| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | € 1.74B | € 1.86B | € 1.56B | € 2.78B | € 2.25B |
| Gross Profit | € 253.00M | € 292.00M | € 207.00M | € 307.00M | € 275.00M |
| Operating Income | € 63.00M | € 15.00M | € -13.00M | € 9.00M | € 7.00M |
| EBITDA | € 156.00M | € 93.00M | € 65.00M | € 106.00M | € 94.00M |
| Net Income | € -393.00M | € -282.00M | € -285.00M | € 151.00M | € -140.00M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | € 33.00M | € 57.00M | € 162.00M | € 167.00M | € 196.00M |
| Total Assets | € 1.17B | € 1.72B | € 1.67B | € 2.34B | € 3.00B |
| Total Debt | € 1.02B | € 1.01B | € 542.00M | € 431.00M | € 1.24B |
| Net Debt | € 1.01B | € 976.00M | € 409.00M | € 264.00M | € 1.04B |
| Total Liabilities | € 2.16B | € 2.46B | € 1.66B | € 2.02B | € 2.87B |
| Stockholders' Equity | € -984.00M | € -738.00M | € 6.00M | € 320.00M | € 134.00M |
| Cash Flow | |||||
| Free Cash Flow | € 107.00M | € 31.00M | € -54.00M | € 3.00M | € -83.00M |
| Operating Cash Flow | € 115.00M | € 43.00M | € 23.00M | € 86.00M | € 14.00M |
| Investing Cash Flow | € -102.00M | € -99.00M | € -97.00M | € -74.00M | € -5.00M |
| Financing Cash Flow | € -12.00M | € -47.00M | € 76.00M | € -518.00M | € -34.00M |