{
"items": [
{
"from": "Upfront Styling Fee",
"to": "Net revenue",
"flow": 4842000,
"colorFrom": "#525f7a",
"colorTo": "#525f7a"
},
{
"from": "Style Pass Annual Fees",
"to": "Net revenue",
"flow": 3293000,
"colorFrom": "#525f7a",
"colorTo": "#525f7a"
},
{
"from": "Gift Card Liability",
"to": "Net revenue",
"flow": 2135000,
"colorFrom": "#525f7a",
"colorTo": "#525f7a"
},
{
"from": "Freestyle Orders",
"to": "Net revenue",
"flow": 607000,
"colorFrom": "#525f7a",
"colorTo": "#525f7a"
},
{
"from": "Net revenue",
"to": "Cost of goods sold",
"flow": 600675537.3592631,
"colorFrom": "#883935",
"colorTo": "#883935"
},
{
"from": "Net revenue",
"to": "Gross profit",
"flow": 480159501.8764927,
"colorFrom": "#1d6a54",
"colorTo": "#1d6a54"
},
{
"from": "Other income",
"to": "Gross profit",
"flow": 19263903.104742408,
"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": 513343568.74786764,
"colorFrom": "#883935",
"colorTo": "#883935"
},
{
"from": "Net loss",
"to": "EBITDA",
"flow": 13920163.76663255,
"colorFrom": "#883935",
"colorTo": "#883935"
},
{
"from": "EBITDA",
"to": "D&A",
"flow": 17021494.370522007,
"colorFrom": "#883935",
"colorTo": "#883935"
},
{
"from": "Net loss",
"to": "EBITDA",
"flow": 30941658.137154553,
"colorFrom": "#883935",
"colorTo": "#883935"
},
{
"from": "EBIT",
"to": "Tax expenses",
"flow": 700272.9443875811,
"colorFrom": "#883935",
"colorTo": "#883935"
}
],
"priority": [
"Net loss",
"Tax credits",
"Other income",
"Net income",
"EBIT",
"EBITDA",
"Gross profit",
"Net revenue",
"Upfront Styling Fee",
"Style Pass Annual Fees",
"Gift Card Liability",
"Freestyle Orders",
"Cost of goods sold",
"R&D expenses",
"SG&A expenses",
"D&A",
"Tax expenses"
]
}
Product
| Revenue
|
|
Upfront Styling Fee
|
€4.84M
|
0.4%
|
Style Pass Annual Fees
|
€3.29M
|
0.3%
|
Gift Card Liability
|
€2.14M
|
0.2%
|
Freestyle Orders
|
€607.00K
|
0.1%
|