DO & Co. Aktiengesellschaft / Estimates

Fiscal Year	Revenue	Net income	Net margin	Free cash flow	FCF margin
2025	€2.30B +26.3%	€92.43M +39.6%	4.0% +0.0038 pp	€242.33M -5.4%	10.5% -0.035 pp
2024	€1.82B +28.2%	€66.22M +96.8%	3.6% +0.013 pp	€256.21M +69.2%	14.1% +0.034 pp
2023	€1.42B +460.0%	€33.64M -197.1%	2.4% +0.16 pp	€151.40M +138.5%	10.7% -0.14 pp
2022	€253.46M -72.9%	-€34.64M +121.8%	-13.7% -0.12 pp	€63.49M -68.0%	25.0% +0.038 pp
2021	€935.37M +10.3%	-€15.62M -142.3%	-1.7% -0.060 pp	€198.32M +105.0%	21.2% +0.098 pp
2020	€847.79M -0.0%	€36.93M +39.9%	4.4% +0.012 pp	€96.76M +0.0%	11.4% +0.0000013 pp
2019	€847.80M -1.6%	€26.40M -20.9%	3.1% -0.0076 pp	€96.76M -18.1%	11.4% -0.023 pp
2018	€861.41M -5.7%	€33.37M -1.3%	3.9% +0.0017 pp	€118.17M +1.2%	13.7% +0.0093 pp
2017	€913.45M -0.3%	€33.80M -24.4%	3.7% -0.012 pp	€116.77M -25.0%	12.8% -0.042 pp
2016	€916.46M +15.2%	€44.69M +27.3%	4.9% +0.0046 pp	€155.66M -36.4%	17.0% -0.14 pp
2015	€795.64M +25.1%	€35.11M +34.7%	4.4% +0.0031 pp	€244.57M +184.9%	30.7% +0.17 pp
2014	€636.14M +10.4%	€26.07M -17.3%	4.1% -0.014 pp	€85.83M +20.1%	13.5% +0.011 pp
2013	€576.19M +23.6%	€31.53M +19.1%	5.5% -0.0021 pp	€71.44M +4.6%	12.4% -0.023 pp
2012	€466.36M +9.5%	€26.48M +18.2%	5.7% +0.0042 pp	€68.32M -7.6%	14.6% -0.027 pp
2011	€426.07M +20.8%	€22.40M +70.7%	5.3% +0.015 pp	€73.93M +24.5%	17.4% +0.0051 pp
2010	€352.74M -9.0%	€13.12M +145.4%	3.7% +0.023 pp	€59.40M +21.5%	16.8% +0.042 pp
2009	€387.78M +9.3%	€5.35M -41.1%	1.4% -0.012 pp	€48.90M +37.3%	12.6% +0.026 pp
2008	€354.63M +71.9%	€9.08M +100.7%	2.6% +0.0037 pp	€35.62M -45.2%	10.0% -0.21 pp
2007	€206.33M +45.1%	€4.52M -5.0%	2.2% -0.012 pp	€64.95M +248.9%	31.5% +0.18 pp
2006	€142.18M +5.9%	€4.76M +97.8%	3.3% +0.016 pp	€18.62M +213.3%	13.1% +0.087 pp
2005	€134.26M +36.8%	€2.41M +50.8%	1.8% +0.0017 pp	€5.94M -41.6%	4.4% -0.059 pp
2004	€98.15M +3.8%	€1.60M -22.1%	1.6% -0.0054 pp	€10.18M -40.7%	10.4% -0.078 pp
2003	€94.59M +3.0%	€2.05M +221.2%	2.2% +0.015 pp	€17.16M +73.1%	18.1% +0.073 pp
2002	€91.83M	€638.00K	0.7%	€9.91M	10.8%