Income Statement
(Currency in EUR)
Breakdown |
31-12-2023
|
31-12-2022
|
31-12-2021
|
31-12-2020
|
31-12-2019
|
Income
Before
Tax
|
1147M |
342M |
-3549M |
-6928M |
346M |
Minority
Interest
|
-39M |
-16M |
2M |
9M |
15M |
Net
Income
|
934M |
728M |
-3267M |
-7025M |
290M |
Selling
General
Administrative
|
1909M |
8255M |
2561M |
2402M |
4267M |
Gross
Profit
|
3672M |
7971M |
3100M |
1M |
8694M |
Reconciled
Depreciation
|
2491M |
2422M |
2371M |
2859M |
2987M |
Ebit
|
1712M |
816M |
-1641M |
-4644M |
1010M |
Ebitda
|
4208M |
3238M |
-592M |
-1557M |
3967M |
Depreciation
And
Amortization
|
2496M |
2422M |
1049M |
3087M |
2957M |
Operating
Income
|
1712M |
816M |
-1641M |
-4644M |
1010M |
Other
Operating
Expenses
|
28307M |
25360M |
15956M |
15732M |
26109M |
Interest
Expense
|
685M |
685M |
657M |
580M |
597M |
Tax
Provision
|
-6M |
-390M |
-282M |
97M |
76M |
Interest
Income
|
97M |
714M |
23M |
26M |
47M |
Net
Interest
Income
|
-703M |
-677M |
-831M |
-641M |
-614M |
Income
Tax
Expense
|
164M |
-390M |
-282M |
97M |
76M |
Total
Revenue
|
30019M |
26393M |
14315M |
11088M |
27189M |
Total
Operating
Expenses
|
1960M |
6938M |
4741M |
4645M |
7614M |
Cost
Of
Revenue
|
26347M |
18422M |
11215M |
11087M |
18495M |
Total
Other
Income
Expense
Net
|
-565M |
-474M |
-1908M |
-2284M |
-664M |
Net
Income
From
Continuing
Ops
|
1725M |
744M |
-3294M |
-7083M |
293M |
Net
Income
Applicable
To
Common
Shares
|
- |
591M |
-3443M |
-7078M |
273M |
Balance Sheet
(Currency in EUR)
Breakdown |
31-12-2023
|
31-12-2022
|
31-12-2021
|
31-12-2020
|
31-12-2019
|
Total
Assets
|
34490M |
32305M |
30683M |
30211M |
30735M |
Intangible
Assets
|
1128M |
1337M |
1235M |
1230M |
1305M |
Other
Current
Assets
|
2616M |
97M |
124M |
86M |
99M |
Total
Liab
|
35066M |
34785M |
34499M |
35629M |
28436M |
Total
Stockholder
Equity
|
-3127M |
-3004M |
-3824M |
-5427M |
2284M |
Other
Current
Liab
|
7119M |
4491M |
1651M |
1965M |
1476M |
Common
Stock
|
263M |
2571M |
643M |
429M |
429M |
Capital
Stock
|
263M |
2571M |
643M |
429M |
429M |
Retained
Earnings
|
-10925M |
728M |
-3292M |
-7078M |
290M |
Good
Will
|
224M |
225M |
222M |
215M |
217M |
Other
Assets
|
- |
1015M |
732M |
905M |
1618M |
Cash
|
6194M |
6626M |
6658M |
6423M |
3715M |
Cash
And
Equivalents
|
- |
5238M |
4801M |
4921M |
2867M |
Total
Current
Liabilities
|
15949M |
13662M |
11726M |
11778M |
12649M |
Current
Deferred
Revenue
|
3858M |
5014M |
6181M |
6220M |
6977M |
Net
Debt
|
8526M |
8082M |
9584M |
12331M |
7522M |
Short
Term
Debt
|
2525M |
1733M |
2044M |
2158M |
1817M |
Short
Long
Term
Debt
|
1259M |
403M |
815M |
715M |
299M |
Short
Long
Term
Debt
Total
|
14720M |
14708M |
16242M |
18754M |
11237M |
Other
Stockholder
Equity
|
7798M |
-6303M |
-1175M |
1222M |
1565M |
Property
Plant
Equipment
|
- |
17417M |
17016M |
17257M |
18087M |
Total
Current
Assets
|
11815M |
11007M |
10729M |
9895M |
8539M |
Long
Term
Investments
|
- |
- |
- |
- |
969M |
Short
Term
Investments
|
1247M |
606M |
147M |
285M |
483M |
Net
Receivables
|
2152M |
2955M |
3233M |
2558M |
3505M |
Long
Term
Debt
|
2915M |
6493M |
8373M |
11263M |
3333M |
Inventory
|
853M |
723M |
567M |
543M |
737M |
Accounts
Payable
|
2447M |
2424M |
1850M |
1435M |
2379M |
Accumulated
Other
Comprehensive
Income
|
-10853M |
-11700M |
-12542M |
-9894M |
-2620M |
Non
Currrent
Assets
Other
|
198M |
1295M |
642M |
939M |
1618M |
Non
Current
Assets
Total
|
22675M |
21298M |
19954M |
20316M |
22196M |
Capital
Lease
Obligations
|
8322M |
7811M |
7054M |
6776M |
7605M |
Long
Term
Debt
Total
|
- |
12974M |
14197M |
16596M |
9420M |
Cash Flow
(Currency in EUR)
Breakdown |
31-12-2023
|
31-12-2022
|
31-12-2021
|
31-12-2020
|
31-12-2019
|
Investments
|
-2446M |
-2153M |
-9M |
-44M |
-3318M |
Total
Cashflows
From
Investing
Activities
|
- |
-2153M |
-1239M |
-1583M |
-3318M |
Total
Cash
From
Financing
Activities
|
-193M |
-2756M |
-77M |
7147M |
-447M |
Net
Income
|
934M |
744M |
-3294M |
-7083M |
293M |
Change
In
Cash
|
-432M |
-31M |
232M |
2711M |
131M |
Begin
Period
Cash
Flow
|
6626M |
6654M |
6422M |
3711M |
3580M |
End
Period
Cash
Flow
|
6194M |
6623M |
6654M |
6422M |
3711M |
Total
Cash
From
Operating
Activities
|
3036M |
4856M |
1534M |
-2826M |
3895M |
Depreciation
|
2496M |
2422M |
2371M |
2859M |
2987M |
Other
Cashflows
From
Investing
Activities
|
- |
819M |
2M |
2M |
14M |
Dividends
Paid
|
90M |
252M |
1M |
0M |
26M |
Change
To
Inventory
|
-135M |
-155M |
-41M |
138M |
-93M |
Sale
Purchase
Of
Stock
|
-1M |
-969M |
- |
- |
- |
Other
Cashflows
From
Financing
Activities
|
-83M |
1266M |
1081M |
10818M |
770M |
Capital
Expenditures
|
3551M |
2972M |
2202M |
2099M |
3372M |
Change
In
Working
Capital
|
-449M |
1968M |
1610M |
165M |
135M |
Other
Non
Cash
Items
|
5429M |
156.2M |
847M |
1073.3M |
480M |
Free
Cash
Flow
|
-515M |
1884M |
-668M |
-4925M |
523M |