{
"items": [
{
"from": "Maintenance",
"to": "Net revenue",
"flow": 164380000,
"colorFrom": "#525f7a",
"colorTo": "#525f7a"
},
{
"from": "Perpetual Licenses",
"to": "Net revenue",
"flow": 46537000,
"colorFrom": "#525f7a",
"colorTo": "#525f7a"
},
{
"from": "Software Related Services",
"to": "Net revenue",
"flow": 25367000,
"colorFrom": "#525f7a",
"colorTo": "#525f7a"
},
{
"from": "Client Engineering Services",
"to": "Net revenue",
"flow": 25027000,
"colorFrom": "#525f7a",
"colorTo": "#525f7a"
},
{
"from": "Professional Software Services",
"to": "Net revenue",
"flow": 12232000,
"colorFrom": "#525f7a",
"colorTo": "#525f7a"
},
{
"from": "Other Product And Service",
"to": "Net revenue",
"flow": 3494000,
"colorFrom": "#525f7a",
"colorTo": "#525f7a"
},
{
"from": "Net revenue",
"to": "Cost of goods sold",
"flow": 112958034.80040942,
"colorFrom": "#883935",
"colorTo": "#883935"
},
{
"from": "Net revenue",
"to": "Gross profit",
"flow": 454926646.1958376,
"colorFrom": "#1d6a54",
"colorTo": "#1d6a54"
},
{
"from": "Other income",
"to": "Gross profit",
"flow": 23620777.891504586,
"colorFrom": "#1d6a54",
"colorTo": "#1d6a54"
},
{
"from": "Gross profit",
"to": "R&D expenses",
"flow": 188639542.8181508,
"colorFrom": "#883935",
"colorTo": "#883935"
},
{
"from": "Gross profit",
"to": "SG&A expenses",
"flow": 234075400.88706926,
"colorFrom": "#883935",
"colorTo": "#883935"
},
{
"from": "Gross profit",
"to": "EBITDA",
"flow": 55832480.382122144,
"colorFrom": "#1d6a54",
"colorTo": "#1d6a54"
},
{
"from": "EBITDA",
"to": "D&A",
"flow": 26274309.109518934,
"colorFrom": "#883935",
"colorTo": "#883935"
},
{
"from": "EBITDA",
"to": "EBIT",
"flow": 14414022.517911976,
"colorFrom": "#1d6a54",
"colorTo": "#1d6a54"
},
{
"from": "EBIT",
"to": "Tax expenses",
"flow": 15741214.602524735,
"colorFrom": "#883935",
"colorTo": "#883935"
},
{
"from": "EBIT",
"to": "Net income",
"flow": 12090583.418628454,
"colorFrom": "#1d6a54",
"colorTo": "#1d6a54"
}
],
"priority": [
"Net loss",
"Tax credits",
"Other income",
"Net income",
"EBIT",
"EBITDA",
"Gross profit",
"Net revenue",
"Maintenance",
"Perpetual Licenses",
"Software Related Services",
"Client Engineering Services",
"Professional Software Services",
"Other Product And Service",
"Cost of goods sold",
"R&D expenses",
"SG&A expenses",
"D&A",
"Tax expenses"
]
}
| Product
| Revenue
|
|
| Maintenance
|
€164.38M
|
28.9%
|
| Perpetual Licenses
|
€46.54M
|
8.2%
|
| Software Related Services
|
€25.37M
|
4.5%
|
| Client Engineering Services
|
€25.03M
|
4.4%
|
| Professional Software Services
|
€12.23M
|
2.2%
|
| Other Product And Service
|
€3.49M
|
0.6%
|
