{
"items": [
{
"from": "Third Party Manufacturer",
"to": "Net revenue",
"flow": 567158000,
"colorFrom": "#525f7a",
"colorTo": "#525f7a"
},
{
"from": "All Other Products And Services",
"to": "Net revenue",
"flow": 396489000,
"colorFrom": "#525f7a",
"colorTo": "#525f7a"
},
{
"from": "R E P R E V E Fiber",
"to": "Net revenue",
"flow": 174855000,
"colorFrom": "#525f7a",
"colorTo": "#525f7a"
},
{
"from": "Service",
"to": "Net revenue",
"flow": 4186000,
"colorFrom": "#525f7a",
"colorTo": "#525f7a"
},
{
"from": "Net revenue",
"to": "Cost of goods sold",
"flow": 357046956.82032794,
"colorFrom": "#883935",
"colorTo": "#883935"
},
{
"from": "Net revenue",
"to": "Gross profit",
"flow": 7226371.362348699,
"colorFrom": "#1d6a54",
"colorTo": "#1d6a54"
},
{
"from": "Other income",
"to": "Gross profit",
"flow": 44222680.05837411,
"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": 42067988.66855524,
"colorFrom": "#883935",
"colorTo": "#883935"
},
{
"from": "Gross profit",
"to": "EBITDA",
"flow": 9381062.752167568,
"colorFrom": "#1d6a54",
"colorTo": "#1d6a54"
},
{
"from": "EBITDA",
"to": "D&A",
"flow": 16186797.149969954,
"colorFrom": "#883935",
"colorTo": "#883935"
},
{
"from": "Net loss",
"to": "EBITDA",
"flow": 8172375.31118551,
"colorFrom": "#883935",
"colorTo": "#883935"
},
{
"from": "EBIT",
"to": "Tax expenses",
"flow": 1475663.147051249,
"colorFrom": "#883935",
"colorTo": "#883935"
}
],
"priority": [
"Net loss",
"Tax credits",
"Other income",
"Net income",
"EBIT",
"EBITDA",
"Gross profit",
"Net revenue",
"Third Party Manufacturer",
"All Other Products And Services",
"R E P R E V E Fiber",
"Service",
"Cost of goods sold",
"R&D expenses",
"SG&A expenses",
"D&A",
"Tax expenses"
]
}
Product
| Revenue
|
|
Third Party Manufacturer
|
€567.16M
|
115.6%
|
All Other Products And Services
|
€396.49M
|
80.8%
|
R E P R E V E Fiber
|
€174.86M
|
35.7%
|
Service
|
€4.19M
|
0.9%
|