{ "ticker": { "uuid": "09f095f0-bd19-4812-ae0c-359134025582", "symbol": "INH", "name": "INDUS Holding AG", "exchange": "GER", "exchange_name": "XETRA", "country": "DE", "currency": "EUR", "sector": "Industrials", "industry": "Conglomerates", "page_url": "https://sharemaestro.com/factors/ticker/09f095f0-bd19-4812-ae0c-359134025582/", "api_url": "https://sharemaestro.com/factors/api/tickers/09f095f0-bd19-4812-ae0c-359134025582/" }, "ticker_metadata": { "id": 19067, "uuid": "09f095f0-bd19-4812-ae0c-359134025582", "symbol": "INH", "name": "INDUS Holding AG", "asset_type": "equity", "market_cap": 807852416, "stock_exchange_id": 8, "industry": "Conglomerates", "sector": "Industrials", "description": "INDUS Holding AG is a private equity firm specializing in mergers and acquisitions and corporate spin-offs. The firm does not invest in retail and service companies, pure trading or consumer goods businesses, companies with significant dependencies on individual business partners, start-ups, turnarounds, mature businesses, and companies undergoing restructuring. The firm typically invests in middle market and mature companies. It primarily makes long-term investments in medium-sized manufacturing companies in energy and environmental technology; infrastructure and logistics technology, intelligent logistic infrastructure; automation, measurement and control technology; medical engineering; life science; construction and safety technology; industry; digitalization; green tech; medical equipment for the ageing society; innovative construction technology; and public and private security sectors. The firm acquires small and medium-sized companies based in Germany, Switzerland, Austria, and the German-speaking regions of Europe. It typically invests in companies with annual sales between \u008020 million ($21.71 million) and \u0080100 million ($108.58 million), revenue up to \u00801.74 million($2.03 million), equity rate above 30 percent, and double digit EBIT margin. It prefers to invest in companies with low level/no liabilities to banks. The firm seeks to take a majority stake in its portfolio companies initially and building it up to 100 percent. It prefers to acquire mainly owner-managed companies. It also seeks second-level acquisition opportunities. The firm invests through its balance sheet. INDUS Holding AG was founded in 1989 and is based in Bergisch Gladbach, 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": "09f095f0-bd19-4812-ae0c-359134025582", "symbol": "INH", "name": "INDUS Holding AG", "exchange": "GER", "exchange_name": "XETRA", "country": "DE", "currency": "EUR", "sector": "Industrials", "industry": "Conglomerates", "page_url": "https://sharemaestro.com/factors/ticker/09f095f0-bd19-4812-ae0c-359134025582/", "api_url": "https://sharemaestro.com/factors/api/tickers/09f095f0-bd19-4812-ae0c-359134025582/" }, "week_end_date": "2026-06-07", "universe": "EUR_DE", "score": { "os": 0.82, "value": 0.75, "quality": 0.33, "momentum": 0.76, "coverage": 0.939, "confidence": 0.939, "delta": null }, "headline_factors": { "price": 27.1, "market_cap": 674669648.9, "pe_ratio": 8.7411, "earnings_yield": 0.1144, "ebitda_to_ev": 0.1661, "shareholder_yield": 0.0504, "roe": 0.1031, "piotroski_f_score": 8, "momentum_12_1": 0.3874, "volatility_252d": 0.3481 }, "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": "2024-12-31", "financials_age_days": 523, "has_full_data": true, "completeness_score": 1, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T12:30:12.969757+00:00", "batch_id": "" }, "size": { "price_close": 27.1, "market_cap": 674669648.9, "market_cap_usd": 674669648.9, "enterprise_value": 1327947648.9, "shares_outstanding": 24895559, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 8.7411, "pb_ratio": 0.901, "ptbv_ratio": 0.901, "ps_ratio": 0.3933, "pcf_ratio": 65.4257, "pfcf_ratio": -17.9252, "ev_ebitda": 6.0187, "ev_ebit": 10.5544, "ev_sales": 0.774, "ev_fcf": -35.2821, "earnings_yield": 0.1144, "fcf_yield": -0.0283, "price_to_sales": 0.3933, "price_to_book": 0.901, "price_to_cashflow": 65.4257, "ebitda_to_ev": 0.1661, "sales_yield": 1.2919 }, "yield": { "dividend_yield": 0.0459, "buyback_yield": 0.0045, "shareholder_yield": 0.0504, "debt_paydown_yield": 0, "total_yield": 0.0504 }, "quality": { "gross_margin": 0.576, "operating_margin": 0.0733, "net_margin": 0.045, "ebitda_margin": 0.1286, "fcf_margin": -0.0219, "roe": 0.1031, "roa": 0.0398, "roic": 0.0673, "roc_greenblatt": null, "asset_turnover": 0.8847, "cash_conversion": -0.4876, "accruals_ratio": 0.0345, "sbc_to_revenue": null, "piotroski_f_score": 8, "altman_z_score": null, "earnings_stability_5y": 0.6424, "revenue_stability_5y": 0.0465, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.5096, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": null, "net_debt_to_ebitda": 2.9609, "debt_to_assets": 0.3987, "interest_coverage": 4.9865, "current_ratio": 1.9763, "quick_ratio": 1.9763, "net_debt": 653278000, "local_beta": 1.1067, "volatility_252d": 0.3481, "volatility_60d": 0.7634, "max_drawdown_12m": -0.2104, "risk_adjusted_momentum": 1.1129 }, "growth": { "revenue_growth_1y": -0.0447, "revenue_growth_3y_cagr": 0.0177, "revenue_growth_5y_cagr": null, "eps_growth_1y": 0.0406, "eps_growth_3y_cagr": 0.0469, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.4041, "book_value_growth_1y": 0.0435, "revenue_growth": -0.0447, "earnings_growth": 0.0406 }, "momentum": { "price_return_1m": -0.1161, "price_return_3m": -0.0921, "price_return_6m": -0.0073, "price_return_9m": 0.2044, "price_return_12m": 0.2262, "price_return_12m_ex1m": 0.3874, "momentum_6m": -0.0073, "momentum_12m": 0.2262, "momentum_12_1": 0.3874, "distance_from_52w_high": -0.161, "distance_from_52w_low": 0.3284, "relative_strength": 0.2075 }, "raw_ttm": { "revenue_ttm": 1715596000, "gross_profit_ttm": 988245000, "ebit_ttm": 125819000, "ebitda_ttm": 220638000, "net_income_ttm": 77184000, "eps_diluted_ttm": 3.1003, "operating_cash_flow_ttm": 10312000, "capital_expenditure_ttm": -47950000, "fcf_ttm": -37638000, "dividends_paid_ttm": -30955000, "share_repurchases_ttm": -3061000, "shares_issued_ttm": null, "interest_expense_ttm": 25232000, "cash_and_equivalents": 119759000, "total_current_assets": 880153000, "total_current_liabilities": 445351000, "net_ppe": null, "total_assets": 1939129000, "total_debt": 773037000, "total_equity": 748817000, "net_working_capital": 427152000, "book_value_per_share": 30.0783, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 30.0783 }, "ranks": { "universe_ticker_count": 632, "rank_pe": 15, "rank_pb": 19, "rank_ptbv": 19, "rank_ps": 14, "rank_pcf": 96, "rank_ev_ebitda": 25, "rank_ev_ebit": 36, "rank_earnings_yield": 15, "rank_fcf_yield": 86, "rank_dividend_yield": 15, "rank_shareholder_yield": 27, "rank_total_yield": 39, "rank_roe": 54, "rank_roc": 50, "rank_roic": 63, "rank_gross_margin": 30, "rank_fcf_margin": 84, "rank_piotroski": 8, "rank_accruals": 94, "rank_sue": 50, "rank_eps_growth_1y": 57, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 80, "rank_momentum_12m": 35, "rank_momentum_12m_ex1m": 22, "rank_relative_strength": 35 }, "composites": { "value_composite": 25, "quality_composite": 67, "momentum_composite": 24, "growth_composite": 80, "yield_composite": 20, "svqf_composite": 11, "vc1_composite": 22, "vc2_composite": 19, "vc3_composite": 22, "trending_value_composite": null, "overall_composite": 18, "quality_value_composite": 0.4975, "os_score": 0.82, "value_percentile": 0.75, "quality_percentile": 0.33, "momentum_percentile": 0.76, "factor_coverage": 0.939, "signal_confidence": 0.939, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 33, "small_cap_core_rank": 24, "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": 7882, "ticker_id": 19067, "universe_id": 5, "week_end_date": "2026-06-07", "source_primary": "yfinance", "source_gaps": {}, "financials_period_end": "2024-12-31", "financials_age_days": 523, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T12:30:12.969757+00:00", "batch_id": "", "os_score_delta": null, "price_close": 27.1, "market_cap": 674669648.9, "market_cap_usd": 674669648.9, "enterprise_value": 1327947648.9, "shares_outstanding": 24895559, "fx_rate_to_usd": null, "pe_ratio": 8.74105577, "pb_ratio": 0.90098068, "ptbv_ratio": 0.90098068, "ps_ratio": 0.39325672, "pcf_ratio": 65.42568356, "pfcf_ratio": -17.92522581, "ev_ebitda": 6.01867153, "ev_ebit": 10.55442858, "ev_sales": 0.7740445, "ev_fcf": -35.28209918, "earnings_yield": 0.11440266, "fcf_yield": -0.02834298, "dividend_yield": 0.04588171, "buyback_yield": 0.00453704, "shareholder_yield": 0.05041875, "debt_paydown_yield": 0, "total_yield": 0.05041875, "gross_margin": 0.57603597, "operating_margin": 0.07333836, "net_margin": 0.04498961, "ebitda_margin": 0.1286072, "fcf_margin": -0.02193873, "roe": 0.10307458, "roa": 0.03980344, "roic": 0.06730232, "roc_greenblatt": null, "asset_turnover": 0.88472505, "cash_conversion": -0.48763993, "accruals_ratio": 0.03448559, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 2.96085896, "debt_to_assets": 0.39865166, "interest_coverage": 4.98648542, "current_ratio": 1.97631307, "quick_ratio": 1.97631307, "net_debt": 653278000, "revenue_growth_1y": -0.0447368, "revenue_growth_3y_cagr": 0.01770896, "revenue_growth_5y_cagr": null, "eps_growth_1y": 0.04058024, "eps_growth_3y_cagr": 0.04690169, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.40414751, "book_value_growth_1y": 0.04354908, "piotroski_f_score": 8, "altman_z_score": null, "earnings_stability_5y": 0.642358, "revenue_stability_5y": 0.046544, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.11614201, "price_return_3m": -0.0921273, "price_return_6m": -0.00732597, "price_return_9m": 0.20444444, "price_return_12m": 0.22624434, "price_return_12m_ex1m": 0.3873771, "distance_from_52w_high": -0.16099069, "distance_from_52w_low": 0.32843137, "relative_strength": 0.20754038, "local_beta": 1.1067, "volatility_252d": 0.348082, "volatility_60d": 0.763372, "max_drawdown_12m": -0.21043016, "revenue_ttm": 1715596000, "gross_profit_ttm": 988245000, "ebit_ttm": 125819000, "ebitda_ttm": 220638000, "net_income_ttm": 77184000, "eps_diluted_ttm": 3.10031199, "operating_cash_flow_ttm": 10312000, "capital_expenditure_ttm": -47950000, "fcf_ttm": -37638000, "dividends_paid_ttm": -30955000, "share_repurchases_ttm": -3061000, "shares_issued_ttm": null, "interest_expense_ttm": 25232000, "cash_and_equivalents": 119759000, "total_current_assets": 880153000, "total_current_liabilities": 445351000, "net_ppe": null, "total_assets": 1939129000, "total_debt": 773037000, "total_equity": 748817000, "net_working_capital": 427152000, "book_value_per_share": 30.07833646, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 30.07833646, "universe_ticker_count": 632, "sector": "Industrials", "rank_pe": 15, "rank_pb": 19, "rank_ptbv": 19, "rank_ps": 14, "rank_pcf": 96, "rank_ev_ebitda": 25, "rank_ev_ebit": 36, "rank_earnings_yield": 15, "rank_fcf_yield": 86, "rank_dividend_yield": 15, "rank_shareholder_yield": 27, "rank_total_yield": 39, "rank_roe": 54, "rank_roc": 50, "rank_roic": 63, "rank_gross_margin": 30, "rank_fcf_margin": 84, "rank_piotroski": 8, "rank_accruals": 94, "rank_sue": 50, "rank_eps_growth_1y": 57, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 80, "rank_momentum_12m": 35, "rank_momentum_12m_ex1m": 22, "rank_relative_strength": 35, "value_composite": 25, "quality_composite": 67, "momentum_composite": 24, "growth_composite": 80, "yield_composite": 20, "svqf_composite": 11, "vc1_composite": 22, "vc2_composite": 19, "vc3_composite": 22, "trending_value_composite": null, "overall_composite": 18, "factor_coverage": 0.939, "signal_confidence": 0.939, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 33, "small_cap_core_rank": 24, "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": 27.1, "os": 0.82, "value": 0.75, "quality": 0.33, "momentum": 0.76, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 8.7411, "earnings_yield": 0.1144, "shareholder_yield": 0.0504, "roe": 0.1031, "momentum_12_1": 0.3874, "complete_fields": { "id": 7882, "ticker_id": 19067, "universe_id": 5, "week_end_date": "2026-06-07", "source_primary": "yfinance", "source_gaps": {}, "financials_period_end": "2024-12-31", "financials_age_days": 523, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T12:30:12.969757+00:00", "batch_id": "", "os_score_delta": null, "price_close": 27.1, "market_cap": 674669648.9, "market_cap_usd": 674669648.9, "enterprise_value": 1327947648.9, "shares_outstanding": 24895559, "fx_rate_to_usd": null, "pe_ratio": 8.74105577, "pb_ratio": 0.90098068, "ptbv_ratio": 0.90098068, "ps_ratio": 0.39325672, "pcf_ratio": 65.42568356, "pfcf_ratio": -17.92522581, "ev_ebitda": 6.01867153, "ev_ebit": 10.55442858, "ev_sales": 0.7740445, "ev_fcf": -35.28209918, "earnings_yield": 0.11440266, "fcf_yield": -0.02834298, "dividend_yield": 0.04588171, "buyback_yield": 0.00453704, "shareholder_yield": 0.05041875, "debt_paydown_yield": 0, "total_yield": 0.05041875, "gross_margin": 0.57603597, "operating_margin": 0.07333836, "net_margin": 0.04498961, "ebitda_margin": 0.1286072, "fcf_margin": -0.02193873, "roe": 0.10307458, "roa": 0.03980344, "roic": 0.06730232, "roc_greenblatt": null, "asset_turnover": 0.88472505, "cash_conversion": -0.48763993, "accruals_ratio": 0.03448559, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 2.96085896, "debt_to_assets": 0.39865166, "interest_coverage": 4.98648542, "current_ratio": 1.97631307, "quick_ratio": 1.97631307, "net_debt": 653278000, "revenue_growth_1y": -0.0447368, "revenue_growth_3y_cagr": 0.01770896, "revenue_growth_5y_cagr": null, "eps_growth_1y": 0.04058024, "eps_growth_3y_cagr": 0.04690169, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.40414751, "book_value_growth_1y": 0.04354908, "piotroski_f_score": 8, "altman_z_score": null, "earnings_stability_5y": 0.642358, "revenue_stability_5y": 0.046544, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.11614201, "price_return_3m": -0.0921273, "price_return_6m": -0.00732597, "price_return_9m": 0.20444444, "price_return_12m": 0.22624434, "price_return_12m_ex1m": 0.3873771, "distance_from_52w_high": -0.16099069, "distance_from_52w_low": 0.32843137, "relative_strength": 0.20754038, "local_beta": 1.1067, "volatility_252d": 0.348082, "volatility_60d": 0.763372, "max_drawdown_12m": -0.21043016, "revenue_ttm": 1715596000, "gross_profit_ttm": 988245000, "ebit_ttm": 125819000, "ebitda_ttm": 220638000, "net_income_ttm": 77184000, "eps_diluted_ttm": 3.10031199, "operating_cash_flow_ttm": 10312000, "capital_expenditure_ttm": -47950000, "fcf_ttm": -37638000, "dividends_paid_ttm": -30955000, "share_repurchases_ttm": -3061000, "shares_issued_ttm": null, "interest_expense_ttm": 25232000, "cash_and_equivalents": 119759000, "total_current_assets": 880153000, "total_current_liabilities": 445351000, "net_ppe": null, "total_assets": 1939129000, "total_debt": 773037000, "total_equity": 748817000, "net_working_capital": 427152000, "book_value_per_share": 30.07833646, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 30.07833646, "universe_ticker_count": 632, "sector": "Industrials", "rank_pe": 15, "rank_pb": 19, "rank_ptbv": 19, "rank_ps": 14, "rank_pcf": 96, "rank_ev_ebitda": 25, "rank_ev_ebit": 36, "rank_earnings_yield": 15, "rank_fcf_yield": 86, "rank_dividend_yield": 15, "rank_shareholder_yield": 27, "rank_total_yield": 39, "rank_roe": 54, "rank_roc": 50, "rank_roic": 63, "rank_gross_margin": 30, "rank_fcf_margin": 84, "rank_piotroski": 8, "rank_accruals": 94, "rank_sue": 50, "rank_eps_growth_1y": 57, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 80, "rank_momentum_12m": 35, "rank_momentum_12m_ex1m": 22, "rank_relative_strength": 35, "value_composite": 25, "quality_composite": 67, "momentum_composite": 24, "growth_composite": 80, "yield_composite": 20, "svqf_composite": 11, "vc1_composite": 22, "vc2_composite": 19, "vc3_composite": 22, "trending_value_composite": null, "overall_composite": 18, "factor_coverage": 0.939, "signal_confidence": 0.939, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 33, "small_cap_core_rank": 24, "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": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:04:00.743912+00:00", "is_restated": false, "income_statement": { "revenue": 1721796000, "cost_of_revenue": 760308000, "gross_profit": 961488000, "ebit": 125815000, "ebitda": 215165000, "pretax_income": null, "tax_provision": null, "net_income": 53709000, "net_income_to_common": 53709000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 145151000, "total_current_assets": 769927000, "total_assets": 1806829000, "short_term_debt": 120337000, "long_term_debt": 474133000, "total_debt": 686593000, "total_liabilities": null, "total_equity": 697543000, "shares_outstanding": 25041039, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 143682000, "capital_expenditure": -50903000, "free_cash_flow": 92779000, "dividends_paid": -30955000, "share_repurchases": -41741000, "shares_issued": null, "net_debt_issued": -99780000 }, "complete_fields": { "id": 387096, "ticker_id": 19067, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:04:00.743912+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "215165000", "netIncome": "53709000", "grossProfit": "961488000", "totalRevenue": "1721796000", "costOfRevenue": "760308000", "interestExpense": "26385000", "operatingIncome": "125815000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "92695000" }, "balance": { "totalDebt": "686593000", "totalAssets": "1806829000", "longTermDebt": "474133000", "shortTermDebt": "120337000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "25041039", "totalCurrentAssets": "769927000", "totalShareholderEquity": "697543000", "totalCurrentLiabilities": "465027000", "cashAndShortTermInvestments": "145151000" }, "cashflow": { "freeCashFlow": "92779000", "dividendsPaid": "-30955000", "issuanceOfDebt": "35232000", "issuanceOfStock": null, "repaymentOfDebt": "-135012000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "143682000", "repurchaseOfStock": "-41741000", "capitalExpenditures": "-50903000" } }, "revenue": 1721796000, "cost_of_revenue": 760308000, "gross_profit": 961488000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 125815000, "depreciation_amortisation": 92695000, "ebitda": 215165000, "interest_expense": 26385000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 53709000, "net_income_continuing_ops": null, "net_income_to_common": 53709000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 145151000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 769927000, "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": 1806829000, "short_term_debt": 120337000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 465027000, "long_term_debt": 474133000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 686593000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 697543000, "shares_outstanding": 25041039, "operating_cash_flow": 143682000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -50903000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -30955000, "share_repurchases": -41741000, "shares_issued": null, "net_debt_issued": -99780000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 92779000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "215165000", "netIncome": "53709000", "grossProfit": "961488000", "totalRevenue": "1721796000", "costOfRevenue": "760308000", "interestExpense": "26385000", "operatingIncome": "125815000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "92695000" }, "balance": { "totalDebt": "686593000", "totalAssets": "1806829000", "longTermDebt": "474133000", "shortTermDebt": "120337000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "25041039", "totalCurrentAssets": "769927000", "totalShareholderEquity": "697543000", "totalCurrentLiabilities": "465027000", "cashAndShortTermInvestments": "145151000" }, "cashflow": { "freeCashFlow": "92779000", "dividendsPaid": "-30955000", "issuanceOfDebt": "35232000", "issuanceOfStock": null, "repaymentOfDebt": "-135012000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "143682000", "repurchaseOfStock": "-41741000", "capitalExpenditures": "-50903000" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:04:00.743912+00:00", "is_restated": false, "income_statement": { "revenue": 1802431000, "cost_of_revenue": 813129000, "gross_profit": 989302000, "ebit": 165788000, "ebitda": 250152000, "pretax_income": null, "tax_provision": null, "net_income": 55437000, "net_income_to_common": 55437000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 265843000, "total_current_assets": 899557000, "total_assets": 1928776000, "short_term_debt": 135613000, "long_term_debt": 559383000, "total_debt": 772011000, "total_liabilities": null, "total_equity": 717937000, "shares_outstanding": 26895559, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 217657000, "capital_expenditure": -61949000, "free_cash_flow": 155708000, "dividends_paid": -21516000, "share_repurchases": 0, "shares_issued": null, "net_debt_issued": 42136000 }, "complete_fields": { "id": 387098, "ticker_id": 19067, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:04:00.743912+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "250152000", "netIncome": "55437000", "grossProfit": "989302000", "totalRevenue": "1802431000", "costOfRevenue": "813129000", "interestExpense": "21184000", "operatingIncome": "165788000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "89248000" }, "balance": { "totalDebt": "772011000", "totalAssets": "1928776000", "longTermDebt": "559383000", "shortTermDebt": "135613000", "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "26895559", "totalCurrentAssets": "899557000", "totalShareholderEquity": "717937000", "totalCurrentLiabilities": "459923000", "cashAndShortTermInvestments": "265843000" }, "cashflow": { "freeCashFlow": "155708000", "dividendsPaid": "-21516000", "issuanceOfDebt": "168732000", "issuanceOfStock": null, "repaymentOfDebt": "-126596000", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "217657000", "repurchaseOfStock": "0", "capitalExpenditures": "-61949000" } }, "revenue": 1802431000, "cost_of_revenue": 813129000, "gross_profit": 989302000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 165788000, "depreciation_amortisation": 89248000, "ebitda": 250152000, "interest_expense": 21184000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 55437000, "net_income_continuing_ops": null, "net_income_to_common": 55437000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 265843000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 899557000, "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": 1928776000, "short_term_debt": 135613000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 459923000, "long_term_debt": 559383000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 772011000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 717937000, "shares_outstanding": 26895559, "operating_cash_flow": 217657000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -61949000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -21516000, "share_repurchases": 0, "shares_issued": null, "net_debt_issued": 42136000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 155708000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "250152000", "netIncome": "55437000", "grossProfit": "989302000", "totalRevenue": "1802431000", "costOfRevenue": "813129000", "interestExpense": "21184000", "operatingIncome": "165788000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "89248000" }, "balance": { "totalDebt": "772011000", "totalAssets": "1928776000", "longTermDebt": "559383000", "shortTermDebt": "135613000", "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "26895559", "totalCurrentAssets": "899557000", "totalShareholderEquity": "717937000", "totalCurrentLiabilities": "459923000", "cashAndShortTermInvestments": "265843000" }, "cashflow": { "freeCashFlow": "155708000", "dividendsPaid": "-21516000", "issuanceOfDebt": "168732000", "issuanceOfStock": null, "repaymentOfDebt": "-126596000", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "217657000", "repurchaseOfStock": "0", "capitalExpenditures": "-61949000" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:04:00.743912+00:00", "is_restated": false, "income_statement": { "revenue": 1804109000, "cost_of_revenue": 838666000, "gross_profit": 965443000, "ebit": 172168000, "ebitda": 216412000, "pretax_income": null, "tax_provision": null, "net_income": -42235000, "net_income_to_common": -42235000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 127816000, "total_current_assets": 866334000, "total_assets": 1889881000, "short_term_debt": 123428000, "long_term_debt": 527799000, "total_debt": 721372000, "total_liabilities": null, "total_equity": 692748000, "shares_outstanding": 26895559, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 116339000, "capital_expenditure": -54540000, "free_cash_flow": 61799000, "dividends_paid": -28240000, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": 106272000 }, "complete_fields": { "id": 387099, "ticker_id": 19067, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:04:00.743912+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "216412000", "netIncome": "-42235000", "grossProfit": "965443000", "totalRevenue": "1804109000", "costOfRevenue": "838666000", "interestExpense": "14490000", "operatingIncome": "172168000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "85991000" }, "balance": { "totalDebt": "721372000", "totalAssets": "1889881000", "longTermDebt": "527799000", "shortTermDebt": "123428000", "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "26895559", "totalCurrentAssets": "866334000", "totalShareholderEquity": "692748000", "totalCurrentLiabilities": "475999000", "cashAndShortTermInvestments": "127816000" }, "cashflow": { "freeCashFlow": "61799000", "dividendsPaid": "-28240000", "issuanceOfDebt": "264061000", "issuanceOfStock": "0", "repaymentOfDebt": "-157789000", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "116339000", "repurchaseOfStock": null, "capitalExpenditures": "-54540000" } }, "revenue": 1804109000, "cost_of_revenue": 838666000, "gross_profit": 965443000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 172168000, "depreciation_amortisation": 85991000, "ebitda": 216412000, "interest_expense": 14490000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -42235000, "net_income_continuing_ops": null, "net_income_to_common": -42235000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 127816000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 866334000, "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": 1889881000, "short_term_debt": 123428000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 475999000, "long_term_debt": 527799000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 721372000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 692748000, "shares_outstanding": 26895559, "operating_cash_flow": 116339000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -54540000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -28240000, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": 106272000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 61799000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "216412000", "netIncome": "-42235000", "grossProfit": "965443000", "totalRevenue": "1804109000", "costOfRevenue": "838666000", "interestExpense": "14490000", "operatingIncome": "172168000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "85991000" }, "balance": { "totalDebt": "721372000", "totalAssets": "1889881000", "longTermDebt": "527799000", "shortTermDebt": "123428000", "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "26895559", "totalCurrentAssets": "866334000", "totalShareholderEquity": "692748000", "totalCurrentLiabilities": "475999000", "cashAndShortTermInvestments": "127816000" }, "cashflow": { "freeCashFlow": "61799000", "dividendsPaid": "-28240000", "issuanceOfDebt": "264061000", "issuanceOfStock": "0", "repaymentOfDebt": "-157789000", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "116339000", "repurchaseOfStock": null, "capitalExpenditures": "-54540000" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:04:00.743912+00:00", "is_restated": false, "income_statement": { "revenue": 1633469000, "cost_of_revenue": 731432000, "gross_profit": 902037000, "ebit": 164023000, "ebitda": 249322000, "pretax_income": null, "tax_provision": null, "net_income": 46809000, "net_income_to_common": 46809000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 136320000, "total_current_assets": 758381000, "total_assets": 1857409000, "short_term_debt": 137069000, "long_term_debt": 408260000, "total_debt": 640454000, "total_liabilities": null, "total_equity": 785631000, "shares_outstanding": 26895559, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 158355000, "capital_expenditure": -52553000, "free_cash_flow": 105802000, "dividends_paid": -21517000, "share_repurchases": null, "shares_issued": 84667000, "net_debt_issued": -85099000 }, "complete_fields": { "id": 387100, "ticker_id": 19067, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:04:00.743912+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "249322000", "netIncome": "46809000", "grossProfit": "902037000", "totalRevenue": "1633469000", "costOfRevenue": "731432000", "interestExpense": "14124000", "operatingIncome": "164023000", "fiscalDateEnding": "2021-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "85529000" }, "balance": { "totalDebt": "640454000", "totalAssets": "1857409000", "longTermDebt": "408260000", "shortTermDebt": "137069000", "fiscalDateEnding": "2021-12-31", "totalLiabilities": null, "sharesOutstanding": "26895559", "totalCurrentAssets": "758381000", "totalShareholderEquity": "785631000", "totalCurrentLiabilities": "454301000", "cashAndShortTermInvestments": "136320000" }, "cashflow": { "freeCashFlow": "105802000", "dividendsPaid": "-21517000", "issuanceOfDebt": "57500000", "issuanceOfStock": "84667000", "repaymentOfDebt": "-142599000", "fiscalDateEnding": "2021-12-31", "operatingCashflow": "158355000", "repurchaseOfStock": null, "capitalExpenditures": "-52553000" } }, "revenue": 1633469000, "cost_of_revenue": 731432000, "gross_profit": 902037000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 164023000, "depreciation_amortisation": 85529000, "ebitda": 249322000, "interest_expense": 14124000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 46809000, "net_income_continuing_ops": null, "net_income_to_common": 46809000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 136320000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 758381000, "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": 1857409000, "short_term_debt": 137069000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 454301000, "long_term_debt": 408260000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 640454000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 785631000, "shares_outstanding": 26895559, "operating_cash_flow": 158355000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -52553000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -21517000, "share_repurchases": null, "shares_issued": 84667000, "net_debt_issued": -85099000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 105802000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "249322000", "netIncome": "46809000", "grossProfit": "902037000", "totalRevenue": "1633469000", "costOfRevenue": "731432000", "interestExpense": "14124000", "operatingIncome": "164023000", "fiscalDateEnding": "2021-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "85529000" }, "balance": { "totalDebt": "640454000", "totalAssets": "1857409000", "longTermDebt": "408260000", "shortTermDebt": "137069000", "fiscalDateEnding": "2021-12-31", "totalLiabilities": null, "sharesOutstanding": "26895559", "totalCurrentAssets": "758381000", "totalShareholderEquity": "785631000", "totalCurrentLiabilities": "454301000", "cashAndShortTermInvestments": "136320000" }, "cashflow": { "freeCashFlow": "105802000", "dividendsPaid": "-21517000", "issuanceOfDebt": "57500000", "issuanceOfStock": "84667000", "repaymentOfDebt": "-142599000", "fiscalDateEnding": "2021-12-31", "operatingCashflow": "158355000", "repurchaseOfStock": null, "capitalExpenditures": "-52553000" } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:04:00.743912+00:00", "is_restated": false, "income_statement": { "revenue": 441622000, "cost_of_revenue": 183133000, "gross_profit": 258489000, "ebit": 37115000, "ebitda": 58919000, "pretax_income": null, "tax_provision": null, "net_income": 15885000, "net_income_to_common": 15885000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 119759000, "total_current_assets": 880153000, "total_assets": 1939129000, "short_term_debt": 112109000, "long_term_debt": 567309000, "total_debt": 773037000, "total_liabilities": null, "total_equity": 748817000, "shares_outstanding": 24895559, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -69732000, "capital_expenditure": -10524000, "free_cash_flow": -80256000, "dividends_paid": null, "share_repurchases": 0, "shares_issued": null, "net_debt_issued": 2738000 }, "complete_fields": { "id": 387091, "ticker_id": 19067, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:04:00.743912+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "58919000", "netIncome": "15885000", "grossProfit": "258489000", "totalRevenue": "441622000", "costOfRevenue": "183133000", "interestExpense": "6803000", "operatingIncome": "37115000", "fiscalDateEnding": "2026-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "24243000" }, "balance": { "totalDebt": "773037000", "totalAssets": "1939129000", "longTermDebt": "567309000", "shortTermDebt": "112109000", "fiscalDateEnding": "2026-03-31", "totalLiabilities": null, "sharesOutstanding": "24895559", "totalCurrentAssets": "880153000", "totalShareholderEquity": "748817000", "totalCurrentLiabilities": "445351000", "cashAndShortTermInvestments": "119759000" }, "cashflow": { "freeCashFlow": "-80256000", "dividendsPaid": null, "issuanceOfDebt": "16637000", "issuanceOfStock": null, "repaymentOfDebt": "-13899000", "fiscalDateEnding": "2026-03-31", "operatingCashflow": "-69732000", "repurchaseOfStock": "0", "capitalExpenditures": "-10524000" } }, "revenue": 441622000, "cost_of_revenue": 183133000, "gross_profit": 258489000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 37115000, "depreciation_amortisation": 24243000, "ebitda": 58919000, "interest_expense": 6803000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 15885000, "net_income_continuing_ops": null, "net_income_to_common": 15885000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 119759000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 880153000, "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": 1939129000, "short_term_debt": 112109000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 445351000, "long_term_debt": 567309000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 773037000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 748817000, "shares_outstanding": 24895559, "operating_cash_flow": -69732000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -10524000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": 0, "shares_issued": null, "net_debt_issued": 2738000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -80256000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "58919000", "netIncome": "15885000", "grossProfit": "258489000", "totalRevenue": "441622000", "costOfRevenue": "183133000", "interestExpense": "6803000", "operatingIncome": "37115000", "fiscalDateEnding": "2026-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "24243000" }, "balance": { "totalDebt": "773037000", "totalAssets": "1939129000", "longTermDebt": "567309000", "shortTermDebt": "112109000", "fiscalDateEnding": "2026-03-31", "totalLiabilities": null, "sharesOutstanding": "24895559", "totalCurrentAssets": "880153000", "totalShareholderEquity": "748817000", "totalCurrentLiabilities": "445351000", "cashAndShortTermInvestments": "119759000" }, "cashflow": { "freeCashFlow": "-80256000", "dividendsPaid": null, "issuanceOfDebt": "16637000", "issuanceOfStock": null, "repaymentOfDebt": "-13899000", "fiscalDateEnding": "2026-03-31", "operatingCashflow": "-69732000", "repurchaseOfStock": "0", "capitalExpenditures": "-10524000" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:04:00.743912+00:00", "is_restated": false, "income_statement": { "revenue": 437362000, "cost_of_revenue": 187188000, "gross_profit": 250174000, "ebit": 43337000, "ebitda": 72385000, "pretax_income": null, "tax_provision": null, "net_income": 33202000, "net_income_to_common": 33202000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 202430000, "total_current_assets": 885933000, "total_assets": 1920808000, "short_term_debt": 86729000, "long_term_debt": 616041000, "total_debt": 788452000, "total_liabilities": null, "total_equity": 718158000, "shares_outstanding": 24895559, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 75948000, "capital_expenditure": -15185000, "free_cash_flow": 60763000, "dividends_paid": 0, "share_repurchases": 0, "shares_issued": null, "net_debt_issued": 36037000 }, "complete_fields": { "id": 387092, "ticker_id": 19067, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:04:00.743912+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "72385000", "netIncome": "33202000", "grossProfit": "250174000", "totalRevenue": "437362000", "costOfRevenue": "187188000", "interestExpense": "6969000", "operatingIncome": "43337000", "fiscalDateEnding": "2025-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": "22251000" }, "balance": { "totalDebt": "788452000", "totalAssets": "1920808000", "longTermDebt": "616041000", "shortTermDebt": "86729000", "fiscalDateEnding": "2025-09-30", "totalLiabilities": null, "sharesOutstanding": "24895559", "totalCurrentAssets": "885933000", "totalShareholderEquity": "718158000", "totalCurrentLiabilities": "413848000", "cashAndShortTermInvestments": "202430000" }, "cashflow": { "freeCashFlow": "60763000", "dividendsPaid": "0", "issuanceOfDebt": "125000000", "issuanceOfStock": null, "repaymentOfDebt": "-88963000", "fiscalDateEnding": "2025-09-30", "operatingCashflow": "75948000", "repurchaseOfStock": "0", "capitalExpenditures": "-15185000" } }, "revenue": 437362000, "cost_of_revenue": 187188000, "gross_profit": 250174000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 43337000, "depreciation_amortisation": 22251000, "ebitda": 72385000, "interest_expense": 6969000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 33202000, "net_income_continuing_ops": null, "net_income_to_common": 33202000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 202430000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 885933000, "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": 1920808000, "short_term_debt": 86729000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 413848000, "long_term_debt": 616041000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 788452000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 718158000, "shares_outstanding": 24895559, "operating_cash_flow": 75948000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -15185000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": 0, "share_repurchases": 0, "shares_issued": null, "net_debt_issued": 36037000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 60763000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "72385000", "netIncome": "33202000", "grossProfit": "250174000", "totalRevenue": "437362000", "costOfRevenue": "187188000", "interestExpense": "6969000", "operatingIncome": "43337000", "fiscalDateEnding": "2025-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": "22251000" }, "balance": { "totalDebt": "788452000", "totalAssets": "1920808000", "longTermDebt": "616041000", "shortTermDebt": "86729000", "fiscalDateEnding": "2025-09-30", "totalLiabilities": null, "sharesOutstanding": "24895559", "totalCurrentAssets": "885933000", "totalShareholderEquity": "718158000", "totalCurrentLiabilities": "413848000", "cashAndShortTermInvestments": "202430000" }, "cashflow": { "freeCashFlow": "60763000", "dividendsPaid": "0", "issuanceOfDebt": "125000000", "issuanceOfStock": null, "repaymentOfDebt": "-88963000", "fiscalDateEnding": "2025-09-30", "operatingCashflow": "75948000", "repurchaseOfStock": "0", "capitalExpenditures": "-15185000" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:04:00.743912+00:00", "is_restated": false, "income_statement": { "revenue": 434257000, "cost_of_revenue": 188962000, "gross_profit": 245295000, "ebit": 25810000, "ebitda": 48283000, "pretax_income": null, "tax_provision": null, "net_income": 12262000, "net_income_to_common": 12262000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 111200000, "total_current_assets": 793355000, "total_assets": 1825465000, "short_term_debt": 161477000, "long_term_debt": 501619000, "total_debt": 746289000, "total_liabilities": null, "total_equity": 686455000, "shares_outstanding": 24895559, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 22252000, "capital_expenditure": -12549000, "free_cash_flow": 9703000, "dividends_paid": null, "share_repurchases": 0, "shares_issued": null, "net_debt_issued": 48066000 }, "complete_fields": { "id": 387093, "ticker_id": 19067, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:04:00.743912+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "48283000", "netIncome": "12262000", "grossProfit": "245295000", "totalRevenue": "434257000", "costOfRevenue": "188962000", "interestExpense": "6047000", "operatingIncome": "25810000", "fiscalDateEnding": "2025-06-30", "researchAndDevelopment": null, "depreciationAndAmortization": "23147000" }, "balance": { "totalDebt": "746289000", "totalAssets": "1825465000", "longTermDebt": "501619000", "shortTermDebt": "161477000", "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "24895559", "totalCurrentAssets": "793355000", "totalShareholderEquity": "686455000", "totalCurrentLiabilities": "469404000", "cashAndShortTermInvestments": "111200000" }, "cashflow": { "freeCashFlow": "9703000", "dividendsPaid": null, "issuanceOfDebt": "79121000", "issuanceOfStock": null, "repaymentOfDebt": "-31055000", "fiscalDateEnding": "2025-06-30", "operatingCashflow": "22252000", "repurchaseOfStock": "0", "capitalExpenditures": "-12549000" } }, "revenue": 434257000, "cost_of_revenue": 188962000, "gross_profit": 245295000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 25810000, "depreciation_amortisation": 23147000, "ebitda": 48283000, "interest_expense": 6047000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 12262000, "net_income_continuing_ops": null, "net_income_to_common": 12262000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 111200000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 793355000, "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": 1825465000, "short_term_debt": 161477000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 469404000, "long_term_debt": 501619000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 746289000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 686455000, "shares_outstanding": 24895559, "operating_cash_flow": 22252000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -12549000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": 0, "shares_issued": null, "net_debt_issued": 48066000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 9703000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "48283000", "netIncome": "12262000", "grossProfit": "245295000", "totalRevenue": "434257000", "costOfRevenue": "188962000", "interestExpense": "6047000", "operatingIncome": "25810000", "fiscalDateEnding": "2025-06-30", "researchAndDevelopment": null, "depreciationAndAmortization": "23147000" }, "balance": { "totalDebt": "746289000", "totalAssets": "1825465000", "longTermDebt": "501619000", "shortTermDebt": "161477000", "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "24895559", "totalCurrentAssets": "793355000", "totalShareholderEquity": "686455000", "totalCurrentLiabilities": "469404000", "cashAndShortTermInvestments": "111200000" }, "cashflow": { "freeCashFlow": "9703000", "dividendsPaid": null, "issuanceOfDebt": "79121000", "issuanceOfStock": null, "repaymentOfDebt": "-31055000", "fiscalDateEnding": "2025-06-30", "operatingCashflow": "22252000", "repurchaseOfStock": "0", "capitalExpenditures": "-12549000" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:04:00.743912+00:00", "is_restated": false, "income_statement": { "revenue": 402355000, "cost_of_revenue": 168068000, "gross_profit": 234287000, "ebit": 19557000, "ebitda": 41051000, "pretax_income": null, "tax_provision": null, "net_income": 15835000, "net_income_to_common": 15835000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 114918000, "total_current_assets": 797526000, "total_assets": 1835945000, "short_term_debt": 142250000, "long_term_debt": 471669000, "total_debt": 705553000, "total_liabilities": null, "total_equity": 709102000, "shares_outstanding": 24895559, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -18156000, "capital_expenditure": -9692000, "free_cash_flow": -27848000, "dividends_paid": null, "share_repurchases": -3061000, "shares_issued": null, "net_debt_issued": 17138000 }, "complete_fields": { "id": 387094, "ticker_id": 19067, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:04:00.743912+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "41051000", "netIncome": "15835000", "grossProfit": "234287000", "totalRevenue": "402355000", "costOfRevenue": "168068000", "interestExpense": "5413000", "operatingIncome": "19557000", "fiscalDateEnding": "2025-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "22911000" }, "balance": { "totalDebt": "705553000", "totalAssets": "1835945000", "longTermDebt": "471669000", "shortTermDebt": "142250000", "fiscalDateEnding": "2025-03-31", "totalLiabilities": null, "sharesOutstanding": "24895559", "totalCurrentAssets": "797526000", "totalShareholderEquity": "709102000", "totalCurrentLiabilities": "482620000", "cashAndShortTermInvestments": "114918000" }, "cashflow": { "freeCashFlow": "-27848000", "dividendsPaid": null, "issuanceOfDebt": "35541000", "issuanceOfStock": null, "repaymentOfDebt": "-18403000", "fiscalDateEnding": "2025-03-31", "operatingCashflow": "-18156000", "repurchaseOfStock": "-3061000", "capitalExpenditures": "-9692000" } }, "revenue": 402355000, "cost_of_revenue": 168068000, "gross_profit": 234287000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 19557000, "depreciation_amortisation": 22911000, "ebitda": 41051000, "interest_expense": 5413000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 15835000, "net_income_continuing_ops": null, "net_income_to_common": 15835000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 114918000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 797526000, "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": 1835945000, "short_term_debt": 142250000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 482620000, "long_term_debt": 471669000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 705553000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 709102000, "shares_outstanding": 24895559, "operating_cash_flow": -18156000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -9692000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": -3061000, "shares_issued": null, "net_debt_issued": 17138000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -27848000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "41051000", "netIncome": "15835000", "grossProfit": "234287000", "totalRevenue": "402355000", "costOfRevenue": "168068000", "interestExpense": "5413000", "operatingIncome": "19557000", "fiscalDateEnding": "2025-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "22911000" }, "balance": { "totalDebt": "705553000", "totalAssets": "1835945000", "longTermDebt": "471669000", "shortTermDebt": "142250000", "fiscalDateEnding": "2025-03-31", "totalLiabilities": null, "sharesOutstanding": "24895559", "totalCurrentAssets": "797526000", "totalShareholderEquity": "709102000", "totalCurrentLiabilities": "482620000", "cashAndShortTermInvestments": "114918000" }, "cashflow": { "freeCashFlow": "-27848000", "dividendsPaid": null, "issuanceOfDebt": "35541000", "issuanceOfStock": null, "repaymentOfDebt": "-18403000", "fiscalDateEnding": "2025-03-31", "operatingCashflow": "-18156000", "repurchaseOfStock": "-3061000", "capitalExpenditures": "-9692000" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:04:00.743912+00:00", "is_restated": false, "income_statement": { "revenue": 439644000, "cost_of_revenue": 198825000, "gross_profit": 240819000, "ebit": 29915000, "ebitda": 54521000, "pretax_income": null, "tax_provision": null, "net_income": 4532000, "net_income_to_common": 4532000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 145151000, "total_current_assets": 769927000, "total_assets": 1806829000, "short_term_debt": 120337000, "long_term_debt": 474133000, "total_debt": 686593000, "total_liabilities": null, "total_equity": 697543000, "shares_outstanding": 25041039, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 64098000, "capital_expenditure": -22650000, "free_cash_flow": 41448000, "dividends_paid": 0, "share_repurchases": -16371000, "shares_issued": null, "net_debt_issued": -27727000 }, "complete_fields": { "id": 387095, "ticker_id": 19067, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:04:00.743912+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "54521000", "netIncome": "4532000", "grossProfit": "240819000", "totalRevenue": "439644000", "costOfRevenue": "198825000", "interestExpense": "9378000", "operatingIncome": "29915000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "25854000" }, "balance": { "totalDebt": "686593000", "totalAssets": "1806829000", "longTermDebt": "474133000", "shortTermDebt": "120337000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "25041039", "totalCurrentAssets": "769927000", "totalShareholderEquity": "697543000", "totalCurrentLiabilities": "465027000", "cashAndShortTermInvestments": "145151000" }, "cashflow": { "freeCashFlow": "41448000", "dividendsPaid": "0", "issuanceOfDebt": "0", "issuanceOfStock": null, "repaymentOfDebt": "-27727000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "64098000", "repurchaseOfStock": "-16371000", "capitalExpenditures": "-22650000" } }, "revenue": 439644000, "cost_of_revenue": 198825000, "gross_profit": 240819000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 29915000, "depreciation_amortisation": 25854000, "ebitda": 54521000, "interest_expense": 9378000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 4532000, "net_income_continuing_ops": null, "net_income_to_common": 4532000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 145151000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 769927000, "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": 1806829000, "short_term_debt": 120337000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 465027000, "long_term_debt": 474133000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 686593000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 697543000, "shares_outstanding": 25041039, "operating_cash_flow": 64098000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -22650000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": 0, "share_repurchases": -16371000, "shares_issued": null, "net_debt_issued": -27727000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 41448000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "54521000", "netIncome": "4532000", "grossProfit": "240819000", "totalRevenue": "439644000", "costOfRevenue": "198825000", "interestExpense": "9378000", "operatingIncome": "29915000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "25854000" }, "balance": { "totalDebt": "686593000", "totalAssets": "1806829000", "longTermDebt": "474133000", "shortTermDebt": "120337000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "25041039", "totalCurrentAssets": "769927000", "totalShareholderEquity": "697543000", "totalCurrentLiabilities": "465027000", "cashAndShortTermInvestments": "145151000" }, "cashflow": { "freeCashFlow": "41448000", "dividendsPaid": "0", "issuanceOfDebt": "0", "issuanceOfStock": null, "repaymentOfDebt": "-27727000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "64098000", "repurchaseOfStock": "-16371000", "capitalExpenditures": "-22650000" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:04:00.743912+00:00", "is_restated": false, "income_statement": { "revenue": null, "cost_of_revenue": null, "gross_profit": null, "ebit": null, "ebitda": null, "pretax_income": null, "tax_provision": null, "net_income": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": null, "total_current_assets": null, "total_assets": null, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": null, "total_equity": null, "shares_outstanding": null, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": null, "free_cash_flow": null, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 387097, "ticker_id": 19067, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:04:00.743912+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": "0", "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2024-09-30", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } }, "revenue": null, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": null, "depreciation_amortisation": null, "ebitda": null, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": null, "net_income_continuing_ops": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": null, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": null, "shares_outstanding": null, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": null, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2024-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "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": "0", "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2024-09-30", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "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": "deep_value", "name": "Deep Value", "slug": "deep-value", "group": "value", "page_url": "/factors/deep-value/", "rank_field": "-earnings_yield" }, { "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": "piotroski_bargains", "name": "Piotroski Bargains", "slug": "piotroski-bargains", "group": "quality", "page_url": "/factors/piotroski-bargains/", "rank_field": "-piotroski_f_score" }, { "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": "momentum_leaders", "name": "Momentum Leaders", "slug": "momentum-leaders", "group": "momentum", "page_url": "/factors/momentum-leaders/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" }, { "key": "small_cap_value", "name": "Small Cap Value", "slug": "small-cap-value", "group": "universe", "page_url": "/factors/small-cap-value/", "rank_field": "-value_percentile" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 4, "quarterly_financial_periods": 6, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2024-12-31" }, "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" ] } } }