{
"items": [
{
"from": "Modified Polyamide 66 Pa66",
"to": "Net revenue",
"flow": 605205395,
"colorFrom": "#525f7a",
"colorTo": "#525f7a"
},
{
"from": "Modified Polyamide 6 Pa6",
"to": "Net revenue",
"flow": 394022369,
"colorFrom": "#525f7a",
"colorTo": "#525f7a"
},
{
"from": "Plastic Alloy",
"to": "Net revenue",
"flow": 78422147,
"colorFrom": "#525f7a",
"colorTo": "#525f7a"
},
{
"from": "Modified Polypropylene Pp",
"to": "Net revenue",
"flow": 74639857,
"colorFrom": "#525f7a",
"colorTo": "#525f7a"
},
{
"from": "Polyethylene (pe)",
"to": "Net revenue",
"flow": 64583993,
"colorFrom": "#525f7a",
"colorTo": "#525f7a"
},
{
"from": "Semi-finished Goods",
"to": "Net revenue",
"flow": 58782152,
"colorFrom": "#525f7a",
"colorTo": "#525f7a"
},
{
"from": "Modified Acrylonitrile Butadiene Styrene Abs",
"to": "Net revenue",
"flow": 24251450,
"colorFrom": "#525f7a",
"colorTo": "#525f7a"
},
{
"from": "Polyoxymethylenes Pom",
"to": "Net revenue",
"flow": 4821272,
"colorFrom": "#525f7a",
"colorTo": "#525f7a"
},
{
"from": "Raw Materials",
"to": "Net revenue",
"flow": 3680810,
"colorFrom": "#525f7a",
"colorTo": "#525f7a"
},
{
"from": "Polylactide Pla",
"to": "Net revenue",
"flow": 3492236,
"colorFrom": "#525f7a",
"colorTo": "#525f7a"
},
{
"from": "Net revenue",
"to": "Cost of goods sold",
"flow": 996402507.6765609,
"colorFrom": "#883935",
"colorTo": "#883935"
},
{
"from": "Net revenue",
"to": "Gross profit",
"flow": 122585620.09553054,
"colorFrom": "#1d6a54",
"colorTo": "#1d6a54"
},
{
"from": "Gross profit",
"to": "R&D expenses",
"flow": -19186664.107813034,
"colorFrom": "#883935",
"colorTo": "#883935"
},
{
"from": "Gross profit",
"to": "SG&A expenses",
"flow": -28725156.94302286,
"colorFrom": "#883935",
"colorTo": "#883935"
},
{
"from": "Net loss",
"to": "EBITDA",
"flow": 167264938.5875128,
"colorFrom": "#883935",
"colorTo": "#883935"
},
{
"from": "EBITDA",
"to": "D&A",
"flow": 61719060.900716476,
"colorFrom": "#883935",
"colorTo": "#883935"
},
{
"from": "Net loss",
"to": "EBITDA",
"flow": 87036514.84135108,
"colorFrom": "#883935",
"colorTo": "#883935"
},
{
"from": "Tax credits",
"to": "Net income",
"flow": 4912683.384510406,
"colorFrom": "#1d6a54",
"colorTo": "#1d6a54"
}
],
"priority": [
"Net loss",
"Tax credits",
"Other income",
"Net income",
"EBIT",
"EBITDA",
"Gross profit",
"Net revenue",
"Modified Polyamide 66 Pa66",
"Modified Polyamide 6 Pa6",
"Plastic Alloy",
"Modified Polypropylene Pp",
"Polyethylene (pe)",
"Semi-finished Goods",
"Modified Acrylonitrile Butadiene Styrene Abs",
"Polyoxymethylenes Pom",
"Raw Materials",
"Polylactide Pla",
"Cost of goods sold",
"R&D expenses",
"SG&A expenses",
"D&A",
"Tax expenses"
]
}
| Product
| Revenue
|
|
| Modified Polyamide 66 Pa66
|
€605.21M
|
54.1%
|
| Modified Polyamide 6 Pa6
|
€394.02M
|
35.2%
|
| Plastic Alloy
|
€78.42M
|
7.0%
|
| Modified Polypropylene Pp
|
€74.64M
|
6.7%
|
| Polyethylene (pe)
|
€64.58M
|
5.8%
|
| Semi-finished Goods
|
€58.78M
|
5.3%
|
| Modified Acrylonitrile Butadiene Styrene Abs
|
€24.25M
|
2.2%
|
| Polyoxymethylenes Pom
|
€4.82M
|
0.4%
|
| Raw Materials
|
€3.68M
|
0.3%
|
| Polylactide Pla
|
€3.49M
|
0.3%
|
