{
"items": [
{
"from": "Commercial Aerospace",
"to": "Net revenue",
"flow": 344778000,
"colorFrom": "#525f7a",
"colorTo": "#525f7a"
},
{
"from": "Military And Defense, Other Than Fuzes",
"to": "Net revenue",
"flow": 179172000,
"colorFrom": "#525f7a",
"colorTo": "#525f7a"
},
{
"from": "Medical",
"to": "Net revenue",
"flow": 100588000,
"colorFrom": "#525f7a",
"colorTo": "#525f7a"
},
{
"from": "Other",
"to": "Net revenue",
"flow": 81871000,
"colorFrom": "#525f7a",
"colorTo": "#525f7a"
},
{
"from": "Missile And Bomb Fuzes",
"to": "Net revenue",
"flow": 69445000,
"colorFrom": "#525f7a",
"colorTo": "#525f7a"
},
{
"from": "Net revenue",
"to": "Cost of goods sold",
"flow": 430534800.40941656,
"colorFrom": "#883935",
"colorTo": "#883935"
},
{
"from": "Net revenue",
"to": "Gross profit",
"flow": 231230808.59774822,
"colorFrom": "#1d6a54",
"colorTo": "#1d6a54"
},
{
"from": "Other income",
"to": "Gross profit",
"flow": 20377857.386557475,
"colorFrom": "#1d6a54",
"colorTo": "#1d6a54"
},
{
"from": "Gross profit",
"to": "R&D expenses",
"flow": 17659501.876492664,
"colorFrom": "#883935",
"colorTo": "#883935"
},
{
"from": "Gross profit",
"to": "SG&A expenses",
"flow": 145574036.16513136,
"colorFrom": "#883935",
"colorTo": "#883935"
},
{
"from": "Gross profit",
"to": "EBITDA",
"flow": 88375127.94268169,
"colorFrom": "#1d6a54",
"colorTo": "#1d6a54"
},
{
"from": "EBITDA",
"to": "D&A",
"flow": 42679972.70556124,
"colorFrom": "#883935",
"colorTo": "#883935"
},
{
"from": "EBITDA",
"to": "EBIT",
"flow": 45347151.142954625,
"colorFrom": "#1d6a54",
"colorTo": "#1d6a54"
},
{
"from": "EBIT",
"to": "Tax expenses",
"flow": 2506823.609689526,
"colorFrom": "#883935",
"colorTo": "#883935"
},
{
"from": "EBIT",
"to": "Net income",
"flow": 7418116.6837256905,
"colorFrom": "#1d6a54",
"colorTo": "#1d6a54"
}
],
"priority": [
"Net loss",
"Tax credits",
"Other income",
"Net income",
"EBIT",
"EBITDA",
"Gross profit",
"Net revenue",
"Commercial Aerospace",
"Military And Defense, Other Than Fuzes",
"Medical",
"Other",
"Missile And Bomb Fuzes",
"Cost of goods sold",
"R&D expenses",
"SG&A expenses",
"D&A",
"Tax expenses"
]
}
Product
| Revenue
|
|
Commercial Aerospace
|
€344.78M
|
52.1%
|
Military And Defense, Other Than Fuzes
|
€179.17M
|
27.1%
|
Medical
|
€100.59M
|
15.2%
|
Other
|
€81.87M
|
12.4%
|
Missile And Bomb Fuzes
|
€69.45M
|
10.5%
|