{
"items": [
{
"from": "Testing",
"to": "Net revenue",
"flow": 16670000,
"colorFrom": "#525f7a",
"colorTo": "#525f7a"
},
{
"from": "Shipping/collection (hair)",
"to": "Net revenue",
"flow": 2899000,
"colorFrom": "#525f7a",
"colorTo": "#525f7a"
},
{
"from": "Other Revenue",
"to": "Net revenue",
"flow": 116000,
"colorFrom": "#525f7a",
"colorTo": "#525f7a"
},
{
"from": "Net revenue",
"to": "Cost of goods sold",
"flow": 10773050.252546871,
"colorFrom": "#883935",
"colorTo": "#883935"
},
{
"from": "Net revenue",
"to": "Gross profit",
"flow": 6079102.81653968,
"colorFrom": "#1d6a54",
"colorTo": "#1d6a54"
},
{
"from": "Other income",
"to": "Gross profit",
"flow": 1392004.109237223,
"colorFrom": "#1d6a54",
"colorTo": "#1d6a54"
},
{
"from": "Gross profit",
"to": "R&D expenses",
"flow": 641212.2249807379,
"colorFrom": "#883935",
"colorTo": "#883935"
},
{
"from": "Gross profit",
"to": "SG&A expenses",
"flow": 7058471.021316668,
"colorFrom": "#883935",
"colorTo": "#883935"
},
{
"from": "Net loss",
"to": "EBITDA",
"flow": 228576.3205205034,
"colorFrom": "#883935",
"colorTo": "#883935"
},
{
"from": "EBITDA",
"to": "D&A",
"flow": 1393716.2914134064,
"colorFrom": "#883935",
"colorTo": "#883935"
},
{
"from": "Net loss",
"to": "EBITDA",
"flow": 1620580.4297577261,
"colorFrom": "#883935",
"colorTo": "#883935"
},
{
"from": "Tax credits",
"to": "Net income",
"flow": 47085.00984504751,
"colorFrom": "#1d6a54",
"colorTo": "#1d6a54"
}
],
"priority": [
"Net loss",
"Tax credits",
"Other income",
"Net income",
"EBIT",
"EBITDA",
"Gross profit",
"Net revenue",
"Testing",
"Shipping/collection (hair)",
"Other Revenue",
"Cost of goods sold",
"R&D expenses",
"SG&A expenses",
"D&A",
"Tax expenses"
]
}
Product
| Revenue
|
|
Testing
|
€16.67M
|
98.9%
|
Shipping/collection (hair)
|
€2.90M
|
17.2%
|
Other Revenue
|
€116.00K
|
0.7%
|