| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | € 2.67B | € 2.89B | € 2.86B | € 2.48B | € 1.90B |
| Gross Profit | € 691.00M | € 765.00M | € 659.00M | € 663.00M | € 498.00M |
| Operating Income | € 50.00M | € 43.00M | € 26.00M | € 43.00M | € 25.00M |
| EBITDA | € 150.00M | € 142.00M | € 118.00M | € 123.00M | € 106.00M |
| Net Income | € 30.00M | € 24.00M | € 6.00M | € 39.00M | € 20.00M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | € 94.00M | € 78.00M | € 32.00M | € 59.00M | € 12.00M |
| Total Assets | € 1.58B | € 1.53B | € 1.48B | € 1.42B | € 1.23B |
| Total Debt | € 790.00M | € 537.00M | € 482.00M | € 424.00M | € 395.00M |
| Net Debt | € 696.00M | € 459.00M | € 450.00M | € 365.00M | € 383.00M |
| Total Liabilities | € 1.10B | € 1.06B | € 1.02B | € 942.00M | € 780.00M |
| Stockholders' Equity | € 478.00M | € 471.00M | € 461.00M | € 479.00M | € 453.00M |
| Cash Flow | |||||
| Free Cash Flow | € 0.00 | € 45.00M | € 59.00M | € 30.00M | € 29.00M |
| Operating Cash Flow | € 198.00M | € 97.00M | € 142.00M | € 91.00M | € 73.00M |
| Investing Cash Flow | € -79.00M | € -41.00M | € -119.00M | € -41.00M | € -35.00M |
| Financing Cash Flow | € -104.00M | € -10.00M | € 5.00M | € -57.00M | € -22.00M |