{"annual":[{"capex":2076000,"ebitMargin":0.13,"fcf":3372000,"fcfMargin":4.71,"grossMargin":23.34,"netDebt":3377000,"netIncome":-1450000,"operatingCf":5448000,"revenue":71543000,"roc":0.16,"roe":-3.81,"sharesOutstanding":21749988,"year":2015},{"capex":699000,"ebitMargin":4.49,"fcf":-5140000,"fcfMargin":-5.94,"grossMargin":23.57,"netDebt":9014000,"netIncome":2931000,"operatingCf":-4441000,"revenue":86595000,"roc":6.26,"roe":7.26,"sharesOutstanding":21749988,"year":2016},{"capex":891000,"ebitMargin":3.55,"fcf":38078000,"fcfMargin":44.61,"grossMargin":22.37,"netDebt":-29133000,"netIncome":5593000,"operatingCf":38969000,"revenue":85362000,"roc":4.67,"roe":12.37,"sharesOutstanding":21749988,"year":2017},{"capex":2250000,"ebitMargin":9.78,"fcf":9404000,"fcfMargin":9.72,"grossMargin":32.09,"netDebt":-37011000,"netIncome":5968000,"operatingCf":11654000,"revenue":96782000,"roc":13.21,"roe":11.73,"sharesOutstanding":21749988,"year":2018},{"capex":2648000,"ebitMargin":9.4,"fcf":-3239000,"fcfMargin":-2.47,"grossMargin":28.78,"netDebt":-21031000,"netIncome":7629000,"operatingCf":-591000,"revenue":130968000,"roc":15.25,"roe":13.31,"sharesOutstanding":21749988,"year":2019},{"capex":805000,"ebitMargin":13.51,"fcf":7260000,"fcfMargin":5.3,"grossMargin":31.51,"netDebt":-26778000,"netIncome":12729000,"operatingCf":8065000,"revenue":137036000,"roc":20.01,"roe":18.36,"sharesOutstanding":21749988,"year":2020},{"capex":3422000,"ebitMargin":11.77,"fcf":55433000,"fcfMargin":35.59,"grossMargin":30.02,"netDebt":-55532000,"netIncome":12155000,"operatingCf":58855000,"revenue":155739000,"roc":17.29,"roe":14.68,"sharesOutstanding":21749988,"year":2021},{"capex":6689000,"ebitMargin":12.22,"fcf":-20762000,"fcfMargin":-10.12,"grossMargin":28.78,"netDebt":-18314000,"netIncome":17658000,"operatingCf":-14073000,"revenue":205225000,"roc":19.35,"roe":16.96,"sharesOutstanding":21749988,"year":2022},{"capex":11266000,"ebitMargin":13.05,"fcf":-9268000,"fcfMargin":-3.52,"grossMargin":29.42,"netDebt":3824000,"netIncome":24421000,"operatingCf":1998000,"revenue":263446000,"roc":20.55,"roe":19.17,"sharesOutstanding":21749988,"year":2023},{"capex":24156000,"ebitMargin":14.66,"fcf":22028000,"fcfMargin":8.16,"grossMargin":32.59,"netDebt":-8978000,"netIncome":27068000,"operatingCf":46184000,"revenue":270115000,"roc":20.3,"roe":18.01,"sharesOutstanding":21732034,"year":2024},{"capex":25536000,"ebitMargin":5.67,"fcf":-15827000,"fcfMargin":-6.48,"grossMargin":31.87,"netDebt":30491000,"netIncome":7626000,"operatingCf":9709000,"revenue":244257000,"roc":7.33,"roe":5.34,"sharesOutstanding":20797913,"year":2025}],"currency":"EUR","growth":{"fcfCagr10y":null,"fcfCagr5y":null,"roeAvg10y":13.72,"roeAvg5y":14.83,"yearsAvailable":20},"quarterly":[{"capex":11266000,"ebitMargin":13.85,"fcf":12370000,"fcfMargin":4.57,"grossMargin":30.95,"netDebt":1639000,"netIncome":25477000,"operatingCf":23189000,"quarter":3,"revenue":270574000,"roc":19.33,"roe":17.56,"sharesOutstanding":21480769,"year":2024},{"capex":24156000,"ebitMargin":14.66,"fcf":22028000,"fcfMargin":8.16,"grossMargin":32.59,"netDebt":-8978000,"netIncome":27068000,"operatingCf":46184000,"quarter":4,"revenue":270116000,"roc":20.3,"roe":18.01,"sharesOutstanding":21697679,"year":2024},{"capex":24156000,"ebitMargin":14.39,"fcf":22538000,"fcfMargin":8.42,"grossMargin":33.21,"netDebt":5553000,"netIncome":25907000,"operatingCf":46694000,"quarter":1,"revenue":267524000,"roc":20.13,"roe":17.8,"sharesOutstanding":20829412,"year":2025},{"capex":24156000,"ebitMargin":12.38,"fcf":16696000,"fcfMargin":6.56,"grossMargin":33.62,"netDebt":22016000,"netIncome":21090000,"operatingCf":40852000,"quarter":2,"revenue":254433000,"roc":16.95,"roe":15.01,"sharesOutstanding":20676923,"year":2025},{"capex":24156000,"ebitMargin":9.78,"fcf":1090000,"fcfMargin":0.44,"grossMargin":33.38,"netDebt":32753000,"netIncome":15479000,"operatingCf":25246000,"quarter":3,"revenue":247239000,"roc":13.23,"roe":11.02,"sharesOutstanding":20422590,"year":2025},{"capex":25536000,"ebitMargin":6.16,"fcf":-13731000,"fcfMargin":-5.62,"grossMargin":31.87,"netDebt":30491000,"netIncome":7626000,"operatingCf":11805000,"quarter":4,"revenue":244257000,"roc":7.98,"roe":5.34,"sharesOutstanding":21343482,"year":2025},{"capex":25536000,"ebitMargin":3.24,"fcf":-23823000,"fcfMargin":-9.91,"grossMargin":30.78,"netDebt":37224000,"netIncome":2011001,"operatingCf":1713000,"quarter":1,"revenue":240322000,"roc":4.08,"roe":1.42,"sharesOutstanding":20718121,"year":2026},{"capex":25536000,"ebitMargin":1.81,"fcf":-17572000,"fcfMargin":-7.17,"grossMargin":29.88,"netDebt":38329000,"netIncome":-1397999,"operatingCf":7964000,"quarter":2,"revenue":245195000,"roc":2.3,"roe":-0.99,"sharesOutstanding":20718121,"year":2026}]}