| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | € 620.20M | € 498.20M | € 428.72M | € 361.27M | € 312.96M |
| Gross Profit | € 199.60M | € 166.00M | € 134.44M | € 126.77M | € 107.69M |
| Operating Income | € 27.30M | € 17.30M | € 5.09M | € 4.96M | € 13.47M |
| EBITDA | € 41.00M | € 26.70M | € 19.13M | € 13.13M | € 23.12M |
| Net Income | € 12.70M | € 9.30M | € -9.11M | € 6.06M | € 3.88M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | € 66.40M | € 72.40M | € 109.61M | € 167.99M | € 199.27M |
| Total Assets | € 690.60M | € 616.10M | € 597.53M | € 623.90M | € 546.05M |
| Total Debt | € 116.80M | € 50.08M | € 41.58M | € 40.87M | € 68.98M |
| Net Debt | € 52.10M | € -22.12M | € -67.72M | € -126.96M | € -131.59M |
| Total Liabilities | € 563.40M | € 505.20M | € 491.32M | € 505.56M | € 420.15M |
| Stockholders' Equity | € 127.20M | € 110.90M | € 106.21M | € 115.95M | € 125.90M |
| Cash Flow | |||||
| Free Cash Flow | € -35.00M | € -14.30M | € -32.08M | € 13.57M | € 79.98M |
| Operating Cash Flow | € -25.70M | € -10.00M | € -19.77M | € 20.90M | € 85.01M |
| Investing Cash Flow | € -35.30M | € -13.80M | € -13.32M | € -19.14M | € -8.03M |
| Financing Cash Flow | € 56.80M | € -12.80M | € -14.38M | € -41.48M | € -34.08M |