{
"items": [
{
"from": "Value-based Care",
"to": "Net revenue",
"flow": 32600000,
"colorFrom": "#525f7a",
"colorTo": "#525f7a"
},
{
"from": "Product And Service, Other",
"to": "Net revenue",
"flow": 2600000,
"colorFrom": "#525f7a",
"colorTo": "#525f7a"
},
{
"from": "Net revenue",
"to": "Cost of goods sold",
"flow": 380081125.39915425,
"colorFrom": "#883935",
"colorTo": "#883935"
},
{
"from": "Net revenue",
"to": "Gross profit",
"flow": 315094502.4596531,
"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": 174592215.41382584,
"colorFrom": "#883935",
"colorTo": "#883935"
},
{
"from": "Net loss",
"to": "EBITDA",
"flow": 23215672.736687664,
"colorFrom": "#883935",
"colorTo": "#883935"
},
{
"from": "EBITDA",
"to": "D&A",
"flow": -105290411.6682489,
"colorFrom": "#883935",
"colorTo": "#883935"
},
{
"from": "EBITDA",
"to": "EBIT",
"flow": 82074738.93156123,
"colorFrom": "#1d6a54",
"colorTo": "#1d6a54"
},
{
"from": "Tax credits",
"to": "Net income",
"flow": 5350824.199533961,
"colorFrom": "#1d6a54",
"colorTo": "#1d6a54"
}
],
"priority": [
"Net loss",
"Tax credits",
"Other income",
"Net income",
"EBIT",
"EBITDA",
"Gross profit",
"Net revenue",
"Value-based Care",
"Product And Service, Other",
"Cost of goods sold",
"R&D expenses",
"SG&A expenses",
"D&A",
"Tax expenses"
]
}
Product
| Revenue
|
|
Value-based Care
|
€32.60M
|
4.7%
|
Product And Service, Other
|
€2.60M
|
0.4%
|