{
"items": [
{
"from": "Subscription And Maintenance",
"to": "Net revenue",
"flow": 745104000,
"colorFrom": "#525f7a",
"colorTo": "#525f7a"
},
{
"from": "Maintenance",
"to": "Net revenue",
"flow": 440592000,
"colorFrom": "#525f7a",
"colorTo": "#525f7a"
},
{
"from": "Subscription",
"to": "Net revenue",
"flow": 304512000,
"colorFrom": "#525f7a",
"colorTo": "#525f7a"
},
{
"from": "License",
"to": "Net revenue",
"flow": 51791000,
"colorFrom": "#525f7a",
"colorTo": "#525f7a"
},
{
"from": "Net revenue",
"to": "Cost of goods sold",
"flow": 91220935.22093523,
"colorFrom": "#883935",
"colorTo": "#883935"
},
{
"from": "Net revenue",
"to": "Gross profit",
"flow": 592515658.5156585,
"colorFrom": "#1d6a54",
"colorTo": "#1d6a54"
},
{
"from": "Other income",
"to": "Gross profit",
"flow": 33877305.877305925,
"colorFrom": "#1d6a54",
"colorTo": "#1d6a54"
},
{
"from": "Gross profit",
"to": "R&D expenses",
"flow": 89145431.14543115,
"colorFrom": "#883935",
"colorTo": "#883935"
},
{
"from": "Gross profit",
"to": "SG&A expenses",
"flow": 295330759.33075935,
"colorFrom": "#883935",
"colorTo": "#883935"
},
{
"from": "Gross profit",
"to": "EBITDA",
"flow": 241916773.91677392,
"colorFrom": "#1d6a54",
"colorTo": "#1d6a54"
},
{
"from": "EBITDA",
"to": "D&A",
"flow": 63794079.794079795,
"colorFrom": "#883935",
"colorTo": "#883935"
},
{
"from": "EBITDA",
"to": "EBIT",
"flow": 188447018.44701844,
"colorFrom": "#1d6a54",
"colorTo": "#1d6a54"
},
{
"from": "Tax credits",
"to": "Net income",
"flow": 6951522.951522952,
"colorFrom": "#1d6a54",
"colorTo": "#1d6a54"
},
{
"from": "EBIT",
"to": "Net income",
"flow": 96012870.01287001,
"colorFrom": "#1d6a54",
"colorTo": "#1d6a54"
}
],
"priority": [
"Net loss",
"Tax credits",
"Other income",
"Net income",
"EBIT",
"EBITDA",
"Gross profit",
"Net revenue",
"Subscription And Maintenance",
"Maintenance",
"Subscription",
"License",
"Cost of goods sold",
"R&D expenses",
"SG&A expenses",
"D&A",
"Tax expenses"
]
}
Product
| Revenue
|
|
Subscription And Maintenance
|
€745.10M
|
109.0%
|
Maintenance
|
€440.59M
|
64.4%
|
Subscription
|
€304.51M
|
44.5%
|
License
|
€51.79M
|
7.6%
|