{ "ticker": { "uuid": "098f3863-b5aa-4899-af06-7f0150ddedb3", "symbol": "WAF", "name": "Siltronic AG", "exchange": "GER", "exchange_name": "XETRA", "country": "DE", "currency": "EUR", "sector": "Technology", "industry": "Semiconductors", "page_url": "https://sharemaestro.com/factors/ticker/098f3863-b5aa-4899-af06-7f0150ddedb3/", "api_url": "https://sharemaestro.com/factors/api/tickers/098f3863-b5aa-4899-af06-7f0150ddedb3/" }, "latest_snapshot": { "ticker": { "uuid": "098f3863-b5aa-4899-af06-7f0150ddedb3", "symbol": "WAF", "name": "Siltronic AG", "exchange": "GER", "exchange_name": "XETRA", "country": "DE", "currency": "EUR", "sector": "Technology", "industry": "Semiconductors", "page_url": "https://sharemaestro.com/factors/ticker/098f3863-b5aa-4899-af06-7f0150ddedb3/", "api_url": "https://sharemaestro.com/factors/api/tickers/098f3863-b5aa-4899-af06-7f0150ddedb3/" }, "week_end_date": "2026-07-19", "universe": "EUR_DE", "score": { "os": 0.28, "value": 0.35, "quality": 0.01, "momentum": 0.92, "coverage": 0.879, "confidence": 0.852, "delta": 0 }, "headline_factors": { "price": 85.8, "market_cap": 2574000090, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": 0.0839, "shareholder_yield": 0.0023, "roe": -0.0486, "piotroski_f_score": 4, "momentum_12_1": 1.0452, "volatility_252d": 0.6813 }, "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": { "valuation": { "pe_ratio": null, "ev_ebitda": 11.9212, "earnings_yield": null, "fcf_yield": -0.0521, "shareholder_yield": 0.0023 }, "quality": { "roe": -0.0486, "roic": -0.0109, "gross_margin": 0.0656, "fcf_margin": -0.152, "piotroski_f_score": 4 }, "growth": { "revenue_growth_1y": -0.0468, "eps_growth_1y": null, "fcf_growth_1y": null }, "momentum": { "price_return_12m": 0.9084, "momentum_12_1": 1.0452, "relative_strength": 0.8861 }, "scores": { "value_percentile": 0.35, "quality_percentile": 0.01, "momentum_percentile": 0.92, "growth_composite": 78, "yield_composite": 97, "overall_composite": 72, "os_score": 0.28, "factor_coverage": 0.879, "signal_confidence": 0.852 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 91.3, "os": 0.29, "value": 0.35, "quality": 0.01, "momentum": 0.94, "confidence": 0.879, "coverage": 0.879, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.0022, "roe": -0.0486, "momentum_12_1": 1.6935 }, { "week_end_date": "2026-06-14", "price": 93.9, "os": 0.28, "value": 0.34, "quality": 0.01, "momentum": 0.93, "confidence": 0.879, "coverage": 0.879, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.0021, "roe": -0.0486, "momentum_12_1": 1.2834 }, { "week_end_date": "2026-06-21", "price": 91.95, "os": 0.29, "value": 0.34, "quality": 0.01, "momentum": 0.94, "confidence": 0.879, "coverage": 0.879, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.0022, "roe": -0.0486, "momentum_12_1": 1.5519 }, { "week_end_date": "2026-06-28", "price": 82, "os": 0.31, "value": 0.38, "quality": 0.01, "momentum": 0.92, "confidence": 0.879, "coverage": 0.879, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.0024, "roe": -0.0486, "momentum_12_1": 1.5168 }, { "week_end_date": "2026-07-05", "price": 92.5, "os": 0.28, "value": 0.34, "quality": 0.01, "momentum": 0.94, "confidence": 0.871, "coverage": 0.879, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.0022, "roe": -0.0486, "momentum_12_1": 1.2859 }, { "week_end_date": "2026-07-12", "price": 89.5, "os": 0.28, "value": 0.35, "quality": 0.01, "momentum": 0.93, "confidence": 0.861, "coverage": 0.879, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.0022, "roe": -0.0486, "momentum_12_1": 1.1438 }, { "week_end_date": "2026-07-19", "price": 85.8, "os": 0.28, "value": 0.35, "quality": 0.01, "momentum": 0.92, "confidence": 0.852, "coverage": 0.879, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.0023, "roe": -0.0486, "momentum_12_1": 1.0452 } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "EUR", "is_restated": false, "income_statement": { "revenue": 1346700000, "cost_of_revenue": 1235500000, "gross_profit": 111200000, "ebit": -22600000, "ebitda": 332700000, "pretax_income": null, "tax_provision": null, "net_income": -69200000, "net_income_to_common": -69200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 329100000, "total_current_assets": 1026100000, "total_assets": 4760900000, "short_term_debt": 109100000, "long_term_debt": 1246200000, "total_debt": 1489200000, "total_liabilities": null, "total_equity": 1844000000, "shares_outstanding": 30000000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 230100000, "capital_expenditure": -380100000, "free_cash_flow": -150000000, "dividends_paid": -6000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -9400000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "EUR", "is_restated": false, "income_statement": { "revenue": 1346700000, "cost_of_revenue": 1235500000, "gross_profit": 111200000, "ebit": -22600000, "ebitda": 332700000, "pretax_income": null, "tax_provision": null, "net_income": -69200000, "net_income_to_common": -69200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 329100000, "total_current_assets": 1026100000, "total_assets": 4760900000, "short_term_debt": 109100000, "long_term_debt": 1246200000, "total_debt": 1489200000, "total_liabilities": null, "total_equity": 1844000000, "shares_outstanding": 30000000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 230100000, "capital_expenditure": -380100000, "free_cash_flow": -150000000, "dividends_paid": -6000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -9400000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "EUR", "is_restated": false, "income_statement": { "revenue": 1346700000, "cost_of_revenue": 1235500000, "gross_profit": 111200000, "ebit": -22600000, "ebitda": 332700000, "pretax_income": null, "tax_provision": null, "net_income": -69200000, "net_income_to_common": -69200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 329100000, "total_current_assets": 1026100000, "total_assets": 4760900000, "short_term_debt": 109100000, "long_term_debt": 1246200000, "total_debt": 1489200000, "total_liabilities": null, "total_equity": 1844000000, "shares_outstanding": 30000000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 230100000, "capital_expenditure": -380100000, "free_cash_flow": -150000000, "dividends_paid": -6000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -9400000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "EUR", "is_restated": false, "income_statement": { "revenue": 1346700000, "cost_of_revenue": 1235500000, "gross_profit": 111200000, "ebit": -22600000, "ebitda": 332700000, "pretax_income": null, "tax_provision": null, "net_income": -69200000, "net_income_to_common": -69200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 329100000, "total_current_assets": 1026100000, "total_assets": 4760900000, "short_term_debt": 109100000, "long_term_debt": 1246200000, "total_debt": 1489200000, "total_liabilities": null, "total_equity": 1844000000, "shares_outstanding": 30000000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 230100000, "capital_expenditure": -380100000, "free_cash_flow": -150000000, "dividends_paid": -6000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -9400000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "EUR", "is_restated": false, "income_statement": { "revenue": 1346700000, "cost_of_revenue": 1235500000, "gross_profit": 111200000, "ebit": -22600000, "ebitda": 332700000, "pretax_income": null, "tax_provision": null, "net_income": -69200000, "net_income_to_common": -69200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 329100000, "total_current_assets": 1026100000, "total_assets": 4760900000, "short_term_debt": 109100000, "long_term_debt": 1246200000, "total_debt": 1489200000, "total_liabilities": null, "total_equity": 1844000000, "shares_outstanding": 30000000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 230100000, "capital_expenditure": -380100000, "free_cash_flow": -150000000, "dividends_paid": -6000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -9400000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "EUR", "is_restated": false, "income_statement": { "revenue": 1346700000, "cost_of_revenue": 1235500000, "gross_profit": 111200000, "ebit": -22600000, "ebitda": 332700000, "pretax_income": null, "tax_provision": null, "net_income": -69200000, "net_income_to_common": -69200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 329100000, "total_current_assets": 1026100000, "total_assets": 4760900000, "short_term_debt": 109100000, "long_term_debt": 1246200000, "total_debt": 1489200000, "total_liabilities": null, "total_equity": 1844000000, "shares_outstanding": 30000000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 230100000, "capital_expenditure": -380100000, "free_cash_flow": -150000000, "dividends_paid": -6000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -9400000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "EUR", "is_restated": false, "income_statement": { "revenue": 1412800000, "cost_of_revenue": 1137400000, "gross_profit": 275400000, "ebit": 127100000, "ebitda": 376500000, "pretax_income": null, "tax_provision": null, "net_income": 63000000, "net_income_to_common": 63000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 297100000, "total_current_assets": 1198200000, "total_assets": 5084400000, "short_term_debt": 75200000, "long_term_debt": 1303800000, "total_debt": 1523300000, "total_liabilities": null, "total_equity": 2009900000, "shares_outstanding": 30000000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 344500000, "capital_expenditure": -699900000, "free_cash_flow": -355400000, "dividends_paid": -36000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 569000000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "EUR", "is_restated": false, "income_statement": { "revenue": 1412800000, "cost_of_revenue": 1137400000, "gross_profit": 275400000, "ebit": 127100000, "ebitda": 376500000, "pretax_income": null, "tax_provision": null, "net_income": 63000000, "net_income_to_common": 63000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 297100000, "total_current_assets": 1198200000, "total_assets": 5084400000, "short_term_debt": 75200000, "long_term_debt": 1303800000, "total_debt": 1523300000, "total_liabilities": null, "total_equity": 2009900000, "shares_outstanding": 30000000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 344500000, "capital_expenditure": -699900000, "free_cash_flow": -355400000, "dividends_paid": -36000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 569000000 } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "EUR", "is_restated": false, "income_statement": { "revenue": 306500000, "cost_of_revenue": 332700000, "gross_profit": -26200000, "ebit": -52400000, "ebitda": 66100000, "pretax_income": null, "tax_provision": null, "net_income": -57700000, "net_income_to_common": -57700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 310100000, "total_current_assets": 993600000, "total_assets": 4705500000, "short_term_debt": 117500000, "long_term_debt": 1251900000, "total_debt": 1505800000, "total_liabilities": null, "total_equity": 1816200000, "shares_outstanding": 30000000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 21200000, "capital_expenditure": -110400000, "free_cash_flow": -89200000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -300000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "EUR", "is_restated": false, "income_statement": { "revenue": 306500000, "cost_of_revenue": 332700000, "gross_profit": -26200000, "ebit": -52400000, "ebitda": 66100000, "pretax_income": null, "tax_provision": null, "net_income": -57700000, "net_income_to_common": -57700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 310100000, "total_current_assets": 993600000, "total_assets": 4705500000, "short_term_debt": 117500000, "long_term_debt": 1251900000, "total_debt": 1505800000, "total_liabilities": null, "total_equity": 1816200000, "shares_outstanding": 30000000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 21200000, "capital_expenditure": -110400000, "free_cash_flow": -89200000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -300000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "EUR", "is_restated": false, "income_statement": { "revenue": 306500000, "cost_of_revenue": 332700000, "gross_profit": -26200000, "ebit": -52400000, "ebitda": 66100000, "pretax_income": null, "tax_provision": null, "net_income": -57700000, "net_income_to_common": -57700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 310100000, "total_current_assets": 993600000, "total_assets": 4705500000, "short_term_debt": 117500000, "long_term_debt": 1251900000, "total_debt": 1505800000, "total_liabilities": null, "total_equity": 1816200000, "shares_outstanding": 30000000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 21200000, "capital_expenditure": -110400000, "free_cash_flow": -89200000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -300000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "EUR", "is_restated": false, "income_statement": { "revenue": 306500000, "cost_of_revenue": 332700000, "gross_profit": -26200000, "ebit": -52400000, "ebitda": 66100000, "pretax_income": null, "tax_provision": null, "net_income": -57700000, "net_income_to_common": -57700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 310100000, "total_current_assets": 993600000, "total_assets": 4705500000, "short_term_debt": 117500000, "long_term_debt": 1251900000, "total_debt": 1505800000, "total_liabilities": null, "total_equity": 1816200000, "shares_outstanding": 30000000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 21200000, "capital_expenditure": -110400000, "free_cash_flow": -89200000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -300000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "EUR", "is_restated": false, "income_statement": { "revenue": 306500000, "cost_of_revenue": 332700000, "gross_profit": -26200000, "ebit": -52400000, "ebitda": 66100000, "pretax_income": null, "tax_provision": null, "net_income": -57700000, "net_income_to_common": -57700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 310100000, "total_current_assets": 993600000, "total_assets": 4705500000, "short_term_debt": 117500000, "long_term_debt": 1251900000, "total_debt": 1505800000, "total_liabilities": null, "total_equity": 1816200000, "shares_outstanding": 30000000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 21200000, "capital_expenditure": -110400000, "free_cash_flow": -89200000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -300000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "EUR", "is_restated": false, "income_statement": { "revenue": 306500000, "cost_of_revenue": 332700000, "gross_profit": -26200000, "ebit": -52400000, "ebitda": 66100000, "pretax_income": null, "tax_provision": null, "net_income": -57700000, "net_income_to_common": -57700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 310100000, "total_current_assets": 993600000, "total_assets": 4705500000, "short_term_debt": 117500000, "long_term_debt": 1251900000, "total_debt": 1505800000, "total_liabilities": null, "total_equity": 1816200000, "shares_outstanding": 30000000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 21200000, "capital_expenditure": -110400000, "free_cash_flow": -89200000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -300000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "EUR", "is_restated": false, "income_statement": { "revenue": 371600000, "cost_of_revenue": 371800000, "gross_profit": -200000, "ebit": -29800000, "ebitda": 94500000, "pretax_income": null, "tax_provision": null, "net_income": -44400000, "net_income_to_common": -44400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 329100000, "total_current_assets": 1026100000, "total_assets": 4760900000, "short_term_debt": 109100000, "long_term_debt": 1246200000, "total_debt": 1489200000, "total_liabilities": null, "total_equity": 1844000000, "shares_outstanding": 30000000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 93600000, "capital_expenditure": -40500000, "free_cash_flow": 53100000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "EUR", "is_restated": false, "income_statement": { "revenue": 371600000, "cost_of_revenue": 371800000, "gross_profit": -200000, "ebit": -29800000, "ebitda": 94500000, "pretax_income": null, "tax_provision": null, "net_income": -44400000, "net_income_to_common": -44400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 329100000, "total_current_assets": 1026100000, "total_assets": 4760900000, "short_term_debt": 109100000, "long_term_debt": 1246200000, "total_debt": 1489200000, "total_liabilities": null, "total_equity": 1844000000, "shares_outstanding": 30000000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 93600000, "capital_expenditure": -40500000, "free_cash_flow": 53100000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "EUR", "is_restated": false, "income_statement": { "revenue": 371600000, "cost_of_revenue": 371800000, "gross_profit": -200000, "ebit": -29800000, "ebitda": 94500000, "pretax_income": null, "tax_provision": null, "net_income": -44400000, "net_income_to_common": -44400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 329100000, "total_current_assets": 1026100000, "total_assets": 4760900000, "short_term_debt": 109100000, "long_term_debt": 1246200000, "total_debt": 1489200000, "total_liabilities": null, "total_equity": 1844000000, "shares_outstanding": 30000000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 93600000, "capital_expenditure": -40500000, "free_cash_flow": 53100000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "EUR", "is_restated": false, "income_statement": { "revenue": 371600000, "cost_of_revenue": 371800000, "gross_profit": -200000, "ebit": -29800000, "ebitda": 94500000, "pretax_income": null, "tax_provision": null, "net_income": -44400000, "net_income_to_common": -44400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 329100000, "total_current_assets": 1026100000, "total_assets": 4760900000, "short_term_debt": 109100000, "long_term_debt": 1246200000, "total_debt": 1489200000, "total_liabilities": null, "total_equity": 1844000000, "shares_outstanding": 30000000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 93600000, "capital_expenditure": -40500000, "free_cash_flow": 53100000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "EUR", "is_restated": false, "income_statement": { "revenue": 371600000, "cost_of_revenue": 371800000, "gross_profit": -200000, "ebit": -29800000, "ebitda": 94500000, "pretax_income": null, "tax_provision": null, "net_income": -44400000, "net_income_to_common": -44400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 329100000, "total_current_assets": 1026100000, "total_assets": 4760900000, "short_term_debt": 109100000, "long_term_debt": 1246200000, "total_debt": 1489200000, "total_liabilities": null, "total_equity": 1844000000, "shares_outstanding": 30000000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 93600000, "capital_expenditure": -40500000, "free_cash_flow": 53100000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "EUR", "is_restated": false, "income_statement": { "revenue": 371600000, "cost_of_revenue": 371800000, "gross_profit": -200000, "ebit": -29800000, "ebitda": 94500000, "pretax_income": null, "tax_provision": null, "net_income": -44400000, "net_income_to_common": -44400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 329100000, "total_current_assets": 1026100000, "total_assets": 4760900000, "short_term_debt": 109100000, "long_term_debt": 1246200000, "total_debt": 1489200000, "total_liabilities": null, "total_equity": 1844000000, "shares_outstanding": 30000000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 93600000, "capital_expenditure": -40500000, "free_cash_flow": 53100000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null } } ] }, "strategy_matches": [ { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/" } ], "coverage": { "factor_history_points": 7, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-07-19", "latest_financials_period_end": "2025-12-31" }, "schema": { "public_fields_only": true } }