Total Debt | € 3.66M | € 2.90M | € 3.47M | € 3.62M | € 4.37M |
| Net Debt | € 2.20M | € 1.68M | € 2.69M | € 2.69M | € 3.86M |
| Total Liabilities | € 12.40M | € 10.05M | € 11.05M | € 11.24M | € 11.37M |
| Stockholders' Equity | € 518.00K | € -516.00K | € 3.78M | € 3.95M | € 4.03M |
| Cash Flow | |||||
| Free Cash Flow | € -1.49M | € -564.00K | € -806.00K | € 791.00K | € -1.01M |
| Operating Cash Flow | € -718.00K | € -531.00K | € -732.00K | € 806.00K | € -934.00K |
| Investing Cash Flow | € -747.00K | € 38.00K | € 45.00K | € 511.00K | € -68.00K |
| Financing Cash Flow | € 1.72M | € 922.00K | € 541.00K | € -807.00K | € -803.00K |