{"annual":[{"capex":3412000,"ebitMargin":3.35,"fcf":1258000,"fcfMargin":0.85,"grossMargin":33.24,"netDebt":-39979000,"netIncome":225000,"operatingCf":4670000,"revenue":148516000,"roc":3.77,"roe":0.19,"sharesOutstanding":19116000,"year":2015},{"capex":3642000,"ebitMargin":6.28,"fcf":-9092000,"fcfMargin":-5.12,"grossMargin":33.01,"netDebt":-31114000,"netIncome":5002000,"operatingCf":-5450000,"revenue":177582000,"roc":8.4,"roe":4.02,"sharesOutstanding":19116000,"year":2016},{"capex":6488000,"ebitMargin":8.35,"fcf":2891000,"fcfMargin":1.74,"grossMargin":35.73,"netDebt":-32959000,"netIncome":6706000,"operatingCf":9379000,"revenue":166524000,"roc":10.36,"roe":5.28,"sharesOutstanding":19116000,"year":2017},{"capex":6941000,"ebitMargin":5.33,"fcf":-5023000,"fcfMargin":-2.46,"grossMargin":32.98,"netDebt":-28166000,"netIncome":4784000,"operatingCf":1918000,"revenue":203931000,"roc":7.31,"roe":3.41,"sharesOutstanding":19116000,"year":2018},{"capex":6130000,"ebitMargin":-5.87,"fcf":-36933000,"fcfMargin":-17.27,"grossMargin":23.26,"netDebt":18008000,"netIncome":-16261000,"operatingCf":-30803000,"revenue":213799000,"roc":-8.37,"roe":-12.97,"sharesOutstanding":19116000,"year":2019},{"capex":7953000,"ebitMargin":8.08,"fcf":47206000,"fcfMargin":18.66,"grossMargin":33.41,"netDebt":-20336000,"netIncome":12363000,"operatingCf":55159000,"revenue":252914000,"roc":12.09,"roe":9.06,"sharesOutstanding":19116000,"year":2020},{"capex":9620000,"ebitMargin":8.56,"fcf":14713000,"fcfMargin":5.58,"grossMargin":35.75,"netDebt":-33758000,"netIncome":16015000,"operatingCf":24333000,"revenue":263438000,"roc":12.08,"roe":10.21,"sharesOutstanding":19116000,"year":2021},{"capex":7897000,"ebitMargin":12.1,"fcf":16041000,"fcfMargin":6.17,"grossMargin":42.34,"netDebt":-31360000,"netIncome":24524000,"operatingCf":23938000,"revenue":259968000,"roc":14.95,"roe":13.8,"sharesOutstanding":19116000,"year":2022},{"capex":3353000,"ebitMargin":9.13,"fcf":434000,"fcfMargin":0.14,"grossMargin":34.15,"netDebt":-22936000,"netIncome":4697000,"operatingCf":3787000,"revenue":304262000,"roc":13.69,"roe":2.66,"sharesOutstanding":19116000,"year":2023},{"capex":6846000,"ebitMargin":16.84,"fcf":26644000,"fcfMargin":5.97,"grossMargin":39.98,"netDebt":-122944000,"netIncome":110343000,"operatingCf":33490000,"revenue":446147000,"roc":21.12,"roe":39.44,"sharesOutstanding":19116000,"year":2024},{"capex":20568000,"ebitMargin":11.95,"fcf":-21569000,"fcfMargin":-4.29,"grossMargin":35.65,"netDebt":-49070000,"netIncome":46107000,"operatingCf":-1000999,"revenue":503180000,"roc":13.82,"roe":14.61,"sharesOutstanding":19115538,"year":2025}],"currency":"EUR","growth":{"fcfCagr10y":null,"fcfCagr5y":-58.66,"roeAvg10y":8.95,"roeAvg5y":16.15,"yearsAvailable":20},"quarterly":[{"capex":7044000,"ebitMargin":15.93,"fcf":25373000,"fcfMargin":6.39,"grossMargin":38.53,"netDebt":-122268000,"netIncome":93488000,"operatingCf":32417000,"quarter":3,"revenue":397175000,"roc":21.57,"roe":35.69,"sharesOutstanding":18996000,"year":2024},{"capex":7290000,"ebitMargin":17.03,"fcf":26200000,"fcfMargin":5.87,"grossMargin":39.98,"netDebt":-122944000,"netIncome":110343000,"operatingCf":33490000,"quarter":4,"revenue":446147000,"roc":21.36,"roe":39.44,"sharesOutstanding":19116000,"year":2024},{"capex":7848000,"ebitMargin":17.13,"fcf":39281000,"fcfMargin":8.26,"grossMargin":39.62,"netDebt":-129992000,"netIncome":56587000,"operatingCf":47129000,"quarter":1,"revenue":475837000,"roc":24.28,"roe":19.32,"sharesOutstanding":19116000,"year":2025},{"capex":15486000,"ebitMargin":16.73,"fcf":-23594000,"fcfMargin":-4.54,"grossMargin":38.57,"netDebt":-43327000,"netIncome":56737000,"operatingCf":-8108000,"quarter":2,"revenue":519806000,"roc":22.83,"roe":19.07,"sharesOutstanding":14968293,"year":2025},{"capex":19142000,"ebitMargin":15.18,"fcf":-25459000,"fcfMargin":-4.76,"grossMargin":37.26,"netDebt":-43912000,"netIncome":53003000,"operatingCf":-6317000,"quarter":3,"revenue":535287000,"roc":21.31,"roe":17.42,"sharesOutstanding":19131250,"year":2025},{"capex":20893000,"ebitMargin":12.7,"fcf":-21894000,"fcfMargin":-4.35,"grossMargin":35.65,"netDebt":-49070000,"netIncome":46105000,"operatingCf":-1001000,"quarter":4,"revenue":503181000,"roc":14.69,"roe":14.61,"sharesOutstanding":19115538,"year":2025},{"capex":21643000,"ebitMargin":10.06,"fcf":-7583000,"fcfMargin":-1.63,"grossMargin":35.13,"netDebt":-71980000,"netIncome":33608000,"operatingCf":14060000,"quarter":1,"revenue":466525000,"roc":12.01,"roe":10.55,"sharesOutstanding":19115538,"year":2026},{"capex":14190000,"ebitMargin":8.69,"fcf":22039000,"fcfMargin":5.01,"grossMargin":35.43,"netDebt":-63564000,"netIncome":27614000,"operatingCf":36229000,"quarter":2,"revenue":439515000,"roc":9.51,"roe":8.47,"sharesOutstanding":19115538,"year":2026}]}