Description | Q1-21 | Q2-21 | Q3-21 | Q4-21 | Q1-22 * | Q2-22 * | Q3-22 * | Q4-22 * | Q1-23 * | Q2-23 * | Q3-23 * | Q4-23 * | Q1-24 * | Q2-24 * | Q3-24 * | Q4-24 * |
Revenue | 167 | 320 | 7 | 45 | 153 | 195 | 141 | 129 | 122 | 139 | 164 | 150 | 136 | 138 | 150 | 151 |
Quarterly Revenue growth-% | 1301% | 91.17% | -97.78% | 531.55% | 241.54% | 27.23% | -27.39% | -8.54% | -5.98% | 14.54% | 17.45% | -8.55% | -9.11% | 1.57% | 8.29% | 1.15% |
Gross Profit | 45 | 168 | -132 | -122 | -36 | -8 | -70 | -94 | -112 | -108 | -94 | -116 | -137 | -144 | -141 | -146 |
Gross Profit-% | 26.93% | 52.64% | -1863.8% | -272.84% | -23.26% | -4.23% | -49.5% | -72.95% | -92.45% | -77.37% | -57.46% | -77.33% | -100.8% | -104.16% | -94.09% | -96.57% |
Ebitda | -11 | 95 | -213 | -220 | -1,020 | -1,460 | -1,192 | -1,083 | -998 | -1,284 | -1,703 | -1,191 | -1,135 | -1,182 | -1,299 | -1,319 |
Gross Profit-% | -6.67% | 29.73% | -2999.44% | -490.1% | -665.86% | -749.1% | -842.73% | -837.1% | -820.16% | -921.85% | -1040.79% | -795.96% | -834.19% | -855.24% | -868.5% | -871.72% |
Net Income | -40 | 104 | -234 | -238 | 1 | 12 | 23 | 0 | 0 | 10 | 25 | 13 | 13 | 14 | 19 | 20 |
Net Income-% | -24.15% | 32.37% | -3290.28% | -530.37% | 0.6% | 6.08% | 15.95% | 0.16% | 0.18% | 7.02% | 15.36% | 8.83% | 9.32% | 10.1% | 12.63% | 13.16% |
Description | Q1-21 | Q2-21 | Q3-21 | Q4-21 | Q1-22 * | Q2-22 * | Q3-22 * | Q4-22 * | Q1-23 * | Q2-23 * | Q3-23 * | Q4-23 * | Q1-24 * | Q2-24 * | Q3-24 * | Q4-24 * |
Cash | 0 | 1,582 | 0 | 1,335 | 2,308 | 2,844 | 2,647 | 2,565 | 2,565 | 2,277 | 2,567 | 3,371 | 3,232 | 3,046 | 2,740 | 2,415 |
Receivables | 0 | 12 | 0 | 38 | 12 | 12 | 21 | 24 | 16 | 16 | 20 | 20 | 19 | 19 | 19 | 19 |
Inventories | 0 | 59 | 0 | 109 | 41 | 40 | 63 | 73 | 52 | 52 | 62 | 62 | 58 | 58 | 59 | 60 |
Other current assets | 0 | 1,212 | 0 | 1,061 | 1,053 | 1,133 | 1,085 | 1,254 | 1,074 | 1,029 | 1,157 | 1,170 | 1,135 | 1,120 | 1,118 | 1,139 |
Total current assets | 0 | 2,865 | 0 | 2,543 | 3,414 | 4,029 | 3,816 | 3,917 | 3,706 | 3,374 | 3,806 | 4,623 | 4,444 | 4,243 | 3,936 | 3,632 |
Property, plant and equipment | 0 | 11 | 0 | 16 | 15 | 14 | 14 | 13 | 12 | 12 | 11 | 11 | 10 | 10 | 9 | 9 |
Intangible assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other long-term assets | 0 | 337 | 0 | 291 | 157 | 196 | 161 | 201 | 179 | 184 | 181 | 187 | 183 | 184 | 184 | 184 |
Total non-current assets | 0 | 348 | 0 | 307 | 172 | 211 | 175 | 214 | 191 | 196 | 193 | 197 | 193 | 193 | 193 | 193 |
Total assets | 0 | 3,213 | 0 | 2,850 | 3,586 | 4,240 | 3,990 | 4,131 | 3,898 | 3,570 | 3,999 | 4,820 | 4,637 | 4,437 | 4,129 | 3,825 |
Total current liabilities | 0 | 244 | 0 | 301 | 1,043 | 1,685 | 1,411 | 1,550 | 1,319 | 982 | 1,384 | 2,192 | 1,997 | 1,783 | 1,456 | 1,132 |
Total non-current liabilities | 0 | 17 | 0 | 15 | 8 | 8 | 10 | 12 | 9 | 9 | 10 | 10 | 10 | 10 | 10 | 10 |
Total liabilities | 0 | 261 | 0 | 316 | 1,051 | 1,693 | 1,421 | 1,562 | 1,328 | 991 | 1,394 | 2,202 | 2,006 | 1,792 | 1,465 | 1,142 |
Total Equity | 0 | 2,952 | 2,952 | 2,534 | 2,535 | 2,547 | 2,569 | 2,570 | 2,570 | 2,580 | 2,605 | 2,618 | 2,631 | 2,645 | 2,663 | 2,683 |
Total liabilities and equity | 0 | 3,213 | 0 | 2,850 | 3,586 | 4,240 | 3,990 | 4,131 | 3,898 | 3,570 | 3,999 | 4,820 | 4,637 | 4,437 | 4,129 | 3,825 |
Description | Q1-21 | Q2-21 | Q3-21 | Q4-21 | Q1-22 * | Q2-22 * | Q3-22 * | Q4-22 * | Q1-23 * | Q2-23 * | Q3-23 * | Q4-23 * | Q1-24 * | Q2-24 * | Q3-24 * | Q4-24 * |
Operating Cash Flow | 0 | 0 | 0 | 0 | -1,020 | -1,463 | -1,200 | -1,083 | -998 | -1,288 | -1,712 | -1,196 | -1,139 | -1,186 | -1,306 | -1,326 |
Investing Cash Flow | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Financing Cash Flow | 0 | 0 | 0 | 0 | 1,993 | 2,000 | 1,003 | 1,002 | 997 | 1,000 | 2,002 | 2,000 | 1,000 | 1,000 | 1,000 | 1,000 |
Net cash change | 0 | 0 | 0 | 0 | 973 | 536 | -197 | -82 | -1 | -288 | 290 | 804 | -139 | -186 | -306 | -326 |
Description | Q1-21 | Q2-21 | Q3-21 | Q4-21 | Q1-22 * | Q2-22 * | Q3-22 * | Q4-22 * | Q1-23 * | Q2-23 * | Q3-23 * | Q4-23 * | Q1-24 * | Q2-24 * | Q3-24 * | Q4-24 * |
EPS (earnings per share) | € -0.79 | € 2.02 | € -4.53 | € -4.62 | € 0.02 | € 0.23 | € 0.44 | € 0.00 | € 0.00 | € 0.19 | € 0.49 | € 0.26 | € 0.25 | € 0.27 | € 0.37 | € 0.39 |
PE (Price/Earnings) | -58.47 | -127.97 | -39.75 | -39.80 | -36.50 | -31.01 | -66.77 | 406.48 | 418.05 | 381.69 | 364.86 | 292.77 | 214.34 | 193.42 | 186.35 | 171.72 |
EOQ Prices (End of quarter) | € 234.40 | € 255.10 | € 259.50 | € 315.30 | € 282.50 | € 357.50 | € 368.50 | € 280.39 | € 282.68 | € 242.82 | € 250.29 | € 274.78 | € 253.01 | € 243.97 | € 212.51 | € 218.14 |
Solvency | 0.0% | 91.9% | 91.9% | 88.9% | 70.7% | 60.1% | 64.4% | 62.2% | 65.9% | 72.2% | 65.1% | 54.3% | 56.7% | 59.6% | 64.5% | 70.2% |
ROE (Return on Equity) | 0.0% | 3.5% | -7.9% | -9.4% | 0.0% | 0.5% | 0.9% | 0.0% | 0.0% | 0.4% | 1.0% | 0.5% | 0.5% | 0.5% | 0.7% | 0.7% |
Shares outstanding | 51.4 | 51.4 | 51.5 | 51.5 | 51.5 | 51.5 | 51.5 | 51.5 | 51.5 | 51.5 | 51.5 | 51.5 | 51.5 | 51.5 | 51.5 | 51.5 |
Market Capitalization | € 12,048 | € 13,112 | € 13,369 | € 16,244 | € 13,383 | € 14,222 | € 13,519 | € 14,445 | € 14,564 | € 12,510 | € 12,895 | € 14,157 | € 13,035 | € 12,570 | € 10,948 | € 11,239 |
Enterprise value | € 12,048 | € 11,547 | € 13,369 | € 14,924 | € 11,083 | € 11,386 | € 10,883 | € 11,892 | € 12,008 | € 10,242 | € 10,338 | € 10,796 | € 9,813 | € 9,533 | € 8,218 | € 8,834 |