Source document
Loading document…
KPIsSections11
| Net income — GREEN | -€123.7M |
|---|
Red flags2 red2 orange
Liquidity4
RED
Negative operating cash flow
operating_cf_burnThe company is burning cash from operations — sustainability depends on financing.
ORANGE
Current ratio 0.29
current_ratio_lowCurrent assets are below current liabilities — short-term liquidity pressure.
RED
Cash runway ~1.2 years
cash_runway_lowAt current burn rate, cash covers less than 2 years — may require near-term financing.
ORANGE
Accumulated deficit / equity 294%
accumulated_deficit_highAccumulated deficit exceeds equity book value — balance sheet technically impaired.
Income Statement
| Metric | Value | Flag |
|---|---|---|
| Operating Income | -€99.3M | GREEN |
| Net Income | -€123.7M | GREEN |
| EBITDA | €74.4M | GREEN |
| Pre-tax Income | -€117.3M | GREEN |
| Interest Expense | €21.5M | GREEN |
| Cost Of Revenue | €12.3M | GREEN |
| Other Operating Expense/(Income) | €22.8M | GREEN |
| Interest and Investment Income | €3.3M | GREEN |
| Income/(Loss) from Affiliates | €157,487 | GREEN |
| Other Non Operating Income (Expenses) | €40.0M | GREEN |
| Basic EPS | -€0.049 | GREEN |
Balance Sheet
| Metric | Value | Flag |
|---|---|---|
| Total Assets | €834.0M | GREEN |
| Current Assets | €160.6M | GREEN |
| Current Liabilities | €558.7M | GREEN |
| Total Liabilities | €791.9M | GREEN |
| Total Equity | €42.1M | GREEN |
| Retained Earnings | -€123.7M | GREEN |
| Cash & Equivalents | €48.7M | GREEN |
| Trade Receivables | €23.6M | GREEN |
| Short Term Investments | €12.2M | GREEN |
| Inventory | €10.6M | GREEN |
| Prepaid Expenses | €5.1M | GREEN |
| Other Current Assets | €13.4M | GREEN |
| Goodwill | €1.8M | GREEN |
| Other Intangibles | €52.8M | GREEN |
| Other Long-Term Assets | €1.7M | GREEN |
| Other Current Liabilities | €73.9M | GREEN |
| Other Non-Current Liabilities | €26.5M | GREEN |
| Common Stock | €23.4M | GREEN |
| Additional Paid In Capital | €161.7M | GREEN |
| Comprehensive Income and Other | -€1.5M | GREEN |
Cash Flow
| Metric | Value | Flag |
|---|---|---|
| Operating Cash Flow | -€42.3M | GREEN |
| Investing Cash Flow | -€127.5M | GREEN |
| Depreciation & Amortization | €173.6M | GREEN |
| Free Cash Flow | -€169.7M | GREEN |
| Financing Cash Flow | €148.1M | GREEN |
| Asset Writedown & Restructuring Costs | -€3.1M | GREEN |
| Change in Inventories | -€2.7M | GREEN |
| Long Term Debt Issued | €70.0M | GREEN |
| Long Term Debt Repaid | €23.8M | GREEN |
| Issuance of Common Stock | €0 | GREEN |
| Other Financing Activities | -€1.2M | GREEN |
| Net Change in Cash | -€21.6M | GREEN |
| Cash Interest Paid | €12.3M | GREEN |
Sections in this filing
IFRS Compliance
57. Situazioni economico-patrimoniali consolidate pro-forma della Società predisposte su base 2. Principi utilizzati per la predisposizione del bilancio e criteri di valutazione