{
"items": [
{
"from": "Product",
"to": "Net revenue",
"flow": 1217725000,
"colorFrom": "#525f7a",
"colorTo": "#525f7a"
},
{
"from": "Breakage Revenue",
"to": "Net revenue",
"flow": 44105000,
"colorFrom": "#525f7a",
"colorTo": "#525f7a"
},
{
"from": "Service, Other",
"to": "Net revenue",
"flow": 9670000,
"colorFrom": "#525f7a",
"colorTo": "#525f7a"
},
{
"from": "Net revenue",
"to": "Cost of goods sold",
"flow": 1027229614.4660525,
"colorFrom": "#883935",
"colorTo": "#883935"
},
{
"from": "Net loss",
"to": "Cost of goods sold",
"flow": 165393210.50835896,
"colorFrom": "#883935",
"colorTo": "#883935"
},
{
"from": "Gross profit",
"to": "R&D expenses",
"flow": 0,
"colorFrom": "#883935",
"colorTo": "#883935"
},
{
"from": "Gross profit",
"to": "SG&A expenses",
"flow": 99947969.97611737,
"colorFrom": "#883935",
"colorTo": "#883935"
},
{
"from": "Net loss",
"to": "EBITDA",
"flow": 285256738.3145684,
"colorFrom": "#883935",
"colorTo": "#883935"
},
{
"from": "EBITDA",
"to": "D&A",
"flow": 140620948.48174685,
"colorFrom": "#883935",
"colorTo": "#883935"
},
{
"from": "Net loss",
"to": "EBITDA",
"flow": 433188331.6274309,
"colorFrom": "#883935",
"colorTo": "#883935"
},
{
"from": "Tax credits",
"to": "Net income",
"flow": 35823.95087001024,
"colorFrom": "#1d6a54",
"colorTo": "#1d6a54"
}
],
"priority": [
"Net loss",
"Tax credits",
"Other income",
"Net income",
"EBIT",
"EBITDA",
"Gross profit",
"Net revenue",
"Product",
"Breakage Revenue",
"Service, Other",
"Cost of goods sold",
"R&D expenses",
"SG&A expenses",
"D&A",
"Tax expenses"
]
}
Product
| Revenue
|
|
Product
|
€1.22B
|
118.5%
|
Breakage Revenue
|
€44.11M
|
4.3%
|
Service, Other
|
€9.67M
|
0.9%
|