{
"items": [
{
"from": "Operating Company",
"to": "Net revenue",
"flow": 1138488000,
"colorFrom": "#525f7a",
"colorTo": "#525f7a"
},
{
"from": "Asset Company",
"to": "Net revenue",
"flow": 684000,
"colorFrom": "#525f7a",
"colorTo": "#525f7a"
},
{
"from": "Net revenue",
"to": "Cost of goods sold",
"flow": 1034152066.9716061,
"colorFrom": "#883935",
"colorTo": "#883935"
},
{
"from": "Net revenue",
"to": "Gross profit",
"flow": 292958487.96064556,
"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": 127741434.36609994,
"colorFrom": "#883935",
"colorTo": "#883935"
},
{
"from": "Gross profit",
"to": "EBITDA",
"flow": 81001984.98317079,
"colorFrom": "#1d6a54",
"colorTo": "#1d6a54"
},
{
"from": "EBITDA",
"to": "D&A",
"flow": 23927677.56969017,
"colorFrom": "#883935",
"colorTo": "#883935"
},
{
"from": "EBITDA",
"to": "EBIT",
"flow": 195344782.94640544,
"colorFrom": "#1d6a54",
"colorTo": "#1d6a54"
},
{
"from": "EBIT",
"to": "Tax expenses",
"flow": 9308708.03486666,
"colorFrom": "#883935",
"colorTo": "#883935"
},
{
"from": "EBIT",
"to": "Net income",
"flow": 56835246.396824025,
"colorFrom": "#1d6a54",
"colorTo": "#1d6a54"
}
],
"priority": [
"Net loss",
"Tax credits",
"Other income",
"Net income",
"EBIT",
"EBITDA",
"Gross profit",
"Net revenue",
"Operating Company",
"Asset Company",
"Cost of goods sold",
"R&D expenses",
"SG&A expenses",
"D&A",
"Tax expenses"
]
}
| Product
| Revenue
|
|
| Operating Company
|
€1.14B
|
85.8%
|
| Asset Company
|
€684.00K
|
0.1%
|