| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | € 118.00M | € 496.00M | € 507.00M | € 473.60M | € 470.70M |
| Gross Profit | € 34.50M | € 57.00M | € 40.30M | € 37.10M | € 43.90M |
| Operating Income | € 20.80M | € 30.90M | € 19.30M | € 18.00M | € 28.00M |
| EBITDA | € 16.50M | € 41.00M | € 27.10M | € 28.30M | € 32.50M |
| Net Income | € -28.70M | € -12.00M | € -10.60M | € -10.50M | € 9.50M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | € 5.60M | € 37.00M | € 66.80M | € 100.30M | € 90.40M |
| Total Assets | € 136.10M | € 228.40M | € 264.40M | € 270.10M | € 225.10M |
| Total Debt | € 49.70M | € 151.60M | € 191.90M | € 184.70M | € 72.70M |
| Net Debt | € 44.10M | € 114.80M | € 120.80M | € 80.20M | € -17.70M |
| Total Liabilities | € 96.30M | € 236.10M | € 280.80M | € 268.20M | € 142.90M |
| Stockholders' Equity | € 41.10M | € -9.90M | € -19.30M | € -1.40M | € 66.00M |
| Cash Flow | |||||
| Free Cash Flow | € 23.40M | € 34.50M | € -1.60M | € 13.90M | € 14.90M |
| Operating Cash Flow | € 23.50M | € 39.70M | € 9.30M | € 16.10M | € 18.70M |
| Investing Cash Flow | € 74.20M | € -5.10M | € -31.80M | € -73.60M | € -10.10M |
| Financing Cash Flow | € -128.40M | € -64.70M | € -10.00M | € 62.40M | € -2.80M |