{
"items": [
{
"from": "Product",
"to": "Net revenue",
"flow": 475703000,
"colorFrom": "#525f7a",
"colorTo": "#525f7a"
},
{
"from": "Franchise",
"to": "Net revenue",
"flow": 23670000,
"colorFrom": "#525f7a",
"colorTo": "#525f7a"
},
{
"from": "Franchise Advertising Contribution",
"to": "Net revenue",
"flow": 17647000,
"colorFrom": "#525f7a",
"colorTo": "#525f7a"
},
{
"from": "Franchise Sublease Income",
"to": "Net revenue",
"flow": 10335000,
"colorFrom": "#525f7a",
"colorTo": "#525f7a"
},
{
"from": "Net revenue",
"to": "Cost of goods sold",
"flow": 238090060.78246725,
"colorFrom": "#883935",
"colorTo": "#883935"
},
{
"from": "Net loss",
"to": "Cost of goods sold",
"flow": 1149730.3313072622,
"colorFrom": "#883935",
"colorTo": "#883935"
},
{
"from": "Other income",
"to": "Gross profit",
"flow": 75151956.1681363,
"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": 44234226.52170191,
"colorFrom": "#883935",
"colorTo": "#883935"
},
{
"from": "Gross profit",
"to": "EBITDA",
"flow": 29767999.31512713,
"colorFrom": "#1d6a54",
"colorTo": "#1d6a54"
},
{
"from": "EBITDA",
"to": "D&A",
"flow": 29556544.81636846,
"colorFrom": "#883935",
"colorTo": "#883935"
},
{
"from": "EBITDA",
"to": "EBIT",
"flow": 10314185.42932968,
"colorFrom": "#1d6a54",
"colorTo": "#1d6a54"
},
{
"from": "EBIT",
"to": "Tax expenses",
"flow": 2127386.353908056,
"colorFrom": "#883935",
"colorTo": "#883935"
},
{
"from": "EBIT",
"to": "Net income",
"flow": 4897697.114973033,
"colorFrom": "#1d6a54",
"colorTo": "#1d6a54"
}
],
"priority": [
"Net loss",
"Tax credits",
"Other income",
"Net income",
"EBIT",
"EBITDA",
"Gross profit",
"Net revenue",
"Product",
"Franchise",
"Franchise Advertising Contribution",
"Franchise Sublease Income",
"Cost of goods sold",
"R&D expenses",
"SG&A expenses",
"D&A",
"Tax expenses"
]
}
Product
| Revenue
|
|
Product
|
€475.70M
|
199.8%
|
Franchise
|
€23.67M
|
9.9%
|
Franchise Advertising Contribution
|
€17.65M
|
7.4%
|
Franchise Sublease Income
|
€10.34M
|
4.3%
|