{
"items": [
{
"from": "General Education",
"to": "Net revenue",
"flow": 1448676000,
"colorFrom": "#525f7a",
"colorTo": "#525f7a"
},
{
"from": "Career Learning",
"to": "Net revenue",
"flow": 956641000,
"colorFrom": "#525f7a",
"colorTo": "#525f7a"
},
{
"from": "Middle - High School",
"to": "Net revenue",
"flow": 876287000,
"colorFrom": "#525f7a",
"colorTo": "#525f7a"
},
{
"from": "Adult",
"to": "Net revenue",
"flow": 80354000,
"colorFrom": "#525f7a",
"colorTo": "#525f7a"
},
{
"from": "Net revenue",
"to": "Cost of goods sold",
"flow": 1253880737.8807378,
"colorFrom": "#883935",
"colorTo": "#883935"
},
{
"from": "Net revenue",
"to": "Gross profit",
"flow": 809883311.8833119,
"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": 449890175.8901759,
"colorFrom": "#883935",
"colorTo": "#883935"
},
{
"from": "Gross profit",
"to": "EBITDA",
"flow": 321494637.4946375,
"colorFrom": "#1d6a54",
"colorTo": "#1d6a54"
},
{
"from": "EBITDA",
"to": "D&A",
"flow": 98386100.38610038,
"colorFrom": "#883935",
"colorTo": "#883935"
},
{
"from": "EBITDA",
"to": "EBIT",
"flow": 308960960.960961,
"colorFrom": "#1d6a54",
"colorTo": "#1d6a54"
},
{
"from": "Tax credits",
"to": "Net income",
"flow": 79800085.8000858,
"colorFrom": "#1d6a54",
"colorTo": "#1d6a54"
},
{
"from": "EBIT",
"to": "Net income",
"flow": 406732732.7327327,
"colorFrom": "#1d6a54",
"colorTo": "#1d6a54"
}
],
"priority": [
"Net loss",
"Tax credits",
"Other income",
"Net income",
"EBIT",
"EBITDA",
"Gross profit",
"Net revenue",
"General Education",
"Career Learning",
"Middle - High School",
"Adult",
"Cost of goods sold",
"R&D expenses",
"SG&A expenses",
"D&A",
"Tax expenses"
]
}
Product
| Revenue
|
|
General Education
|
€1.45B
|
70.2%
|
Career Learning
|
€956.64M
|
46.4%
|
Middle - High School
|
€876.29M
|
42.5%
|
Adult
|
€80.35M
|
3.9%
|