{"annual":[{"capex":5432000,"ebitMargin":16.12,"fcf":53721000,"fcfMargin":29.96,"grossMargin":49.87,"netDebt":-31829000,"netIncome":28385000,"operatingCf":59153000,"revenue":179331000,"roc":38.46,"roe":74.93,"sharesOutstanding":20000000,"year":2019},{"capex":20402000,"ebitMargin":14.9,"fcf":12917000,"fcfMargin":4.43,"grossMargin":52.08,"netDebt":-27851000,"netIncome":30559000,"operatingCf":33319000,"revenue":291791000,"roc":40.86,"roe":48.05,"sharesOutstanding":20000000,"year":2020},{"capex":21557000,"ebitMargin":13.44,"fcf":8268000,"fcfMargin":2.96,"grossMargin":56.88,"netDebt":-80294000,"netIncome":26767000,"operatingCf":29825000,"revenue":279071000,"roc":17.7,"roe":17.68,"sharesOutstanding":20000000,"year":2021},{"capex":32109000,"ebitMargin":8.45,"fcf":-42371000,"fcfMargin":-11.51,"grossMargin":44.64,"netDebt":-24683000,"netIncome":17139000,"operatingCf":-10262000,"revenue":368161000,"roc":14.27,"roe":10.53,"sharesOutstanding":20000000,"year":2022},{"capex":31070000,"ebitMargin":8.28,"fcf":19354000,"fcfMargin":5.18,"grossMargin":44.99,"netDebt":-39997000,"netIncome":10149000,"operatingCf":50424000,"revenue":373355000,"roc":14.22,"roe":5.92,"sharesOutstanding":20000000,"year":2023},{"capex":35831000,"ebitMargin":9.71,"fcf":119753000,"fcfMargin":24.03,"grossMargin":52.49,"netDebt":-152275000,"netIncome":35771000,"operatingCf":155584000,"revenue":498353000,"roc":18.22,"roe":17.45,"sharesOutstanding":20000000,"year":2024},{"capex":51625000,"ebitMargin":15.48,"fcf":119558000,"fcfMargin":16.97,"grossMargin":24.21,"netDebt":-248243000,"netIncome":86501000,"operatingCf":171183000,"revenue":704326000,"roc":29.02,"roe":30.26,"sharesOutstanding":20000000,"year":2025}],"currency":"EUR","growth":{"fcfCagr10y":null,"fcfCagr5y":null,"roeAvg10y":null,"roeAvg5y":16.37,"yearsAvailable":7},"quarterly":[{"capex":35662000,"ebitMargin":9.78,"fcf":49112000,"fcfMargin":11.23,"grossMargin":34.66,"netDebt":-28538000,"netIncome":28101000,"operatingCf":84774000,"quarter":3,"revenue":437315000,"roc":17.04,"roe":14.67,"sharesOutstanding":19904688,"year":2024},{"capex":35823000,"ebitMargin":13.2,"fcf":119505000,"fcfMargin":23.98,"grossMargin":45.1,"netDebt":-152275000,"netIncome":35770000,"operatingCf":155336000,"quarter":4,"revenue":498352000,"roc":24.77,"roe":17.45,"sharesOutstanding":20000000,"year":2024},{"capex":36214000,"ebitMargin":14.11,"fcf":82668000,"fcfMargin":14.9,"grossMargin":51.84,"netDebt":-89131000,"netIncome":42768000,"operatingCf":118890000,"quarter":1,"revenue":554682000,"roc":28.31,"roe":20.04,"sharesOutstanding":20000000,"year":2025},{"capex":45162000,"ebitMargin":13.44,"fcf":106870000,"fcfMargin":17.6,"grossMargin":52.88,"netDebt":-81685000,"netIncome":54505000,"operatingCf":152040000,"quarter":2,"revenue":607314000,"roc":27.28,"roe":24,"sharesOutstanding":20095918,"year":2025},{"capex":43943000,"ebitMargin":15.51,"fcf":92316000,"fcfMargin":13.9,"grossMargin":54.21,"netDebt":-104942000,"netIncome":70803000,"operatingCf":136267000,"quarter":3,"revenue":664310000,"roc":30.15,"roe":27.63,"sharesOutstanding":20025517,"year":2025},{"capex":51836000,"ebitMargin":16.41,"fcf":120380000,"fcfMargin":17.09,"grossMargin":46.2,"netDebt":-248243000,"netIncome":86501000,"operatingCf":172216000,"quarter":4,"revenue":704327000,"roc":30.77,"roe":30.26,"sharesOutstanding":20000000,"year":2025},{"capex":58073000,"ebitMargin":17.48,"fcf":154552000,"fcfMargin":21.75,"grossMargin":41.05,"netDebt":-219855000,"netIncome":94078000,"operatingCf":212625000,"quarter":1,"revenue":710454000,"roc":31.34,"roe":31.2,"sharesOutstanding":20000000,"year":2026},{"capex":52792000,"ebitMargin":18.64,"fcf":155776000,"fcfMargin":21.09,"grossMargin":34.36,"netDebt":-188523000,"netIncome":108201000,"operatingCf":208568000,"quarter":2,"revenue":738553000,"roc":32.24,"roe":34.43,"sharesOutstanding":20000000,"year":2026}]}