| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | € 53.47M | € 32.92M | € 27.77M | € 25.29M | € 18.37M |
| Gross Profit | € -9.59M | € 37.25M | € 8.54M | € 20.35M | € 15.68M |
| Operating Income | € -8.41M | € 5.90M | € 6.08M | € 3.45M | € 3.36M |
| EBITDA | € 4.19M | € 10.84M | € 8.56M | € 8.24M | € 6.16M |
| Net Income | € -8.67M | € 1.80M | € 2.37M | € 3.74M | € 2.11M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | € 52.86M | € 15.74M | € 1.17M | € 3.04M | € 6.18M |
| Total Assets | € 226.10M | € 92.25M | € 64.99M | € 60.57M | € 48.82M |
| Total Debt | € 109.89M | € 25.86M | € 26.42M | € 24.30M | € 18.60M |
| Net Debt | € 57.02M | € 23.31M | € 25.43M | € 21.26M | € 12.41M |
| Total Liabilities | € 176.30M | € 51.98M | € 46.23M | € 42.58M | € 35.16M |
| Stockholders' Equity | € 38.20M | € 40.23M | € 18.69M | € 17.92M | € 10.58M |
| Cash Flow | |||||
| Free Cash Flow | € -16.21M | € -4.89M | € 620.20K | € -7.67M | € -1.44M |
| Operating Cash Flow | € -8.53M | € 3.45M | € 712.53K | € -3.63M | € 6.12M |
| Investing Cash Flow | € -27.68M | € -21.13M | € -4.00M | € -4.36M | € -11.00M |
| Financing Cash Flow | € 86.52M | € 19.24M | € 1.24M | € 4.84M | € 8.06M |