7Baggers

MYT Netherlands Parent B.V
(NYSE:MYTE) 

MYTE stock logo

MYT Netherlands Parent B.V., through its subsidiary, Mytheresa Group GmbH, operates a luxury e-commerce platform for the fashion consumers worldwide. The company sells clothes, bags, shoes, accessories, and fine jewelry through online operations and retail stores. It serves high income luxury consum...

Founded: 1987
CEO: Michael Kliger  
Sector: Consumer Cyclical
Industry: Luxury Goods
E-Commerce
Share this website to your friends
• Market Cap:
• Exchange:
• Shs Outstanding:
• Employees:
• Beta:
• Return on Equity (ROE) ttm:
• Return on Assets (ROA) ttm:
• EPS ttm:
• Book value per Share:
• Cash per Share:
• Current ast per Share:
• P/E ttm:
• P/E forward:
• P/E ttm high:
• P/E ttm low:
• P/S ttm:
• P/B ttm:
• P/FCF ttm:
• PEG ratio:
• Cash Ratio ttm:
• Quick Ratio ttm:
• Current Ratio ttm:
• Gross Mgn ttm:
• EBITDA Mgn ttm:
• Operating Mgn ttm:
• Net Income Mgn ttm:
• Trailing Div yield:
• Forward Div yield:
• Payout Ratio ttm:
• Ex-Dividend date:
• Target Price High:
• Target Price Low:
• Target Price Mean:
• Number of Analysts:
• Debt Ratio ttm:
• Debt to Equity ttm:
• Total Net Debt:
At a glance:
Bull Thesis:
Bear Thesis:
Main Competitors:
Moat:
Income Statements:
Quarterly
Annual
    Unit: USD2025-11-19 2025-09-25 2025-06-30 2025-05-14 2024-12-31 2024-11-19 2024-09-19 2024-06-30 2024-05-15 2024-02-15 2023-11-28 2023-09-19 2023-06-30 2023-05-10 2023-02-23 2022-11-08 2022-09-16 2022-06-30 2022-05-10 2022-02-16 2021-11-11 2021-10-15 2021-06-30 2021-05-18 2021-05-14 2021-02-23 
                              
      number granted
    		85,502,000,000      67,264,000,000                    
      vesting conditions
    		                          
      supervisory board,
    		                          
      m.d. kaplan
    		                          
      [appointed on january 7, 2023]
    		                          
      m. lao
    		                          
      [appointed on november 19, 2020]
    		                          
      s. zahnd
    		                          
      [appointed on december 12, 2020]
    		                          
      net sales
    		 587,800,000 1,261,609,806,000 242,508,000 222,985,000 201,701,000  840,233,297,000 233,896,000 197,029,000 187,779,000 768,621,000 768,056,134,000 198,883,000 190,092,000 175,890,000 689,750,000,000 689,235,086,000 169,512,000 187,571,000 157,832,000 612,096,000 162,368,000 111,735,000 828,573 158,593,000 
      yoy
    		 191.42%  -99.97% -4.66% 2.37%  109216.98% -99.97% -0.93% -1.22% 336.99% 11.35% -99.97% 12.14% -6.23% 436915.31% 112502.45% 4.40% 67.87% 18948.65% 285.95%     
      qoq
    		 -99.95% 520134.30% 8.76% 10.55%   359133.72% 18.71% 4.93% -75.57% -99.90% 386084.91% 4.62% 8.07% -99.97% 0.07% 406499.58% -9.63% 18.84% -74.21% 276.98% 45.32% 13385.23% -99.48%  
      cost of sales, exclusive of depreciation and amortization
    		 -298,600,000 -658,662,557,000 -133,976,000 -109,399,000 -113,067,000  -455,981,036,000 -132,290,000 -98,695,000 -107,978,000 -386,027,000 -385,744,843,000 -108,137,000 -85,925,000 -88,095,000 -334,758,000,000   -87,453,000 -80,516,000 -325,053,000 -84,939,000 -61,798,000 -440,956 -80,023,000 
      gross profit
    		 289,200,000 602,946,249,000 108,532,000 113,585,000 88,633,000  384,252,261,000 101,605,000 98,334,000 79,800,000 382,594,000 382,311,292,000 90,746,000 104,167,000 87,795,000 354,992,000,000 354,731,801,000 82,765,000 100,118,000 77,316,000 287,043,000 77,429,000 49,937,000 387,617 78,570,000 
      yoy
    		 226.29%  -99.97% 11.79% -9.87%  100333.43% -99.97% 8.36% -23.39% 335.78% 7.70% -99.97% 25.86% -12.31% 459044.29% 123481.41% 6.89% 100.49% 19846.49% 265.33%     
      qoq
    		 -99.95% 555446.98% -4.45% 28.15%   378082.43% 3.33% 23.23% -79.14% -99.90% 421198.23% -12.88% 18.65% -99.98% 0.07% 428501.22% -17.33% 29.49% -73.06% 270.72% 55.05% 12783.08% -99.51%  
      gross margin %
    		NaN% 49.20% 47.79% 44.75% 50.94% 43.94% NaN% 45.73% 43.44% 49.91% 42.50% 49.78% 49.78% 45.63% 54.80% 49.91% 51.47% 51.47% 48.83% 53.38% 48.99% 46.90% 47.69% 44.69% 46.78% 49.54% 
      shipping and payment cost
    		 -86,100,000 -185,663,329,000 -36,613,000 -33,698,000 -29,360,000  -135,446,879,000 -39,296,000 -32,513,000 -28,312,000 -114,785,000 -114,701,190,000 -31,497,000 -28,284,000 -24,029,000 -97,697,000,000   -25,509,000 -19,966,000 -71,466,000 -19,535,000 -13,129,000 -96,961 -17,833,000 
      marketing expenses
    		 -61,200,000 -142,702,406,000 -26,525,000 -30,076,000 -24,992,000  -96,637,753,000 -23,090,000 -23,458,000 -23,699,000 -112,001,000 -111,921,115,000 -25,729,000 -28,802,000 -25,354,000 -96,093,000,000   -23,828,000 -22,427,000 -81,558,000 -22,327,000 -16,199,000 -118,274 -19,696,000 
      selling, general and administrative expenses
    		 -134,700,000 -284,145,372,000 -44,890,000 -48,726,000 -56,013,000  -159,174,437,000 -37,124,000 -42,012,000 -38,428,000 -147,691,000 -147,578,078,000 -36,189,000 -39,089,000 -37,643,000 -148,172,000,000   -40,980,000 -36,158,000 -157,151,000 -39,450,000 -20,001,000 -118,465 -22,104,000 
      depreciation and amortization
    		 -10,400,000 -25,336,051,000 -3,892,000 -3,929,000 -7,128,000  -15,193,876,000 -3,885,000 -3,842,000 -3,396,000 -11,653,000 -11,644,520,000 -3,132,000 -2,801,000 -2,547,000 -9,088,000,000   -2,261,000 -2,182,000 -8,232,000 -2,125,000 -1,881,000 -15,571 -2,046,000 
      other income
    		 601,100,000 613,540,916,000 -2,035,000 302,000 -1,177,000  267,001,000 12,000 -887,000 874,000 -2,527,000   -1,698,000 926,000 892,000,000 890,388,000 184,000 1,708,000 -281,000 -799,000   1,640 -276,000 
      operating income
    		  578,640,006,000 -5,422,000 -2,543,000 -30,036,000  -21,933,683,000 -1,778,000 -4,378,000 -13,161,000 -6,063,000 -6,059,221,000 -6,419,000 3,493,000 -853,000 4,834,000,000 4,830,426,000  9,246,000 -3,699,000 -32,162,000 -6,237,000 -1,397,000 39,986 16,615,000 
      yoy
    		   -99.98% 43.03% 586.07%  361662.87% -99.97% -31.80% -476.78% 610.79% -225.35% -100.13%  -109.23% -130783.97% -15119.05%  -761.85% -9350.74% -293.57%     
      qoq
    		  -10672176.84% 113.21% -91.53%   1233515.47% -59.39% -66.74% 117.07% -99.90% 94295.09% -283.77% -509.50% -100.02% 0.07%   -349.96% -88.50% 415.66% 346.46% -3593.72% -99.76%  
      operating margin %
    		NaN% 0% 45.87% -2.24% -1.14% -14.89% NaN% -2.61% -0.76% -2.22% -7.01% -0.79% -0.79% -3.23% 1.84% -0.48% 0.70% 0.70% 0% 4.93% -2.34% -5.25% -3.84% -1.25% 4.83% 10.48% 
      finance income
    		       4,997,000 2,000  1,000  357,655,000 98,000 244,000 4,000      15,091,000 7,648,000 -5,522,000  4,975,000 
      finance costs
    		  -7,275,857,000 -969,000 -1,953,000 -1,221,000  -4,773,509,000 -1,285,000 -1,197,000 -1,009,000  -2,816,154,000 -807,000 -664,000 -376,000 -998,000,000   -199,000 -189,000      
      finance income (costs)
    		 -900,000          -2,460,000   -420,000 -372,000 -998,000,000   -199,000 -189,000      
      income before income taxes
    		 597,100,000 573,572,149,000 -6,391,000 -4,496,000 -31,257,000  -26,702,195,000 -3,061,000 -5,575,000 -14,169,000 -8,523,000 -8,517,720,000 -7,128,000 3,073,000 -1,225,000 3,836,000,000 3,833,128,000  9,048,000 -3,888,000 -17,070,000 -5,913,000 -6,919,000 14,881 21,590,000 
      income tax benefit
    		 -11,000,000 -3,578,445,000 898,000 -193,000 7,736,000  634,250 69,000 161,000 2,307,000  -1,030,500 1,994,000             
      net income
    		 586,000,000 569,992,704,000 -5,493,000 -4,689,000 -23,522,000  -24,890,732,000 -2,992,000 -5,414,000 -11,862,000 -15,120,000 -15,110,598,000 -5,134,000 -462,000 -3,806,000 -7,898,000,000   2,066,000 -7,296,000 -32,604,000 -7,983,000 -6,729,000 8,001 15,724,000 
      yoy
    		 -2591.28%  -99.98% 56.72% 334.47%  164521.24% -99.98% 5.45% 2467.53% 297.27% 91.32%   -284.22% 108151.10%   -130.70% -91288.60% -307.35%     
      qoq
    		 -99.90% -10376810.43% 17.15% -80.07%   831809.49% -44.74% -54.36% -21.55% -99.90% 294224.07% 1011.26% -87.86% -99.95%    -128.32% -77.62% 308.42% 18.64% -84201.99% -99.95%  
      net income margin %
    		NaN% 99.69% 45.18% -2.27% -2.10% -11.66% NaN% -2.96% -1.28% -2.75% -6.32% -1.97% -1.97% -2.58% -0.24% -2.16% -1.15% 0% 0% 1.10% -4.62% -5.33% -4.92% -6.02% 0.97% 9.91% 
      foreign currency translation
    		 -6,000,000 -5,965,039,000 21,000 47,000 -29,000  -12,988,000 21,000 -21,000 -13,000  -19,016,000 -11,000 52,000 -25,000 -74,000,000  14,000 -28,000 -25,000   3,520,000   
      other comprehensive loss
    		     717,000     -1,270,000     -2,230,000           
      comprehensive income
    		 580,300,000        -4,318,000     3,022,000  -7,972,000,000   1,287,000 -8,136,000  -7,921,000 -2,839,000 14,137 15,813,000 
      basic earnings per ordinary share – in €
    		                          
      diluted earnings per ordinary share – in €
    		                          
      weighted average number of ordinary shares (basic) – in millions
    		                          
      weighted-average number of ordinary shares (diluted) – in millions
    		  100,900,000                        
      income from operations
    		 598,000,000                         
      other comprehensive income
    		 -5,700,000 -57,250 2,044,000 -2,990,000   -90,000 -186,000 1,096,000   193,500 -480,000 3,484,000  -74,000,000  337,000 -780,000 -839,000  -15,750 3,890,000 6,136 89,000 
      basic earnings per ordinary share - in €
    		 4,830,000                         
      diluted earnings per ordinary share - in €
    		 4,670,000                         
      weighted-average ordinary shares outstanding (basic) - in millions
    		 121,300,000                  86.3       
      weighted-average ordinary shares outstanding (diluted) - in millions
    		 125,400,000                  87.7       
      cash flow hedge
    		  -92,750 2,807,000 -4,213,000 1,035,000  -120,500 -287,000 1,549,000 -1,744,000  262,750 -650,000 4,761,000 -3,059,000   448,000 -1,088,000 -1,081,000  -10,750 513,000  78,000 
      income taxes related to cash flow hedge
    		  26,000 -783,000 1,176,000 -289,000  33,500 80,000 -432,000 487,000  -73,250 181,000 -1,329,000 854,000  119,750  336,000 267,000  -5,000 -143,000  11,000 
      comprehensive loss
    		  -8,483,250 -3,449,000 -7,679,000 -22,805,000  -24,902,373,000 -3,178,000  -13,132,000  -15,130,372,000 -5,614,000  -6,036,000           
      basic & diluted earnings per share
    		              -0.01            
      weighted-average ordinary shares outstanding (basic and diluted) – in millions
    		   87.4 87.2 87.2  86.8 86.8  86.8  86.6   86.5  86.3         
      basic & diluted earnings per share, €
    		     -0.27                     
      munich, september 19, 2024
    		                          
      the management board,
    		                          
      m. kliger
    		                          
      ceo
    		                          
      [appointed on september 21, 2020]
    		                          
      s. dietzmann
    		                          
      cgo
    		                          
      [appointed on january 8, 2022]
    		                          
      income tax expense
    		           -6,597,000   -3,535,000 -2,581,000 -11,734,000,000   -6,982,000 -3,408,000    -6,880  
      basic and diluted earnings per share
    		                          
      weighted-average ordinary shares outstanding (basic and diluted) – in millions (basic and diluted) – in millions
    		         86.8                 
      other income
    		            -347,500 -618,000             
      weighted-average ordinary shares outstanding (basic & diluted) – in millions (basic and diluted) – in millions
    		             86.6             
      weighted-average ordinary shares outstanding (basic) – in millions
    		              86.6            
      weighted-average ordinary shares outstanding (diluted) – in millions
    		              86.6            
      weighted-average ordinary shares outstanding (basic and diluted) - in millions
    		                86.3          
      weighted-average ordinary shares outstanding (basic & diluted) - in millions
    		                  86.4        
      weighted-average ordinary shares outstanding
    		                    84,525,207  77,360,088 70,190,687 70,190,687 70,190,687 
      income tax income
    		                     -15,534,000 -3,366,000 189,000  -5,866,000 
      u.s. sales tax
    		                          
      ipo preparation and transaction costs
    		                          
      ipo related share-based compensation
    		                          
      finance expenses on shareholder loans
    		                          
      income tax effect
    		                          
      adjusted net income
    		                          
      other expense
    		                      -142,000 -124,000   
      finance income and expenses
    		                        -25,105  
    Balance Sheets:
    Quarterly
    Annual
      Unit: USD2025-09-25 2025-06-30 2025-03-31 2024-12-31 2024-06-30 2024-03-31 2023-06-30 2023-03-31 2022-06-30 2022-03-31 2021-06-30 2021-03-31 2020-06-30 
                   
        assets
      		             
        non-current assets
      		             
        intangible assets and goodwill
      		156,700,000 156,731,000 155,259,000 154,951,000 154,951,000 154,925,000 155,283,000 155,398,000 155,223,000 155,242,000,000 155,611,000 154,807,000 154,966,000 
        property and equipment
      		55,900,000 55,901,000 37,892,000 43,653,000 43,653,000 42,982,000 37,227,000 34,053,000 17,691,000 8,308,000,000 8,810,000 9,046,000 9,570,000 
        right-of-use assets
      		201,100,000 201,131,000 40,493,000 45,468,000 45,468,000 47,773,000 54,797,000 55,860,000 21,677,000 21,923,000,000 14,009,000 15,105,000 19,001,000 
        deferred tax assets
      		1,700,000 1,683,000 9,395,000 1,999,000 1,999,000 1,259,000 59,000 6,090,000 6,090,000     
        other non-current assets
      		11,900,000 11,878,000 7,573,000 7,572,000 7,572,000 6,927,000 6,573,000       
        total non-current assets
      		427,300,000 427,323,000 250,612,000 253,643,000 253,643,000 253,866,000 253,939,000 258,872,000 200,975,000 185,473,000,000 178,430,000 178,958,000 183,537,000 
        current assets
      		             
        inventories
      		1,019,500,000 1,019,539,000 372,823,000 370,635,000 370,635,000 364,657,000 360,262,000 325,870,000 230,144,000 226,117,000,000 247,054,000 232,557,000 169,131,000 
        trade and other receivables
      		80,600,000 96,676,000 13,607,000 11,819,000 11,819,000 13,980,000 7,521,000 6,019,000 8,276,000 5,932,000,000 5,030,000 5,620,000 4,815,000 
        other assets
      		139,500,000 134,766,000 45,263,000 45,306,000 45,306,000 37,842,000 42,113,000 42,963,000 61,874,000 58,713,000,000 14,667,000 16,811,000 18,950,000 
        cash and cash equivalents
      		603,600,000 603,593,000 14,240,000 15,107,000 15,107,000 10,587,000 30,136,000 12,940,000 113,507,000 93,527,000,000 76,760,000 56,008,000 9,367,000 
        total current assets
      		1,843,200,000 1,854,574,000 445,934,000 442,867,000 442,867,000 427,067,000 440,031,000 387,792,000 413,801,000 384,288,000,000 343,510,000 310,995,000 202,263,000 
        total assets
      		2,270,500,000 2,281,897,000 696,546,000 696,511,000 696,511,000 680,932,000 693,971,000 646,664,000 614,776,000 569,761,000,000 521,941,000 489,953,000 385,800,000 
        shareholders' equity and liabilities
      		             
        subscribed capital
      		 2,000 1,000 1,000 1,000 1,000 1,000 1,000 1,000 1,000,000 1,000 1,000 1,000 
        capital reserve
      		912,000,000 912,039,000 561,150,000 546,913,000 546,913,000 544,096,000 529,775,000 525,199,000 498,872,000 488,022,000,000 444,951,000 429,514,000 91,008,000 
        accumulated deficit
      		439,600,000  -146,471,000 -112,767,000 -112,767,000 -104,123,000 -83,855,000 -78,136,000 -68,734,000 -70,382,000,000 -60,837,000 -52,853,000 -28,234,000 
        accumulated other comprehensive income
      		-4,400,000 -4,469,000 1,268,000 1,496,000 1,496,000 1,149,000 1,509,000 2,302,000 1,528,000 320,000,000 1,602,000   
        total shareholders' equity
      		1,347,200,000             
        non-current liabilities
      		             
        provisions, non-current
      		4,500,000             
        lease liabilities, non-current
      		176,700,000             
        deferred tax liabilities
      		  63,000 11,000    7,473,000  5,058,000,000  12,293,000 1,130,000 
        other liabilities, non-current
      		400,000             
        total non-current liabilities
      		181,600,000 181,578,000 40,066,000 43,282,000 43,284,000 45,546,000 52,889,000 60,754,000 21,237,000 22,841,000,000 11,811,000 26,483,000 216,592,000 
        current liabilities
      		             
        borrowings, current
      		10,000,000             
        tax liabilities
      		1,800,000 2,764,000 466,000 10,643,000 10,643,000 9,349,000 24,073,000 21,729,000 25,892,000 20,862,000,000 14,293,000 3,386,000 3,853,000 
        lease liabilities, current
      		32,100,000             
        provisions, current
      		8,800,000             
        contract liabilities
      		49,300,000 49,343,000 21,011,000 17,104,000 17,104,000 9,016,000 11,414,000 7,940,000 10,746,000 8,737,000,000 10,975,000 5,675,000 6,758,000 
        trade and other payables
      		285,700,000 285,722,000 69,712,000 85,322,000 85,322,000 49,915,000 71,085,000 36,534,000 45,156,000 42,797,000,000 43,558,000 25,665,000 36,158,000 
        other liabilities, current
      		354,000,000             
        total current liabilities
      		741,800,000 735,555,000 240,532,000 217,585,000 217,585,000 194,262,000 193,652,000 136,544,000 161,872,000 128,959,000,000 124,412,000 85,269,000 104,831,000 
        total liabilities
      		923,400,000 917,133,000 280,598,000 260,867,000 260,867,000 239,808,000 246,541,000 197,298,000 183,109,000 151,800,000,000 136,223,000 111,752,000 321,423,000 
        total shareholders' equity and liabilities
      		2,270,500,000             
        ​
      		             
        shareholders’ equity and liabilities
      		             
        retained earnings
      		 457,192,000            
        total shareholders’ equity
      		 1,364,764,000 415,948,000 435,643,000 435,643,000 441,124,000 447,430,000 449,366,000 431,667,000 417,961,000,000 385,718,000 378,201,000 64,377,000 
        provisions
      		 4,484,000 2,909,000 2,789,000 2,789,000 2,750,000 2,646,000 2,526,000 758,000 750,000,000 717,000 715,000 582,000 
        lease liabilities
      		 176,718,000 37,094,000 40,483,000 40,483,000 42,796,000 49,518,000 50,755,000 16,817,000 17,032,000,000 8,786,000 10,090,000 13,928,000 
        deferred income tax liabilities
      		 11,000   12,000  726,000  3,661,000  2,308,000   
        other non-current liabilities
      		 364,000            
        liabilities to banks
      		 10,000,000           10,000,000 
        other current liabilities
      		 346,835,000            
        current provisions
      		 8,807,000            
        total shareholders’ equity and liabilities
      		 2,281,897,000 696,546,000 696,511,000 696,511,000 680,932,000 693,971,000 646,664,000 614,776,000 569,761,000,000 521,941,000 489,953,000 385,800,000 
        borrowings
      		  25,000,000   26,066,000  4,899,000      
        other liabilities
      		  116,415,000 95,235,000 95,235,000 90,763,000 78,924,000 58,679,000 74,889,000 51,448,000,000  48,632,000 5,905,000 
        balance as of july 1, 2023
      		  529,775,000           
        net income
      		         -24,621,000,000  -4,711,000 2,018,000 
        other comprehensive income
      		           1,539,000 1,602,000 
        comprehensive loss
      		             
        share-based compensation
      		  14,321,000           
        balance as of march 31, 2024
      		  544,096,000           
        balance as of july 1, 2024
      		  546,913,000           
        other comprehensive loss
      		             
        exercise of share options
      		  1,148,000           
        reclassification due to cash settlement of share-based compensation
      		  -66,000           
        balance as of march 31, 2025
      		  561,150,000           
        balance as of july 1, 2022
      		             
        share options exercised
      		             
        reclassification due to cash-settlement of share-based compensation
      		             
        balance as of march 31, 2023
      		             
        non-current financial assets
      		       7,471,000 294,000     
        balance as of july 1, 2021
      		         -60,837,000,000    
        balance as of march 31, 2022
      		         -70,382,000,000    
        balance as of july 1, 2020
      		         -28,232,000,000  -28,232,000 -28,234,000 
        comprehensive income
      		         -24,621,000,000  -4,711,000 2,018,000 
        capital increase initial public offering
      		             
        ipo related transaction costs
      		             
        balance as of march 31, 2021
      		         -52,853,000,000  -52,853,000  
        issued capital from exercise of share options
      		             
        shareholder loans
      		            191,194,000 
        balance as of july 1, 2019
      		           -34,584,000 -34,584,000 
        distribution
      		             
        contribution
      		             
        legal reorganization
      		             
        balance as of march 31, 2020
      		           -39,295,000  
        balance as of december 31, 2019
      		            -32,566,000 
        balance as of december 31, 2020
      		            -2,880,000 
      Cashflow Statements:
      Quarterly
      Annual
        Unit: USD2025-09-30 2025-06-30 2025-03-31 2024-12-31 2024-11-19 2024-09-30 2024-09-12 2024-06-30 2024-03-31 2023-12-31 2023-11-28 2023-09-30 2023-06-30 2023-03-31 2022-12-31 2022-11-08 2022-09-30 2022-06-30 2022-03-31 2021-12-31 2021-11-11 2021-09-30 2021-06-30 2021-05-14 2021-03-31 
                                 
          net income
        		-98,499,000,000     -23,522,000      -11,862,000      1,648,000 -4,316,000 2,066,000 -7,296,000 -7,296,000 -7,983,000 32,622,000 -49,975,000 
          adjustments for
        		                         
          depreciation, amortization, impairment & asset disposals
        		                         
          finance costs
        		 929,000 969,000      1,283,000 1,197,000 1,008,000 1,008,000              
          share-based compensation
        		3,531,000,000 1,132,000 3,513,000 5,147,000 4,495,000 4,495,000 18,370,000 4,186,000 2,986,000 4,857,000 6,341,000 6,341,000 4,713,000 6,024,000 9,682,000 9,544,000 9,544,000 9,602,000 10,228,000 16,339,000 16,134,000 16,134,000 15,437,000 -59,616,000 59,819,000 
          income tax expense
        		      -1,814,000 723,000 -69,000 -161,000 -2,307,000 -2,307,000 2,475,000 -1,994,000 3,535,000 2,581,000 2,581,000 -684,000 2,028,000 6,982,000 3,408,000 3,408,000 2,070,000   
          gain from bargain purchase
        		                         
          change in operating assets and liabilities
        		                         
          increase in inventories
        		-20,834,000,000 -4,452,000 31,747,000   5,658,000   45,337,000 -31,369,000 -18,364,000 -18,364,000        20,642,000 -17,901,000 -17,901,000 -14,497,000  -588,000 
          decrease in trade and other receivables
        		9,426,000,000   -410,000 2,842,000 2,842,000 -4,293,000 2,162,000   618,000 618,000 -1,502,000   2,130,000  -2,344,000   1,274,000  590,000   
          decrease in other assets
        		-3,687,000,000 -17,150,000 -8,037,000 1,025,000 10,096,000 10,096,000 -3,609,000 -8,622,000 -1,939,000 949,000 6,003,000 6,003,000 -5,914,000   29,962,000  -3,347,000   -519,000  1,755,000   
          increase in other liabilities
        		29,546,000,000 22,210,000 6,354,000   14,205,000 15,022,000 3,646,000 4,222,000         25,174,000 -10,776,000 6,554,000 3,713,000 3,713,000 2,127,000 34,472,000 -6,904,000 
          increase in contract liabilities
        		3,254,000,000 -2,901,000 4,092,000    172,000           2,010,000 422,000 541,000 -3,202,000 -3,202,000 5,300,000 3,983,000 -349,000 
          increase in trade and other payables
        		   26,295,000 -39,700,000 -39,700,000 14,233,000 35,404,000 -53,369,000 29,469,000 2,729,000 2,729,000      2,359,000 3,626,000 11,949,000 -16,336,000 -16,336,000 17,893,000 15,371,000 -13,043,000 
          interest received
        		1,952,000,000                         
          income taxes paid
        		-3,165,000,000 2,752,000 -10,817,000 -614,000 -544,000 -544,000 -12,758,000 1,591,000 -9,611,000 -2,131,000 -2,607,000 -2,607,000 -1,146,000 2,124,000    -1,003,000 -946,000 -843,000 -831,000 -831,000 -1,231,000 -6,722,000 -1,582,000 
          net cash from operating activities
        		-147,727,000,000 -16,652,000 18,726,000 -5,952,000 -26,655,000 -26,655,000  36,404,000 -11,619,000 18,547,000 -33,317,000 -33,317,000 27,950,000 -37,912,000    31,933,000 15,735,000 26,338,000 -19,166,000 -19,166,000    
          capital expenditures
        		0 0 0 0 0 0  0 0 0 0 0 0 0    0 0 0 0 0    
          free cash flows
        		-147,727,000,000 -16,652,000 18,726,000 -5,952,000 -26,655,000 -26,655,000  36,404,000 -11,619,000 18,547,000 -33,317,000 -33,317,000 27,950,000 -37,912,000    31,933,000 15,735,000 26,338,000 -19,166,000 -19,166,000    
          expenditure for property and equipment and intangible assets
        		-1,450,000,000 -1,735,000 -553,000 -412,000 -1,296,000 -1,296,000 -11,809,000 -2,398,000 -4,860,000 -1,444,000 -3,107,000 -3,107,000 -3,863,000 -6,501,000    -10,221,000 -645,000 -701,000 -356,000 -356,000 -1,379,000 -2,710,000 -192,000 
          proceeds from sale of property and equipment and intangible assets
        		                        0 
          cash acquired in business combinations
        		                         
          net cash from investing activities
        		-1,450,000,000 619,757,000  -412,000 -1,296,000 -1,296,000  -2,398,000 -4,860,000  -3,107,000  -3,863,000 -6,499,000    -10,221,000   -356,000     
          interest paid
        		-2,752,000,000 -2,994,000 -948,000 -1,889,000 -1,156,000 -1,156,000 -5,352,000 -1,219,000 -1,928,000 -1,197,000 -1,008,000 -1,008,000 -959,000 -709,000    -296,000 -314,000 -199,000 -189,000 -189,000 324,000 937,000 -619,000 
          proceeds from bank borrowings
        		                         
          repayment of liabilities from banks
        		                      0 -31,409,000 -45,990,000 
          proceeds from exercise of option awards
        		            0 0 0 1,077,000 1,077,000         
          lease payments
        		-10,806,000,000    -2,258,000 -2,258,000 -7,925,000                -1,455,000 -4,981,000 -1,298,000 
          net cash from financing activities
        		            -6,891,000 5,504,000    -1,695,000 -1,324,000 -1,548,000 -1,528,000 -1,528,000    
          net increase in cash and cash equivalents
        		            17,197,000 -38,907,000    20,016,000 13,768,000 24,088,000 -21,050,000 -21,050,000 20,752,000 -40,968,000 50,777,000 
          cash and cash equivalents at the beginning of the period
        		603,593,000,000 0 0 0 15,107,000 15,107,000 30,136,000 0 0 0 30,136,000 30,136,000 0 0 0 113,507,000 113,507,000 0 0 0 76,760,000 76,760,000 0 -5,677,000 0 
          effects of exchange rate changes on cash and cash equivalents
        		-3,107,000,000 1,364,000 -66,000 232,000 -98,000 -98,000 42,000 21,000 82,000 -107,000 46,000 46,000 -2,000 -32,000 -98,000 10,000 10,000 -35,000 14,000 -28,000 -25,000 -25,000 0 4,000 0 
          cash and cash equivalents at end of the period
        		461,138,000,000 589,353,000 404,000 4,876,000 8,960,000 8,960,000 15,107,000 4,520,000 4,150,000 -1,060,000 7,497,000 7,497,000 17,196,000 -38,940,000 -36,011,000 87,891,000 87,891,000 19,981,000 13,781,000 24,060,000 55,685,000 55,685,000 20,752,000 -46,641,000 50,777,000 
          depreciation and amortization, impairment and asset disposals
        		12,826,000,000                         
          finance (income) costs
        		1,358,000,000    1,221,000 1,221,000 4,772,000        420,000 372,000 372,000   199,000 189,000 189,000    
          income tax (benefit) expense
        		2,569,000,000                         
          (decrease) in trade and other payables
        		-86,005,000,000                         
          proceeds from borrowings
        		22,019,000,000  -15,594,000 15,278,000 25,316,000 25,316,000   24,662,000 -14,989,000 16,393,000 16,393,000              
          proceeds from employee stock options exercised
        		1,367,000,000                         
          net cash inflow from financing activities
        		9,828,000,000    21,902,000 21,902,000                   61,352,000 
          net decrease in cash and cash equivalents
        		-139,348,000,000  470,000 4,645,000 -6,049,000 -6,049,000   4,068,000 -954,000 -22,684,000 -22,684,000              
          gain on bargain purchase
        		                         
          other non-cash items included in net profit
        		                         
          depreciation and amortization
        		  3,892,000 3,929,000 7,128,000 7,128,000 15,205,000 4,081,000 3,886,000 3,842,000 3,396,000 3,396,000 3,173,000 3,131,000 2,802,000 2,547,000 2,547,000 2,360,000 2,285,000 2,261,000 2,182,000 2,182,000 2,125,000 9,464,000 2,040,000 
          decrease in inventories
        		    5,658,000  -10,374,000      -34,392,000     -4,027,000        
          increase in trade and other receivables
        		                2,130,000     1,274,000    
          increase in other assets
        		                         
          net cash (used) gained in operating activities
        		                         
          cash received from acquisition of a business
        		                         
          net cash (used) gained in investing activities
        		                         
          proceeds from exercise of share options
        		                         
          payment of lease liabilities
        		  -2,310,000      -2,188,000 -1,870,000 -1,645,000 -1,645,000  1,314,000     -1,378,000 -1,350,000 -1,339,000 -1,339,000    
          net cash outflow from financing activities
        		                         
          net loss
        		   -4,689,000 -23,522,000  -24,911,000 -4,643,000   -11,862,000  -5,718,000             
          income tax benefit
        		  -903,000 194,000 -7,736,000 -7,736,000                    
          decrease in trade and other payables
        		                         
          cash settlement of share-based compensation
        		  0                       
          net cash inflow (outflow) from financing activities
        		  -17,703,000       -18,056,000 13,740,000 13,740,000              
          net cash (used in) investing activities
        		           -3,107,000          -356,000    
          decrease in other liabilities
        		    14,205,000      -11,309,000 -11,309,000              
          decrease in contract liabilities
        		    -799,000 -799,000     -6,964,000 -6,964,000              
          proceeds from sale of property and equipment
        		                         
          net cash provided by (used in) operating activities
        		      10,015,000                   
          net cash provided by (used in) investing activities
        		      -11,809,000                   
          net cash provided by (used in) financing activities
        		      -13,277,000                   
          net increase (decrease) in cash and cash equivalents
        		      -15,071,000                   
          (decrease) in contract liabilities
        		                         
          decrease (increase) in trade and other receivables
        		                         
          proceeds from bank liabilities
        		                      0 51,409,000 0 
          repayment of shareholder loan
        		                         
          proceeds from capital increase - initial public offering
        		                         
          ipo preparation and transaction costs
        		                      0   
          ​
        		                         
          increase in non-current financial assets
        		                         
          decrease (increase) in other assets
        		             -3,537,000   29,962,000     -519,000    
          (decrease) increase in provisions
        		                         
          (increase) decrease in inventories
        		                         
          (increase) decrease in trade and other receivables
        		                         
          (decrease) increase in other liabilities
        		                         
          increase (decrease) in contract liabilities
        		                         
          increase (decrease) in trade and other payables
        		                         
          decrease (increase) in non-current financial assets
        		                         
          increase in provisions
        		              2,000 1,863,000 1,863,000 8,000 8,000 8,000 17,000 17,000 2,000 -332,000 9,000 
          decrease in non-current financial assets
        		                         
          finance expense costs
        		                         
          repayment of shareholder loans
        		                        -169,416,000 
          proceeds from capital increase
        		                         
          proceeds from the exercise of share options
        		                         
          finance income costs
        		                         
          finance expense
        		                         
          non-cash items
        		                         
          net cash (outflow) from operating activities
        		                        -10,383,000 
          net cash (outflow) from investing activities
        		                        -192,000 
          finance expenses
        		                         
          (increase) in inventories
        		                         
          finance income
        		                         
          income tax income