Income Statement
(Currency in EUR)
Breakdown |
31-12-2023
|
31-12-2022
|
31-12-2021
|
31-12-2020
|
31-12-2019
|
Income
Before
Tax
|
21.3M |
14.962M |
35.687M |
-12.303M |
42.928M |
Minority
Interest
|
1.455M |
-0.001M |
0.024M |
- |
- |
Net
Income
|
13.693M |
1.441M |
27.556M |
-17.446M |
38.466M |
Selling
General
Administrative
|
7.358M |
74.129M |
49.369M |
48.228M |
58.422M |
Gross
Profit
|
132.8M |
139.27M |
124.93M |
49.912M |
105.864M |
Reconciled
Depreciation
|
17.24M |
17.761M |
18.617M |
16.742M |
15.815M |
Ebit
|
34.5M |
26.457M |
41.411M |
3.38M |
50.844M |
Ebitda
|
52M |
44.558M |
59.82M |
20.122M |
66.224M |
Depreciation
And
Amortization
|
17.5M |
18.101M |
18.409M |
16.742M |
15.38M |
Operating
Income
|
34.5M |
26.457M |
41.411M |
3.38M |
50.844M |
Other
Operating
Expenses
|
617.5M |
445.122M |
518.379M |
486.205M |
355.304M |
Interest
Expense
|
37.7M |
11.946M |
8.138M |
9.395M |
8.368M |
Tax
Provision
|
9.061M |
13.52M |
8.155M |
5.143M |
4.462M |
Interest
Income
|
1.806M |
0.311M |
0.022M |
0.053M |
0.053M |
Net
Interest
Income
|
-37.493M |
-11.635M |
-8.116M |
-9.087M |
-8.315M |
Income
Tax
Expense
|
9.1M |
13.52M |
8.155M |
5.143M |
4.462M |
Total
Revenue
|
652M |
469.118M |
555.413M |
487.1M |
401.695M |
Total
Operating
Expenses
|
98.3M |
115.274M |
87.896M |
49.017M |
59.473M |
Cost
Of
Revenue
|
519.2M |
329.848M |
430.483M |
437.188M |
295.831M |
Total
Other
Income
Expense
Net
|
-13.2M |
-11.495M |
-5.724M |
-15.683M |
-7.916M |
Net
Income
From
Continuing
Ops
|
12.238M |
1.442M |
27.532M |
-17.446M |
38.466M |
Net
Income
Applicable
To
Common
Shares
|
- |
1.441M |
27.556M |
-17.446M |
38.466M |
Balance Sheet
(Currency in EUR)
Breakdown |
31-12-2023
|
31-12-2022
|
31-12-2021
|
31-12-2020
|
31-12-2019
|
Total
Assets
|
1115.8M |
1134.769M |
1031.492M |
902.87M |
882.897M |
Intangible
Assets
|
84.857M |
72.295M |
60.839M |
53.095M |
44.946M |
Other
Current
Assets
|
21.6M |
1.914M |
1.282M |
0.033M |
0.049M |
Total
Liab
|
827.4M |
849.693M |
740.593M |
645.201M |
591.171M |
Total
Stockholder
Equity
|
278M |
281.181M |
287.005M |
257.669M |
291.726M |
Other
Current
Liab
|
7.655M |
21.154M |
28.774M |
18.754M |
30.287M |
Common
Stock
|
38M |
37.156M |
37.156M |
38.228M |
41.105M |
Capital
Stock
|
38.04M |
37.156M |
37.156M |
38.228M |
41.105M |
Retained
Earnings
|
250M |
243.559M |
249.477M |
240.142M |
303.222M |
Good
Will
|
112.4M |
112.439M |
112.439M |
112.439M |
112.439M |
Other
Assets
|
0M |
23.37M |
83.797M |
74.62M |
60.386M |
Cash
|
155.8M |
239.385M |
252.978M |
228.304M |
325.55M |
Cash
And
Equivalents
|
- |
30M |
0M |
12.489M |
- |
Total
Current
Liabilities
|
415.2M |
523.245M |
401.093M |
316.043M |
317.883M |
Current
Deferred
Revenue
|
16.345M |
136.882M |
146.743M |
51.332M |
63.285M |
Net
Debt
|
237.4M |
136.194M |
65.029M |
78.541M |
-40.252M |
Short
Term
Debt
|
101M |
111.091M |
41.358M |
48M |
65.829M |
Short
Long
Term
Debt
|
114.24M |
108.622M |
39.293M |
41.147M |
62.49M |
Short
Long
Term
Debt
Total
|
393.2M |
375.579M |
318.007M |
306.845M |
285.298M |
Other
Stockholder
Equity
|
-12.99M |
-3.941M |
-2.38M |
-22.18M |
-55.778M |
Property
Plant
Equipment
|
- |
57.104M |
55.171M |
56.368M |
60.857M |
Total
Current
Assets
|
839.7M |
868.884M |
768.625M |
645.9M |
632.936M |
Long
Term
Investments
|
- |
- |
- |
- |
0.029M |
Short
Term
Investments
|
0.316M |
-0.648M |
-0.867M |
10.044M |
10.028M |
Net
Receivables
|
470.6M |
438.067M |
381.146M |
262.183M |
167.525M |
Long
Term
Debt
|
336.566M |
261.564M |
273.986M |
238.351M |
213.887M |
Inventory
|
191.7M |
171.797M |
116.631M |
124.123M |
107.598M |
Accounts
Payable
|
290.2M |
254.118M |
184.218M |
197.957M |
158.482M |
Accumulated
Other
Comprehensive
Income
|
2.99M |
4.407M |
2.752M |
1.479M |
3.177M |
Non
Currrent
Assets
Other
|
-83.66M |
0.298M |
0.435M |
11.123M |
12.541M |
Non
Current
Assets
Total
|
276.1M |
265.885M |
262.867M |
256.97M |
249.961M |
Capital
Lease
Obligations
|
3.155M |
5.393M |
4.728M |
6.862M |
8.921M |
Long
Term
Debt
Total
|
- |
235.263M |
250.744M |
241.789M |
- |
Cash Flow
(Currency in EUR)
Breakdown |
31-12-2023
|
31-12-2022
|
31-12-2021
|
31-12-2020
|
31-12-2019
|
Investments
|
-18.596M |
-22.38M |
10.053M |
10.053M |
-10M |
Total
Cashflows
From
Investing
Activities
|
- |
-22.38M |
-11.178M |
-24.699M |
-23.329M |
Total
Cash
From
Financing
Activities
|
50.7M |
33.216M |
6.206M |
13.012M |
-81.226M |
Net
Income
|
12.2M |
14.962M |
35.687M |
-12.303M |
42.928M |
Change
In
Cash
|
-83.585M |
-13.593M |
24.674M |
-97.246M |
-58.183M |
Begin
Period
Cash
Flow
|
239.385M |
252.978M |
228.304M |
325.55M |
383.733M |
End
Period
Cash
Flow
|
155.8M |
239.385M |
252.978M |
228.304M |
325.55M |
Total
Cash
From
Operating
Activities
|
-115.7M |
-25.256M |
29.646M |
-85.559M |
46.372M |
Depreciation
|
17.5M |
17.761M |
18.617M |
16.742M |
15.815M |
Other
Cashflows
From
Investing
Activities
|
- |
0M |
10.053M |
10.053M |
10.053M |
Dividends
Paid
|
1.925M |
1.682M |
1.682M |
14.235M |
1.682M |
Change
To
Inventory
|
-1.748M |
-76.487M |
11.689M |
-29.84M |
-44.821M |
Sale
Purchase
Of
Stock
|
-8.755M |
-7.953M |
-0.121M |
-14.235M |
-58.917M |
Other
Cashflows
From
Financing
Activities
|
50.7M |
72.721M |
117.367M |
-24.699M |
29.021M |
Capital
Expenditures
|
18.6M |
22.38M |
25.149M |
24.699M |
18.711M |
Change
In
Working
Capital
|
-165.589M |
-70.766M |
-13.836M |
-101.241M |
1.67M |
Other
Non
Cash
Items
|
20.189M |
12.787M |
-10.822M |
11.243M |
-14.041M |
Free
Cash
Flow
|
-134.3M |
-47.636M |
4.497M |
-110.258M |
27.661M |