{"annual":[{"capex":677556,"ebitMargin":18.81,"fcf":-849352,"fcfMargin":-2.43,"grossMargin":24.47,"netDebt":-235444,"netIncome":6630755,"operatingCf":-171796,"revenue":34926334,"roc":22.07,"roe":22.29,"sharesOutstanding":15000000,"year":2015},{"capex":842000,"ebitMargin":12.12,"fcf":7094000,"fcfMargin":19.73,"grossMargin":11.72,"netDebt":-5781350,"netIncome":5007460,"operatingCf":7936000,"revenue":35955000,"roc":14.4,"roe":16.55,"sharesOutstanding":15000000,"year":2016},{"capex":3289698,"ebitMargin":11.75,"fcf":-1203734,"fcfMargin":-2.55,"grossMargin":23.63,"netDebt":-14472604,"netIncome":5777971,"operatingCf":2085964,"revenue":47194525,"roc":11.68,"roe":12.22,"sharesOutstanding":15361644,"year":2017},{"capex":2096409,"ebitMargin":9.81,"fcf":764510,"fcfMargin":1.17,"grossMargin":20.72,"netDebt":-25234446,"netIncome":6612567,"operatingCf":2860919,"revenue":65208586,"roc":10.01,"roe":10.37,"sharesOutstanding":16812329,"year":2018},{"capex":1345528,"ebitMargin":10.12,"fcf":-6715527,"fcfMargin":-8.7,"grossMargin":17.49,"netDebt":2297114,"netIncome":9729030,"operatingCf":-5369999,"revenue":77216857,"roc":9.97,"roe":14.26,"sharesOutstanding":17500000,"year":2019},{"capex":1446269,"ebitMargin":2.76,"fcf":8094400,"fcfMargin":5.07,"grossMargin":8.53,"netDebt":17360958,"netIncome":6823010,"operatingCf":9540669,"revenue":159590839,"roc":3.37,"roe":7.96,"sharesOutstanding":18583415,"year":2020},{"capex":1335535,"ebitMargin":3.86,"fcf":14349315,"fcfMargin":4.56,"grossMargin":8.28,"netDebt":-6933274,"netIncome":8905091,"operatingCf":15684850,"revenue":314610275,"roc":7.84,"roe":9.37,"sharesOutstanding":18579856,"year":2021},{"capex":1772055,"ebitMargin":3.28,"fcf":18996548,"fcfMargin":6.66,"grossMargin":7.61,"netDebt":-15478360,"netIncome":4317354,"operatingCf":20768603,"revenue":285291186,"roc":5.86,"roe":4.52,"sharesOutstanding":18315019,"year":2022},{"capex":1009504,"ebitMargin":4.96,"fcf":6799958,"fcfMargin":2.15,"grossMargin":10.27,"netDebt":-5336695,"netIncome":10274283,"operatingCf":7809462,"revenue":316318613,"roc":10.15,"roe":9.07,"sharesOutstanding":19125919,"year":2023},{"capex":995383,"ebitMargin":7.89,"fcf":29550488,"fcfMargin":8.71,"grossMargin":18.75,"netDebt":-11016450,"netIncome":16018451,"operatingCf":30545871,"revenue":339184017,"roc":18.56,"roe":15.1,"sharesOutstanding":18555114,"year":2024},{"capex":110224,"ebitMargin":10.09,"fcf":37838501,"fcfMargin":10.39,"grossMargin":13.02,"netDebt":-27507119,"netIncome":22132189,"operatingCf":33799277,"revenue":364298940,"roc":23.31,"roe":18.45,"sharesOutstanding":18555114,"year":2025}],"currency":"EUR","growth":{"fcfCagr10y":39.95,"fcfCagr5y":21.42,"roeAvg10y":11.79,"roeAvg5y":11.3,"yearsAvailable":13},"quarterly":[{"capex":227542,"ebitMargin":7.89,"fcf":30069258,"fcfMargin":8.87,"grossMargin":12.09,"netDebt":-11016450,"netIncome":16018452,"operatingCf":30007002,"quarter":4,"revenue":339184017,"roc":18.56,"roe":15.1,"sharesOutstanding":18555114,"year":2024},{"capex":227542,"ebitMargin":7.89,"fcf":30069258,"fcfMargin":8.87,"grossMargin":12.09,"netDebt":-11016450,"netIncome":16018452,"operatingCf":30007002,"quarter":1,"revenue":339184017,"roc":18.56,"roe":15.1,"sharesOutstanding":18555114,"year":2025},{"capex":236802,"ebitMargin":8.52,"fcf":34458410,"fcfMargin":9.71,"grossMargin":12.01,"netDebt":-11113572,"netIncome":17740114,"operatingCf":34695212,"quarter":2,"revenue":354980011,"roc":19.39,"roe":15.03,"sharesOutstanding":18555114,"year":2025},{"capex":236802,"ebitMargin":8.52,"fcf":34458410,"fcfMargin":9.71,"grossMargin":12.01,"netDebt":-11113572,"netIncome":17740114,"operatingCf":34695212,"quarter":3,"revenue":354980011,"roc":19.39,"roe":15.03,"sharesOutstanding":18555114,"year":2025},{"capex":110217,"ebitMargin":9.49,"fcf":33689060,"fcfMargin":9.25,"grossMargin":13.29,"netDebt":-27507119,"netIncome":22132188,"operatingCf":33799277,"quarter":4,"revenue":364298940,"roc":21.93,"roe":18.45,"sharesOutstanding":18555114,"year":2025},{"capex":110217,"ebitMargin":9.49,"fcf":33689060,"fcfMargin":9.25,"grossMargin":13.29,"netDebt":-27507119,"netIncome":22132188,"operatingCf":33799277,"quarter":1,"revenue":364298940,"roc":21.93,"roe":18.45,"sharesOutstanding":18555114,"year":2026},{"capex":213095,"ebitMargin":12.53,"fcf":23078049,"fcfMargin":8.97,"grossMargin":18.52,"netDebt":-54591353,"netIncome":20231181,"operatingCf":23291144,"quarter":2,"revenue":257359238,"roc":20.4,"roe":16.29,"sharesOutstanding":18693317,"year":2026},{"capex":213095,"ebitMargin":12.53,"fcf":23078049,"fcfMargin":8.97,"grossMargin":18.52,"netDebt":-54591353,"netIncome":20231181,"operatingCf":23291144,"quarter":3,"revenue":257359238,"roc":20.4,"roe":16.29,"sharesOutstanding":18693317,"year":2026}]}