{"annual":[{"capex":981000,"ebitMargin":48.18,"fcf":26304000,"fcfMargin":29.57,"grossMargin":64.75,"netDebt":-94307000,"netIncome":1346000,"operatingCf":27285000,"revenue":88962000,"roc":44.35,"roe":1.41,"sharesOutstanding":21652952,"year":2015},{"capex":700000,"ebitMargin":33.61,"fcf":33041000,"fcfMargin":29.26,"grossMargin":69.97,"netDebt":-114274000,"netIncome":25951000,"operatingCf":33741000,"revenue":112935000,"roc":38.05,"roe":26.6,"sharesOutstanding":21652952,"year":2016},{"capex":1672000,"ebitMargin":18.75,"fcf":11734000,"fcfMargin":8.74,"grossMargin":67.71,"netDebt":-116063000,"netIncome":17178000,"operatingCf":13406000,"revenue":134295000,"roc":23.23,"roe":16.11,"sharesOutstanding":21652952,"year":2017},{"capex":766000,"ebitMargin":24.75,"fcf":37436000,"fcfMargin":24.19,"grossMargin":71.36,"netDebt":-128743000,"netIncome":26663000,"operatingCf":38202000,"revenue":154751000,"roc":30.14,"roe":21.64,"sharesOutstanding":21652952,"year":2018},{"capex":104000,"ebitMargin":12.57,"fcf":5193000,"fcfMargin":4.58,"grossMargin":74.17,"netDebt":-67904000,"netIncome":1460000,"operatingCf":5297000,"revenue":113475000,"roc":3.03,"roe":0.37,"sharesOutstanding":21652952,"year":2019},{"capex":641000,"ebitMargin":4.23,"fcf":4730000,"fcfMargin":5.44,"grossMargin":87.54,"netDebt":-74776000,"netIncome":8162000,"operatingCf":5371000,"revenue":87023000,"roc":0.8,"roe":2.11,"sharesOutstanding":21652952,"year":2020},{"capex":402000,"ebitMargin":22.78,"fcf":25754000,"fcfMargin":30.81,"grossMargin":88.54,"netDebt":-74288000,"netIncome":10787000,"operatingCf":26156000,"revenue":83592000,"roc":4.19,"roe":2.85,"sharesOutstanding":21652952,"year":2021},{"capex":1429000,"ebitMargin":21.79,"fcf":27060000,"fcfMargin":25.72,"grossMargin":89.87,"netDebt":-28474000,"netIncome":15962000,"operatingCf":28489000,"revenue":105201000,"roc":5.52,"roe":4.87,"sharesOutstanding":21652952,"year":2022},{"capex":383000,"ebitMargin":20.38,"fcf":25139000,"fcfMargin":21.66,"grossMargin":70.21,"netDebt":-30004000,"netIncome":12849000,"operatingCf":25567000,"revenue":116050000,"roc":7.02,"roe":4.96,"sharesOutstanding":21656120,"year":2023},{"capex":554000,"ebitMargin":28.51,"fcf":74778000,"fcfMargin":39.73,"grossMargin":90.17,"netDebt":-15802000,"netIncome":58393000,"operatingCf":75332000,"revenue":188198000,"roc":14.65,"roe":24.48,"sharesOutstanding":21612038,"year":2024},{"capex":971000,"ebitMargin":26.77,"fcf":60903000,"fcfMargin":27.88,"grossMargin":68.78,"netDebt":-30531000,"netIncome":41711000,"operatingCf":61874000,"revenue":218451000,"roc":17.01,"roe":18.1,"sharesOutstanding":21098492,"year":2025}],"currency":"EUR","growth":{"fcfCagr10y":10.75,"fcfCagr5y":40.86,"roeAvg10y":12.21,"roeAvg5y":11.05,"yearsAvailable":20},"quarterly":[{"capex":534000,"ebitMargin":28.73,"fcf":34066000,"fcfMargin":22.56,"grossMargin":77.46,"netDebt":-27201000,"netIncome":47210000,"operatingCf":34600000,"quarter":3,"revenue":150991000,"roc":12.94,"roe":17.18,"sharesOutstanding":23009375,"year":2024},{"capex":569000,"ebitMargin":32.52,"fcf":74623000,"fcfMargin":39.65,"grossMargin":80.42,"netDebt":-15802000,"netIncome":58027000,"operatingCf":75192000,"quarter":4,"revenue":188199000,"roc":16.71,"roe":24.33,"sharesOutstanding":21094109,"year":2024},{"capex":632000,"ebitMargin":30.37,"fcf":76681000,"fcfMargin":37.73,"grossMargin":81.44,"netDebt":-14416000,"netIncome":46775000,"operatingCf":77313000,"quarter":1,"revenue":203230000,"roc":16.6,"roe":18.87,"sharesOutstanding":20921277,"year":2025},{"capex":690000,"ebitMargin":32.21,"fcf":70181000,"fcfMargin":32.96,"grossMargin":85.93,"netDebt":20606000,"netIncome":40992000,"operatingCf":70871000,"quarter":2,"revenue":212959000,"roc":20.9,"roe":19.89,"sharesOutstanding":21058696,"year":2025},{"capex":812000,"ebitMargin":31.53,"fcf":94240000,"fcfMargin":41,"grossMargin":86.3,"netDebt":-14570000,"netIncome":47972000,"operatingCf":95052000,"quarter":3,"revenue":229880000,"roc":21.55,"roe":21.77,"sharesOutstanding":21092647,"year":2025},{"capex":971000,"ebitMargin":27.55,"fcf":60719000,"fcfMargin":27.8,"grossMargin":84.58,"netDebt":-30531000,"netIncome":41711000,"operatingCf":61690000,"quarter":4,"revenue":218451000,"roc":17.51,"roe":18.1,"sharesOutstanding":21099953,"year":2025},{"capex":864000,"ebitMargin":26.04,"fcf":60349000,"fcfMargin":27.23,"grossMargin":78.73,"netDebt":-29744000,"netIncome":40182000,"operatingCf":61213000,"quarter":1,"revenue":221614000,"roc":16.59,"roe":16.79,"sharesOutstanding":21292307,"year":2026},{"capex":804000,"ebitMargin":26.57,"fcf":67047999,"fcfMargin":28.09,"grossMargin":75.16,"netDebt":-16476000,"netIncome":44032000,"operatingCf":67852000,"quarter":2,"revenue":238723000,"roc":19.36,"roe":19.85,"sharesOutstanding":21151562,"year":2026}]}