Market cap
$2,213 Mln
Revenue (TTM)
$-- Mln
P/E Ratio
--
P/B Ratio
65
Div. Yield
0 %
Income Statement (€ Mln) |
Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
29.64
|
-7.19
|
36.21
|
4.78
|
2.65
|
2.33
|
|||||
|
Cost of Revenue
|
--
|
--
|
--
|
0.99
|
--
|
--
|
|||||
|
Gross Profit
|
29.64
|
-7.19
|
36.21
|
4.78
|
2.65
|
2.33
|
|||||
|
Operating Expenses
|
40.46
|
61.20
|
62.99
|
51.48
|
55.23
|
38.75
|
|||||
|
Operating Profit (EBIT)
|
-10.82
|
-68.39
|
-26.78
|
-46.70
|
-52.58
|
-36.43
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
-23.96
|
-68.03
|
-39.58
|
-57.03
|
-47.00
|
-33.58
|
|||||
|
Provision for Tax
|
0.00
|
0.10
|
0.12
|
0.01
|
0.01
|
0.01
|
|||||
|
Profit after Tax (Net Income)
|
-23.96
|
-68.13
|
-39.70
|
-57.04
|
-47.00
|
-33.59
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
-57.04
|
-47.06
|
-33.59
|
Liabilities (€ Mln) |
Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Shareholder's Funds
|
-84.48
|
-65.70
|
-1.84
|
-27.05
|
26.79
|
70.47
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
94.74
|
74.19
|
45.87
|
48.88
|
38.13
|
44.52
|
|||||
|
Current Liabilities
|
57.51
|
58.94
|
49.87
|
37.94
|
36.85
|
19.04
|
|||||
|
Total Liabilities
|
67.76
|
67.42
|
93.90
|
59.77
|
101.77
|
134.03
|
Assets (€ Mln) |
Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Non-Current Assets
|
5.01
|
5.95
|
6.56
|
7.41
|
8.71
|
8.78
|
|||||
|
Current Assets
|
62.75
|
61.47
|
87.34
|
52.36
|
93.06
|
125.25
|
|||||
|
Total Assets
|
67.76
|
67.42
|
93.90
|
59.77
|
101.77
|
134.03
|
|||||
|
Total Debt*
|
95.32
|
50.90
|
50.57
|
53.17
|
46.02
|
48.98
|
|||||
|
Net Current Assets
|
5.24
|
2.53
|
37.47
|
14.42
|
56.22
|
106.21
|
Cashflow (€ Mln) |
Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Cash From Operating Activities
|
-33.42
|
-19.55
|
-12.48
|
-37.10
|
-29.87
|
-27.54
|
|||||
|
Cash Flow from Investing Activities
|
-0.58
|
-0.96
|
-0.35
|
0.14
|
-0.24
|
-0.11
|
|||||
|
Cash from Financing Activities
|
37.42
|
-5.14
|
46.77
|
-5.65
|
-5.18
|
111.77
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
--
|
--
|
Financials Ratios |
Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Adjusted EPS (€)
|
-0.50
|
-1.45
|
-1.02
|
-1.64
|
-1.35
|
-0.98
|
|||||
|
Cash EPS (€)
|
-0.47
|
-1.41
|
-0.98
|
-1.59
|
-1.31
|
-0.92
|
|||||
|
Adjusted Book Value (€)
|
--
|
--
|
--
|
--
|
0.77
|
2.05
|
|||||
|
Dividend per Share (€)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share (€)
|
-0.70
|
-0.41
|
-0.32
|
-1.06
|
-0.86
|
-0.80
|
|||||
|
Free Cash Flow per Share (€)
|
-0.71
|
-0.43
|
-0.33
|
-1.07
|
-0.86
|
-0.80
|
Profitability Ratios |
Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
1,208.63
|
-401.72
|
-106.09
|
-115.31
|
-48.90
|
-41.45
|
|||||
|
ROE (%)
|
31.91
|
201.73
|
274.85
|
44,738.04
|
-96.66
|
-97.99
|
|||||
|
ROA (%)
|
-35.45
|
-84.47
|
-51.67
|
-70.62
|
-39.87
|
-35.31
|
|||||
|
EBIT Margin (%)
|
-45.75
|
949.35
|
-66.94
|
-957.22
|
-1,781.83
|
-1,574.88
|
|||||
|
Net Margin (%)
|
-80.83
|
947.59
|
-109.64
|
-1,194.33
|
-1,775.71
|
-1,444.73
|
|||||
|
Cash Profit Margin (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
Growth Ratios |
Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Revenue Growth (%)
|
5.12
|
-1.20
|
6.58
|
0.80
|
0.14
|
-0.09
|
|||||
|
EBIT Growth (%)
|
80.13
|
-181.63
|
46.98
|
3.07
|
-28.81
|
21.73
|
|||||
|
Net Profit Growth (%)
|
64.83
|
-71.62
|
30.40
|
-21.36
|
-39.93
|
34.03
|
|||||
|
EPS Growth (%)
|
0.65
|
-0.41
|
0.38
|
-0.21
|
-0.38
|
0.57
|
|||||
|
Book Value Growth (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
Solvency Ratios |
Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debt to Equity
|
-1.13
|
-0.77
|
-27.42
|
-1.97
|
1.72
|
0.70
|
|||||
|
Short term debt to equity ratio
|
-0.05
|
-0.07
|
-2.72
|
-0.17
|
0.31
|
0.07
|
|||||
|
Current Ratio
|
1.09
|
1.04
|
1.75
|
1.38
|
2.53
|
6.58
|
|||||
|
Quick Ratio
|
--
|
--
|
1.75
|
1.30
|
2.61
|
8.70
|
|||||
|
Interest Coverage
|
-1.30
|
-8.44
|
-3.04
|
-7.83
|
-67.43
|
-109.96
|
Operating Efficiency Ratios |
Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debtors to sales (%)
|
25.91
|
-118.71
|
8.19
|
59.51
|
147.13
|
166.67
|
|||||
|
Asset Turnover
|
0.44
|
-0.09
|
0.47
|
0.06
|
0.02
|
0.02
|
|||||
|
Receivable days
|
99.90
|
-292.15
|
29.30
|
257.59
|
536.05
|
403.04
|
|||||
|
Inventory Days
|
--
|
--
|
--
|
-11.50
|
--
|
--
|
|||||
|
Payable days
|
--
|
--
|
--
|
1,667.73
|
--
|
--
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
--
|
-1,421.63
|
--
|
--
|