{"annual":[{"capex":18326,"ebitMargin":13.29,"fcf":412533,"fcfMargin":13.63,"grossMargin":42.93,"netDebt":-1815345,"netIncome":430860,"operatingCf":430860,"revenue":3026000,"roc":12.25,"roe":16.29,"sharesOutstanding":2597000,"year":2015},{"capex":35595,"ebitMargin":8.43,"fcf":225576,"fcfMargin":7.28,"grossMargin":47.4,"netDebt":-302081,"netIncome":261172,"operatingCf":261172,"revenue":3099000,"roc":8.35,"roe":8.99,"sharesOutstanding":2543000,"year":2016},{"capex":0,"ebitMargin":16.35,"fcf":541527,"fcfMargin":16.86,"grossMargin":47.82,"netDebt":-314863,"netIncome":541527,"operatingCf":541527,"revenue":3212000,"roc":12.23,"roe":13.39,"sharesOutstanding":2562000,"year":2017},{"capex":542480,"ebitMargin":-14.16,"fcf":7511053,"fcfMargin":260.62,"grossMargin":38.48,"netDebt":-10579244,"netIncome":7511000,"operatingCf":7511053,"revenue":2882000,"roc":-3.08,"roe":65,"sharesOutstanding":2813000,"year":2018},{"capex":542480,"ebitMargin":-6195.16,"fcf":-5006926,"fcfMargin":-5162.05,"grossMargin":-439.2,"netDebt":-363938,"netIncome":-5007000,"operatingCf":-5006926,"revenue":96995,"roc":-52.45,"roe":-61.17,"sharesOutstanding":2982000,"year":2019},{"capex":542480,"ebitMargin":-14.63,"fcf":-1759100,"fcfMargin":-163.18,"grossMargin":33.46,"netDebt":24385962,"netIncome":-2271000,"operatingCf":-1759100,"revenue":1078000,"roc":-0.32,"roe":-22.7,"sharesOutstanding":3663000,"year":2020},{"capex":1722910,"ebitMargin":2.55,"fcf":1151480,"fcfMargin":4.02,"grossMargin":97.54,"netDebt":42274560,"netIncome":2084880,"operatingCf":2874390,"revenue":28655200,"roc":0.71,"roe":4.9,"sharesOutstanding":11000000,"year":2021},{"capex":2020010,"ebitMargin":29.5,"fcf":3672820,"fcfMargin":8.73,"grossMargin":16.25,"netDebt":37794220,"netIncome":-5885000,"operatingCf":5692830,"revenue":42067000,"roc":7.46,"roe":-6.28,"sharesOutstanding":16067000,"year":2022},{"capex":3555440,"ebitMargin":24.83,"fcf":3811410,"fcfMargin":5.39,"grossMargin":11.85,"netDebt":18505520,"netIncome":-4084000,"operatingCf":7366850,"revenue":70766000,"roc":9.01,"roe":-3.24,"sharesOutstanding":18149000,"year":2023},{"capex":4503780,"ebitMargin":-9.54,"fcf":6962500,"fcfMargin":6.29,"grossMargin":42.49,"netDebt":17887400,"netIncome":-11469000,"operatingCf":11466280,"revenue":110673000,"roc":-3.02,"roe":-5.1,"sharesOutstanding":22986000,"year":2024},{"capex":1657610,"ebitMargin":-27.63,"fcf":7017910,"fcfMargin":3.88,"grossMargin":-6.75,"netDebt":141199030,"netIncome":-29645200,"operatingCf":8675520,"revenue":180800480,"roc":-7.87,"roe":-13.24,"sharesOutstanding":23842152,"year":2025}],"currency":"EUR","growth":{"fcfCagr10y":40.38,"fcfCagr5y":79.72,"roeAvg10y":-1.94,"roeAvg5y":-4.59,"yearsAvailable":20},"quarterly":[{"capex":3704700,"ebitMargin":-11.43,"fcf":6107570,"fcfMargin":5.52,"grossMargin":11.23,"netDebt":17887400,"netIncome":-11468960,"operatingCf":9812270,"quarter":4,"revenue":110673710,"roc":-3.62,"roe":-5.1,"sharesOutstanding":22986027,"year":2024},{"capex":3704700,"ebitMargin":-11.43,"fcf":6107570,"fcfMargin":5.52,"grossMargin":11.23,"netDebt":17887400,"netIncome":-11468960,"operatingCf":9812270,"quarter":1,"revenue":110673710,"roc":-3.62,"roe":-5.1,"sharesOutstanding":22986027,"year":2025},{"capex":2672600,"ebitMargin":-1.6,"fcf":10703550,"fcfMargin":8.13,"grossMargin":-1.69,"netDebt":148139710,"netIncome":-23072430,"operatingCf":13376150,"quarter":2,"revenue":131616360,"roc":-0.43,"roe":-10.26,"sharesOutstanding":23457246,"year":2025},{"capex":2672600,"ebitMargin":-1.6,"fcf":10703550,"fcfMargin":8.13,"grossMargin":-1.69,"netDebt":148139710,"netIncome":-23072430,"operatingCf":13376150,"quarter":3,"revenue":131616360,"roc":-0.43,"roe":-10.26,"sharesOutstanding":23457246,"year":2025},{"capex":1657610,"ebitMargin":-10.29,"fcf":7017910,"fcfMargin":3.88,"grossMargin":-6.75,"netDebt":141199030,"netIncome":-29645200,"operatingCf":8675520,"quarter":4,"revenue":180800480,"roc":-2.93,"roe":-13.24,"sharesOutstanding":23842152,"year":2025},{"capex":1657610,"ebitMargin":-10.29,"fcf":7017910,"fcfMargin":3.88,"grossMargin":-6.75,"netDebt":141199030,"netIncome":-29645200,"operatingCf":8675520,"quarter":1,"revenue":180800480,"roc":-2.93,"roe":-13.24,"sharesOutstanding":23842152,"year":2026},{"capex":1993260,"ebitMargin":-21.29,"fcf":6915610,"fcfMargin":3.22,"grossMargin":-2.37,"netDebt":162331220,"netIncome":-34722840,"operatingCf":8908870,"quarter":2,"revenue":214954460,"roc":-7.13,"roe":-17.1,"sharesOutstanding":23842152,"year":2026},{"capex":1993260,"ebitMargin":-21.29,"fcf":6915610,"fcfMargin":3.22,"grossMargin":-2.37,"netDebt":162331220,"netIncome":-34722840,"operatingCf":8908870,"quarter":3,"revenue":214954460,"roc":-7.13,"roe":-17.1,"sharesOutstanding":23842152,"year":2026}]}