| Market Cap | €95.2M | |
| Enterprise Value | — | |
| Revenue | €559.0M | −13.5% |
| Gross Profit | €195.3M | −18.0% |
| EBITDA | — | — |
| Net Income | -€30.9M | — |
| Diluted EPS | -€0.27 | — |
| Free Cash Flow | — | — |
| DPS (FY2025) | — |
| Trailing yield | — |
| Payout ratio | — |
| Growth streak | — |
| 5y DPS growth | — |
| Fiscal year | DPS | YoY | Basis |
|---|---|---|---|
| FY20252025-12-31 | — | — | reported |
| Ratio | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | Trend · 6y | vs own |
|---|---|---|---|---|---|---|---|---|
| ▾Margins | ||||||||
| Gross Margin | — | — | — | 38.23% | 36.82% | 34.93% | 17% | |
| Operating Margin | 3.11% | 4.00% | 0.26% | 0.17% | −19.03% | −4.86% | 25% | |
| NOPAT Margin | 2.08% | 3.92% | 0.12% | 0.09% | −15.04% | −3.84% | 25% | |
| Net Margin | 1.99% | 3.77% | 0.05% | 0.00% | −20.62% | −5.53% | 25% | |
| OCF Margin | 5.77% | 4.99% | 2.79% | 1.54% | 2.20% | −0.13% | 8% | |
| Gross Profitability | 56.78% | 65.94% | 54.56% | 59.79% | 74.50% | 68.85% | 75% | |
| ▸Returns on Capital · 5 ratios | ||||||||
| ▸DuPont factors (ROE drivers) · 4 ratios | ||||||||
| ▸Earnings quality · 4 ratios | ||||||||
| ▸Liquidity & coverage · 5 ratios | ||||||||
| ▸Leverage · 8 ratios | ||||||||
| ▸Working capital · 5 ratios | ||||||||
| ▸Per share · 3 ratios | ||||||||
The five drivers multiply to 0.0% vs reported ROE 0.0%. High ROE from margin and turnover is earned; from the equity multiplier it is borrowed.
| Line | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| Revenue | €697.5M | €723.8M | €657.4M | €677.2M | €646.5M | €559.0M |
| YoY % | +3.8% | -9.2% | +3.0% | -4.5% | -13.5% | |
| Cost of Revenue | — | — | — | €418.3M | €408.4M | €363.7M |
| YoY % | -2.4% | -11.0% | ||||
| Gross Profit | €273.0M | €288.1M | €244.7M | €258.8M | €238.0M | €195.3M |
| YoY % | +5.5% | -15.1% | +5.8% | -8.0% | -18.0% | |
| SG&A Expense | €62.1M | €63.1M | €62.2M | €71.0M | €75.5M | €79.5M |
| YoY % | +1.5% | -1.4% | +14.1% | +6.3% | +5.4% | |
| Operating Income | €21.7M | €28.9M | €1.7M | €1.2M | -€123.0M | -€27.2M |
| YoY % | +33.5% | -94.1% | -31.2% | |||
| Interest Expense | €905,000 | €1.1M | €999,000 | €1.9M | €2.1M | €1.8M |
| YoY % | +24.3% | -11.2% | +90.5% | +9.5% | -12.2% | |
| Pretax Income | €20.8M | €27.8M | €688,000 | €989,000 | -€124.2M | -€28.7M |
| YoY % | +33.6% | -97.5% | +43.8% | |||
| Income Tax | €6.9M | €515,000 | €369,000 | €497,000 | €9.1M | €2.2M |
| YoY % | -92.5% | -28.3% | +34.7% | +1735.4% | -75.7% | |
| Net Income (incl. NCI) | €13.9M | €27.3M | €319,000 | €492,000 | -€133.3M | -€30.9M |
| YoY % | +96.1% | -98.8% | +54.2% | |||
| Minority Interest (P&L) | €0 | €0 | €0 | €4 | €0 | €0 |
| YoY % | -100.0% | |||||
| Net Income | €13.9M | €27.3M | €319,000 | €0 | -€133.3M | -€30.9M |
| YoY % | +96.1% | -98.8% | -100.0% | |||
| EPS (Basic) | €0.17 | €0.23 | €0.00 | €0.00 | -€1.16 | -€0.27 |
| YoY % | +35.3% | -100.0% | ||||
| EPS (Diluted) | €0.16 | €0.23 | €0.00 | — | -€1.16 | -€0.27 |
| YoY % | +43.8% | -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.
