Full access to financials is available to subscribers only. Please support our work and get full access to all features. You can cancel anytime. If you'd like a demo, free trial or have any questions, please checkout the help page

Subscribe Now Help

	Dec '13	Dec '14	Dec '15	Dec '16	Dec '17	Dec '18	Dec '19	Dec '20	Dec '21	Dec '22	Dec '23
revenue	1.90M -	1.61M 15.00%	527K 67.36%	284K 46.11%	118K 58.45%	69K 41.53%	30.84M 44,594.20%	765K 97.52%	80.07M 10,366.54%	20.20M 74.78%	28.57M 41.45%
cost of revenue	1.29M -	1.40M 8.62%	1.93M 37.51%	1.99M 2.80%	2.23M 12.29%	1.85M 16.82%	177K 90.45%	202K 14.12%	161K 20.30%	248K 54.04%
gross profit	606.40K -	210.10K 65.35%	-1.40M 768.25%	-1.70M 21.15%	-2.11M 24.10%	-1.78M 15.44%	30.66M 1,817.76%	563K 98.16%	79.91M 14,093.25%	19.95M 75.04%	28.57M 43.20%
selling and marketing expenses						717K -	13.71M 1,811.85%	11.22M 18.18%	1.54M 86.28%	992K 35.54%
general and administrative expenses	7.38M -	9.37M 26.98%	9.13M 2.52%	11.65M 27.67%	13.41M 15.02%	13.63M 1.63%	17.27M 26.72%	14.27M 17.35%	16.15M 13.20%	16.41M 1.56%
selling general and administrative expenses	7.38M -	9.37M 26.98%	9.13M 2.52%	11.65M 27.67%	13.41M 15.02%	13.63M 1.63%	30.97M 127.32%	25.49M 17.72%	17.69M 30.58%	17.40M 1.67%	16.96M 2.49%
research and development expenses	5.16M -	9.02M 74.75%	5.39M 40.25%	19.19M 256.04%	35.09M 82.91%	47.66M 35.81%	66.17M 38.83%	59.10M 10.69%	35.17M 40.49%	35.82M 1.85%	46.50M 29.83%
other expenses	-1.51M -	100 100.01%	1.75M 1,748,900%	1.61M 7.72%	6.08M 276.83%	6.41M 5.46%	-8.47M 232.10%	-6.23M 26.48%	-4.75M 23.79%	-5.72M 20.48%
cost and expenses	12.32M -	18.88M 53.31%	18.20M 3.63%	34.44M 89.26%	56.81M 64.95%	69.55M 22.43%	88.67M 27.48%	78.35M 11.63%	48.11M 38.60%	47.50M 1.28%	65.12M 37.11%
operating expenses	11.02M -	17.48M 58.55%	16.27M 6.93%	32.46M 99.52%	54.58M 68.18%	67.70M 24.03%	88.67M 30.97%	78.35M 11.63%	48.11M 38.60%	47.50M 1.28%	63.47M 33.62%
interest expense	103.10K -	93.70K 9.12%	-541K 677.37%	110K 120.33%	1.39M 1,164.55%	10.98M 689.07%	13.11M 19.44%	25.30M 92.95%	7.12M 71.85%	4.76M 33.19%	5.61M 17.99%
ebitda	-9.67M -	-16.61M 71.79%	-16.58M 0.20%	-32.80M 97.84%	-54.59M 66.42%	-67.06M 22.83%	-47.20M 29.60%	-67.49M 42.96%	79.48M 217.77%	-17.26M 121.71%	-34.90M 102.24%
operating income	-10.51M -	-17.26M 64.15%	-17.68M 2.42%	-34.16M 93.25%	-56.70M 65.98%	-69.48M 22.56%	-57.83M 16.77%	-77.79M 34.51%	76.74M 198.65%	-27.55M 135.90%	-36.55M 32.69%
depreciation and amortization	465.50K -	292.10K 37.25%	327K 11.95%	816K 149.54%	1.41M 73.04%	2.43M 71.95%	10.63M 337.69%	10.30M 3.03%	2.74M 73.39%	10.29M 275.35%	1.65M 83.93%
total other income expenses net	-85.70K -	-25.80K 69.89%	-47K 82.17%	100K 312.77%	-705K 805.00%	-10.39M 1,373.90%	-7.89M 24.08%	-23.86M 202.42%	-7.26M 69.55%	3.71M 151.12%	8.04M 116.56%
income before tax	-10.33M -	-17.02M 64.75%	-17.14M 0.65%	-33.63M 96.26%	-58.22M 73.12%	-79.88M 37.20%	-65.72M 17.72%	-101.65M 54.67%	69.47M 168.35%	-23.84M 134.31%	-28.51M 19.63%
income tax expense	2.32M -	400 99.98%	227K 56,650%	35K 84.58%	384K 997.14%	-354K 192.19%	-576K 62.71%	-428K 25.69%	2.21M 617.52%	-116K 105.24%	380K 427.59%
net income	-12.65M -	-17.03M 34.57%	-17.14M 0.64%	-33.67M 96.48%	-58.60M 74.07%	-79.52M 35.69%	-65.14M 18.08%	-101.22M 55.38%	67.26M 166.45%	-23.72M 135.27%	-28.89M 21.81%
weighted average shs out	19.41M -	22.29M 14.85%	24.70M 10.80%	26.35M 6.71%	31.16M 18.23%	31.17M 0.02%	36.99M 18.68%	38.86M 5.06%	44.74M 15.13%	49.67M 11.03%
weighted average shs out dil	20.01M -	22.98M 14.85%	24.70M 7.49%	26.85M 8.73%	31.17M 16.06%	31.17M 0.00%	36.99M 18.68%	38.86M 5.06%	55.61M 43.12%	49.67M 10.68%
eps	-0.63 -	-0.74 17.46%	-0.69 6.76%	-1.25 81.16%	-1.88 50.40%	-2.55 35.64%	-1.76 30.98%	-2.60 47.73%	1.50 157.69%	-0.48 132%	-0.58 20.83%
epsdiluted	-0.63 -	-0.74 17.46%	-0.69 6.76%	-1.25 81.16%	-1.88 50.40%	-2.55 35.64%	-1.76 30.98%	-2.60 47.73%	1.21 146.54%	-0.48 139.67%	-0.58 20.83%

All numbers in EUR (except ratios and percentages)