{"annual":[{"capex":1267000,"ebitMargin":8.38,"fcf":-6283000,"fcfMargin":-10.82,"grossMargin":31.27,"netDebt":-7505000,"netIncome":3601000,"operatingCf":-5016000,"revenue":58064000,"roc":11.09,"roe":9.18,"sharesOutstanding":17719000,"year":2015},{"capex":1502000,"ebitMargin":2.33,"fcf":1107000,"fcfMargin":1.85,"grossMargin":30.47,"netDebt":-8614000,"netIncome":-207000,"operatingCf":2609000,"revenue":59758000,"roc":3.19,"roe":-0.53,"sharesOutstanding":17719000,"year":2016},{"capex":993000,"ebitMargin":8.63,"fcf":2803000,"fcfMargin":3.94,"grossMargin":67.12,"netDebt":-11521000,"netIncome":4976000,"operatingCf":3796000,"revenue":71065000,"roc":12.57,"roe":11.31,"sharesOutstanding":17719000,"year":2017},{"capex":774000,"ebitMargin":8.62,"fcf":11534000,"fcfMargin":14.83,"grossMargin":66.97,"netDebt":-21298000,"netIncome":6159000,"operatingCf":12308000,"revenue":77798000,"roc":12.6,"roe":12.73,"sharesOutstanding":17719000,"year":2018},{"capex":1053000,"ebitMargin":11.8,"fcf":11491000,"fcfMargin":12.94,"grossMargin":69.94,"netDebt":-21946000,"netIncome":10580000,"operatingCf":12544000,"revenue":88787000,"roc":15.4,"roe":18.63,"sharesOutstanding":17719000,"year":2019},{"capex":1480000,"ebitMargin":7.72,"fcf":29282000,"fcfMargin":31.82,"grossMargin":76.5,"netDebt":-20721000,"netIncome":10092000,"operatingCf":30762000,"revenue":92031000,"roc":9.23,"roe":16.07,"sharesOutstanding":17719000,"year":2020},{"capex":1174000,"ebitMargin":13.43,"fcf":17905000,"fcfMargin":17.28,"grossMargin":73.15,"netDebt":-32535000,"netIncome":9319000,"operatingCf":19079000,"revenue":103625000,"roc":17.35,"roe":13.73,"sharesOutstanding":17719000,"year":2021},{"capex":1914000,"ebitMargin":13.08,"fcf":2559000,"fcfMargin":2.25,"grossMargin":33.39,"netDebt":-13100000,"netIncome":10127000,"operatingCf":4473000,"revenue":113751000,"roc":16.34,"roe":13.56,"sharesOutstanding":17719000,"year":2022},{"capex":1749000,"ebitMargin":12.88,"fcf":10165000,"fcfMargin":8.3,"grossMargin":23.05,"netDebt":-8273000,"netIncome":11377000,"operatingCf":11914000,"revenue":122492000,"roc":15.04,"roe":14.4,"sharesOutstanding":17593000,"year":2023},{"capex":1593000,"ebitMargin":11.97,"fcf":6428000,"fcfMargin":4.76,"grossMargin":83.72,"netDebt":-306000,"netIncome":12040000,"operatingCf":6738000,"revenue":135155000,"roc":13.64,"roe":14.19,"sharesOutstanding":17432000,"year":2024},{"capex":1395000,"ebitMargin":12.57,"fcf":30666000,"fcfMargin":20.48,"grossMargin":22.53,"netDebt":-24544000,"netIncome":13314000,"operatingCf":32061000,"revenue":149720000,"roc":15.14,"roe":14.04,"sharesOutstanding":17366000,"year":2025}],"currency":"EUR","growth":{"fcfCagr10y":null,"fcfCagr5y":-1.7,"roeAvg10y":12.81,"roeAvg5y":13.98,"yearsAvailable":20},"quarterly":[{"capex":1488000,"ebitMargin":12.48,"fcf":-3023000,"fcfMargin":-2.27,"grossMargin":67.68,"netDebt":7452000,"netIncome":12236000,"operatingCf":-1850000,"quarter":3,"revenue":133339000,"roc":16.18,"roe":15.97,"sharesOutstanding":17464000,"year":2024},{"capex":1593000,"ebitMargin":12.46,"fcf":6024000,"fcfMargin":4.46,"grossMargin":83.69,"netDebt":-306000,"netIncome":12040000,"operatingCf":7072000,"quarter":4,"revenue":134984000,"roc":14.18,"roe":14.19,"sharesOutstanding":17421000,"year":2024},{"capex":1688000,"ebitMargin":12.34,"fcf":1346000,"fcfMargin":0.97,"grossMargin":83.35,"netDebt":-2790000,"netIncome":12186000,"operatingCf":2120000,"quarter":1,"revenue":139025000,"roc":15.78,"roe":14.29,"sharesOutstanding":17314000,"year":2025},{"capex":1618000,"ebitMargin":12.25,"fcf":15383000,"fcfMargin":10.72,"grossMargin":82.41,"netDebt":-441000,"netIncome":12351000,"operatingCf":16087000,"quarter":2,"revenue":143554000,"roc":16.74,"roe":15.08,"sharesOutstanding":17290904,"year":2025},{"capex":1667000,"ebitMargin":12.9,"fcf":30107000,"fcfMargin":20.02,"grossMargin":81.9,"netDebt":-10744000,"netIncome":13430000,"operatingCf":30811000,"quarter":3,"revenue":150380000,"roc":17.89,"roe":15.67,"sharesOutstanding":17290904,"year":2025},{"capex":1395000,"ebitMargin":12.33,"fcf":30824000,"fcfMargin":20.45,"grossMargin":65.29,"netDebt":-24544000,"netIncome":13315000,"operatingCf":31486000,"quarter":4,"revenue":150722000,"roc":14.95,"roe":14.04,"sharesOutstanding":17363970,"year":2025},{"capex":1243000,"ebitMargin":12.88,"fcf":32974000,"fcfMargin":21.31,"grossMargin":51.26,"netDebt":-27782000,"netIncome":14247000,"operatingCf":33853000,"quarter":1,"revenue":154745000,"roc":17.2,"roe":15.1,"sharesOutstanding":17377000,"year":2026},{"capex":1240000,"ebitMargin":13.17,"fcf":44394000,"fcfMargin":28.01,"grossMargin":37.19,"netDebt":-31398000,"netIncome":15021000,"operatingCf":45270000,"quarter":2,"revenue":158473000,"roc":19.23,"roe":17.27,"sharesOutstanding":17369771,"year":2026}]}