{ "ticker": { "uuid": "05406c3c-ec1e-4dae-b260-7485bc17cc55", "symbol": "E20", "name": "EchoStar Corporation", "exchange": "GER", "exchange_name": "XETRA", "country": "DE", "currency": "EUR", "sector": "Communication Services", "industry": "Telecom Services", "page_url": "https://sharemaestro.com/factors/ticker/05406c3c-ec1e-4dae-b260-7485bc17cc55/", "api_url": "https://sharemaestro.com/factors/api/tickers/05406c3c-ec1e-4dae-b260-7485bc17cc55/" }, "ticker_metadata": { "id": 14807, "uuid": "05406c3c-ec1e-4dae-b260-7485bc17cc55", "symbol": "E20", "name": "EchoStar Corporation", "asset_type": "equity", "market_cap": 31427377152, "stock_exchange_id": 8, "industry": "Telecom Services", "sector": "Communication Services", "description": "EchoStar Corporation provides pay-tv services in the United States, Mexico, Canada, South and Central America, Asia, Africa, Australia, Europe, India, and the Middle East. The Pay-TV segment offers a direct broadcast and fixed satellite, owned and leased satellites, leased fiber optic networks, in-home services, and call center operation services; digital broadcast operations, including satellite uplinking/downlinking, transmission and, other services to third-party pay-TV providers; multichannel, live-linear and on-demand streaming over-the-top Internet-based domestic, international, Latino, and Freestream video programming services; and receiver systems. Its Wireless segment provides wireless communication services and products; and a range of wireless devices. The Broadband and Satellite Services offers broadband satellite technologies, and internet products and services to consumer customers, including home and small to medium-sized businesses; managed services, equipment, hardware, satellite services, and communications solutions to government and enterprise customers, as well as to the unserved and underserved consumer, enterprise, aeronautical, and government markets; and integrated multi-transport solutions that enable airline and airline service providers to deliver in-flight network connectivity. This segment also designs, provides, and installs gateway and terminal equipment to customers for other satellite systems; and designs, develops, constructs, and provides telecommunication networks comprising satellite ground segment systems and terminals to mobile system operators and enterprise customers. Its Other segment consists of 5G network and 5G network deployment operations. The company sells its products and services under the Boost Mobile, DISH, Gen Mobile, Hughes, Hughesnet, and Sling brands. The company was formerly known as EchoStar Holding Corporation. EchoStar Corporation was founded in 1980 and is headquartered in Englewood, Colorado.", "currency": "EUR", "is_active": true }, "exchange_metadata": { "id": 8, "name": "XETRA", "symbol": "GER", "country_code": "DE", "currency": "EUR", "benchmark": "^GDAXI", "data_symbol": "GER", "ticker_suffix": ".DE", "update_provider": "yfinance", "update_group": "primary", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "05406c3c-ec1e-4dae-b260-7485bc17cc55", "symbol": "E20", "name": "EchoStar Corporation", "exchange": "GER", "exchange_name": "XETRA", "country": "DE", "currency": "EUR", "sector": "Communication Services", "industry": "Telecom Services", "page_url": "https://sharemaestro.com/factors/ticker/05406c3c-ec1e-4dae-b260-7485bc17cc55/", "api_url": "https://sharemaestro.com/factors/api/tickers/05406c3c-ec1e-4dae-b260-7485bc17cc55/" }, "week_end_date": "2026-06-07", "universe": "EUR_DE", "score": { "os": 0.59, "value": 0.51, "quality": 0.53, "momentum": 0.54, "coverage": 0.636, "confidence": 0.636, "delta": null }, "headline_factors": { "price": 100.32, "market_cap": 29020802543.04, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": null, "shareholder_yield": -0.0002, "roe": -2.5645, "piotroski_f_score": 3, "momentum_12_1": null, "volatility_252d": null }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "yfinance", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": false, "completeness_score": 0.7143, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T12:30:01.332689+00:00", "batch_id": "" }, "size": { "price_close": 100.32, "market_cap": 29020802543.04, "market_cap_usd": 29020802543.04, "enterprise_value": 55915206543.04, "shares_outstanding": 289282322, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 5.1535, "ptbv_ratio": 5.1535, "ps_ratio": 1.9605, "pcf_ratio": null, "pfcf_ratio": -19.8116, "ev_ebitda": null, "ev_ebit": 172.7457, "ev_sales": 3.7774, "ev_fcf": -38.1716, "earnings_yield": null, "fcf_yield": -0.0262, "price_to_sales": 1.9605, "price_to_book": 5.1535, "price_to_cashflow": null, "ebitda_to_ev": null, "sales_yield": 0.2647 }, "yield": { "dividend_yield": 0, "buyback_yield": -0.0002, "shareholder_yield": -0.0002, "debt_paydown_yield": 0.0869, "total_yield": 0.0867 }, "quality": { "gross_margin": 0.2708, "operating_margin": 0.0219, "net_margin": -0.9756, "ebitda_margin": -1.0608, "fcf_margin": -0.099, "roe": -2.5645, "roa": -0.349, "roic": 0.0075, "roc_greenblatt": null, "asset_turnover": 0.3578, "cash_conversion": 0.1014, "accruals_ratio": -0.3474, "sbc_to_revenue": null, "piotroski_f_score": 3, "altman_z_score": null, "earnings_stability_5y": 1.8863, "revenue_stability_5y": 0.0948, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.0969, "external_financing": 0.0025 }, "leverage_and_risk": { "debt_to_equity": null, "net_debt_to_ebitda": -1.7128, "debt_to_assets": 0.6825, "interest_coverage": 0.177, "current_ratio": 0.3017, "quick_ratio": 0.3017, "net_debt": 26894404000, "local_beta": null, "volatility_252d": null, "volatility_60d": null, "max_drawdown_12m": -0.1558, "risk_adjusted_momentum": null }, "growth": { "revenue_growth_1y": -0.0518, "revenue_growth_3y_cagr": -0.0697, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": -0.7168, "revenue_growth": -0.0518, "earnings_growth": null }, "momentum": { "price_return_1m": -0.0575, "price_return_3m": null, "price_return_6m": null, "price_return_9m": null, "price_return_12m": null, "price_return_12m_ex1m": null, "momentum_6m": null, "momentum_12m": null, "momentum_12_1": null, "distance_from_52w_high": -0.1558, "distance_from_52w_low": 0, "relative_strength": null }, "raw_ttm": { "revenue_ttm": 14802720000, "gross_profit_ttm": 4008929000, "ebit_ttm": 323685000, "ebitda_ttm": -15702131000, "net_income_ttm": -14441396000, "eps_diluted_ttm": -49.9215, "operating_cash_flow_ttm": -67845000, "capital_expenditure_ttm": -1396992000, "fcf_ttm": -1464837000, "dividends_paid_ttm": null, "share_repurchases_ttm": -48512000, "shares_issued_ttm": 54178000, "interest_expense_ttm": 1828318000, "cash_and_equivalents": 1343780000, "total_current_assets": 3549440000, "total_current_liabilities": 11765754000, "net_ppe": null, "total_assets": 41375692000, "total_debt": 28238184000, "total_equity": 5631310000, "net_working_capital": -3322788000, "book_value_per_share": 19.4665, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 19.4665 }, "ranks": { "universe_ticker_count": null, "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null }, "composites": { "value_composite": 49, "quality_composite": 47, "momentum_composite": 46, "growth_composite": 48, "yield_composite": 47, "svqf_composite": 43, "vc1_composite": 49, "vc2_composite": 49, "vc3_composite": 49, "trending_value_composite": null, "overall_composite": 41, "quality_value_composite": 0.5199, "os_score": 0.59, "value_percentile": 0.51, "quality_percentile": 0.53, "momentum_percentile": 0.54, "factor_coverage": 0.636, "signal_confidence": 0.636, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 87, "small_cap_core_rank": 57, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 7771, "ticker_id": 14807, "universe_id": 5, "week_end_date": "2026-06-07", "source_primary": "yfinance", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": false, "completeness_score": 0.7143, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T12:30:01.332689+00:00", "batch_id": "", "os_score_delta": null, "price_close": 100.32, "market_cap": 29020802543.04, "market_cap_usd": 29020802543.04, "enterprise_value": 55915206543.04, "shares_outstanding": 289282322, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 5.15347273, "ptbv_ratio": 5.15347273, "ps_ratio": 1.96050473, "pcf_ratio": null, "pfcf_ratio": -19.81162583, "ev_ebitda": null, "ev_ebit": 172.74574522, "ev_sales": 3.77736028, "ev_fcf": -38.17162356, "earnings_yield": null, "fcf_yield": -0.02619747, "dividend_yield": 0, "buyback_yield": -0.00019524, "shareholder_yield": -0.00019524, "debt_paydown_yield": 0.08693013, "total_yield": 0.08673489, "gross_margin": 0.27082381, "operating_margin": 0.02186659, "net_margin": -0.9755907, "ebitda_margin": -1.06075985, "fcf_margin": -0.09895729, "roe": -2.56448251, "roa": -0.34903092, "roic": 0.00746375, "roc_greenblatt": null, "asset_turnover": 0.35776368, "cash_conversion": 0.1014332, "accruals_ratio": -0.34739119, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": -1.71278688, "debt_to_assets": 0.68248246, "interest_coverage": 0.17703977, "current_ratio": 0.30167552, "quick_ratio": 0.30167552, "net_debt": 26894404000, "revenue_growth_1y": -0.05184836, "revenue_growth_3y_cagr": -0.06966087, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": -0.71684445, "piotroski_f_score": 3, "altman_z_score": null, "earnings_stability_5y": 1.886278, "revenue_stability_5y": 0.094837, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.0574972, "price_return_3m": null, "price_return_6m": null, "price_return_9m": null, "price_return_12m": null, "price_return_12m_ex1m": null, "distance_from_52w_high": -0.15583976, "distance_from_52w_low": 0, "relative_strength": null, "local_beta": null, "volatility_252d": null, "volatility_60d": null, "max_drawdown_12m": -0.15583976, "revenue_ttm": 14802720000, "gross_profit_ttm": 4008929000, "ebit_ttm": 323685000, "ebitda_ttm": -15702131000, "net_income_ttm": -14441396000, "eps_diluted_ttm": -49.92146046, "operating_cash_flow_ttm": -67845000, "capital_expenditure_ttm": -1396992000, "fcf_ttm": -1464837000, "dividends_paid_ttm": null, "share_repurchases_ttm": -48512000, "shares_issued_ttm": 54178000, "interest_expense_ttm": 1828318000, "cash_and_equivalents": 1343780000, "total_current_assets": 3549440000, "total_current_liabilities": 11765754000, "net_ppe": null, "total_assets": 41375692000, "total_debt": 28238184000, "total_equity": 5631310000, "net_working_capital": -3322788000, "book_value_per_share": 19.46648506, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 19.46648506, "universe_ticker_count": null, "sector": "Communication Services", "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null, "value_composite": 49, "quality_composite": 47, "momentum_composite": 46, "growth_composite": 48, "yield_composite": 47, "svqf_composite": 43, "vc1_composite": 49, "vc2_composite": 49, "vc3_composite": 49, "trending_value_composite": null, "overall_composite": 41, "factor_coverage": 0.636, "signal_confidence": 0.636, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 87, "small_cap_core_rank": 57, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 100.32, "os": 0.59, "value": 0.51, "quality": 0.53, "momentum": 0.54, "confidence": 0.636, "coverage": 0.636, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": -0.0002, "roe": -2.5645, "momentum_12_1": null, "complete_fields": { "id": 7771, "ticker_id": 14807, "universe_id": 5, "week_end_date": "2026-06-07", "source_primary": "yfinance", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": false, "completeness_score": 0.7143, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T12:30:01.332689+00:00", "batch_id": "", "os_score_delta": null, "price_close": 100.32, "market_cap": 29020802543.04, "market_cap_usd": 29020802543.04, "enterprise_value": 55915206543.04, "shares_outstanding": 289282322, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 5.15347273, "ptbv_ratio": 5.15347273, "ps_ratio": 1.96050473, "pcf_ratio": null, "pfcf_ratio": -19.81162583, "ev_ebitda": null, "ev_ebit": 172.74574522, "ev_sales": 3.77736028, "ev_fcf": -38.17162356, "earnings_yield": null, "fcf_yield": -0.02619747, "dividend_yield": 0, "buyback_yield": -0.00019524, "shareholder_yield": -0.00019524, "debt_paydown_yield": 0.08693013, "total_yield": 0.08673489, "gross_margin": 0.27082381, "operating_margin": 0.02186659, "net_margin": -0.9755907, "ebitda_margin": -1.06075985, "fcf_margin": -0.09895729, "roe": -2.56448251, "roa": -0.34903092, "roic": 0.00746375, "roc_greenblatt": null, "asset_turnover": 0.35776368, "cash_conversion": 0.1014332, "accruals_ratio": -0.34739119, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": -1.71278688, "debt_to_assets": 0.68248246, "interest_coverage": 0.17703977, "current_ratio": 0.30167552, "quick_ratio": 0.30167552, "net_debt": 26894404000, "revenue_growth_1y": -0.05184836, "revenue_growth_3y_cagr": -0.06966087, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": -0.71684445, "piotroski_f_score": 3, "altman_z_score": null, "earnings_stability_5y": 1.886278, "revenue_stability_5y": 0.094837, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.0574972, "price_return_3m": null, "price_return_6m": null, "price_return_9m": null, "price_return_12m": null, "price_return_12m_ex1m": null, "distance_from_52w_high": -0.15583976, "distance_from_52w_low": 0, "relative_strength": null, "local_beta": null, "volatility_252d": null, "volatility_60d": null, "max_drawdown_12m": -0.15583976, "revenue_ttm": 14802720000, "gross_profit_ttm": 4008929000, "ebit_ttm": 323685000, "ebitda_ttm": -15702131000, "net_income_ttm": -14441396000, "eps_diluted_ttm": -49.92146046, "operating_cash_flow_ttm": -67845000, "capital_expenditure_ttm": -1396992000, "fcf_ttm": -1464837000, "dividends_paid_ttm": null, "share_repurchases_ttm": -48512000, "shares_issued_ttm": 54178000, "interest_expense_ttm": 1828318000, "cash_and_equivalents": 1343780000, "total_current_assets": 3549440000, "total_current_liabilities": 11765754000, "net_ppe": null, "total_assets": 41375692000, "total_debt": 28238184000, "total_equity": 5631310000, "net_working_capital": -3322788000, "book_value_per_share": 19.46648506, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 19.46648506, "universe_ticker_count": null, "sector": "Communication Services", "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null, "value_composite": 49, "quality_composite": 47, "momentum_composite": 46, "growth_composite": 48, "yield_composite": 47, "svqf_composite": 43, "vc1_composite": 49, "vc2_composite": 49, "vc3_composite": 49, "trending_value_composite": null, "overall_composite": 41, "factor_coverage": 0.636, "signal_confidence": 0.636, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 87, "small_cap_core_rank": 57, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:55:56.628484+00:00", "is_restated": false, "income_statement": { "revenue": 15004989000, "cost_of_revenue": 11130322000, "gross_profit": 3874667000, "ebit": -91135000, "ebitda": -15786052000, "pretax_income": null, "tax_provision": null, "net_income": -14497180000, "net_income_to_common": -14497180000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1883074000, "total_current_assets": 5133171000, "total_assets": 43016355000, "short_term_debt": 7321269000, "long_term_debt": 18658602000, "total_debt": 30117140000, "total_liabilities": null, "total_equity": 5765784000, "shares_outstanding": 288825905, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -99374000, "capital_expenditure": -1642041000, "free_cash_flow": -1741415000, "dividends_paid": null, "share_repurchases": -48512000, "shares_issued": 49199000, "net_debt_issued": -894100000 }, "complete_fields": { "id": 385711, "ticker_id": 14807, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:55:56.628484+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-15786052000", "netIncome": "-14497180000", "grossProfit": "3874667000", "totalRevenue": "15004989000", "costOfRevenue": "11130322000", "interestExpense": "1521713000", "operatingIncome": "-91135000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "1585549000" }, "balance": { "totalDebt": "30117140000", "totalAssets": "43016355000", "longTermDebt": "18658602000", "shortTermDebt": "7321269000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "288825905", "totalCurrentAssets": "5133171000", "totalShareholderEquity": "5765784000", "totalCurrentLiabilities": "12363419000", "cashAndShortTermInvestments": "1883074000" }, "cashflow": { "freeCashFlow": "-1741415000", "dividendsPaid": null, "issuanceOfDebt": "150000000", "issuanceOfStock": "49199000", "repaymentOfDebt": "-1044100000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "-99374000", "repurchaseOfStock": "-48512000", "capitalExpenditures": "-1642041000" } }, "revenue": 15004989000, "cost_of_revenue": 11130322000, "gross_profit": 3874667000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -91135000, "depreciation_amortisation": 1585549000, "ebitda": -15786052000, "interest_expense": 1521713000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -14497180000, "net_income_continuing_ops": null, "net_income_to_common": -14497180000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1883074000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 5133171000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": 43016355000, "short_term_debt": 7321269000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 12363419000, "long_term_debt": 18658602000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 30117140000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 5765784000, "shares_outstanding": 288825905, "operating_cash_flow": -99374000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -1642041000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": -48512000, "shares_issued": 49199000, "net_debt_issued": -894100000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -1741415000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-15786052000", "netIncome": "-14497180000", "grossProfit": "3874667000", "totalRevenue": "15004989000", "costOfRevenue": "11130322000", "interestExpense": "1521713000", "operatingIncome": "-91135000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "1585549000" }, "balance": { "totalDebt": "30117140000", "totalAssets": "43016355000", "longTermDebt": "18658602000", "shortTermDebt": "7321269000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "288825905", "totalCurrentAssets": "5133171000", "totalShareholderEquity": "5765784000", "totalCurrentLiabilities": "12363419000", "cashAndShortTermInvestments": "1883074000" }, "cashflow": { "freeCashFlow": "-1741415000", "dividendsPaid": null, "issuanceOfDebt": "150000000", "issuanceOfStock": "49199000", "repaymentOfDebt": "-1044100000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "-99374000", "repurchaseOfStock": "-48512000", "capitalExpenditures": "-1642041000" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:55:56.628484+00:00", "is_restated": false, "income_statement": { "revenue": 15825516000, "cost_of_revenue": 11772577000, "gross_profit": 4052939000, "ebit": -304070000, "ebitda": 2336245000, "pretax_income": null, "tax_provision": null, "net_income": -119546000, "net_income_to_common": -119546000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4305393000, "total_current_assets": 8095743000, "total_assets": 60938687000, "short_term_debt": 943029000, "long_term_debt": 25660288000, "total_debt": 29814724000, "total_liabilities": null, "total_equity": 20191372000, "shares_outstanding": 286397144, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 1252697000, "capital_expenditure": -2497728000, "free_cash_flow": -1245031000, "dividends_paid": null, "share_repurchases": 0, "shares_issued": 404192000, "net_debt_issued": 4843325000 }, "complete_fields": { "id": 385716, "ticker_id": 14807, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:55:56.628484+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "2336245000", "netIncome": "-119546000", "grossProfit": "4052939000", "totalRevenue": "15825516000", "costOfRevenue": "11772577000", "interestExpense": "481622000", "operatingIncome": "-304070000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "1930193000" }, "balance": { "totalDebt": "29814724000", "totalAssets": "60938687000", "longTermDebt": "25660288000", "shortTermDebt": "943029000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "286397144", "totalCurrentAssets": "8095743000", "totalShareholderEquity": "20191372000", "totalCurrentLiabilities": "5831040000", "cashAndShortTermInvestments": "4305393000" }, "cashflow": { "freeCashFlow": "-1245031000", "dividendsPaid": null, "issuanceOfDebt": "7886000000", "issuanceOfStock": "404192000", "repaymentOfDebt": "-3042675000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "1252697000", "repurchaseOfStock": "0", "capitalExpenditures": "-2497728000" } }, "revenue": 15825516000, "cost_of_revenue": 11772577000, "gross_profit": 4052939000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -304070000, "depreciation_amortisation": 1930193000, "ebitda": 2336245000, "interest_expense": 481622000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -119546000, "net_income_continuing_ops": null, "net_income_to_common": -119546000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 4305393000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 8095743000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": 60938687000, "short_term_debt": 943029000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 5831040000, "long_term_debt": 25660288000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 29814724000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 20191372000, "shares_outstanding": 286397144, "operating_cash_flow": 1252697000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -2497728000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": 0, "shares_issued": 404192000, "net_debt_issued": 4843325000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -1245031000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "2336245000", "netIncome": "-119546000", "grossProfit": "4052939000", "totalRevenue": "15825516000", "costOfRevenue": "11772577000", "interestExpense": "481622000", "operatingIncome": "-304070000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "1930193000" }, "balance": { "totalDebt": "29814724000", "totalAssets": "60938687000", "longTermDebt": "25660288000", "shortTermDebt": "943029000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "286397144", "totalCurrentAssets": "8095743000", "totalShareholderEquity": "20191372000", "totalCurrentLiabilities": "5831040000", "cashAndShortTermInvestments": "4305393000" }, "cashflow": { "freeCashFlow": "-1245031000", "dividendsPaid": null, "issuanceOfDebt": "7886000000", "issuanceOfStock": "404192000", "repaymentOfDebt": "-3042675000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "1252697000", "repurchaseOfStock": "0", "capitalExpenditures": "-2497728000" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:55:56.628484+00:00", "is_restated": false, "income_statement": { "revenue": 17015598000, "cost_of_revenue": 11945331000, "gross_profit": 5070267000, "ebit": 483190000, "ebitda": -243404000, "pretax_income": null, "tax_provision": null, "net_income": -1702057000, "net_income_to_common": -1702057000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1821376000, "total_current_assets": 4891814000, "total_assets": 57108894000, "short_term_debt": 3046654000, "long_term_debt": 19717266000, "total_debt": 25885227000, "total_liabilities": null, "total_equity": 19880177000, "shares_outstanding": 271501488, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 2432647000, "capital_expenditure": -4265403000, "free_cash_flow": -1832756000, "dividends_paid": null, "share_repurchases": 0, "shares_issued": 10598000, "net_debt_issued": -265450000 }, "complete_fields": { "id": 385718, "ticker_id": 14807, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:55:56.628484+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-243404000", "netIncome": "-1702057000", "grossProfit": "5070267000", "totalRevenue": "17015598000", "costOfRevenue": "11945331000", "interestExpense": "90357000", "operatingIncome": "483190000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "1597923000" }, "balance": { "totalDebt": "25885227000", "totalAssets": "57108894000", "longTermDebt": "19717266000", "shortTermDebt": "3046654000", "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "271501488", "totalCurrentAssets": "4891814000", "totalShareholderEquity": "19880177000", "totalCurrentLiabilities": "8018589000", "cashAndShortTermInvestments": "1821376000" }, "cashflow": { "freeCashFlow": "-1832756000", "dividendsPaid": null, "issuanceOfDebt": "1500000000", "issuanceOfStock": "10598000", "repaymentOfDebt": "-1765450000", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "2432647000", "repurchaseOfStock": "0", "capitalExpenditures": "-4265403000" } }, "revenue": 17015598000, "cost_of_revenue": 11945331000, "gross_profit": 5070267000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 483190000, "depreciation_amortisation": 1597923000, "ebitda": -243404000, "interest_expense": 90357000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -1702057000, "net_income_continuing_ops": null, "net_income_to_common": -1702057000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1821376000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 4891814000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": 57108894000, "short_term_debt": 3046654000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 8018589000, "long_term_debt": 19717266000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 25885227000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 19880177000, "shares_outstanding": 271501488, "operating_cash_flow": 2432647000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -4265403000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": 0, "shares_issued": 10598000, "net_debt_issued": -265450000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -1832756000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-243404000", "netIncome": "-1702057000", "grossProfit": "5070267000", "totalRevenue": "17015598000", "costOfRevenue": "11945331000", "interestExpense": "90357000", "operatingIncome": "483190000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "1597923000" }, "balance": { "totalDebt": "25885227000", "totalAssets": "57108894000", "longTermDebt": "19717266000", "shortTermDebt": "3046654000", "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "271501488", "totalCurrentAssets": "4891814000", "totalShareholderEquity": "19880177000", "totalCurrentLiabilities": "8018589000", "cashAndShortTermInvestments": "1821376000" }, "cashflow": { "freeCashFlow": "-1832756000", "dividendsPaid": null, "issuanceOfDebt": "1500000000", "issuanceOfStock": "10598000", "repaymentOfDebt": "-1765450000", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "2432647000", "repurchaseOfStock": "0", "capitalExpenditures": "-4265403000" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:55:56.628484+00:00", "is_restated": false, "income_statement": { "revenue": 18634246000, "cost_of_revenue": 12210477000, "gross_profit": 6423769000, "ebit": 2233549000, "ebitda": 4589414000, "pretax_income": null, "tax_provision": null, "net_income": 2477720000, "net_income_to_common": 2477720000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2497536000, "total_current_assets": 6757713000, "total_assets": 58748281000, "short_term_debt": 1552559000, "long_term_debt": 21343561000, "total_debt": 25704894000, "total_liabilities": null, "total_equity": 21487641000, "shares_outstanding": 82978655, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 3621190000, "capital_expenditure": -11241646000, "free_cash_flow": -7620456000, "dividends_paid": null, "share_repurchases": -89303000, "shares_issued": 27438000, "net_debt_issued": -143050000 }, "complete_fields": { "id": 385719, "ticker_id": 14807, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:55:56.628484+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "4589414000", "netIncome": "2477720000", "grossProfit": "6423769000", "totalRevenue": "18634246000", "costOfRevenue": "12210477000", "interestExpense": "79217000", "operatingIncome": "2233549000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": "32810000", "depreciationAndAmortization": "1174895000" }, "balance": { "totalDebt": "25704894000", "totalAssets": "58748281000", "longTermDebt": "21343561000", "shortTermDebt": "1552559000", "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "82978655", "totalCurrentAssets": "6757713000", "totalShareholderEquity": "21487641000", "totalCurrentLiabilities": "6442614000", "cashAndShortTermInvestments": "2497536000" }, "cashflow": { "freeCashFlow": "-7620456000", "dividendsPaid": null, "issuanceOfDebt": "2000000000", "issuanceOfStock": "27438000", "repaymentOfDebt": "-2143050000", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "3621190000", "repurchaseOfStock": "-89303000", "capitalExpenditures": "-11241646000" } }, "revenue": 18634246000, "cost_of_revenue": 12210477000, "gross_profit": 6423769000, "research_and_development": 32810000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 2233549000, "depreciation_amortisation": 1174895000, "ebitda": 4589414000, "interest_expense": 79217000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 2477720000, "net_income_continuing_ops": null, "net_income_to_common": 2477720000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2497536000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 6757713000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": 58748281000, "short_term_debt": 1552559000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 6442614000, "long_term_debt": 21343561000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 25704894000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 21487641000, "shares_outstanding": 82978655, "operating_cash_flow": 3621190000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -11241646000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": -89303000, "shares_issued": 27438000, "net_debt_issued": -143050000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -7620456000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "4589414000", "netIncome": "2477720000", "grossProfit": "6423769000", "totalRevenue": "18634246000", "costOfRevenue": "12210477000", "interestExpense": "79217000", "operatingIncome": "2233549000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": "32810000", "depreciationAndAmortization": "1174895000" }, "balance": { "totalDebt": "25704894000", "totalAssets": "58748281000", "longTermDebt": "21343561000", "shortTermDebt": "1552559000", "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "82978655", "totalCurrentAssets": "6757713000", "totalShareholderEquity": "21487641000", "totalCurrentLiabilities": "6442614000", "cashAndShortTermInvestments": "2497536000" }, "cashflow": { "freeCashFlow": "-7620456000", "dividendsPaid": null, "issuanceOfDebt": "2000000000", "issuanceOfStock": "27438000", "repaymentOfDebt": "-2143050000", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "3621190000", "repurchaseOfStock": "-89303000", "capitalExpenditures": "-11241646000" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:55:56.628484+00:00", "is_restated": false, "income_statement": { "revenue": null, "cost_of_revenue": null, "gross_profit": null, "ebit": null, "ebitda": null, "pretax_income": null, "tax_provision": null, "net_income": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": null, "total_current_assets": null, "total_assets": null, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": null, "total_equity": null, "shares_outstanding": null, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": null, "free_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 385720, "ticker_id": 14807, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:55:56.628484+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2021-12-31", "researchAndDevelopment": "31777000", "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2021-12-31", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2021-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } }, "revenue": null, "cost_of_revenue": null, "gross_profit": null, "research_and_development": 31777000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": null, "depreciation_amortisation": null, "ebitda": null, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": null, "net_income_continuing_ops": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": null, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": null, "shares_outstanding": null, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": null, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2021-12-31", "researchAndDevelopment": "31777000", "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2021-12-31", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2021-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:55:56.628484+00:00", "is_restated": false, "income_statement": { "revenue": 3667489000, "cost_of_revenue": 2535175000, "gross_profit": 1132314000, "ebit": 326688000, "ebitda": 591041000, "pretax_income": null, "tax_provision": null, "net_income": -146885000, "net_income_to_common": -146885000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1343780000, "total_current_assets": 3549440000, "total_assets": 41375692000, "short_term_debt": 6237306000, "long_term_debt": 18015274000, "total_debt": 28238184000, "total_liabilities": null, "total_equity": 5631310000, "shares_outstanding": 289282322, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 238284000, "capital_expenditure": -133435000, "free_cash_flow": 104849000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 7513000, "net_debt_issued": -1792736000 }, "complete_fields": { "id": 385709, "ticker_id": 14807, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:55:56.628484+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "591041000", "netIncome": "-146885000", "grossProfit": "1132314000", "totalRevenue": "3667489000", "costOfRevenue": "2535175000", "interestExpense": "592660000", "operatingIncome": "326688000", "fiscalDateEnding": "2026-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "166601000" }, "balance": { "totalDebt": "28238184000", "totalAssets": "41375692000", "longTermDebt": "18015274000", "shortTermDebt": "6237306000", "fiscalDateEnding": "2026-03-31", "totalLiabilities": null, "sharesOutstanding": "289282322", "totalCurrentAssets": "3549440000", "totalShareholderEquity": "5631310000", "totalCurrentLiabilities": "11765754000", "cashAndShortTermInvestments": "1343780000" }, "cashflow": { "freeCashFlow": "104849000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "7513000", "repaymentOfDebt": "-1792736000", "fiscalDateEnding": "2026-03-31", "operatingCashflow": "238284000", "repurchaseOfStock": null, "capitalExpenditures": "-133435000" } }, "revenue": 3667489000, "cost_of_revenue": 2535175000, "gross_profit": 1132314000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 326688000, "depreciation_amortisation": 166601000, "ebitda": 591041000, "interest_expense": 592660000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -146885000, "net_income_continuing_ops": null, "net_income_to_common": -146885000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1343780000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 3549440000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": 41375692000, "short_term_debt": 6237306000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 11765754000, "long_term_debt": 18015274000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 28238184000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 5631310000, "shares_outstanding": 289282322, "operating_cash_flow": 238284000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -133435000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": 7513000, "net_debt_issued": -1792736000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 104849000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "591041000", "netIncome": "-146885000", "grossProfit": "1132314000", "totalRevenue": "3667489000", "costOfRevenue": "2535175000", "interestExpense": "592660000", "operatingIncome": "326688000", "fiscalDateEnding": "2026-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "166601000" }, "balance": { "totalDebt": "28238184000", "totalAssets": "41375692000", "longTermDebt": "18015274000", "shortTermDebt": "6237306000", "fiscalDateEnding": "2026-03-31", "totalLiabilities": null, "sharesOutstanding": "289282322", "totalCurrentAssets": "3549440000", "totalShareholderEquity": "5631310000", "totalCurrentLiabilities": "11765754000", "cashAndShortTermInvestments": "1343780000" }, "cashflow": { "freeCashFlow": "104849000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "7513000", "repaymentOfDebt": "-1792736000", "fiscalDateEnding": "2026-03-31", "operatingCashflow": "238284000", "repurchaseOfStock": null, "capitalExpenditures": "-133435000" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:55:56.628484+00:00", "is_restated": false, "income_statement": { "revenue": 3796014000, "cost_of_revenue": 2680911000, "gross_profit": 1115103000, "ebit": 370812000, "ebitda": -504881000, "pretax_income": null, "tax_provision": null, "net_income": -1207183000, "net_income_to_common": -1207183000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1883074000, "total_current_assets": 5133171000, "total_assets": 43016355000, "short_term_debt": 7321269000, "long_term_debt": 18658602000, "total_debt": 30117140000, "total_liabilities": null, "total_equity": 5765784000, "shares_outstanding": 288825905, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -425322000, "capital_expenditure": -158098000, "free_cash_flow": -583420000, "dividends_paid": null, "share_repurchases": 0, "shares_issued": 13353000, "net_debt_issued": -361352000 }, "complete_fields": { "id": 385710, "ticker_id": 14807, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:55:56.628484+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-504881000", "netIncome": "-1207183000", "grossProfit": "1115103000", "totalRevenue": "3796014000", "costOfRevenue": "2680911000", "interestExpense": "579354000", "operatingIncome": "370812000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "212870000" }, "balance": { "totalDebt": "30117140000", "totalAssets": "43016355000", "longTermDebt": "18658602000", "shortTermDebt": "7321269000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "288825905", "totalCurrentAssets": "5133171000", "totalShareholderEquity": "5765784000", "totalCurrentLiabilities": "12363419000", "cashAndShortTermInvestments": "1883074000" }, "cashflow": { "freeCashFlow": "-583420000", "dividendsPaid": null, "issuanceOfDebt": "0", "issuanceOfStock": "13353000", "repaymentOfDebt": "-361352000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "-425322000", "repurchaseOfStock": "0", "capitalExpenditures": "-158098000" } }, "revenue": 3796014000, "cost_of_revenue": 2680911000, "gross_profit": 1115103000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 370812000, "depreciation_amortisation": 212870000, "ebitda": -504881000, "interest_expense": 579354000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -1207183000, "net_income_continuing_ops": null, "net_income_to_common": -1207183000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1883074000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 5133171000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": 43016355000, "short_term_debt": 7321269000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 12363419000, "long_term_debt": 18658602000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 30117140000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 5765784000, "shares_outstanding": 288825905, "operating_cash_flow": -425322000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -158098000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": 0, "shares_issued": 13353000, "net_debt_issued": -361352000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -583420000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-504881000", "netIncome": "-1207183000", "grossProfit": "1115103000", "totalRevenue": "3796014000", "costOfRevenue": "2680911000", "interestExpense": "579354000", "operatingIncome": "370812000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "212870000" }, "balance": { "totalDebt": "30117140000", "totalAssets": "43016355000", "longTermDebt": "18658602000", "shortTermDebt": "7321269000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "288825905", "totalCurrentAssets": "5133171000", "totalShareholderEquity": "5765784000", "totalCurrentLiabilities": "12363419000", "cashAndShortTermInvestments": "1883074000" }, "cashflow": { "freeCashFlow": "-583420000", "dividendsPaid": null, "issuanceOfDebt": "0", "issuanceOfStock": "13353000", "repaymentOfDebt": "-361352000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "-425322000", "repurchaseOfStock": "0", "capitalExpenditures": "-158098000" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:55:56.628484+00:00", "is_restated": false, "income_statement": { "revenue": 3614258000, "cost_of_revenue": 2761887000, "gross_profit": 852371000, "ebit": -160407000, "ebitda": -16168444000, "pretax_income": null, "tax_provision": null, "net_income": -12781196000, "net_income_to_common": -12781196000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2431742000, "total_current_assets": 6032290000, "total_assets": 45271366000, "short_term_debt": 4519619000, "long_term_debt": 21791251000, "total_debt": 30577110000, "total_liabilities": null, "total_equity": 6951424000, "shares_outstanding": 287807656, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 111681000, "capital_expenditure": -358558000, "free_cash_flow": -246877000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 28852000, "net_debt_issued": -180427000 }, "complete_fields": { "id": 385712, "ticker_id": 14807, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:55:56.628484+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-16168444000", "netIncome": "-12781196000", "grossProfit": "852371000", "totalRevenue": "3614258000", "costOfRevenue": "2761887000", "interestExpense": "377072000", "operatingIncome": "-160407000", "fiscalDateEnding": "2025-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": "391291000" }, "balance": { "totalDebt": "30577110000", "totalAssets": "45271366000", "longTermDebt": "21791251000", "shortTermDebt": "4519619000", "fiscalDateEnding": "2025-09-30", "totalLiabilities": null, "sharesOutstanding": "287807656", "totalCurrentAssets": "6032290000", "totalShareholderEquity": "6951424000", "totalCurrentLiabilities": "9962411000", "cashAndShortTermInvestments": "2431742000" }, "cashflow": { "freeCashFlow": "-246877000", "dividendsPaid": null, "issuanceOfDebt": "0", "issuanceOfStock": "28852000", "repaymentOfDebt": "-180427000", "fiscalDateEnding": "2025-09-30", "operatingCashflow": "111681000", "repurchaseOfStock": null, "capitalExpenditures": "-358558000" } }, "revenue": 3614258000, "cost_of_revenue": 2761887000, "gross_profit": 852371000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -160407000, "depreciation_amortisation": 391291000, "ebitda": -16168444000, "interest_expense": 377072000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -12781196000, "net_income_continuing_ops": null, "net_income_to_common": -12781196000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2431742000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 6032290000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": 45271366000, "short_term_debt": 4519619000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 9962411000, "long_term_debt": 21791251000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 30577110000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 6951424000, "shares_outstanding": 287807656, "operating_cash_flow": 111681000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -358558000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": 28852000, "net_debt_issued": -180427000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -246877000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-16168444000", "netIncome": "-12781196000", "grossProfit": "852371000", "totalRevenue": "3614258000", "costOfRevenue": "2761887000", "interestExpense": "377072000", "operatingIncome": "-160407000", "fiscalDateEnding": "2025-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": "391291000" }, "balance": { "totalDebt": "30577110000", "totalAssets": "45271366000", "longTermDebt": "21791251000", "shortTermDebt": "4519619000", "fiscalDateEnding": "2025-09-30", "totalLiabilities": null, "sharesOutstanding": "287807656", "totalCurrentAssets": "6032290000", "totalShareholderEquity": "6951424000", "totalCurrentLiabilities": "9962411000", "cashAndShortTermInvestments": "2431742000" }, "cashflow": { "freeCashFlow": "-246877000", "dividendsPaid": null, "issuanceOfDebt": "0", "issuanceOfStock": "28852000", "repaymentOfDebt": "-180427000", "fiscalDateEnding": "2025-09-30", "operatingCashflow": "111681000", "repurchaseOfStock": null, "capitalExpenditures": "-358558000" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:55:56.628484+00:00", "is_restated": false, "income_statement": { "revenue": 3724959000, "cost_of_revenue": 2815818000, "gross_profit": 909141000, "ebit": -213408000, "ebitda": 380153000, "pretax_income": null, "tax_provision": null, "net_income": -306132000, "net_income_to_common": -306132000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2345085000, "total_current_assets": 6916226000, "total_assets": 59882397000, "short_term_debt": 1053230000, "long_term_debt": 25401688000, "total_debt": 29633655000, "total_liabilities": null, "total_equity": 19736006000, "shares_outstanding": 287647744, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 7512000, "capital_expenditure": -746901000, "free_cash_flow": -739389000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 4460000, "net_debt_issued": -188267000 }, "complete_fields": { "id": 385713, "ticker_id": 14807, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:55:56.628484+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "380153000", "netIncome": "-306132000", "grossProfit": "909141000", "totalRevenue": "3724959000", "costOfRevenue": "2815818000", "interestExpense": "279232000", "operatingIncome": "-213408000", "fiscalDateEnding": "2025-06-30", "researchAndDevelopment": null, "depreciationAndAmortization": "493055000" }, "balance": { "totalDebt": "29633655000", "totalAssets": "59882397000", "longTermDebt": "25401688000", "shortTermDebt": "1053230000", "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "287647744", "totalCurrentAssets": "6916226000", "totalShareholderEquity": "19736006000", "totalCurrentLiabilities": "5673795000", "cashAndShortTermInvestments": "2345085000" }, "cashflow": { "freeCashFlow": "-739389000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "4460000", "repaymentOfDebt": "-188267000", "fiscalDateEnding": "2025-06-30", "operatingCashflow": "7512000", "repurchaseOfStock": null, "capitalExpenditures": "-746901000" } }, "revenue": 3724959000, "cost_of_revenue": 2815818000, "gross_profit": 909141000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -213408000, "depreciation_amortisation": 493055000, "ebitda": 380153000, "interest_expense": 279232000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -306132000, "net_income_continuing_ops": null, "net_income_to_common": -306132000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2345085000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 6916226000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": 59882397000, "short_term_debt": 1053230000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 5673795000, "long_term_debt": 25401688000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 29633655000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 19736006000, "shares_outstanding": 287647744, "operating_cash_flow": 7512000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -746901000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": 4460000, "net_debt_issued": -188267000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -739389000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "380153000", "netIncome": "-306132000", "grossProfit": "909141000", "totalRevenue": "3724959000", "costOfRevenue": "2815818000", "interestExpense": "279232000", "operatingIncome": "-213408000", "fiscalDateEnding": "2025-06-30", "researchAndDevelopment": null, "depreciationAndAmortization": "493055000" }, "balance": { "totalDebt": "29633655000", "totalAssets": "59882397000", "longTermDebt": "25401688000", "shortTermDebt": "1053230000", "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "287647744", "totalCurrentAssets": "6916226000", "totalShareholderEquity": "19736006000", "totalCurrentLiabilities": "5673795000", "cashAndShortTermInvestments": "2345085000" }, "cashflow": { "freeCashFlow": "-739389000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "4460000", "repaymentOfDebt": "-188267000", "fiscalDateEnding": "2025-06-30", "operatingCashflow": "7512000", "repurchaseOfStock": null, "capitalExpenditures": "-746901000" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:55:56.628484+00:00", "is_restated": false, "income_statement": { "revenue": 3869758000, "cost_of_revenue": 2871706000, "gross_profit": 998052000, "ebit": -88132000, "ebitda": 507120000, "pretax_income": null, "tax_provision": null, "net_income": -202669000, "net_income_to_common": -202669000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2529878000, "total_current_assets": 7648209000, "total_assets": 60571527000, "short_term_debt": 1004626000, "long_term_debt": 25328132000, "total_debt": 29528310000, "total_liabilities": null, "total_equity": 20007647000, "shares_outstanding": 286610566, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 206755000, "capital_expenditure": -378484000, "free_cash_flow": -171729000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 2534000, "net_debt_issued": -314054000 }, "complete_fields": { "id": 385714, "ticker_id": 14807, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:55:56.628484+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "507120000", "netIncome": "-202669000", "grossProfit": "998052000", "totalRevenue": "3869758000", "costOfRevenue": "2871706000", "interestExpense": "286055000", "operatingIncome": "-88132000", "fiscalDateEnding": "2025-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "488333000" }, "balance": { "totalDebt": "29528310000", "totalAssets": "60571527000", "longTermDebt": "25328132000", "shortTermDebt": "1004626000", "fiscalDateEnding": "2025-03-31", "totalLiabilities": null, "sharesOutstanding": "286610566", "totalCurrentAssets": "7648209000", "totalShareholderEquity": "20007647000", "totalCurrentLiabilities": "6055560000", "cashAndShortTermInvestments": "2529878000" }, "cashflow": { "freeCashFlow": "-171729000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "2534000", "repaymentOfDebt": "-314054000", "fiscalDateEnding": "2025-03-31", "operatingCashflow": "206755000", "repurchaseOfStock": null, "capitalExpenditures": "-378484000" } }, "revenue": 3869758000, "cost_of_revenue": 2871706000, "gross_profit": 998052000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -88132000, "depreciation_amortisation": 488333000, "ebitda": 507120000, "interest_expense": 286055000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -202669000, "net_income_continuing_ops": null, "net_income_to_common": -202669000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2529878000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 7648209000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": 60571527000, "short_term_debt": 1004626000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 6055560000, "long_term_debt": 25328132000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 29528310000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 20007647000, "shares_outstanding": 286610566, "operating_cash_flow": 206755000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -378484000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": 2534000, "net_debt_issued": -314054000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -171729000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "507120000", "netIncome": "-202669000", "grossProfit": "998052000", "totalRevenue": "3869758000", "costOfRevenue": "2871706000", "interestExpense": "286055000", "operatingIncome": "-88132000", "fiscalDateEnding": "2025-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "488333000" }, "balance": { "totalDebt": "29528310000", "totalAssets": "60571527000", "longTermDebt": "25328132000", "shortTermDebt": "1004626000", "fiscalDateEnding": "2025-03-31", "totalLiabilities": null, "sharesOutstanding": "286610566", "totalCurrentAssets": "7648209000", "totalShareholderEquity": "20007647000", "totalCurrentLiabilities": "6055560000", "cashAndShortTermInvestments": "2529878000" }, "cashflow": { "freeCashFlow": "-171729000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "2534000", "repaymentOfDebt": "-314054000", "fiscalDateEnding": "2025-03-31", "operatingCashflow": "206755000", "repurchaseOfStock": null, "capitalExpenditures": "-378484000" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:55:56.628484+00:00", "is_restated": false, "income_statement": { "revenue": null, "cost_of_revenue": null, "gross_profit": null, "ebit": null, "ebitda": null, "pretax_income": null, "tax_provision": null, "net_income": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": null, "total_current_assets": null, "total_assets": null, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": null, "total_equity": null, "shares_outstanding": null, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": null, "free_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 7886000000 }, "complete_fields": { "id": 385715, "ticker_id": 14807, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:55:56.628484+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": "7886000000", "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2024-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } }, "revenue": null, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": null, "depreciation_amortisation": null, "ebitda": null, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": null, "net_income_continuing_ops": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": null, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": null, "shares_outstanding": null, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": null, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 7886000000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": "7886000000", "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2024-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:55:56.628484+00:00", "is_restated": false, "income_statement": { "revenue": null, "cost_of_revenue": null, "gross_profit": null, "ebit": null, "ebitda": null, "pretax_income": null, "tax_provision": null, "net_income": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": null, "total_current_assets": null, "total_assets": null, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": null, "total_equity": null, "shares_outstanding": null, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": null, "free_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 2500000000 }, "complete_fields": { "id": 385717, "ticker_id": 14807, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:55:56.628484+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2024-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2024-09-30", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": "2500000000", "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2024-09-30", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } }, "revenue": null, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": null, "depreciation_amortisation": null, "ebitda": null, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": null, "net_income_continuing_ops": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": null, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": null, "shares_outstanding": null, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": null, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 2500000000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2024-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2024-09-30", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": "2500000000", "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2024-09-30", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 5, "quarterly_financial_periods": 7, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }