{ "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/" }, "ticker_metadata": { "id": 21189, "uuid": "098f3863-b5aa-4899-af06-7f0150ddedb3", "symbol": "WAF", "name": "Siltronic AG", "asset_type": "equity", "market_cap": 3140999936, "stock_exchange_id": 8, "industry": "Semiconductors", "sector": "Technology", "description": "Siltronic AG, together with its subsidiaries, develops, produces, markets, and sells hyperpure silicon wafers for the semiconductor industry in Germany, Rest of Europe, the United States, Taiwan, Mainland China, South Korea, Rest of Asia, and internationally. The company offers polished and epitaxial wafers. It also provides Ultimate Silicon for use in CMOS technologies, such as DRAM and NAND components and memory chips; Float zone/FZ wafer based on float zone method; and HIREF wafers for discrete applications. Its products are used in electrical applications comprising computers, smartphones, industrial equipment, wind turbines, and cars with and without electric drives. The company was formerly known as Wacker Siltronic AG and changed its name to Siltronic AG in 2004. Siltronic AG was founded in 1953 and is headquartered in Munich, 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": "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": "2026-06-07", "universe": "EUR_DE", "score": { "os": 0.59, "value": 0.56, "quality": 0.02, "momentum": 0.95, "coverage": 0.879, "confidence": 0.879, "delta": null }, "headline_factors": { "price": 91.3, "market_cap": 2739000090, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": 0.0842, "shareholder_yield": 0.0022, "roe": -0.0486, "piotroski_f_score": 4, "momentum_12_1": 1.6964, "volatility_252d": 0.677 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "yfinance", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T12:30:38.345813+00:00", "batch_id": "" }, "size": { "price_close": 91.3, "market_cap": 2739000090, "market_cap_usd": 2739000090, "enterprise_value": 3934700090, "shares_outstanding": 30000000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 1.5081, "ptbv_ratio": 1.5081, "ps_ratio": 2.0244, "pcf_ratio": 14.0174, "pfcf_ratio": -13.322, "ev_ebitda": 11.8801, "ev_ebit": -90.2454, "ev_sales": 2.9081, "ev_fcf": -19.1376, "earnings_yield": null, "fcf_yield": -0.0523, "price_to_sales": 2.0244, "price_to_book": 1.5081, "price_to_cashflow": 14.0174, "ebitda_to_ev": 0.0842, "sales_yield": 0.3439 }, "yield": { "dividend_yield": 0.0022, "buyback_yield": 0, "shareholder_yield": 0.0022, "debt_paydown_yield": 0.0034, "total_yield": 0.0056 }, "quality": { "gross_margin": 0.0656, "operating_margin": -0.0322, "net_margin": -0.0652, "ebitda_margin": 0.2448, "fcf_margin": -0.152, "roe": -0.0486, "roa": -0.0187, "roic": -0.0109, "roc_greenblatt": null, "asset_turnover": 0.2875, "cash_conversion": 2.3311, "accruals_ratio": -0.0603, "sbc_to_revenue": null, "piotroski_f_score": 4, "altman_z_score": null, "earnings_stability_5y": 1.7016, "revenue_stability_5y": 0.1332, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.0189, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": null, "net_debt_to_ebitda": 3.6102, "debt_to_assets": 0.32, "interest_coverage": -0.8044, "current_ratio": 1.9648, "quick_ratio": 1.9648, "net_debt": 1195700000, "local_beta": 2.2764, "volatility_252d": 0.677, "volatility_60d": 1.5731, "max_drawdown_12m": -0.2775, "risk_adjusted_momentum": 2.5058 }, "growth": { "revenue_growth_1y": -0.0468, "revenue_growth_3y_cagr": -0.0931, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": -0.0825, "revenue_growth": -0.0468, "earnings_growth": null }, "momentum": { "price_return_1m": -0.0829, "price_return_3m": 0.7972, "price_return_6m": 0.8534, "price_return_9m": 1.7189, "price_return_12m": 1.4729, "price_return_12m_ex1m": 1.6964, "momentum_6m": 0.8534, "momentum_12m": 1.4729, "momentum_12_1": 1.6964, "distance_from_52w_high": -0.128, "distance_from_52w_low": 1.7189, "relative_strength": 1.4542 }, "raw_ttm": { "revenue_ttm": 1353000000, "gross_profit_ttm": 88700000, "ebit_ttm": -43600000, "ebitda_ttm": 331200000, "net_income_ttm": -88200000, "eps_diluted_ttm": -2.94, "operating_cash_flow_ttm": 195400000, "capital_expenditure_ttm": -401000000, "fcf_ttm": -205600000, "dividends_paid_ttm": -6000000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 54200000, "cash_and_equivalents": 310100000, "total_current_assets": 993600000, "total_current_liabilities": 505700000, "net_ppe": null, "total_assets": 4705500000, "total_debt": 1505800000, "total_equity": 1816200000, "net_working_capital": 295300000, "book_value_per_share": 60.54, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 60.54 }, "ranks": { "universe_ticker_count": 632, "rank_pe": 50, "rank_pb": 38, "rank_ptbv": 38, "rank_ps": 56, "rank_pcf": 63, "rank_ev_ebitda": 58, "rank_ev_ebit": 3, "rank_earnings_yield": 50, "rank_fcf_yield": 90, "rank_dividend_yield": 68, "rank_shareholder_yield": 75, "rank_total_yield": 80, "rank_roe": 87, "rank_roc": 50, "rank_roic": 89, "rank_gross_margin": 97, "rank_fcf_margin": 92, "rank_piotroski": 88, "rank_accruals": 33, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 82, "rank_momentum_12m": 6, "rank_momentum_12m_ex1m": 4, "rank_relative_strength": 6 }, "composites": { "value_composite": 44, "quality_composite": 98, "momentum_composite": 5, "growth_composite": 77, "yield_composite": 81, "svqf_composite": 57, "vc1_composite": 62, "vc2_composite": 67, "vc3_composite": 68, "trending_value_composite": null, "overall_composite": 41, "quality_value_composite": 0.1058, "os_score": 0.59, "value_percentile": 0.56, "quality_percentile": 0.02, "momentum_percentile": 0.95, "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": 76, "small_cap_core_rank": 69, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 8130, "ticker_id": 21189, "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": "2026-06-07T12:30:38.345813+00:00", "batch_id": "", "os_score_delta": null, "price_close": 91.3, "market_cap": 2739000090, "market_cap_usd": 2739000090, "enterprise_value": 3934700090, "shares_outstanding": 30000000, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 1.50809387, "ptbv_ratio": 1.50809387, "ps_ratio": 2.02439031, "pcf_ratio": 14.01740067, "pfcf_ratio": -13.32198487, "ev_ebitda": 11.88013312, "ev_ebit": -90.24541491, "ev_sales": 2.90813015, "ev_fcf": -19.13764635, "earnings_yield": null, "fcf_yield": -0.05225303, "dividend_yield": 0.00219058, "buyback_yield": 0, "shareholder_yield": 0.00219058, "debt_paydown_yield": 0.00343191, "total_yield": 0.00562249, "gross_margin": 0.06555802, "operating_margin": -0.03222469, "net_margin": -0.06518847, "ebitda_margin": 0.24478936, "fcf_margin": -0.15195861, "roe": -0.04856293, "roa": -0.01874402, "roic": -0.01085693, "roc_greenblatt": null, "asset_turnover": 0.28753586, "cash_conversion": 2.33106576, "accruals_ratio": -0.0602699, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 3.61020531, "debt_to_assets": 0.3200085, "interest_coverage": -0.80442804, "current_ratio": 1.96480127, "quick_ratio": 1.96480127, "net_debt": 1195700000, "revenue_growth_1y": -0.04678652, "revenue_growth_3y_cagr": -0.09306988, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": -0.08254142, "piotroski_f_score": 4, "altman_z_score": null, "earnings_stability_5y": 1.701612, "revenue_stability_5y": 0.133222, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.08287293, "price_return_3m": 0.79724419, "price_return_6m": 0.85343091, "price_return_9m": 1.71888021, "price_return_12m": 1.47291462, "price_return_12m_ex1m": 1.69637076, "distance_from_52w_high": -0.12798466, "distance_from_52w_low": 1.71888021, "relative_strength": 1.45421066, "local_beta": 2.2764, "volatility_252d": 0.676983, "volatility_60d": 1.573051, "max_drawdown_12m": -0.27749573, "revenue_ttm": 1353000000, "gross_profit_ttm": 88700000, "ebit_ttm": -43600000, "ebitda_ttm": 331200000, "net_income_ttm": -88200000, "eps_diluted_ttm": -2.94, "operating_cash_flow_ttm": 195400000, "capital_expenditure_ttm": -401000000, "fcf_ttm": -205600000, "dividends_paid_ttm": -6000000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 54200000, "cash_and_equivalents": 310100000, "total_current_assets": 993600000, "total_current_liabilities": 505700000, "net_ppe": null, "total_assets": 4705500000, "total_debt": 1505800000, "total_equity": 1816200000, "net_working_capital": 295300000, "book_value_per_share": 60.54, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 60.54, "universe_ticker_count": 632, "sector": "Technology", "rank_pe": 50, "rank_pb": 38, "rank_ptbv": 38, "rank_ps": 56, "rank_pcf": 63, "rank_ev_ebitda": 58, "rank_ev_ebit": 3, "rank_earnings_yield": 50, "rank_fcf_yield": 90, "rank_dividend_yield": 68, "rank_shareholder_yield": 75, "rank_total_yield": 80, "rank_roe": 87, "rank_roc": 50, "rank_roic": 89, "rank_gross_margin": 97, "rank_fcf_margin": 92, "rank_piotroski": 88, "rank_accruals": 33, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 82, "rank_momentum_12m": 6, "rank_momentum_12m_ex1m": 4, "rank_relative_strength": 6, "value_composite": 44, "quality_composite": 98, "momentum_composite": 5, "growth_composite": 77, "yield_composite": 81, "svqf_composite": 57, "vc1_composite": 62, "vc2_composite": 67, "vc3_composite": 68, "trending_value_composite": null, "overall_composite": 41, "factor_coverage": 0.879, "signal_confidence": 0.879, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 76, "small_cap_core_rank": 69, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 91.3, "os": 0.59, "value": 0.56, "quality": 0.02, "momentum": 0.95, "confidence": 0.879, "coverage": 0.879, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.0022, "roe": -0.0486, "momentum_12_1": 1.6964, "complete_fields": { "id": 8130, "ticker_id": 21189, "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": "2026-06-07T12:30:38.345813+00:00", "batch_id": "", "os_score_delta": null, "price_close": 91.3, "market_cap": 2739000090, "market_cap_usd": 2739000090, "enterprise_value": 3934700090, "shares_outstanding": 30000000, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 1.50809387, "ptbv_ratio": 1.50809387, "ps_ratio": 2.02439031, "pcf_ratio": 14.01740067, "pfcf_ratio": -13.32198487, "ev_ebitda": 11.88013312, "ev_ebit": -90.24541491, "ev_sales": 2.90813015, "ev_fcf": -19.13764635, "earnings_yield": null, "fcf_yield": -0.05225303, "dividend_yield": 0.00219058, "buyback_yield": 0, "shareholder_yield": 0.00219058, "debt_paydown_yield": 0.00343191, "total_yield": 0.00562249, "gross_margin": 0.06555802, "operating_margin": -0.03222469, "net_margin": -0.06518847, "ebitda_margin": 0.24478936, "fcf_margin": -0.15195861, "roe": -0.04856293, "roa": -0.01874402, "roic": -0.01085693, "roc_greenblatt": null, "asset_turnover": 0.28753586, "cash_conversion": 2.33106576, "accruals_ratio": -0.0602699, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 3.61020531, "debt_to_assets": 0.3200085, "interest_coverage": -0.80442804, "current_ratio": 1.96480127, "quick_ratio": 1.96480127, "net_debt": 1195700000, "revenue_growth_1y": -0.04678652, "revenue_growth_3y_cagr": -0.09306988, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": -0.08254142, "piotroski_f_score": 4, "altman_z_score": null, "earnings_stability_5y": 1.701612, "revenue_stability_5y": 0.133222, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.08287293, "price_return_3m": 0.79724419, "price_return_6m": 0.85343091, "price_return_9m": 1.71888021, "price_return_12m": 1.47291462, "price_return_12m_ex1m": 1.69637076, "distance_from_52w_high": -0.12798466, "distance_from_52w_low": 1.71888021, "relative_strength": 1.45421066, "local_beta": 2.2764, "volatility_252d": 0.676983, "volatility_60d": 1.573051, "max_drawdown_12m": -0.27749573, "revenue_ttm": 1353000000, "gross_profit_ttm": 88700000, "ebit_ttm": -43600000, "ebitda_ttm": 331200000, "net_income_ttm": -88200000, "eps_diluted_ttm": -2.94, "operating_cash_flow_ttm": 195400000, "capital_expenditure_ttm": -401000000, "fcf_ttm": -205600000, "dividends_paid_ttm": -6000000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 54200000, "cash_and_equivalents": 310100000, "total_current_assets": 993600000, "total_current_liabilities": 505700000, "net_ppe": null, "total_assets": 4705500000, "total_debt": 1505800000, "total_equity": 1816200000, "net_working_capital": 295300000, "book_value_per_share": 60.54, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 60.54, "universe_ticker_count": 632, "sector": "Technology", "rank_pe": 50, "rank_pb": 38, "rank_ptbv": 38, "rank_ps": 56, "rank_pcf": 63, "rank_ev_ebitda": 58, "rank_ev_ebit": 3, "rank_earnings_yield": 50, "rank_fcf_yield": 90, "rank_dividend_yield": 68, "rank_shareholder_yield": 75, "rank_total_yield": 80, "rank_roe": 87, "rank_roc": 50, "rank_roic": 89, "rank_gross_margin": 97, "rank_fcf_margin": 92, "rank_piotroski": 88, "rank_accruals": 33, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 82, "rank_momentum_12m": 6, "rank_momentum_12m_ex1m": 4, "rank_relative_strength": 6, "value_composite": 44, "quality_composite": 98, "momentum_composite": 5, "growth_composite": 77, "yield_composite": 81, "svqf_composite": 57, "vc1_composite": 62, "vc2_composite": 67, "vc3_composite": 68, "trending_value_composite": null, "overall_composite": 41, "factor_coverage": 0.879, "signal_confidence": 0.879, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 76, "small_cap_core_rank": 69, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:24:31.344090+00:00", "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 }, "complete_fields": { "id": 390570, "ticker_id": 21189, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:24:31.344090+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "332700000", "netIncome": "-69200000", "grossProfit": "111200000", "totalRevenue": "1346700000", "costOfRevenue": "1235500000", "interestExpense": "54000000", "operatingIncome": "-22600000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": "78300000", "depreciationAndAmortization": "343300000" }, "balance": { "totalDebt": "1489200000", "totalAssets": "4760900000", "longTermDebt": "1246200000", "shortTermDebt": "109100000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "30000000", "totalCurrentAssets": "1026100000", "totalShareholderEquity": "1844000000", "totalCurrentLiabilities": "509500000", "cashAndShortTermInvestments": "329100000" }, "cashflow": { "freeCashFlow": "-150000000", "dividendsPaid": "-6000000", "issuanceOfDebt": "53000000", "issuanceOfStock": null, "repaymentOfDebt": "-62400000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "230100000", "repurchaseOfStock": null, "capitalExpenditures": "-380100000" } }, "revenue": 1346700000, "cost_of_revenue": 1235500000, "gross_profit": 111200000, "research_and_development": 78300000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -22600000, "depreciation_amortisation": 343300000, "ebitda": 332700000, "interest_expense": 54000000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -69200000, "net_income_continuing_ops": null, "net_income_to_common": -69200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 329100000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 1026100000, "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": 4760900000, "short_term_debt": 109100000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 509500000, "long_term_debt": 1246200000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 1489200000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 1844000000, "shares_outstanding": 30000000, "operating_cash_flow": 230100000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -380100000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -6000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -9400000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -150000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "332700000", "netIncome": "-69200000", "grossProfit": "111200000", "totalRevenue": "1346700000", "costOfRevenue": "1235500000", "interestExpense": "54000000", "operatingIncome": "-22600000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": "78300000", "depreciationAndAmortization": "343300000" }, "balance": { "totalDebt": "1489200000", "totalAssets": "4760900000", "longTermDebt": "1246200000", "shortTermDebt": "109100000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "30000000", "totalCurrentAssets": "1026100000", "totalShareholderEquity": "1844000000", "totalCurrentLiabilities": "509500000", "cashAndShortTermInvestments": "329100000" }, "cashflow": { "freeCashFlow": "-150000000", "dividendsPaid": "-6000000", "issuanceOfDebt": "53000000", "issuanceOfStock": null, "repaymentOfDebt": "-62400000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "230100000", "repurchaseOfStock": null, "capitalExpenditures": "-380100000" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:24:31.344090+00:00", "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 }, "complete_fields": { "id": 390574, "ticker_id": 21189, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:24:31.344090+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "376500000", "netIncome": "63000000", "grossProfit": "275400000", "totalRevenue": "1412800000", "costOfRevenue": "1137400000", "interestExpense": "37700000", "operatingIncome": "127100000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": "83100000", "depreciationAndAmortization": "238500000" }, "balance": { "totalDebt": "1523300000", "totalAssets": "5084400000", "longTermDebt": "1303800000", "shortTermDebt": "75200000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "30000000", "totalCurrentAssets": "1198200000", "totalShareholderEquity": "2009900000", "totalCurrentLiabilities": "570300000", "cashAndShortTermInvestments": "297100000" }, "cashflow": { "freeCashFlow": "-355400000", "dividendsPaid": "-36000000", "issuanceOfDebt": "569000000", "issuanceOfStock": null, "repaymentOfDebt": "0", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "344500000", "repurchaseOfStock": null, "capitalExpenditures": "-699900000" } }, "revenue": 1412800000, "cost_of_revenue": 1137400000, "gross_profit": 275400000, "research_and_development": 83100000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 127100000, "depreciation_amortisation": 238500000, "ebitda": 376500000, "interest_expense": 37700000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 63000000, "net_income_continuing_ops": null, "net_income_to_common": 63000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 297100000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 1198200000, "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": 5084400000, "short_term_debt": 75200000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 570300000, "long_term_debt": 1303800000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 1523300000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 2009900000, "shares_outstanding": 30000000, "operating_cash_flow": 344500000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -699900000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -36000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 569000000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -355400000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "376500000", "netIncome": "63000000", "grossProfit": "275400000", "totalRevenue": "1412800000", "costOfRevenue": "1137400000", "interestExpense": "37700000", "operatingIncome": "127100000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": "83100000", "depreciationAndAmortization": "238500000" }, "balance": { "totalDebt": "1523300000", "totalAssets": "5084400000", "longTermDebt": "1303800000", "shortTermDebt": "75200000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "30000000", "totalCurrentAssets": "1198200000", "totalShareholderEquity": "2009900000", "totalCurrentLiabilities": "570300000", "cashAndShortTermInvestments": "297100000" }, "cashflow": { "freeCashFlow": "-355400000", "dividendsPaid": "-36000000", "issuanceOfDebt": "569000000", "issuanceOfStock": null, "repaymentOfDebt": "0", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "344500000", "repurchaseOfStock": null, "capitalExpenditures": "-699900000" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:24:31.344090+00:00", "is_restated": false, "income_statement": { "revenue": 1513800000, "cost_of_revenue": 1141600000, "gross_profit": 372200000, "ebit": 219000000, "ebitda": 459300000, "pretax_income": null, "tax_provision": null, "net_income": 184400000, "net_income_to_common": 184400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 386200000, "total_current_assets": 1005600000, "total_assets": 4504900000, "short_term_debt": 3900000, "long_term_debt": 785100000, "total_debt": 904600000, "total_liabilities": null, "total_equity": 1904400000, "shares_outstanding": 30000000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 487900000, "capital_expenditure": -1198800000, "free_cash_flow": -710900000, "dividends_paid": -90000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 139100000 }, "complete_fields": { "id": 390576, "ticker_id": 21189, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:24:31.344090+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "459300000", "netIncome": "184400000", "grossProfit": "372200000", "totalRevenue": "1513800000", "costOfRevenue": "1141600000", "interestExpense": "26000000", "operatingIncome": "219000000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": "87600000", "depreciationAndAmortization": "202500000" }, "balance": { "totalDebt": "904600000", "totalAssets": "4504900000", "longTermDebt": "785100000", "shortTermDebt": "3900000", "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "30000000", "totalCurrentAssets": "1005600000", "totalShareholderEquity": "1904400000", "totalCurrentLiabilities": "637900000", "cashAndShortTermInvestments": "386200000" }, "cashflow": { "freeCashFlow": "-710900000", "dividendsPaid": "-90000000", "issuanceOfDebt": "139100000", "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2023-12-31", "operatingCashflow": "487900000", "repurchaseOfStock": null, "capitalExpenditures": "-1198800000" } }, "revenue": 1513800000, "cost_of_revenue": 1141600000, "gross_profit": 372200000, "research_and_development": 87600000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 219000000, "depreciation_amortisation": 202500000, "ebitda": 459300000, "interest_expense": 26000000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 184400000, "net_income_continuing_ops": null, "net_income_to_common": 184400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 386200000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 1005600000, "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": 4504900000, "short_term_debt": 3900000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 637900000, "long_term_debt": 785100000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 904600000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 1904400000, "shares_outstanding": 30000000, "operating_cash_flow": 487900000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -1198800000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -90000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 139100000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -710900000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "459300000", "netIncome": "184400000", "grossProfit": "372200000", "totalRevenue": "1513800000", "costOfRevenue": "1141600000", "interestExpense": "26000000", "operatingIncome": "219000000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": "87600000", "depreciationAndAmortization": "202500000" }, "balance": { "totalDebt": "904600000", "totalAssets": "4504900000", "longTermDebt": "785100000", "shortTermDebt": "3900000", "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "30000000", "totalCurrentAssets": "1005600000", "totalShareholderEquity": "1904400000", "totalCurrentLiabilities": "637900000", "cashAndShortTermInvestments": "386200000" }, "cashflow": { "freeCashFlow": "-710900000", "dividendsPaid": "-90000000", "issuanceOfDebt": "139100000", "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2023-12-31", "operatingCashflow": "487900000", "repurchaseOfStock": null, "capitalExpenditures": "-1198800000" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:24:31.344090+00:00", "is_restated": false, "income_statement": { "revenue": 1805300000, "cost_of_revenue": 1189900000, "gross_profit": 615400000, "ebit": 513300000, "ebitda": 679100000, "pretax_income": null, "tax_provision": null, "net_income": 390600000, "net_income_to_common": 390600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 488700000, "total_current_assets": 1632700000, "total_assets": 4050700000, "short_term_debt": 3900000, "long_term_debt": 653800000, "total_debt": 770500000, "total_liabilities": null, "total_equity": 1885000000, "shares_outstanding": 30000000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 804500000, "capital_expenditure": -922700000, "free_cash_flow": -118200000, "dividends_paid": -90000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 671700000 }, "complete_fields": { "id": 390577, "ticker_id": 21189, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:24:31.344090+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "679100000", "netIncome": "390600000", "grossProfit": "615400000", "totalRevenue": "1805300000", "costOfRevenue": "1189900000", "interestExpense": "16000000", "operatingIncome": "513300000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": "89500000", "depreciationAndAmortization": "176000000" }, "balance": { "totalDebt": "770500000", "totalAssets": "4050700000", "longTermDebt": "653800000", "shortTermDebt": "3900000", "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "30000000", "totalCurrentAssets": "1632700000", "totalShareholderEquity": "1885000000", "totalCurrentLiabilities": "525800000", "cashAndShortTermInvestments": "488700000" }, "cashflow": { "freeCashFlow": "-118200000", "dividendsPaid": "-90000000", "issuanceOfDebt": "671700000", "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2022-12-31", "operatingCashflow": "804500000", "repurchaseOfStock": null, "capitalExpenditures": "-922700000" } }, "revenue": 1805300000, "cost_of_revenue": 1189900000, "gross_profit": 615400000, "research_and_development": 89500000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 513300000, "depreciation_amortisation": 176000000, "ebitda": 679100000, "interest_expense": 16000000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 390600000, "net_income_continuing_ops": null, "net_income_to_common": 390600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 488700000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 1632700000, "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": 4050700000, "short_term_debt": 3900000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 525800000, "long_term_debt": 653800000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 770500000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 1885000000, "shares_outstanding": 30000000, "operating_cash_flow": 804500000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -922700000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -90000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 671700000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -118200000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "679100000", "netIncome": "390600000", "grossProfit": "615400000", "totalRevenue": "1805300000", "costOfRevenue": "1189900000", "interestExpense": "16000000", "operatingIncome": "513300000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": "89500000", "depreciationAndAmortization": "176000000" }, "balance": { "totalDebt": "770500000", "totalAssets": "4050700000", "longTermDebt": "653800000", "shortTermDebt": "3900000", "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "30000000", "totalCurrentAssets": "1632700000", "totalShareholderEquity": "1885000000", "totalCurrentLiabilities": "525800000", "cashAndShortTermInvestments": "488700000" }, "cashflow": { "freeCashFlow": "-118200000", "dividendsPaid": "-90000000", "issuanceOfDebt": "671700000", "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2022-12-31", "operatingCashflow": "804500000", "repurchaseOfStock": null, "capitalExpenditures": "-922700000" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:24:31.344090+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": 390578, "ticker_id": 21189, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:24:31.344090+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2021-12-31", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null } }, "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": { "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2021-12-31", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:24:31.344090+00:00", "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 }, "complete_fields": { "id": 390568, "ticker_id": 21189, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:24:31.344090+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "66100000", "netIncome": "-57700000", "grossProfit": "-26200000", "totalRevenue": "306500000", "costOfRevenue": "332700000", "interestExpense": "12800000", "operatingIncome": "-52400000", "fiscalDateEnding": "2026-03-31", "researchAndDevelopment": "22900000", "depreciationAndAmortization": "117500000" }, "balance": { "totalDebt": "1505800000", "totalAssets": "4705500000", "longTermDebt": "1251900000", "shortTermDebt": "117500000", "fiscalDateEnding": "2026-03-31", "totalLiabilities": null, "sharesOutstanding": "30000000", "totalCurrentAssets": "993600000", "totalShareholderEquity": "1816200000", "totalCurrentLiabilities": "505700000", "cashAndShortTermInvestments": "310100000" }, "cashflow": { "freeCashFlow": "-89200000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": "-300000", "fiscalDateEnding": "2026-03-31", "operatingCashflow": "21200000", "repurchaseOfStock": null, "capitalExpenditures": "-110400000" } }, "revenue": 306500000, "cost_of_revenue": 332700000, "gross_profit": -26200000, "research_and_development": 22900000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -52400000, "depreciation_amortisation": 117500000, "ebitda": 66100000, "interest_expense": 12800000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -57700000, "net_income_continuing_ops": null, "net_income_to_common": -57700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 310100000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 993600000, "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": 4705500000, "short_term_debt": 117500000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 505700000, "long_term_debt": 1251900000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 1505800000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 1816200000, "shares_outstanding": 30000000, "operating_cash_flow": 21200000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -110400000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -300000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -89200000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "66100000", "netIncome": "-57700000", "grossProfit": "-26200000", "totalRevenue": "306500000", "costOfRevenue": "332700000", "interestExpense": "12800000", "operatingIncome": "-52400000", "fiscalDateEnding": "2026-03-31", "researchAndDevelopment": "22900000", "depreciationAndAmortization": "117500000" }, "balance": { "totalDebt": "1505800000", "totalAssets": "4705500000", "longTermDebt": "1251900000", "shortTermDebt": "117500000", "fiscalDateEnding": "2026-03-31", "totalLiabilities": null, "sharesOutstanding": "30000000", "totalCurrentAssets": "993600000", "totalShareholderEquity": "1816200000", "totalCurrentLiabilities": "505700000", "cashAndShortTermInvestments": "310100000" }, "cashflow": { "freeCashFlow": "-89200000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": "-300000", "fiscalDateEnding": "2026-03-31", "operatingCashflow": "21200000", "repurchaseOfStock": null, "capitalExpenditures": "-110400000" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:24:31.344090+00:00", "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 }, "complete_fields": { "id": 390569, "ticker_id": 21189, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:24:31.344090+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "94500000", "netIncome": "-44400000", "grossProfit": "-200000", "totalRevenue": "371600000", "costOfRevenue": "371800000", "interestExpense": "18800000", "operatingIncome": "-29800000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": "22300000", "depreciationAndAmortization": "120100000" }, "balance": { "totalDebt": "1489200000", "totalAssets": "4760900000", "longTermDebt": "1246200000", "shortTermDebt": "109100000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "30000000", "totalCurrentAssets": "1026100000", "totalShareholderEquity": "1844000000", "totalCurrentLiabilities": "509500000", "cashAndShortTermInvestments": "329100000" }, "cashflow": { "freeCashFlow": "53100000", "dividendsPaid": "0", "issuanceOfDebt": "0", "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2025-12-31", "operatingCashflow": "93600000", "repurchaseOfStock": null, "capitalExpenditures": "-40500000" } }, "revenue": 371600000, "cost_of_revenue": 371800000, "gross_profit": -200000, "research_and_development": 22300000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -29800000, "depreciation_amortisation": 120100000, "ebitda": 94500000, "interest_expense": 18800000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -44400000, "net_income_continuing_ops": null, "net_income_to_common": -44400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 329100000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 1026100000, "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": 4760900000, "short_term_debt": 109100000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 509500000, "long_term_debt": 1246200000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 1489200000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 1844000000, "shares_outstanding": 30000000, "operating_cash_flow": 93600000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -40500000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 53100000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "94500000", "netIncome": "-44400000", "grossProfit": "-200000", "totalRevenue": "371600000", "costOfRevenue": "371800000", "interestExpense": "18800000", "operatingIncome": "-29800000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": "22300000", "depreciationAndAmortization": "120100000" }, "balance": { "totalDebt": "1489200000", "totalAssets": "4760900000", "longTermDebt": "1246200000", "shortTermDebt": "109100000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "30000000", "totalCurrentAssets": "1026100000", "totalShareholderEquity": "1844000000", "totalCurrentLiabilities": "509500000", "cashAndShortTermInvestments": "329100000" }, "cashflow": { "freeCashFlow": "53100000", "dividendsPaid": "0", "issuanceOfDebt": "0", "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2025-12-31", "operatingCashflow": "93600000", "repurchaseOfStock": null, "capitalExpenditures": "-40500000" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:24:31.344090+00:00", "is_restated": false, "income_statement": { "revenue": 329100000, "cost_of_revenue": 268900000, "gross_profit": 60200000, "ebit": 23700000, "ebitda": 88400000, "pretax_income": null, "tax_provision": null, "net_income": 11500000, "net_income_to_common": 11500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 266500000, "total_current_assets": 1095300000, "total_assets": 4931400000, "short_term_debt": 112500000, "long_term_debt": 1308600000, "total_debt": 1557200000, "total_liabilities": null, "total_equity": 1936600000, "shares_outstanding": 30000000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 22600000, "capital_expenditure": -111000000, "free_cash_flow": -88400000, "dividends_paid": -6000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 53000000 }, "complete_fields": { "id": 390571, "ticker_id": 21189, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:24:31.344090+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "88400000", "netIncome": "11500000", "grossProfit": "60200000", "totalRevenue": "329100000", "costOfRevenue": "268900000", "interestExpense": "11300000", "operatingIncome": "23700000", "fiscalDateEnding": "2025-06-30", "researchAndDevelopment": "17600000", "depreciationAndAmortization": "62700000" }, "balance": { "totalDebt": "1557200000", "totalAssets": "4931400000", "longTermDebt": "1308600000", "shortTermDebt": "112500000", "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "30000000", "totalCurrentAssets": "1095300000", "totalShareholderEquity": "1936600000", "totalCurrentLiabilities": "539500000", "cashAndShortTermInvestments": "266500000" }, "cashflow": { "freeCashFlow": "-88400000", "dividendsPaid": "-6000000", "issuanceOfDebt": "53000000", "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2025-06-30", "operatingCashflow": "22600000", "repurchaseOfStock": null, "capitalExpenditures": "-111000000" } }, "revenue": 329100000, "cost_of_revenue": 268900000, "gross_profit": 60200000, "research_and_development": 17600000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 23700000, "depreciation_amortisation": 62700000, "ebitda": 88400000, "interest_expense": 11300000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 11500000, "net_income_continuing_ops": null, "net_income_to_common": 11500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 266500000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 1095300000, "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": 4931400000, "short_term_debt": 112500000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 539500000, "long_term_debt": 1308600000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 1557200000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 1936600000, "shares_outstanding": 30000000, "operating_cash_flow": 22600000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -111000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -6000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 53000000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -88400000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "88400000", "netIncome": "11500000", "grossProfit": "60200000", "totalRevenue": "329100000", "costOfRevenue": "268900000", "interestExpense": "11300000", "operatingIncome": "23700000", "fiscalDateEnding": "2025-06-30", "researchAndDevelopment": "17600000", "depreciationAndAmortization": "62700000" }, "balance": { "totalDebt": "1557200000", "totalAssets": "4931400000", "longTermDebt": "1308600000", "shortTermDebt": "112500000", "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "30000000", "totalCurrentAssets": "1095300000", "totalShareholderEquity": "1936600000", "totalCurrentLiabilities": "539500000", "cashAndShortTermInvestments": "266500000" }, "cashflow": { "freeCashFlow": "-88400000", "dividendsPaid": "-6000000", "issuanceOfDebt": "53000000", "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2025-06-30", "operatingCashflow": "22600000", "repurchaseOfStock": null, "capitalExpenditures": "-111000000" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:24:31.344090+00:00", "is_restated": false, "income_statement": { "revenue": 345800000, "cost_of_revenue": 290900000, "gross_profit": 54900000, "ebit": 14900000, "ebitda": 82200000, "pretax_income": null, "tax_provision": null, "net_income": 2400000, "net_income_to_common": 2400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 284300000, "total_current_assets": 1122400000, "total_assets": 4971300000, "short_term_debt": 81300000, "long_term_debt": 1300000000, "total_debt": 1522300000, "total_liabilities": null, "total_equity": 1976800000, "shares_outstanding": 30000000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 58000000, "capital_expenditure": -139100000, "free_cash_flow": -81100000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 390572, "ticker_id": 21189, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:24:31.344090+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "82200000", "netIncome": "2400000", "grossProfit": "54900000", "totalRevenue": "345800000", "costOfRevenue": "290900000", "interestExpense": "11300000", "operatingIncome": "14900000", "fiscalDateEnding": "2025-03-31", "researchAndDevelopment": "20900000", "depreciationAndAmortization": "63400000" }, "balance": { "totalDebt": "1522300000", "totalAssets": "4971300000", "longTermDebt": "1300000000", "shortTermDebt": "81300000", "fiscalDateEnding": "2025-03-31", "totalLiabilities": null, "sharesOutstanding": "30000000", "totalCurrentAssets": "1122400000", "totalShareholderEquity": "1976800000", "totalCurrentLiabilities": "533400000", "cashAndShortTermInvestments": "284300000" }, "cashflow": { "freeCashFlow": "-81100000", "dividendsPaid": null, "issuanceOfDebt": "0", "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2025-03-31", "operatingCashflow": "58000000", "repurchaseOfStock": null, "capitalExpenditures": "-139100000" } }, "revenue": 345800000, "cost_of_revenue": 290900000, "gross_profit": 54900000, "research_and_development": 20900000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 14900000, "depreciation_amortisation": 63400000, "ebitda": 82200000, "interest_expense": 11300000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 2400000, "net_income_continuing_ops": null, "net_income_to_common": 2400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 284300000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 1122400000, "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": 4971300000, "short_term_debt": 81300000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 533400000, "long_term_debt": 1300000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 1522300000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 1976800000, "shares_outstanding": 30000000, "operating_cash_flow": 58000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -139100000, "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": -81100000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "82200000", "netIncome": "2400000", "grossProfit": "54900000", "totalRevenue": "345800000", "costOfRevenue": "290900000", "interestExpense": "11300000", "operatingIncome": "14900000", "fiscalDateEnding": "2025-03-31", "researchAndDevelopment": "20900000", "depreciationAndAmortization": "63400000" }, "balance": { "totalDebt": "1522300000", "totalAssets": "4971300000", "longTermDebt": "1300000000", "shortTermDebt": "81300000", "fiscalDateEnding": "2025-03-31", "totalLiabilities": null, "sharesOutstanding": "30000000", "totalCurrentAssets": "1122400000", "totalShareholderEquity": "1976800000", "totalCurrentLiabilities": "533400000", "cashAndShortTermInvestments": "284300000" }, "cashflow": { "freeCashFlow": "-81100000", "dividendsPaid": null, "issuanceOfDebt": "0", "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2025-03-31", "operatingCashflow": "58000000", "repurchaseOfStock": null, "capitalExpenditures": "-139100000" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:24:31.344090+00:00", "is_restated": false, "income_statement": { "revenue": 360600000, "cost_of_revenue": 295100000, "gross_profit": 65500000, "ebit": 29300000, "ebitda": 102100000, "pretax_income": null, "tax_provision": null, "net_income": -2400000, "net_income_to_common": -2400000, "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": 103500000, "capital_expenditure": -102400000, "free_cash_flow": 1100000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 369000000 }, "complete_fields": { "id": 390573, "ticker_id": 21189, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:24:31.344090+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "102100000", "netIncome": "-2400000", "grossProfit": "65500000", "totalRevenue": "360600000", "costOfRevenue": "295100000", "interestExpense": "17500000", "operatingIncome": "29300000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": "19700000", "depreciationAndAmortization": "65600000" }, "balance": { "totalDebt": "1523300000", "totalAssets": "5084400000", "longTermDebt": "1303800000", "shortTermDebt": "75200000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "30000000", "totalCurrentAssets": "1198200000", "totalShareholderEquity": "2009900000", "totalCurrentLiabilities": "570300000", "cashAndShortTermInvestments": "297100000" }, "cashflow": { "freeCashFlow": "1100000", "dividendsPaid": "0", "issuanceOfDebt": "369000000", "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2024-12-31", "operatingCashflow": "103500000", "repurchaseOfStock": null, "capitalExpenditures": "-102400000" } }, "revenue": 360600000, "cost_of_revenue": 295100000, "gross_profit": 65500000, "research_and_development": 19700000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 29300000, "depreciation_amortisation": 65600000, "ebitda": 102100000, "interest_expense": 17500000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -2400000, "net_income_continuing_ops": null, "net_income_to_common": -2400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 297100000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 1198200000, "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": 5084400000, "short_term_debt": 75200000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 570300000, "long_term_debt": 1303800000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 1523300000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 2009900000, "shares_outstanding": 30000000, "operating_cash_flow": 103500000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -102400000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 369000000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 1100000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "102100000", "netIncome": "-2400000", "grossProfit": "65500000", "totalRevenue": "360600000", "costOfRevenue": "295100000", "interestExpense": "17500000", "operatingIncome": "29300000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": "19700000", "depreciationAndAmortization": "65600000" }, "balance": { "totalDebt": "1523300000", "totalAssets": "5084400000", "longTermDebt": "1303800000", "shortTermDebt": "75200000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "30000000", "totalCurrentAssets": "1198200000", "totalShareholderEquity": "2009900000", "totalCurrentLiabilities": "570300000", "cashAndShortTermInvestments": "297100000" }, "cashflow": { "freeCashFlow": "1100000", "dividendsPaid": "0", "issuanceOfDebt": "369000000", "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2024-12-31", "operatingCashflow": "103500000", "repurchaseOfStock": null, "capitalExpenditures": "-102400000" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:24:31.344090+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": 50000000 }, "complete_fields": { "id": 390575, "ticker_id": 21189, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:24:31.344090+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2024-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2024-09-30", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": "50000000", "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": 50000000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2024-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2024-09-30", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": "50000000", "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2024-09-30", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "cornerstone_value", "name": "Cornerstone Value", "slug": "cornerstone-value", "group": "value", "page_url": "/factors/cornerstone-value/", "rank_field": "cornerstone_value_rank" }, { "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" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 5, "quarterly_financial_periods": 6, "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" ] } } }