Income Statement
(Currency in EUR)
Breakdown |
31-03-2024
|
31-03-2023
|
31-03-2022
|
31-03-2021
|
31-03-2020
|
Income
Before
Tax
|
-254M |
-70M |
-528M |
315M |
571M |
Minority
Interest
|
-30M |
-24M |
-21M |
78M |
57M |
Net
Income
|
-309M |
-128M |
-576M |
247M |
467M |
Selling
General
Administrative
|
725M |
721M |
642M |
403M |
368M |
Gross
Profit
|
2213M |
1966M |
1725M |
1385M |
1461M |
Reconciled
Depreciation
|
836M |
886M |
876M |
391M |
293M |
Ebit
|
496M |
264M |
103M |
417M |
557M |
Ebitda
|
1332M |
937M |
772M |
617M |
702M |
Depreciation
And
Amortization
|
836M |
673M |
669M |
200M |
145M |
Operating
Income
|
496M |
264M |
103M |
417M |
557M |
Other
Operating
Expenses
|
17123M |
16525M |
15982M |
8442M |
7578M |
Interest
Expense
|
211M |
62M |
37M |
32M |
57M |
Tax
Provision
|
6M |
34M |
27M |
63M |
118M |
Interest
Income
|
27M |
10M |
20M |
4M |
5M |
Net
Interest
Income
|
-262M |
-129M |
-65M |
-65M |
-59M |
Income
Tax
Expense
|
6M |
34M |
27M |
63M |
118M |
Total
Revenue
|
17619M |
16507M |
15471M |
8785M |
8201M |
Total
Operating
Expenses
|
1717M |
1984M |
2236M |
1042M |
838M |
Cost
Of
Revenue
|
15406M |
14541M |
13746M |
7400M |
6740M |
Total
Other
Income
Expense
Net
|
-750M |
-334M |
-631M |
-102M |
14M |
Net
Income
From
Continuing
Ops
|
-277M |
-104M |
-555M |
252M |
453M |
Net
Income
Applicable
To
Common
Shares
|
- |
-132M |
-581M |
247M |
467M |
Balance Sheet
(Currency in EUR)
Breakdown |
31-03-2024
|
31-03-2023
|
31-03-2022
|
31-03-2021
|
31-03-2020
|
Total
Assets
|
33253M |
31396M |
30515M |
28566M |
13008M |
Intangible
Assets
|
2268M |
2177M |
2620M |
2478M |
163M |
Other
Current
Assets
|
2088M |
2817M |
2592M |
2297M |
1252M |
Total
Liab
|
24475M |
22294M |
21491M |
19449M |
9680M |
Total
Stockholder
Equity
|
8672M |
8997M |
8911M |
9039M |
3271M |
Other
Current
Liab
|
6672M |
6377M |
6234M |
5678M |
2564M |
Common
Stock
|
2690M |
2663M |
2614M |
2598M |
1581M |
Capital
Stock
|
2690M |
2663M |
2614M |
2598M |
1581M |
Retained
Earnings
|
741M |
1134M |
1236M |
1907M |
1610M |
Good
Will
|
9093M |
9380M |
9368M |
9200M |
1567M |
Other
Assets
|
- |
1594M |
1478M |
1298M |
774M |
Cash
|
976M |
826M |
810M |
1250M |
2175M |
Cash
And
Equivalents
|
- |
- |
156M |
155M |
1115M |
Total
Current
Liabilities
|
19611M |
17643M |
16495M |
15446M |
7775M |
Current
Deferred
Revenue
|
8005M |
6783M |
6158M |
5466M |
3157M |
Net
Debt
|
3679M |
2872M |
2875M |
1678M |
-537M |
Short
Term
Debt
|
1490M |
540M |
456M |
687M |
401M |
Short
Long
Term
Debt
|
1316M |
396M |
313M |
526M |
270M |
Short
Long
Term
Debt
Total
|
4655M |
3698M |
3685M |
2928M |
1638M |
Other
Stockholder
Equity
|
5486M |
5200M |
5061M |
4534M |
80M |
Property
Plant
Equipment
|
- |
2481M |
2550M |
2550M |
1371M |
Total
Current
Assets
|
16319M |
14551M |
13241M |
11497M |
8380M |
Long
Term
Investments
|
- |
- |
- |
- |
- |
Short
Term
Investments
|
40M |
65M |
54M |
28M |
45M |
Net
Receivables
|
9068M |
7179M |
6565M |
4988M |
3210M |
Long
Term
Debt
|
2694M |
2657M |
2663M |
1651M |
772M |
Inventory
|
4147M |
3729M |
3274M |
2962M |
1743M |
Accounts
Payable
|
3444M |
3943M |
3647M |
3615M |
1653M |
Accumulated
Other
Comprehensive
Income
|
-245M |
-245M |
-293M |
-781M |
-900M |
Non
Currrent
Assets
Other
|
1090M |
-596M |
-452M |
-541M |
-234M |
Non
Current
Assets
Total
|
16934M |
15251M |
15796M |
15771M |
3854M |
Capital
Lease
Obligations
|
645M |
645M |
709M |
751M |
596M |
Long
Term
Debt
Total
|
- |
3158M |
3229M |
2241M |
1237M |
Cash Flow
(Currency in EUR)
Breakdown |
31-03-2024
|
31-03-2023
|
31-03-2022
|
31-03-2021
|
31-03-2020
|
Investments
|
-431M |
-478M |
-443M |
-1943M |
-368M |
Total
Cashflows
From
Investing
Activities
|
- |
-478M |
-443M |
-1943M |
-368M |
Total
Cash
From
Financing
Activities
|
696M |
-61M |
558M |
1457M |
-1357M |
Net
Income
|
-307M |
-108M |
-560M |
259M |
474M |
Change
In
Cash
|
150M |
16M |
-440M |
-925M |
-1257M |
Begin
Period
Cash
Flow
|
826M |
810M |
1250M |
2175M |
3432M |
End
Period
Cash
Flow
|
976M |
826M |
810M |
1250M |
2175M |
Total
Cash
From
Operating
Activities
|
-82M |
606M |
-577M |
-455M |
476M |
Depreciation
|
836M |
886M |
876M |
391M |
293M |
Other
Cashflows
From
Investing
Activities
|
- |
-47M |
39M |
12M |
-7M |
Dividends
Paid
|
- |
43M |
45M |
6M |
1240M |
Change
To
Inventory
|
- |
- |
- |
- |
- |
Sale
Purchase
Of
Stock
|
- |
90M |
2M |
1967M |
60M |
Other
Cashflows
From
Financing
Activities
|
-21M |
-18M |
1022M |
1463M |
762M |
Capital
Expenditures
|
485M |
431M |
428M |
265M |
274M |
Change
In
Working
Capital
|
-841M |
-167M |
-1349M |
-985M |
-327M |
Other
Non
Cash
Items
|
2006M |
33M |
12M |
-28M |
-30M |
Free
Cash
Flow
|
-567M |
175M |
-1005M |
-720M |
202M |