| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | € 2.77B | € 2.58B | € 2.12B | € 1.81B | € 1.75B |
| Gross Profit | € 440.00M | € 338.40M | € 288.75M | € 239.85M | € 222.11M |
| Operating Income | € 168.00M | € 111.00M | € 81.00M | € 71.10M | € 55.20M |
| EBITDA | € 227.00M | € 179.30M | € 135.30M | € 117.57M | € 89.62M |
| Net Income | € 130.00M | € 90.00M | € 59.73M | € 59.58M | € 50.30M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | € 190.00M | € 102.60M | € 37.10M | € 237.01M | € 209.57M |
| Total Assets | € 1.67B | € 1.37B | € 1.34B | € 1.10B | € 1.01B |
| Total Debt | € 223.00M | € 115.20M | € 177.20M | € 86.15M | € 118.88M |
| Net Debt | € 33.00M | € 12.60M | € 140.10M | € -150.86M | € -90.69M |
| Total Liabilities | € 1.12B | € 905.60M | € 952.00M | € 785.25M | € 744.17M |
| Stockholders' Equity | € 548.00M | € 463.00M | € 383.66M | € 317.02M | € 267.58M |
| Cash Flow | |||||
| Free Cash Flow | € 235.00M | € 218.80M | € 40.49M | € 86.31M | € 84.58M |
| Operating Cash Flow | € 279.00M | € 249.20M | € 84.50M | € 110.77M | € 110.16M |
| Investing Cash Flow | € -110.00M | € -59.10M | € -313.93M | € -17.68M | € -33.75M |
| Financing Cash Flow | € -85.00M | € -125.10M | € 31.51M | € -65.64M | € -41.91M |