| Market Cap | €6.9M | |
| Enterprise Value | €164.4M | |
| Revenue | €973.2M | −5.5% |
| Gross Profit | €633.5M | −6.2% |
| EBITDA | — | — |
| Net Income | -€405.8M | — |
| Diluted EPS | -€10.53 | — |
| Free Cash Flow | — | — |
| DPS (FY2025) | €0.00 |
| Trailing yield | 0.00% |
| Payout ratio | — |
| Growth streak | 0 yrs |
| 5y DPS growth | — |
| Fiscal year | DPS | YoY | Basis |
|---|---|---|---|
| FY20252025-12-31 | €0.00 | −100.0% | reported |
| FY20242024-12-31 | €0.06 | — | reported |
| Ratio | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | Trend · 7y | vs own |
|---|---|---|---|---|---|---|---|---|---|
| ▾Margins | |||||||||
| Gross Margin | — | — | 67.62% | 65.73% | 64.94% | 65.54% | 65.10% | 30% | |
| Operating Margin | 9.04% | 3.32% | 8.40% | 5.54% | 3.14% | −9.67% | −40.92% | 7% | |
| NOPAT Margin | 5.61% | 0.00% | 6.31% | 3.61% | 1.96% | −7.64% | −32.33% | 7% | |
| Net Margin | 4.71% | 0.12% | 5.72% | 2.68% | 0.74% | −11.20% | −41.69% | 7% | |
| OCF Margin | 20.22% | 18.03% | 19.11% | 16.59% | 16.32% | 16.08% | 8.80% | 7% | |
| Gross Profitability | — | — | 49.65% | 45.34% | 45.60% | 44.04% | 58.30% | 90% | |
| ▸Returns on Capital · 5 ratios | |||||||||
| ▸DuPont factors (ROE drivers) · 4 ratios | |||||||||
| ▸Earnings quality · 4 ratios | |||||||||
| ▸Liquidity & coverage · 4 ratios | |||||||||
| ▸Leverage · 8 ratios | |||||||||
| ▸Working capital · 8 ratios | |||||||||
| ▸Capital allocation · 3 ratios | |||||||||
| ▸Other · 1 ratios | |||||||||
The five drivers multiply to 1.4% vs reported ROE 1.4%. High ROE from margin and turnover is earned; from the equity multiplier it is borrowed.
| Line | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Revenue | €1.26B | €1.23B | €1.35B | €1.28B | €1.16B | €1.03B | €973.2M |
| YoY % | -2.9% | +10.3% | -5.6% | -9.5% | -10.9% | -5.5% | |
| Cost of Revenue | — | — | €438.3M | €437.9M | €405.5M | €355.0M | €339.7M |
| YoY % | -0.1% | -7.4% | -12.4% | -4.3% | |||
| Operating Income | €114.2M | €40.7M | €113.7M | €70.9M | €36.3M | -€99.6M | -€398.3M |
| YoY % | -64.3% | +178.9% | -37.6% | -48.8% | |||
| Pretax Income | €93.1M | €17.4M | €105.2M | €52.6M | €14.0M | -€121.8M | -€426.1M |
| YoY % | -81.3% | +503.2% | -50.0% | -73.4% | |||
| Income Tax | €35.3M | €33.6M | €26.1M | €18.4M | €5.2M | -€6.5M | -€20.2M |
| YoY % | -4.9% | -22.2% | -29.6% | -71.5% | |||
| Income from Continuing Operations | — | €43.1M | €68.1M | €34.2M | — | — | — |
| YoY % | +58.1% | -49.7% | |||||
| Income from Discontinued Operations | — | -€59.2M | €11.0M | €0 | — | — | — |
| YoY % | -100.0% | ||||||
| Net Income (incl. NCI) | €57.8M | -€16.1M | €79.1M | €34.2M | €8.8M | -€115.3M | -€405.9M |
| YoY % | -56.7% | -74.4% | |||||
| Minority Interest (P&L) | -€1.6M | -€17.6M | €1.7M | -€70,000 | €197,000 | €91,000 | -€71,000 |
| YoY % | -53.8% | ||||||
| Net Income | €59.5M | €1.5M | €77.4M | €34.3M | €8.6M | -€115.3M | -€405.8M |
| YoY % | -97.5% | +5166.7% | -55.7% | -75.0% | |||
| EPS (Basic) | €1.32 | €0.03 | €1.72 | €0.80 | €0.21 | -€2.99 | -€10.53 |
| YoY % | -97.7% | +5633.3% | -53.5% | -73.8% | |||
| EPS (Diluted) | €1.26 | €0.09 | €1.62 | €0.79 | €0.21 | -€2.99 | -€10.53 |
| YoY % | -92.9% | +1700.0% | -51.2% | -73.4% | |||
| Dividends Declared per Share | — | — | — | €1 | €0 | €0 | €0 |
| YoY % | -45.5% | -80.0% | -100.0% |
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.
