{
"items": [
{
"from": "Power Purchase Agreements",
"to": "Net revenue",
"flow": 66578000,
"colorFrom": "#525f7a",
"colorTo": "#525f7a"
},
{
"from": "Rental Income",
"to": "Net revenue",
"flow": 11271000,
"colorFrom": "#525f7a",
"colorTo": "#525f7a"
},
{
"from": "Performance Based Incentives",
"to": "Net revenue",
"flow": 7274000,
"colorFrom": "#525f7a",
"colorTo": "#525f7a"
},
{
"from": "Net revenue",
"to": "Cost of goods sold",
"flow": 58150513.50651592,
"colorFrom": "#883935",
"colorTo": "#883935"
},
{
"from": "Net revenue",
"to": "Gross profit",
"flow": 111233278.67437646,
"colorFrom": "#1d6a54",
"colorTo": "#1d6a54"
},
{
"from": "Gross profit",
"to": "R&D expenses",
"flow": 0,
"colorFrom": "#883935",
"colorTo": "#883935"
},
{
"from": "Gross profit",
"to": "SG&A expenses",
"flow": 39262967.11832226,
"colorFrom": "#883935",
"colorTo": "#883935"
},
{
"from": "Gross profit",
"to": "EBITDA",
"flow": 57078622.5942867,
"colorFrom": "#1d6a54",
"colorTo": "#1d6a54"
},
{
"from": "EBITDA",
"to": "D&A",
"flow": 59477863.12246483,
"colorFrom": "#883935",
"colorTo": "#883935"
},
{
"from": "EBITDA",
"to": "EBIT",
"flow": 25466471.04513679,
"colorFrom": "#1d6a54",
"colorTo": "#1d6a54"
},
{
"from": "Tax credits",
"to": "Net income",
"flow": 48960041.42573574,
"colorFrom": "#1d6a54",
"colorTo": "#1d6a54"
},
{
"from": "EBIT",
"to": "Net income",
"flow": 1141796.84128765,
"colorFrom": "#1d6a54",
"colorTo": "#1d6a54"
}
],
"priority": [
"Net loss",
"Tax credits",
"Other income",
"Net income",
"EBIT",
"EBITDA",
"Gross profit",
"Net revenue",
"Power Purchase Agreements",
"Rental Income",
"Performance Based Incentives",
"Cost of goods sold",
"R&D expenses",
"SG&A expenses",
"D&A",
"Tax expenses"
]
}
| Product
| Revenue
|
|
| Power Purchase Agreements
|
€66.58M
|
39.3%
|
| Rental Income
|
€11.27M
|
6.7%
|
| Performance Based Incentives
|
€7.27M
|
4.3%
|