{
"items": [
{
"from": "Service",
"to": "Net revenue",
"flow": 3473932000,
"colorFrom": "#525f7a",
"colorTo": "#525f7a"
},
{
"from": "Royalty",
"to": "Net revenue",
"flow": 287063000,
"colorFrom": "#525f7a",
"colorTo": "#525f7a"
},
{
"from": "Net revenue",
"to": "Cost of goods sold",
"flow": 1800389229.308708,
"colorFrom": "#883935",
"colorTo": "#883935"
},
{
"from": "Net revenue",
"to": "Gross profit",
"flow": 1445485457.8406835,
"colorFrom": "#1d6a54",
"colorTo": "#1d6a54"
},
{
"from": "Other income",
"to": "Gross profit",
"flow": 128051264.34797621,
"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": 730917407.4393717,
"colorFrom": "#883935",
"colorTo": "#883935"
},
{
"from": "Gross profit",
"to": "EBITDA",
"flow": 842619314.749288,
"colorFrom": "#1d6a54",
"colorTo": "#1d6a54"
},
{
"from": "EBITDA",
"to": "D&A",
"flow": 100825925.6062829,
"colorFrom": "#883935",
"colorTo": "#883935"
},
{
"from": "EBITDA",
"to": "EBIT",
"flow": 714568050.4013118,
"colorFrom": "#1d6a54",
"colorTo": "#1d6a54"
},
{
"from": "EBIT",
"to": "Tax expenses",
"flow": 148401657.02942953,
"colorFrom": "#883935",
"colorTo": "#883935"
},
{
"from": "EBIT",
"to": "Net income",
"flow": 522804004.487788,
"colorFrom": "#1d6a54",
"colorTo": "#1d6a54"
}
],
"priority": [
"Net loss",
"Tax credits",
"Other income",
"Net income",
"EBIT",
"EBITDA",
"Gross profit",
"Net revenue",
"Service",
"Royalty",
"Cost of goods sold",
"R&D expenses",
"SG&A expenses",
"D&A",
"Tax expenses"
]
}
| Product
| Revenue
|
|
| Service
|
€3.47B
|
107.0%
|
| Royalty
|
€287.06M
|
8.8%
|