{
"items": [
{
"from": "5.11 Tactical",
"to": "Net revenue",
"flow": 532161000,
"colorFrom": "#525f7a",
"colorTo": "#525f7a"
},
{
"from": "Lugano",
"to": "Net revenue",
"flow": 470666000,
"colorFrom": "#525f7a",
"colorTo": "#525f7a"
},
{
"from": "Sterno Products",
"to": "Net revenue",
"flow": 318448000,
"colorFrom": "#525f7a",
"colorTo": "#525f7a"
},
{
"from": "Altor",
"to": "Net revenue",
"flow": 239068000,
"colorFrom": "#525f7a",
"colorTo": "#525f7a"
},
{
"from": "Boa",
"to": "Net revenue",
"flow": 190811000,
"colorFrom": "#525f7a",
"colorTo": "#525f7a"
},
{
"from": "Arnold",
"to": "Net revenue",
"flow": 171837000,
"colorFrom": "#525f7a",
"colorTo": "#525f7a"
},
{
"from": "The Honey Pot",
"to": "Net revenue",
"flow": 104589000,
"colorFrom": "#525f7a",
"colorTo": "#525f7a"
},
{
"from": "Velocity Outdoor",
"to": "Net revenue",
"flow": 96427000,
"colorFrom": "#525f7a",
"colorTo": "#525f7a"
},
{
"from": "Primaloft",
"to": "Net revenue",
"flow": 74226000,
"colorFrom": "#525f7a",
"colorTo": "#525f7a"
},
{
"from": "Net revenue",
"to": "Cost of goods sold",
"flow": 1051337623.3376234,
"colorFrom": "#883935",
"colorTo": "#883935"
},
{
"from": "Net revenue",
"to": "Gross profit",
"flow": 874367224.3672243,
"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": 519527241.5272415,
"colorFrom": "#883935",
"colorTo": "#883935"
},
{
"from": "Gross profit",
"to": "EBITDA",
"flow": 294973830.973831,
"colorFrom": "#1d6a54",
"colorTo": "#1d6a54"
},
{
"from": "EBITDA",
"to": "D&A",
"flow": 123277563.27756327,
"colorFrom": "#883935",
"colorTo": "#883935"
},
{
"from": "EBITDA",
"to": "EBIT",
"flow": 197992277.99227798,
"colorFrom": "#1d6a54",
"colorTo": "#1d6a54"
},
{
"from": "EBIT",
"to": "Tax expenses",
"flow": 42052338.05233805,
"colorFrom": "#883935",
"colorTo": "#883935"
},
{
"from": "EBIT",
"to": "Net income",
"flow": 10989274.98927499,
"colorFrom": "#1d6a54",
"colorTo": "#1d6a54"
}
],
"priority": [
"Net loss",
"Tax credits",
"Other income",
"Net income",
"EBIT",
"EBITDA",
"Gross profit",
"Net revenue",
"5.11 Tactical",
"Lugano",
"Sterno Products",
"Altor",
"Boa",
"Arnold",
"The Honey Pot",
"Velocity Outdoor",
"Primaloft",
"Cost of goods sold",
"R&D expenses",
"SG&A expenses",
"D&A",
"Tax expenses"
]
}
| Product
| Revenue
|
|
| 5.11 Tactical
|
€532.16M
|
28.2%
|
| Lugano
|
€470.67M
|
25.0%
|
| Sterno Products
|
€318.45M
|
16.9%
|
| Altor
|
€239.07M
|
12.7%
|
| Boa
|
€190.81M
|
10.1%
|
| Arnold
|
€171.84M
|
9.1%
|
| The Honey Pot
|
€104.59M
|
5.5%
|
| Velocity Outdoor
|
€96.43M
|
5.1%
|
| Primaloft
|
€74.23M
|
3.9%
|
