| Market Cap | €65.1M | |
| Enterprise Value | €45.3M | |
| Revenue | €127.2M | +1.7% |
| Gross Profit | — | — |
| EBITDA | €8.0M | −34.6% |
| Net Income | -€2.4M | −306.6% |
| Diluted EPS | -€0.16 | −300.0% |
| Free Cash Flow | €444,000 | −97.1% |
| DPS (FY2025) | — |
| Trailing yield | — |
| Payout ratio | — |
| Growth streak | — |
| 5y DPS growth | — |
| Fiscal year | DPS | YoY | Basis |
|---|---|---|---|
| FY20252025-12-31 | — | — | reported |
| FY20242024-12-31 | — | — | reported |
| FY20232023-12-31 | — | — | reported |
| FY20222022-12-31 | — | — | reported |
| Ratio | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | Trend · 6y | vs own | vs sector |
|---|---|---|---|---|---|---|---|---|---|
| ▾Margins | |||||||||
| Operating Margin | 19.13% | 18.67% | 18.21% | 2.12% | 2.99% | 0.36% | 8% | 49% | |
| EBITDA Margin | 22.13% | 21.19% | 21.10% | 7.57% | 9.80% | 6.30% | 8% | 51% | |
| Net Margin | 24.69% | 7.75% | 10.82% | 0.81% | 0.94% | −1.91% | 8% | 45% | |
| FCF Margin | 25.50% | −3.46% | 15.87% | 3.06% | 12.27% | 0.35% | 25% | 32% | |
| FCFE Margin | 22.50% | −5.60% | 18.80% | −0.97% | 9.60% | −1.57% | 25% | 21% | |
| OCF Margin | 26.52% | −2.26% | 17.44% | 4.66% | 14.47% | 2.14% | 25% | 33% | |
| Capex Intensity | 1.02% | 1.20% | 1.57% | 1.60% | 2.20% | 1.79% | 75% | 49% | |
| ▸Returns on Capital · 4 ratios | |||||||||
| ▸DuPont factors (ROE drivers) · 2 ratios | |||||||||
| ▸Earnings quality · 5 ratios | |||||||||
| ▸Liquidity & coverage · 6 ratios | |||||||||
| ▸Leverage · 7 ratios | |||||||||
| ▸Working capital · 3 ratios | |||||||||
| ▸Capital allocation · 5 ratios | |||||||||
| ▸Other · 1 ratios | |||||||||
| Line | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| Revenue | €120.6M | €176.8M | €188.0M | €119.1M | €125.1M | €127.2M |
| YoY % | +46.5% | +6.4% | -36.6% | +5.0% | +1.7% | |
| Operating Income | €23.1M | €33.0M | €34.2M | €2.5M | €3.7M | €457,000 |
| YoY % | +43.0% | +3.8% | -92.6% | +48.6% | -87.8% | |
| Income Tax | €699,000 | €2.9M | €7.2M | €113,000 | -€1,000 | -€455,000 |
| YoY % | +313.0% | +150.6% | -98.4% | |||
| Income from Discontinued Operations | €0 | €0 | €0 | €0 | €0 | €0 |
| Net Income (incl. NCI) | €29.8M | €13.7M | €20.4M | €964,000 | €1.2M | -€2.4M |
| YoY % | -54.0% | +48.5% | -95.3% | +22.1% | ||
| Minority Interest (P&L) | €0 | €0 | €0 | €0 | €0 | €0 |
| Net Income | €29.8M | €13.7M | €20.4M | €964,000 | €1.2M | -€2.4M |
| YoY % | -54.0% | +48.5% | -95.3% | +22.1% | ||
| EPS (Basic) | €1.95 | €0.90 | €1.35 | €0.06 | €0.08 | -€0.17 |
| YoY % | -53.8% | +50.0% | -95.6% | +33.3% | ||
| EPS (Diluted) | €1.95 | €0.89 | €1.34 | €0.06 | €0.08 | -€0.16 |
| YoY % | -54.4% | +50.6% | -95.5% | +33.3% |
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.
| FY20212021-12-31 | — | — | reported |
| FY20202020-12-31 | — | — | reported |
