| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | € 278.98M | € 201.52M | € 166.33M | € 171.29M | € 157.70M |
| Gross Profit | € -36.70M | € 91.98M | € 39.86M | € 16.60M | € 40.61M |
| Operating Income | € 20.85M | € 31.82M | € -11.20M | € -3.45M | € -10.10M |
| EBITDA | € 62.16M | € 67.36M | € 18.08M | € 18.30M | € 18.38M |
| Net Income | € 13.63M | € 25.10M | € -11.97M | € -4.38M | € -1.53M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | € 46.16M | € 46.61M | € 65.16M | € 26.41M | € 20.29M |
| Total Assets | € 937.19M | € 759.93M | € 442.95M | € 368.89M | € 346.05M |
| Total Debt | € 267.37M | € 143.15M | € 131.94M | € 131.83M | € 119.69M |
| Net Debt | € 221.21M | € 96.57M | € 66.05M | € 104.78M | € 95.59M |
| Total Liabilities | € 766.94M | € 604.07M | € 312.37M | € 225.36M | € 225.12M |
| Stockholders' Equity | € 168.72M | € 154.25M | € 130.46M | € 143.49M | € 120.52M |
| Cash Flow | |||||
| Free Cash Flow | € -125.13M | € -67.40M | € 51.91M | € -24.34M | € -13.37M |
| Operating Cash Flow | € -36.28M | € 20.13M | € 76.43M | € -6.50M | € 12.19M |
| Investing Cash Flow | € -89.03M | € -25.00M | € -25.14M | € -16.62M | € -24.60M |
| Financing Cash Flow | € 124.90M | € -13.02M | € -11.66M | € 28.44M | € 24.09M |