| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | € 512.00M | € 640.10M | € 759.38M | € 608.25M | € 497.27M |
| Gross Profit | € 0.00 | € 162.66M | € 141.36M | € 97.64M | € 104.20M |
| Operating Income | € -6.00M | € 45.75M | € 31.66M | € -6.76M | € 11.97M |
| EBITDA | € -6.00M | € 51.66M | € 46.15M | € 12.11M | € 37.31M |
| Net Income | € -38.00M | € 15.09M | € 186.00K | € -15.28M | € 7.93M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | € 28.76M | € 34.81M | € 41.42M | € 37.45M | € 33.20M |
| Total Assets | € 512.79M | € 602.50M | € 647.83M | € 693.73M | € 583.84M |
| Total Debt | € 247.16M | € 254.60M | € 318.62M | € 322.84M | € 219.12M |
| Net Debt | € 218.40M | € 219.80M | € 277.19M | € 285.39M | € 185.91M |
| Total Liabilities | € 370.14M | € 396.95M | € 462.63M | € 494.91M | € 359.78M |
| Stockholders' Equity | € 143.15M | € 205.79M | € 185.49M | € 199.15M | € 224.19M |
| Cash Flow | |||||
| Free Cash Flow | € 39.13M | € 62.83M | € 20.95M | € -87.54M | € -128.00K |
| Operating Cash Flow | € 46.20M | € 75.31M | € 35.27M | € -69.36M | € 35.60M |
| Investing Cash Flow | € -3.60M | € -11.01M | € -7.60M | € -15.69M | € -33.84M |
| Financing Cash Flow | € -55.56M | € -46.99M | € -12.63M | € 89.56M | € 3.97M |