{
"items": [
{
"from": "Crude Oil",
"to": "Net revenue",
"flow": 51102000,
"colorFrom": "#525f7a",
"colorTo": "#525f7a"
},
{
"from": "Natural Gas",
"to": "Net revenue",
"flow": 23516000,
"colorFrom": "#525f7a",
"colorTo": "#525f7a"
},
{
"from": "Natural Gas Liquids",
"to": "Net revenue",
"flow": 11222000,
"colorFrom": "#525f7a",
"colorTo": "#525f7a"
},
{
"from": "Net revenue",
"to": "Cost of goods sold",
"flow": 46181337.427499145,
"colorFrom": "#883935",
"colorTo": "#883935"
},
{
"from": "Net revenue",
"to": "Gross profit",
"flow": 9031900.375298534,
"colorFrom": "#1d6a54",
"colorTo": "#1d6a54"
},
{
"from": "Other income",
"to": "Gross profit",
"flow": 14528317.980211532,
"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": 8814397.8164449,
"colorFrom": "#883935",
"colorTo": "#883935"
},
{
"from": "Gross profit",
"to": "EBITDA",
"flow": 14745820.539065165,
"colorFrom": "#1d6a54",
"colorTo": "#1d6a54"
},
{
"from": "EBITDA",
"to": "D&A",
"flow": 13793926.987376323,
"colorFrom": "#883935",
"colorTo": "#883935"
},
{
"from": "EBITDA",
"to": "EBIT",
"flow": 3561071.3067212556,
"colorFrom": "#1d6a54",
"colorTo": "#1d6a54"
},
{
"from": "Tax credits",
"to": "Net income",
"flow": 337768.67963152507,
"colorFrom": "#1d6a54",
"colorTo": "#1d6a54"
},
{
"from": "EBIT",
"to": "Net income",
"flow": 1256397.1340839304,
"colorFrom": "#1d6a54",
"colorTo": "#1d6a54"
}
],
"priority": [
"Net loss",
"Tax credits",
"Other income",
"Net income",
"EBIT",
"EBITDA",
"Gross profit",
"Net revenue",
"Crude Oil",
"Natural Gas",
"Natural Gas Liquids",
"Cost of goods sold",
"R&D expenses",
"SG&A expenses",
"D&A",
"Tax expenses"
]
}
Product
| Revenue
|
|
Crude Oil
|
€51.10M
|
69.8%
|
Natural Gas
|
€23.52M
|
32.1%
|
Natural Gas Liquids
|
€11.22M
|
15.3%
|