{ "ticker": { "uuid": "09131092-ac25-4e50-a330-aac7d5ab401e", "symbol": "AAD", "name": "Amadeus FiRe AG", "exchange": "GER", "exchange_name": "XETRA", "country": "DE", "currency": "EUR", "sector": "Industrials", "industry": "Staffing & Employment Services", "page_url": "https://sharemaestro.com/factors/ticker/09131092-ac25-4e50-a330-aac7d5ab401e/", "api_url": "https://sharemaestro.com/factors/api/tickers/09131092-ac25-4e50-a330-aac7d5ab401e/" }, "ticker_metadata": { "id": 13874, "uuid": "09131092-ac25-4e50-a330-aac7d5ab401e", "symbol": "AAD", "name": "Amadeus FiRe AG", "asset_type": "equity", "market_cap": 136075536, "stock_exchange_id": 8, "industry": "Staffing & Employment Services", "sector": "Industrials", "description": "Amadeus FiRe AG provides personnel and training services in Germany. It offers specialized personnel services, such as specialist temporary staffing, permanent placement, interim and project management for professional and management staff in commercial professions and IT fields. The company also provides training and retraining options with a focus on commercial and IT sectors; and training for business clients through open or in-house seminars. In addition, it offers courses and degree programs for private individuals, including professional training in the fields of tax, accounting, and controlling; specialized qualifications in international financial reporting comprising IAS/IFRS and US GAAP; master's degree program in taxation; and publicly funded training programmes, as well as focuses on IT, multimedia, and commercial qualifications under the eduBITES, Masterplan, Comcave College, GFN, Steuer-Fachschule Dr. Endriss, Akademie f\u00fcr Internationale Rechnungslegung, and TaxMaster brands. The company was founded in 1986 and is headquartered in Frankfurt am Main, Germany.", "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": "09131092-ac25-4e50-a330-aac7d5ab401e", "symbol": "AAD", "name": "Amadeus FiRe AG", "exchange": "GER", "exchange_name": "XETRA", "country": "DE", "currency": "EUR", "sector": "Industrials", "industry": "Staffing & Employment Services", "page_url": "https://sharemaestro.com/factors/ticker/09131092-ac25-4e50-a330-aac7d5ab401e/", "api_url": "https://sharemaestro.com/factors/api/tickers/09131092-ac25-4e50-a330-aac7d5ab401e/" }, "week_end_date": "2026-06-07", "universe": "EUR_DE", "score": { "os": 0.45, "value": 0.82, "quality": 0.23, "momentum": 0.01, "coverage": 0.879, "confidence": 0.879, "delta": null }, "headline_factors": { "price": 23.15, "market_cap": 125754434.55, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": 0.2136, "shareholder_yield": 0.1741, "roe": -0.0328, "piotroski_f_score": 3, "momentum_12_1": -0.6694, "volatility_252d": 0.3821 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": true, "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": true, "completeness_score": 0.7857, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T12:29:45.002752+00:00", "batch_id": "" }, "size": { "price_close": 23.15, "market_cap": 125754434.55, "market_cap_usd": 125754434.55, "enterprise_value": 182361434.55, "shares_outstanding": 5432157, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 0.9739, "ptbv_ratio": 0.9739, "ps_ratio": 0.3545, "pcf_ratio": 4.4885, "pfcf_ratio": 7.9521, "ev_ebitda": 4.6825, "ev_ebit": 22.3181, "ev_sales": 0.514, "ev_fcf": 11.5316, "earnings_yield": null, "fcf_yield": 0.0867, "price_to_sales": 0.3545, "price_to_book": 0.9739, "price_to_cashflow": 4.4885, "ebitda_to_ev": 0.2136, "sales_yield": 1.9455 }, "yield": { "dividend_yield": 0.1741, "buyback_yield": 0, "shareholder_yield": 0.1741, "debt_paydown_yield": 0, "total_yield": 0.1741 }, "quality": { "gross_margin": 0.5079, "operating_margin": 0.023, "net_margin": -0.0119, "ebitda_margin": 0.1098, "fcf_margin": 0.0446, "roe": -0.0328, "roa": -0.0116, "roic": 0.033, "roc_greenblatt": null, "asset_turnover": 0.9758, "cash_conversion": -3.7341, "accruals_ratio": -0.0887, "sbc_to_revenue": null, "piotroski_f_score": 3, "altman_z_score": null, "earnings_stability_5y": 1.6398, "revenue_stability_5y": 0.0875, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.4956, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": null, "net_debt_to_ebitda": 1.4535, "debt_to_assets": 0.1636, "interest_coverage": 1.7794, "current_ratio": 0.3874, "quick_ratio": 0.3874, "net_debt": 56607000, "local_beta": 0.8404, "volatility_252d": 0.3821, "volatility_60d": 0.8657, "max_drawdown_12m": -0.7198, "risk_adjusted_momentum": -1.7519 }, "growth": { "revenue_growth_1y": -0.1678, "revenue_growth_3y_cagr": -0.037, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.6294, "book_value_growth_1y": -0.1575, "revenue_growth": -0.1678, "earnings_growth": null }, "momentum": { "price_return_1m": -0.0589, "price_return_3m": -0.1536, "price_return_6m": -0.4616, "price_return_9m": -0.6036, "price_return_12m": -0.6888, "price_return_12m_ex1m": -0.6694, "momentum_6m": -0.4616, "momentum_12m": -0.6888, "momentum_12_1": -0.6694, "distance_from_52w_high": -0.7117, "distance_from_52w_low": 0.0289, "relative_strength": -0.7075 }, "raw_ttm": { "revenue_ttm": 354780000, "gross_profit_ttm": 180192000, "ebit_ttm": 8171000, "ebitda_ttm": 38945000, "net_income_ttm": -4235000, "eps_diluted_ttm": -0.7796, "operating_cash_flow_ttm": 28017000, "capital_expenditure_ttm": -12203000, "fcf_ttm": 15814000, "dividends_paid_ttm": -21892000, "share_repurchases_ttm": 0, "shares_issued_ttm": null, "interest_expense_ttm": 4592000, "cash_and_equivalents": 2875000, "total_current_assets": 62403000, "total_current_liabilities": 161087000, "net_ppe": null, "total_assets": 363592000, "total_debt": 59482000, "total_equity": 129122000, "net_working_capital": -82947000, "book_value_per_share": 23.7699, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 23.7699 }, "ranks": { "universe_ticker_count": 632, "rank_pe": 50, "rank_pb": 22, "rank_ptbv": 22, "rank_ps": 12, "rank_pcf": 19, "rank_ev_ebitda": 15, "rank_ev_ebit": 74, "rank_earnings_yield": 50, "rank_fcf_yield": 19, "rank_dividend_yield": 2, "rank_shareholder_yield": 3, "rank_total_yield": 7, "rank_roe": 85, "rank_roc": 50, "rank_roic": 78, "rank_gross_margin": 38, "rank_fcf_margin": 62, "rank_piotroski": 91, "rank_accruals": 18, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 95, "rank_momentum_12m": 99, "rank_momentum_12m_ex1m": 99, "rank_relative_strength": 99 }, "composites": { "value_composite": 18, "quality_composite": 77, "momentum_composite": 99, "growth_composite": 85, "yield_composite": 2, "svqf_composite": 38, "vc1_composite": 11, "vc2_composite": 6, "vc3_composite": 6, "trending_value_composite": 97, "overall_composite": 55, "quality_value_composite": 0.4343, "os_score": 0.45, "value_percentile": 0.82, "quality_percentile": 0.23, "momentum_percentile": 0.01, "factor_coverage": 0.879, "signal_confidence": 0.879, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 43, "small_cap_core_rank": 7, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": true, "trending_value_rank": 97, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 7612, "ticker_id": 13874, "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": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T12:29:45.002752+00:00", "batch_id": "", "os_score_delta": null, "price_close": 23.15, "market_cap": 125754434.55, "market_cap_usd": 125754434.55, "enterprise_value": 182361434.55, "shares_outstanding": 5432157, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 0.97391951, "ptbv_ratio": 0.97391951, "ps_ratio": 0.35445751, "pcf_ratio": 4.48850464, "pfcf_ratio": 7.95209527, "ev_ebitda": 4.6825378, "ev_ebit": 22.3181293, "ev_sales": 0.51401272, "ev_fcf": 11.53164503, "earnings_yield": null, "fcf_yield": 0.0867179, "dividend_yield": 0.17408531, "buyback_yield": 0, "shareholder_yield": 0.17408531, "debt_paydown_yield": 0, "total_yield": 0.17408531, "gross_margin": 0.50789785, "operating_margin": 0.02303117, "net_margin": -0.01193698, "ebitda_margin": 0.10977225, "fcf_margin": 0.0445741, "roe": -0.03279844, "roa": -0.01164767, "roic": 0.03299565, "roc_greenblatt": null, "asset_turnover": 0.97576404, "cash_conversion": -3.73412043, "accruals_ratio": -0.08870382, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 1.45351136, "debt_to_assets": 0.16359546, "interest_coverage": 1.77939895, "current_ratio": 0.38738694, "quick_ratio": 0.38738694, "net_debt": 56607000, "revenue_growth_1y": -0.16783931, "revenue_growth_3y_cagr": -0.03696665, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.629394, "book_value_growth_1y": -0.15750073, "piotroski_f_score": 3, "altman_z_score": null, "earnings_stability_5y": 1.639824, "revenue_stability_5y": 0.087525, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.05894309, "price_return_3m": -0.1535649, "price_return_6m": -0.46162791, "price_return_9m": -0.6035959, "price_return_12m": -0.68884409, "price_return_12m_ex1m": -0.66935485, "distance_from_52w_high": -0.71170611, "distance_from_52w_low": 0.02888889, "relative_strength": -0.70754806, "local_beta": 0.8404, "volatility_252d": 0.382078, "volatility_60d": 0.865721, "max_drawdown_12m": -0.71980076, "revenue_ttm": 354780000, "gross_profit_ttm": 180192000, "ebit_ttm": 8171000, "ebitda_ttm": 38945000, "net_income_ttm": -4235000, "eps_diluted_ttm": -0.77961664, "operating_cash_flow_ttm": 28017000, "capital_expenditure_ttm": -12203000, "fcf_ttm": 15814000, "dividends_paid_ttm": -21892000, "share_repurchases_ttm": 0, "shares_issued_ttm": null, "interest_expense_ttm": 4592000, "cash_and_equivalents": 2875000, "total_current_assets": 62403000, "total_current_liabilities": 161087000, "net_ppe": null, "total_assets": 363592000, "total_debt": 59482000, "total_equity": 129122000, "net_working_capital": -82947000, "book_value_per_share": 23.76993154, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 23.76993154, "universe_ticker_count": 632, "sector": "Industrials", "rank_pe": 50, "rank_pb": 22, "rank_ptbv": 22, "rank_ps": 12, "rank_pcf": 19, "rank_ev_ebitda": 15, "rank_ev_ebit": 74, "rank_earnings_yield": 50, "rank_fcf_yield": 19, "rank_dividend_yield": 2, "rank_shareholder_yield": 3, "rank_total_yield": 7, "rank_roe": 85, "rank_roc": 50, "rank_roic": 78, "rank_gross_margin": 38, "rank_fcf_margin": 62, "rank_piotroski": 91, "rank_accruals": 18, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 95, "rank_momentum_12m": 99, "rank_momentum_12m_ex1m": 99, "rank_relative_strength": 99, "value_composite": 18, "quality_composite": 77, "momentum_composite": 99, "growth_composite": 85, "yield_composite": 2, "svqf_composite": 38, "vc1_composite": 11, "vc2_composite": 6, "vc3_composite": 6, "trending_value_composite": 97, "overall_composite": 55, "factor_coverage": 0.879, "signal_confidence": 0.879, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 43, "small_cap_core_rank": 7, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": true }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 23.15, "os": 0.45, "value": 0.82, "quality": 0.23, "momentum": 0.01, "confidence": 0.879, "coverage": 0.879, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.1741, "roe": -0.0328, "momentum_12_1": -0.6694, "complete_fields": { "id": 7612, "ticker_id": 13874, "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": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T12:29:45.002752+00:00", "batch_id": "", "os_score_delta": null, "price_close": 23.15, "market_cap": 125754434.55, "market_cap_usd": 125754434.55, "enterprise_value": 182361434.55, "shares_outstanding": 5432157, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 0.97391951, "ptbv_ratio": 0.97391951, "ps_ratio": 0.35445751, "pcf_ratio": 4.48850464, "pfcf_ratio": 7.95209527, "ev_ebitda": 4.6825378, "ev_ebit": 22.3181293, "ev_sales": 0.51401272, "ev_fcf": 11.53164503, "earnings_yield": null, "fcf_yield": 0.0867179, "dividend_yield": 0.17408531, "buyback_yield": 0, "shareholder_yield": 0.17408531, "debt_paydown_yield": 0, "total_yield": 0.17408531, "gross_margin": 0.50789785, "operating_margin": 0.02303117, "net_margin": -0.01193698, "ebitda_margin": 0.10977225, "fcf_margin": 0.0445741, "roe": -0.03279844, "roa": -0.01164767, "roic": 0.03299565, "roc_greenblatt": null, "asset_turnover": 0.97576404, "cash_conversion": -3.73412043, "accruals_ratio": -0.08870382, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 1.45351136, "debt_to_assets": 0.16359546, "interest_coverage": 1.77939895, "current_ratio": 0.38738694, "quick_ratio": 0.38738694, "net_debt": 56607000, "revenue_growth_1y": -0.16783931, "revenue_growth_3y_cagr": -0.03696665, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.629394, "book_value_growth_1y": -0.15750073, "piotroski_f_score": 3, "altman_z_score": null, "earnings_stability_5y": 1.639824, "revenue_stability_5y": 0.087525, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.05894309, "price_return_3m": -0.1535649, "price_return_6m": -0.46162791, "price_return_9m": -0.6035959, "price_return_12m": -0.68884409, "price_return_12m_ex1m": -0.66935485, "distance_from_52w_high": -0.71170611, "distance_from_52w_low": 0.02888889, "relative_strength": -0.70754806, "local_beta": 0.8404, "volatility_252d": 0.382078, "volatility_60d": 0.865721, "max_drawdown_12m": -0.71980076, "revenue_ttm": 354780000, "gross_profit_ttm": 180192000, "ebit_ttm": 8171000, "ebitda_ttm": 38945000, "net_income_ttm": -4235000, "eps_diluted_ttm": -0.77961664, "operating_cash_flow_ttm": 28017000, "capital_expenditure_ttm": -12203000, "fcf_ttm": 15814000, "dividends_paid_ttm": -21892000, "share_repurchases_ttm": 0, "shares_issued_ttm": null, "interest_expense_ttm": 4592000, "cash_and_equivalents": 2875000, "total_current_assets": 62403000, "total_current_liabilities": 161087000, "net_ppe": null, "total_assets": 363592000, "total_debt": 59482000, "total_equity": 129122000, "net_working_capital": -82947000, "book_value_per_share": 23.76993154, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 23.76993154, "universe_ticker_count": 632, "sector": "Industrials", "rank_pe": 50, "rank_pb": 22, "rank_ptbv": 22, "rank_ps": 12, "rank_pcf": 19, "rank_ev_ebitda": 15, "rank_ev_ebit": 74, "rank_earnings_yield": 50, "rank_fcf_yield": 19, "rank_dividend_yield": 2, "rank_shareholder_yield": 3, "rank_total_yield": 7, "rank_roe": 85, "rank_roc": 50, "rank_roic": 78, "rank_gross_margin": 38, "rank_fcf_margin": 62, "rank_piotroski": 91, "rank_accruals": 18, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 95, "rank_momentum_12m": 99, "rank_momentum_12m_ex1m": 99, "rank_relative_strength": 99, "value_composite": 18, "quality_composite": 77, "momentum_composite": 99, "growth_composite": 85, "yield_composite": 2, "svqf_composite": 38, "vc1_composite": 11, "vc2_composite": 6, "vc3_composite": 6, "trending_value_composite": 97, "overall_composite": 55, "factor_coverage": 0.879, "signal_confidence": 0.879, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 43, "small_cap_core_rank": 7, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": true } } ], "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": "2026-06-07T11:44:24.535750+00:00", "is_restated": false, "income_statement": { "revenue": 363576000, "cost_of_revenue": 177362000, "gross_profit": 186214000, "ebit": 10188000, "ebitda": 40213000, "pretax_income": null, "tax_provision": null, "net_income": -2408000, "net_income_to_common": -2408000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3697000, "total_current_assets": 54083000, "total_assets": 358948000, "short_term_debt": null, "long_term_debt": null, "total_debt": 62837000, "total_liabilities": null, "total_equity": 129985000, "shares_outstanding": 5432157, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 28675000, "capital_expenditure": -11490000, "free_cash_flow": 17185000, "dividends_paid": -21892000, "share_repurchases": 0, "shares_issued": null, "net_debt_issued": 60706000 }, "complete_fields": { "id": 383673, "ticker_id": 13874, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:44:24.535750+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "40213000", "netIncome": "-2408000", "grossProfit": "186214000", "totalRevenue": "363576000", "costOfRevenue": "177362000", "interestExpense": "4083000", "operatingIncome": "10188000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "32853000" }, "balance": { "totalDebt": "62837000", "totalAssets": "358948000", "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "5432157", "totalCurrentAssets": "54083000", "totalShareholderEquity": "129985000", "totalCurrentLiabilities": "154055000", "cashAndShortTermInvestments": "3697000" }, "cashflow": { "freeCashFlow": "17185000", "dividendsPaid": "-21892000", "issuanceOfDebt": "65000000", "issuanceOfStock": null, "repaymentOfDebt": "-4294000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "28675000", "repurchaseOfStock": "0", "capitalExpenditures": "-11490000" } }, "revenue": 363576000, "cost_of_revenue": 177362000, "gross_profit": 186214000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 10188000, "depreciation_amortisation": 32853000, "ebitda": 40213000, "interest_expense": 4083000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -2408000, "net_income_continuing_ops": null, "net_income_to_common": -2408000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 3697000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 54083000, "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": 358948000, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 154055000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 62837000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 129985000, "shares_outstanding": 5432157, "operating_cash_flow": 28675000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -11490000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -21892000, "share_repurchases": 0, "shares_issued": null, "net_debt_issued": 60706000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 17185000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "40213000", "netIncome": "-2408000", "grossProfit": "186214000", "totalRevenue": "363576000", "costOfRevenue": "177362000", "interestExpense": "4083000", "operatingIncome": "10188000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "32853000" }, "balance": { "totalDebt": "62837000", "totalAssets": "358948000", "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "5432157", "totalCurrentAssets": "54083000", "totalShareholderEquity": "129985000", "totalCurrentLiabilities": "154055000", "cashAndShortTermInvestments": "3697000" }, "cashflow": { "freeCashFlow": "17185000", "dividendsPaid": "-21892000", "issuanceOfDebt": "65000000", "issuanceOfStock": null, "repaymentOfDebt": "-4294000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "28675000", "repurchaseOfStock": "0", "capitalExpenditures": "-11490000" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:44:24.535750+00:00", "is_restated": false, "income_statement": { "revenue": 436906000, "cost_of_revenue": 200487000, "gross_profit": 236419000, "ebit": 54569000, "ebitda": 83406000, "pretax_income": null, "tax_provision": null, "net_income": 32633000, "net_income_to_common": 32633000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2369000, "total_current_assets": 58735000, "total_assets": 330116000, "short_term_debt": null, "long_term_debt": null, "total_debt": 71166000, "total_liabilities": null, "total_equity": 154285000, "shares_outstanding": 5432157, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 54103000, "capital_expenditure": -7733000, "free_cash_flow": 46370000, "dividends_paid": -27161000, "share_repurchases": -16000, "shares_issued": null, "net_debt_issued": -2583000 }, "complete_fields": { "id": 383678, "ticker_id": 13874, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:44:24.535750+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "83406000", "netIncome": "32633000", "grossProfit": "236419000", "totalRevenue": "436906000", "costOfRevenue": "200487000", "interestExpense": "2984000", "operatingIncome": "54569000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "30335000" }, "balance": { "totalDebt": "71166000", "totalAssets": "330116000", "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "5432157", "totalCurrentAssets": "58735000", "totalShareholderEquity": "154285000", "totalCurrentLiabilities": "98791000", "cashAndShortTermInvestments": "2369000" }, "cashflow": { "freeCashFlow": "46370000", "dividendsPaid": "-27161000", "issuanceOfDebt": "22417000", "issuanceOfStock": null, "repaymentOfDebt": "-25000000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "54103000", "repurchaseOfStock": "-16000", "capitalExpenditures": "-7733000" } }, "revenue": 436906000, "cost_of_revenue": 200487000, "gross_profit": 236419000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 54569000, "depreciation_amortisation": 30335000, "ebitda": 83406000, "interest_expense": 2984000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 32633000, "net_income_continuing_ops": null, "net_income_to_common": 32633000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2369000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 58735000, "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": 330116000, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 98791000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 71166000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 154285000, "shares_outstanding": 5432157, "operating_cash_flow": 54103000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -7733000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -27161000, "share_repurchases": -16000, "shares_issued": null, "net_debt_issued": -2583000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 46370000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "83406000", "netIncome": "32633000", "grossProfit": "236419000", "totalRevenue": "436906000", "costOfRevenue": "200487000", "interestExpense": "2984000", "operatingIncome": "54569000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "30335000" }, "balance": { "totalDebt": "71166000", "totalAssets": "330116000", "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "5432157", "totalCurrentAssets": "58735000", "totalShareholderEquity": "154285000", "totalCurrentLiabilities": "98791000", "cashAndShortTermInvestments": "2369000" }, "cashflow": { "freeCashFlow": "46370000", "dividendsPaid": "-27161000", "issuanceOfDebt": "22417000", "issuanceOfStock": null, "repaymentOfDebt": "-25000000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "54103000", "repurchaseOfStock": "-16000", "capitalExpenditures": "-7733000" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:44:24.535750+00:00", "is_restated": false, "income_statement": { "revenue": 442357000, "cost_of_revenue": 198976000, "gross_profit": 243381000, "ebit": 65243000, "ebitda": 94671000, "pretax_income": null, "tax_provision": null, "net_income": 40439000, "net_income_to_common": 40439000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 9886000, "total_current_assets": 67703000, "total_assets": 342904000, "short_term_debt": null, "long_term_debt": null, "total_debt": 71307000, "total_liabilities": null, "total_equity": 148829000, "shares_outstanding": 5432157, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 83136000, "capital_expenditure": -8715000, "free_cash_flow": 74421000, "dividends_paid": -25731000, "share_repurchases": -32223000, "shares_issued": null, "net_debt_issued": 10000000 }, "complete_fields": { "id": 383680, "ticker_id": 13874, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:44:24.535750+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "94671000", "netIncome": "40439000", "grossProfit": "243381000", "totalRevenue": "442357000", "costOfRevenue": "198976000", "interestExpense": "2046000", "operatingIncome": "65243000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "31356000" }, "balance": { "totalDebt": "71307000", "totalAssets": "342904000", "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "5432157", "totalCurrentAssets": "67703000", "totalShareholderEquity": "148829000", "totalCurrentLiabilities": "115573000", "cashAndShortTermInvestments": "9886000" }, "cashflow": { "freeCashFlow": "74421000", "dividendsPaid": "-25731000", "issuanceOfDebt": "30400000", "issuanceOfStock": null, "repaymentOfDebt": "-20400000", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "83136000", "repurchaseOfStock": "-32223000", "capitalExpenditures": "-8715000" } }, "revenue": 442357000, "cost_of_revenue": 198976000, "gross_profit": 243381000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 65243000, "depreciation_amortisation": 31356000, "ebitda": 94671000, "interest_expense": 2046000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 40439000, "net_income_continuing_ops": null, "net_income_to_common": 40439000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 9886000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 67703000, "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": 342904000, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 115573000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 71307000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 148829000, "shares_outstanding": 5432157, "operating_cash_flow": 83136000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -8715000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -25731000, "share_repurchases": -32223000, "shares_issued": null, "net_debt_issued": 10000000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 74421000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "94671000", "netIncome": "40439000", "grossProfit": "243381000", "totalRevenue": "442357000", "costOfRevenue": "198976000", "interestExpense": "2046000", "operatingIncome": "65243000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "31356000" }, "balance": { "totalDebt": "71307000", "totalAssets": "342904000", "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "5432157", "totalCurrentAssets": "67703000", "totalShareholderEquity": "148829000", "totalCurrentLiabilities": "115573000", "cashAndShortTermInvestments": "9886000" }, "cashflow": { "freeCashFlow": "74421000", "dividendsPaid": "-25731000", "issuanceOfDebt": "30400000", "issuanceOfStock": null, "repaymentOfDebt": "-20400000", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "83136000", "repurchaseOfStock": "-32223000", "capitalExpenditures": "-8715000" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:44:24.535750+00:00", "is_restated": false, "income_statement": { "revenue": 407072000, "cost_of_revenue": 190679000, "gross_profit": 216393000, "ebit": 64514000, "ebitda": 91703000, "pretax_income": null, "tax_provision": null, "net_income": 38394000, "net_income_to_common": 38394000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5700000, "total_current_assets": 58942000, "total_assets": 336135000, "short_term_debt": 9858000, "long_term_debt": 0, "total_debt": 69906000, "total_liabilities": null, "total_equity": 166344000, "shares_outstanding": 5718060, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 83894000, "capital_expenditure": -6907000, "free_cash_flow": 76987000, "dividends_paid": -17383000, "share_repurchases": 0, "shares_issued": null, "net_debt_issued": -45000000 }, "complete_fields": { "id": 383681, "ticker_id": 13874, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:44:24.535750+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "91703000", "netIncome": "38394000", "grossProfit": "216393000", "totalRevenue": "407072000", "costOfRevenue": "190679000", "interestExpense": "2094000", "operatingIncome": "64514000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "28289000" }, "balance": { "totalDebt": "69906000", "totalAssets": "336135000", "longTermDebt": "0", "shortTermDebt": "9858000", "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "5718060", "totalCurrentAssets": "58942000", "totalShareholderEquity": "166344000", "totalCurrentLiabilities": "92427000", "cashAndShortTermInvestments": "5700000" }, "cashflow": { "freeCashFlow": "76987000", "dividendsPaid": "-17383000", "issuanceOfDebt": "0", "issuanceOfStock": null, "repaymentOfDebt": "-45000000", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "83894000", "repurchaseOfStock": "0", "capitalExpenditures": "-6907000" } }, "revenue": 407072000, "cost_of_revenue": 190679000, "gross_profit": 216393000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 64514000, "depreciation_amortisation": 28289000, "ebitda": 91703000, "interest_expense": 2094000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 38394000, "net_income_continuing_ops": null, "net_income_to_common": 38394000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 5700000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 58942000, "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": 336135000, "short_term_debt": 9858000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 92427000, "long_term_debt": 0, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 69906000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 166344000, "shares_outstanding": 5718060, "operating_cash_flow": 83894000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -6907000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -17383000, "share_repurchases": 0, "shares_issued": null, "net_debt_issued": -45000000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 76987000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "91703000", "netIncome": "38394000", "grossProfit": "216393000", "totalRevenue": "407072000", "costOfRevenue": "190679000", "interestExpense": "2094000", "operatingIncome": "64514000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "28289000" }, "balance": { "totalDebt": "69906000", "totalAssets": "336135000", "longTermDebt": "0", "shortTermDebt": "9858000", "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "5718060", "totalCurrentAssets": "58942000", "totalShareholderEquity": "166344000", "totalCurrentLiabilities": "92427000", "cashAndShortTermInvestments": "5700000" }, "cashflow": { "freeCashFlow": "76987000", "dividendsPaid": "-17383000", "issuanceOfDebt": "0", "issuanceOfStock": null, "repaymentOfDebt": "-45000000", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "83894000", "repurchaseOfStock": "0", "capitalExpenditures": "-6907000" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:44:24.535750+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": 19963000, "long_term_debt": 34689000, "total_debt": 54652000, "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": 0, "net_debt_issued": null }, "complete_fields": { "id": 383682, "ticker_id": 13874, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:44:24.535750+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": "34689000", "shortTermDebt": "19963000", "fiscalDateEnding": "2021-12-31", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "0", "repaymentOfDebt": null, "fiscalDateEnding": "2021-12-31", "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": 19963000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": 34689000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 54652000, "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": 0, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": "34689000", "shortTermDebt": "19963000", "fiscalDateEnding": "2021-12-31", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "0", "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": "2026-06-07T11:44:24.535750+00:00", "is_restated": false, "income_statement": { "revenue": 89399000, "cost_of_revenue": 44341000, "gross_profit": 45058000, "ebit": 1634000, "ebitda": 9794000, "pretax_income": null, "tax_provision": null, "net_income": -863000, "net_income_to_common": -863000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2875000, "total_current_assets": 62403000, "total_assets": 363592000, "short_term_debt": 18612000, "long_term_debt": 40870000, "total_debt": 59482000, "total_liabilities": null, "total_equity": 129122000, "shares_outstanding": 5432157, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 3094000, "capital_expenditure": -2846000, "free_cash_flow": 248000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 383671, "ticker_id": 13874, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:44:24.535750+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "9794000", "netIncome": "-863000", "grossProfit": "45058000", "totalRevenue": "89399000", "costOfRevenue": "44341000", "interestExpense": "1578000", "operatingIncome": "1634000", "fiscalDateEnding": "2026-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "8206000" }, "balance": { "totalDebt": "59482000", "totalAssets": "363592000", "longTermDebt": "40870000", "shortTermDebt": "18612000", "fiscalDateEnding": "2026-03-31", "totalLiabilities": null, "sharesOutstanding": "5432157", "totalCurrentAssets": "62403000", "totalShareholderEquity": "129122000", "totalCurrentLiabilities": "161087000", "cashAndShortTermInvestments": "2875000" }, "cashflow": { "freeCashFlow": "248000", "dividendsPaid": null, "issuanceOfDebt": "0", "issuanceOfStock": null, "repaymentOfDebt": "0", "fiscalDateEnding": "2026-03-31", "operatingCashflow": "3094000", "repurchaseOfStock": null, "capitalExpenditures": "-2846000" } }, "revenue": 89399000, "cost_of_revenue": 44341000, "gross_profit": 45058000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1634000, "depreciation_amortisation": 8206000, "ebitda": 9794000, "interest_expense": 1578000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -863000, "net_income_continuing_ops": null, "net_income_to_common": -863000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2875000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 62403000, "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": 363592000, "short_term_debt": 18612000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 161087000, "long_term_debt": 40870000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 59482000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 129122000, "shares_outstanding": 5432157, "operating_cash_flow": 3094000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -2846000, "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": 248000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "9794000", "netIncome": "-863000", "grossProfit": "45058000", "totalRevenue": "89399000", "costOfRevenue": "44341000", "interestExpense": "1578000", "operatingIncome": "1634000", "fiscalDateEnding": "2026-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "8206000" }, "balance": { "totalDebt": "59482000", "totalAssets": "363592000", "longTermDebt": "40870000", "shortTermDebt": "18612000", "fiscalDateEnding": "2026-03-31", "totalLiabilities": null, "sharesOutstanding": "5432157", "totalCurrentAssets": "62403000", "totalShareholderEquity": "129122000", "totalCurrentLiabilities": "161087000", "cashAndShortTermInvestments": "2875000" }, "cashflow": { "freeCashFlow": "248000", "dividendsPaid": null, "issuanceOfDebt": "0", "issuanceOfStock": null, "repaymentOfDebt": "0", "fiscalDateEnding": "2026-03-31", "operatingCashflow": "3094000", "repurchaseOfStock": null, "capitalExpenditures": "-2846000" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:44:24.535750+00:00", "is_restated": false, "income_statement": { "revenue": 86349000, "cost_of_revenue": 43142000, "gross_profit": 43207000, "ebit": 2287000, "ebitda": 7903000, "pretax_income": null, "tax_provision": null, "net_income": -1913000, "net_income_to_common": -1913000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3697000, "total_current_assets": 54083000, "total_assets": 358948000, "short_term_debt": 19109000, "long_term_debt": 43728000, "total_debt": 62837000, "total_liabilities": null, "total_equity": 129985000, "shares_outstanding": 5432157, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 11854000, "capital_expenditure": -3324000, "free_cash_flow": 8530000, "dividends_paid": 0, "share_repurchases": 0, "shares_issued": null, "net_debt_issued": 3083000 }, "complete_fields": { "id": 383672, "ticker_id": 13874, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:44:24.535750+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "7903000", "netIncome": "-1913000", "grossProfit": "43207000", "totalRevenue": "86349000", "costOfRevenue": "43142000", "interestExpense": "357000", "operatingIncome": "2287000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "8162000" }, "balance": { "totalDebt": "62837000", "totalAssets": "358948000", "longTermDebt": "43728000", "shortTermDebt": "19109000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "5432157", "totalCurrentAssets": "54083000", "totalShareholderEquity": "129985000", "totalCurrentLiabilities": "154055000", "cashAndShortTermInvestments": "3697000" }, "cashflow": { "freeCashFlow": "8530000", "dividendsPaid": "0", "issuanceOfDebt": "5477000", "issuanceOfStock": null, "repaymentOfDebt": "-2394000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "11854000", "repurchaseOfStock": "0", "capitalExpenditures": "-3324000" } }, "revenue": 86349000, "cost_of_revenue": 43142000, "gross_profit": 43207000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 2287000, "depreciation_amortisation": 8162000, "ebitda": 7903000, "interest_expense": 357000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -1913000, "net_income_continuing_ops": null, "net_income_to_common": -1913000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 3697000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 54083000, "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": 358948000, "short_term_debt": 19109000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 154055000, "long_term_debt": 43728000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 62837000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 129985000, "shares_outstanding": 5432157, "operating_cash_flow": 11854000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -3324000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": 0, "share_repurchases": 0, "shares_issued": null, "net_debt_issued": 3083000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 8530000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "7903000", "netIncome": "-1913000", "grossProfit": "43207000", "totalRevenue": "86349000", "costOfRevenue": "43142000", "interestExpense": "357000", "operatingIncome": "2287000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "8162000" }, "balance": { "totalDebt": "62837000", "totalAssets": "358948000", "longTermDebt": "43728000", "shortTermDebt": "19109000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "5432157", "totalCurrentAssets": "54083000", "totalShareholderEquity": "129985000", "totalCurrentLiabilities": "154055000", "cashAndShortTermInvestments": "3697000" }, "cashflow": { "freeCashFlow": "8530000", "dividendsPaid": "0", "issuanceOfDebt": "5477000", "issuanceOfStock": null, "repaymentOfDebt": "-2394000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "11854000", "repurchaseOfStock": "0", "capitalExpenditures": "-3324000" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:44:24.535750+00:00", "is_restated": false, "income_statement": { "revenue": 90666000, "cost_of_revenue": 43971000, "gross_profit": 46695000, "ebit": 2705000, "ebitda": 12209000, "pretax_income": null, "tax_provision": null, "net_income": -1145000, "net_income_to_common": -1145000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 7490000, "total_current_assets": 67376000, "total_assets": 362828000, "short_term_debt": 19413000, "long_term_debt": 45003000, "total_debt": 64416000, "total_liabilities": null, "total_equity": 131898000, "shares_outstanding": 5432157, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 10808000, "capital_expenditure": -2965000, "free_cash_flow": 7843000, "dividends_paid": null, "share_repurchases": 0, "shares_issued": null, "net_debt_issued": 22744000 }, "complete_fields": { "id": 383674, "ticker_id": 13874, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:44:24.535750+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "12209000", "netIncome": "-1145000", "grossProfit": "46695000", "totalRevenue": "90666000", "costOfRevenue": "43971000", "interestExpense": "1386000", "operatingIncome": "2705000", "fiscalDateEnding": "2025-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": "9593000" }, "balance": { "totalDebt": "64416000", "totalAssets": "362828000", "longTermDebt": "45003000", "shortTermDebt": "19413000", "fiscalDateEnding": "2025-09-30", "totalLiabilities": null, "sharesOutstanding": "5432157", "totalCurrentAssets": "67376000", "totalShareholderEquity": "131898000", "totalCurrentLiabilities": "154390000", "cashAndShortTermInvestments": "7490000" }, "cashflow": { "freeCashFlow": "7843000", "dividendsPaid": null, "issuanceOfDebt": "24644000", "issuanceOfStock": null, "repaymentOfDebt": "-1900000", "fiscalDateEnding": "2025-09-30", "operatingCashflow": "10808000", "repurchaseOfStock": "0", "capitalExpenditures": "-2965000" } }, "revenue": 90666000, "cost_of_revenue": 43971000, "gross_profit": 46695000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 2705000, "depreciation_amortisation": 9593000, "ebitda": 12209000, "interest_expense": 1386000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -1145000, "net_income_continuing_ops": null, "net_income_to_common": -1145000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 7490000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 67376000, "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": 362828000, "short_term_debt": 19413000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 154390000, "long_term_debt": 45003000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 64416000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 131898000, "shares_outstanding": 5432157, "operating_cash_flow": 10808000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -2965000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": 0, "shares_issued": null, "net_debt_issued": 22744000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 7843000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "12209000", "netIncome": "-1145000", "grossProfit": "46695000", "totalRevenue": "90666000", "costOfRevenue": "43971000", "interestExpense": "1386000", "operatingIncome": "2705000", "fiscalDateEnding": "2025-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": "9593000" }, "balance": { "totalDebt": "64416000", "totalAssets": "362828000", "longTermDebt": "45003000", "shortTermDebt": "19413000", "fiscalDateEnding": "2025-09-30", "totalLiabilities": null, "sharesOutstanding": "5432157", "totalCurrentAssets": "67376000", "totalShareholderEquity": "131898000", "totalCurrentLiabilities": "154390000", "cashAndShortTermInvestments": "7490000" }, "cashflow": { "freeCashFlow": "7843000", "dividendsPaid": null, "issuanceOfDebt": "24644000", "issuanceOfStock": null, "repaymentOfDebt": "-1900000", "fiscalDateEnding": "2025-09-30", "operatingCashflow": "10808000", "repurchaseOfStock": "0", "capitalExpenditures": "-2965000" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:44:24.535750+00:00", "is_restated": false, "income_statement": { "revenue": 88366000, "cost_of_revenue": 43134000, "gross_profit": 45232000, "ebit": 1545000, "ebitda": 9039000, "pretax_income": null, "tax_provision": null, "net_income": -314000, "net_income_to_common": -314000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3022000, "total_current_assets": 60804000, "total_assets": 329371000, "short_term_debt": 19789000, "long_term_debt": 47775000, "total_debt": 67564000, "total_liabilities": null, "total_equity": 133043000, "shares_outstanding": 5432157, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 2261000, "capital_expenditure": -3068000, "free_cash_flow": -807000, "dividends_paid": -21892000, "share_repurchases": 0, "shares_issued": null, "net_debt_issued": 31302000 }, "complete_fields": { "id": 383675, "ticker_id": 13874, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:44:24.535750+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "9039000", "netIncome": "-314000", "grossProfit": "45232000", "totalRevenue": "88366000", "costOfRevenue": "43134000", "interestExpense": "1271000", "operatingIncome": "1545000", "fiscalDateEnding": "2025-06-30", "researchAndDevelopment": null, "depreciationAndAmortization": "7598000" }, "balance": { "totalDebt": "67564000", "totalAssets": "329371000", "longTermDebt": "47775000", "shortTermDebt": "19789000", "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "5432157", "totalCurrentAssets": "60804000", "totalShareholderEquity": "133043000", "totalCurrentLiabilities": "125382000", "cashAndShortTermInvestments": "3022000" }, "cashflow": { "freeCashFlow": "-807000", "dividendsPaid": "-21892000", "issuanceOfDebt": "31302000", "issuanceOfStock": null, "repaymentOfDebt": "0", "fiscalDateEnding": "2025-06-30", "operatingCashflow": "2261000", "repurchaseOfStock": "0", "capitalExpenditures": "-3068000" } }, "revenue": 88366000, "cost_of_revenue": 43134000, "gross_profit": 45232000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1545000, "depreciation_amortisation": 7598000, "ebitda": 9039000, "interest_expense": 1271000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -314000, "net_income_continuing_ops": null, "net_income_to_common": -314000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 3022000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 60804000, "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": 329371000, "short_term_debt": 19789000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 125382000, "long_term_debt": 47775000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 67564000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 133043000, "shares_outstanding": 5432157, "operating_cash_flow": 2261000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -3068000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -21892000, "share_repurchases": 0, "shares_issued": null, "net_debt_issued": 31302000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -807000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "9039000", "netIncome": "-314000", "grossProfit": "45232000", "totalRevenue": "88366000", "costOfRevenue": "43134000", "interestExpense": "1271000", "operatingIncome": "1545000", "fiscalDateEnding": "2025-06-30", "researchAndDevelopment": null, "depreciationAndAmortization": "7598000" }, "balance": { "totalDebt": "67564000", "totalAssets": "329371000", "longTermDebt": "47775000", "shortTermDebt": "19789000", "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "5432157", "totalCurrentAssets": "60804000", "totalShareholderEquity": "133043000", "totalCurrentLiabilities": "125382000", "cashAndShortTermInvestments": "3022000" }, "cashflow": { "freeCashFlow": "-807000", "dividendsPaid": "-21892000", "issuanceOfDebt": "31302000", "issuanceOfStock": null, "repaymentOfDebt": "0", "fiscalDateEnding": "2025-06-30", "operatingCashflow": "2261000", "repurchaseOfStock": "0", "capitalExpenditures": "-3068000" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:44:24.535750+00:00", "is_restated": false, "income_statement": { "revenue": 98195000, "cost_of_revenue": 47115000, "gross_profit": 51080000, "ebit": 3651000, "ebitda": 11062000, "pretax_income": null, "tax_provision": null, "net_income": 964000, "net_income_to_common": 964000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2249000, "total_current_assets": 67979000, "total_assets": 335441000, "short_term_debt": 19377000, "long_term_debt": 48409000, "total_debt": 67786000, "total_liabilities": null, "total_equity": 155249000, "shares_outstanding": 5432157, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 4162000, "capital_expenditure": -2146000, "free_cash_flow": 2016000, "dividends_paid": null, "share_repurchases": 0, "shares_issued": null, "net_debt_issued": 3577000 }, "complete_fields": { "id": 383676, "ticker_id": 13874, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:44:24.535750+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "11062000", "netIncome": "964000", "grossProfit": "51080000", "totalRevenue": "98195000", "costOfRevenue": "47115000", "interestExpense": "1069000", "operatingIncome": "3651000", "fiscalDateEnding": "2025-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "7500000" }, "balance": { "totalDebt": "67786000", "totalAssets": "335441000", "longTermDebt": "48409000", "shortTermDebt": "19377000", "fiscalDateEnding": "2025-03-31", "totalLiabilities": null, "sharesOutstanding": "5432157", "totalCurrentAssets": "67979000", "totalShareholderEquity": "155249000", "totalCurrentLiabilities": "105403000", "cashAndShortTermInvestments": "2249000" }, "cashflow": { "freeCashFlow": "2016000", "dividendsPaid": null, "issuanceOfDebt": "3577000", "issuanceOfStock": null, "repaymentOfDebt": "0", "fiscalDateEnding": "2025-03-31", "operatingCashflow": "4162000", "repurchaseOfStock": "0", "capitalExpenditures": "-2146000" } }, "revenue": 98195000, "cost_of_revenue": 47115000, "gross_profit": 51080000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 3651000, "depreciation_amortisation": 7500000, "ebitda": 11062000, "interest_expense": 1069000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 964000, "net_income_continuing_ops": null, "net_income_to_common": 964000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2249000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 67979000, "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": 335441000, "short_term_debt": 19377000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 105403000, "long_term_debt": 48409000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 67786000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 155249000, "shares_outstanding": 5432157, "operating_cash_flow": 4162000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -2146000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": 0, "shares_issued": null, "net_debt_issued": 3577000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 2016000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "11062000", "netIncome": "964000", "grossProfit": "51080000", "totalRevenue": "98195000", "costOfRevenue": "47115000", "interestExpense": "1069000", "operatingIncome": "3651000", "fiscalDateEnding": "2025-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "7500000" }, "balance": { "totalDebt": "67786000", "totalAssets": "335441000", "longTermDebt": "48409000", "shortTermDebt": "19377000", "fiscalDateEnding": "2025-03-31", "totalLiabilities": null, "sharesOutstanding": "5432157", "totalCurrentAssets": "67979000", "totalShareholderEquity": "155249000", "totalCurrentLiabilities": "105403000", "cashAndShortTermInvestments": "2249000" }, "cashflow": { "freeCashFlow": "2016000", "dividendsPaid": null, "issuanceOfDebt": "3577000", "issuanceOfStock": null, "repaymentOfDebt": "0", "fiscalDateEnding": "2025-03-31", "operatingCashflow": "4162000", "repurchaseOfStock": "0", "capitalExpenditures": "-2146000" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:44:24.535750+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": 0, "share_repurchases": 0, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 383677, "ticker_id": 13874, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:44:24.535750+00:00", "is_restated": false, "raw_data": { "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": "0", "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2024-12-31", "operatingCashflow": null, "repurchaseOfStock": "0", "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": 0, "share_repurchases": 0, "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": { "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": "0", "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2024-12-31", "operatingCashflow": null, "repurchaseOfStock": "0", "capitalExpenditures": null } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:44:24.535750+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": 383679, "ticker_id": 13874, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:44:24.535750+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 }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": null, "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": 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": "2024-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": null, "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": "trending_value", "name": "Trending Value", "slug": "trending-value", "group": "multi_factor", "page_url": "/factors/trending-value/", "rank_field": "trending_value_rank" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "cornerstone_value", "name": "Cornerstone Value", "slug": "cornerstone-value", "group": "value", "page_url": "/factors/cornerstone-value/", "rank_field": "cornerstone_value_rank" }, { "key": "vc2_cheapest", "name": "VC2 Cheapest Decile", "slug": "vc2-cheapest", "group": "value", "page_url": "/factors/vc2-cheapest/", "rank_field": "vc2_score" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "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": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" }, { "key": "high_yield", "name": "High Yield", "slug": "high-yield", "group": "income", "page_url": "/factors/high-yield/", "rank_field": "-dividend_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" ] } } }