| Market Cap | — | |
| Enterprise Value | — | |
| Revenue | €151.8M | −11.4% |
| Gross Profit | — | — |
| EBITDA | -€3.5M | — |
| Net Income | -€12.1M | — |
| Diluted EPS | €0.00 | — |
| Free Cash Flow | — | — |
| Ratio | 2021 | 2022 | 2023 | 2024 | Trend · 4y | vs own | vs sector |
|---|---|---|---|---|---|---|---|
| ▾Margins | |||||||
| Operating Margin | −36.97% | −27.12% | −13.52% | −8.26% | 88% | 15% | |
| EBITDA Margin | −30.39% | −18.94% | −7.69% | −2.32% | 88% | 17% | |
| NOPAT Margin | −29.20% | −21.43% | −10.68% | −6.52% | 88% | 13% | |
| Net Margin | −52.60% | −29.34% | −16.33% | −7.96% | 88% | 17% | |
| OCF Margin | −25.30% | −22.06% | −15.93% | 6.33% | 88% | 47% | |
| ▸Returns on Capital · 3 ratios | |||||||
| ▸DuPont factors (ROE drivers) · 2 ratios | |||||||
| ▸Earnings quality · 1 ratios | |||||||
| ▸Liquidity & coverage · 3 ratios | |||||||
| ▸Leverage · 2 ratios | |||||||
| ▸Working capital · 3 ratios | |||||||
| ▸Other · 1 ratios | |||||||
| Line | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|
| Revenue | €72.4M | €111.0M | €171.2M | €151.8M |
| YoY % | +53.3% | +54.2% | -11.4% | |
| Operating Income | -€26.8M | -€30.1M | -€23.2M | -€12.5M |
| Equity Method Income | — | -€331,000 | €288,000 | -€37,000 |
| Pretax Income | -€38.0M | -€32.2M | -€27.6M | -€10.8M |
| Income Tax | €134,000 | €398,000 | €411,000 | €1.3M |
| YoY % | +197.0% | +3.3% | +215.6% | |
| Net Income (incl. NCI) | -€38.1M | -€32.6M | -€28.0M | -€12.1M |
| Minority Interest (P&L) | — | €0 | €0 | €0 |
| Net Income | -€38.1M | -€32.6M | -€28.0M | -€12.1M |
| EPS (Basic) | -€1.10 | -€0.61 | -€0.43 | -€0.17 |
| EPS (Diluted) | — | — | €0.00 | €0.00 |
The sector classification is SIC-derived, not official GICS. Statement lines are XBRL facts as filed with the company's home regulator (SEC EDGAR for US filers; ESEF/EDINET and other national regulators for foreign filers); ratios and other derived figures are computed from them. A blank cell means the tag was absent — never imputed.
