{
"items": [
{
"from": "Lease Revenue",
"to": "Net revenue",
"flow": 239018000,
"colorFrom": "#525f7a",
"colorTo": "#525f7a"
},
{
"from": "Power Purchase Agreement (ppa)",
"to": "Net revenue",
"flow": 175592000,
"colorFrom": "#525f7a",
"colorTo": "#525f7a"
},
{
"from": "Cash Sales Revenue",
"to": "Net revenue",
"flow": 142786000,
"colorFrom": "#525f7a",
"colorTo": "#525f7a"
},
{
"from": "Inventory Sales Revenue",
"to": "Net revenue",
"flow": 106256000,
"colorFrom": "#525f7a",
"colorTo": "#525f7a"
},
{
"from": "Solar Renewable Energy Certificate Revenue",
"to": "Net revenue",
"flow": 58568000,
"colorFrom": "#525f7a",
"colorTo": "#525f7a"
},
{
"from": "Easy Own Program Revenue",
"to": "Net revenue",
"flow": 47940000,
"colorFrom": "#525f7a",
"colorTo": "#525f7a"
},
{
"from": "Service Revenue",
"to": "Net revenue",
"flow": 11786000,
"colorFrom": "#525f7a",
"colorTo": "#525f7a"
},
{
"from": "Other Revenue",
"to": "Net revenue",
"flow": 8626000,
"colorFrom": "#525f7a",
"colorTo": "#525f7a"
},
{
"from": "Net revenue",
"to": "Cost of goods sold",
"flow": 396337642.3251434,
"colorFrom": "#883935",
"colorTo": "#883935"
},
{
"from": "Net revenue",
"to": "Gross profit",
"flow": 322712096.5670747,
"colorFrom": "#1d6a54",
"colorTo": "#1d6a54"
},
{
"from": "Other income",
"to": "Gross profit",
"flow": 138385412.20785895,
"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": 327264788.9735468,
"colorFrom": "#883935",
"colorTo": "#883935"
},
{
"from": "Gross profit",
"to": "EBITDA",
"flow": 133832719.80138686,
"colorFrom": "#1d6a54",
"colorTo": "#1d6a54"
},
{
"from": "EBITDA",
"to": "D&A",
"flow": 220395514.0826984,
"colorFrom": "#883935",
"colorTo": "#883935"
},
{
"from": "Net loss",
"to": "EBITDA",
"flow": 205068915.33259138,
"colorFrom": "#883935",
"colorTo": "#883935"
},
{
"from": "Tax credits",
"to": "Net income",
"flow": 123716291.41340639,
"colorFrom": "#1d6a54",
"colorTo": "#1d6a54"
}
],
"priority": [
"Net loss",
"Tax credits",
"Other income",
"Net income",
"EBIT",
"EBITDA",
"Gross profit",
"Net revenue",
"Lease Revenue",
"Power Purchase Agreement (ppa)",
"Cash Sales Revenue",
"Inventory Sales Revenue",
"Solar Renewable Energy Certificate Revenue",
"Easy Own Program Revenue",
"Service Revenue",
"Other Revenue",
"Cost of goods sold",
"R&D expenses",
"SG&A expenses",
"D&A",
"Tax expenses"
]
}
| Product
| Revenue
|
|
| Lease Revenue
|
€239.02M
|
33.2%
|
| Power Purchase Agreement (ppa)
|
€175.59M
|
24.4%
|
| Cash Sales Revenue
|
€142.79M
|
19.9%
|
| Inventory Sales Revenue
|
€106.26M
|
14.8%
|
| Solar Renewable Energy Certificate Revenue
|
€58.57M
|
8.1%
|
| Easy Own Program Revenue
|
€47.94M
|
6.7%
|
| Service Revenue
|
€11.79M
|
1.6%
|
| Other Revenue
|
€8.63M
|
1.2%
|
