{ "ticker": { "uuid": "0a01df36-37d7-4fa4-8858-2df7d69162da", "symbol": "DOU", "name": "Douglas AG", "exchange": "GER", "exchange_name": "XETRA", "country": "DE", "currency": "EUR", "sector": "Consumer Cyclical", "industry": "Specialty Retail", "page_url": "https://sharemaestro.com/factors/ticker/0a01df36-37d7-4fa4-8858-2df7d69162da/", "api_url": "https://sharemaestro.com/factors/api/tickers/0a01df36-37d7-4fa4-8858-2df7d69162da/" }, "ticker_metadata": { "id": 14741, "uuid": "0a01df36-37d7-4fa4-8858-2df7d69162da", "symbol": "DOU", "name": "Douglas AG", "asset_type": "equity", "market_cap": 950923008, "stock_exchange_id": 8, "industry": "Specialty Retail", "sector": "Consumer Cyclical", "description": "Douglas AG retails beauty products in Europe. It operates in five segments: DACHNL, France, Southern Europe, Central Eastern Europe, and Parfumdreams/Niche Beauty. The company offers beauty products, including perfume, skin care, color cosmetics, hair care, and accessories. It offers its products under the DOUGLAS, NOCIB\u00c9, Parfumdreams, and Niche Beauty brands through offline and online stores, and e-commerce platforms. The company was formerly known as Kirk Beauty A GmbH and changed its name to Douglas AG in February 2024. Douglas AG was founded in 1821 and is headquartered in D\u00fcsseldorf, 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": "0a01df36-37d7-4fa4-8858-2df7d69162da", "symbol": "DOU", "name": "Douglas AG", "exchange": "GER", "exchange_name": "XETRA", "country": "DE", "currency": "EUR", "sector": "Consumer Cyclical", "industry": "Specialty Retail", "page_url": "https://sharemaestro.com/factors/ticker/0a01df36-37d7-4fa4-8858-2df7d69162da/", "api_url": "https://sharemaestro.com/factors/api/tickers/0a01df36-37d7-4fa4-8858-2df7d69162da/" }, "week_end_date": "2026-06-07", "universe": "EUR_DE", "score": { "os": 0.81, "value": 0.88, "quality": 0.65, "momentum": 0.14, "coverage": 0.939, "confidence": 0.939, "delta": null }, "headline_factors": { "price": 8.98, "market_cap": 967076925.84, "pe_ratio": 18.7418, "earnings_yield": 0.0534, "ebitda_to_ev": 0.2318, "shareholder_yield": 0, "roe": 0.0531, "piotroski_f_score": 6, "momentum_12_1": -0.197, "volatility_252d": 0.3754 }, "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": "2025-09-30", "financials_age_days": 250, "has_full_data": true, "completeness_score": 1, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T12:30:00.178719+00:00", "batch_id": "" }, "size": { "price_close": 8.98, "market_cap": 967076925.84, "market_cap_usd": 967076925.84, "enterprise_value": 3122076925.84, "shares_outstanding": 107692308, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 18.7418, "pb_ratio": 0.9957, "ptbv_ratio": 0.9957, "ps_ratio": 0.2096, "pcf_ratio": 1.5725, "pfcf_ratio": 1.5725, "ev_ebitda": 4.3146, "ev_ebit": 16.1015, "ev_sales": 0.6767, "ev_fcf": 5.0765, "earnings_yield": 0.0534, "fcf_yield": 0.197, "price_to_sales": 0.2096, "price_to_book": 0.9957, "price_to_cashflow": 1.5725, "ebitda_to_ev": 0.2318, "sales_yield": 1.4777 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": 0.2725, "total_yield": 0.2725 }, "quality": { "gross_margin": 0.4394, "operating_margin": 0.042, "net_margin": 0.0112, "ebitda_margin": 0.1568, "fcf_margin": 0.1333, "roe": 0.0531, "roa": 0.0109, "roic": 0.0465, "roc_greenblatt": null, "asset_turnover": 0.9768, "cash_conversion": 11.9186, "accruals_ratio": -0.1193, "sbc_to_revenue": null, "piotroski_f_score": 6, "altman_z_score": null, "earnings_stability_5y": 14.7787, "revenue_stability_5y": 0.0961, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.4292, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": null, "net_debt_to_ebitda": 2.9782, "debt_to_assets": 0.4882, "interest_coverage": 1.5019, "current_ratio": 0.9163, "quick_ratio": 0.9163, "net_debt": 2155000000, "local_beta": 1.4821, "volatility_252d": 0.3754, "volatility_60d": 0.8427, "max_drawdown_12m": -0.3493, "risk_adjusted_momentum": -0.5247 }, "growth": { "revenue_growth_1y": 0.0279, "revenue_growth_3y_cagr": 0.0755, "revenue_growth_5y_cagr": null, "eps_growth_1y": 1.0881, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.0794, "book_value_growth_1y": 0.234, "revenue_growth": 0.0279, "earnings_growth": 1.0881 }, "momentum": { "price_return_1m": -0.0665, "price_return_3m": -0.1265, "price_return_6m": -0.2591, "price_return_9m": -0.2178, "price_return_12m": -0.2504, "price_return_12m_ex1m": -0.197, "momentum_6m": -0.2591, "momentum_12m": -0.2504, "momentum_12_1": -0.197, "distance_from_52w_high": -0.306, "distance_from_52w_low": 0.0665, "relative_strength": -0.2691 }, "raw_ttm": { "revenue_ttm": 4613400000, "gross_profit_ttm": 2027300000, "ebit_ttm": 193900000, "ebitda_ttm": 723600000, "net_income_ttm": 51600000, "eps_diluted_ttm": 0.4791, "operating_cash_flow_ttm": 615000000, "capital_expenditure_ttm": null, "fcf_ttm": 615000000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": 0, "interest_expense_ttm": 129100000, "cash_and_equivalents": 150800000, "total_current_assets": 1386500000, "total_current_liabilities": 1513100000, "net_ppe": null, "total_assets": 4722900000, "total_debt": 2305800000, "total_equity": 971300000, "net_working_capital": -268300000, "book_value_per_share": 9.0192, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 9.0192 }, "ranks": { "universe_ticker_count": 632, "rank_pe": 51, "rank_pb": 23, "rank_ptbv": 23, "rank_ps": 7, "rank_pcf": 4, "rank_ev_ebitda": 13, "rank_ev_ebit": 58, "rank_earnings_yield": 51, "rank_fcf_yield": 5, "rank_dividend_yield": 78, "rank_shareholder_yield": 81, "rank_total_yield": 5, "rank_roe": 71, "rank_roc": 50, "rank_roic": 72, "rank_gross_margin": 49, "rank_fcf_margin": 33, "rank_piotroski": 43, "rank_accruals": 10, "rank_sue": 50, "rank_eps_growth_1y": 11, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 51, "rank_momentum_12m": 85, "rank_momentum_12m_ex1m": 79, "rank_relative_strength": 85 }, "composites": { "value_composite": 12, "quality_composite": 35, "momentum_composite": 86, "growth_composite": 18, "yield_composite": 62, "svqf_composite": 65, "vc1_composite": 8, "vc2_composite": 15, "vc3_composite": 5, "trending_value_composite": null, "overall_composite": 19, "quality_value_composite": 0.7563, "os_score": 0.81, "value_percentile": 0.88, "quality_percentile": 0.65, "momentum_percentile": 0.14, "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": 52, "small_cap_core_rank": 19, "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": 7763, "ticker_id": 14741, "universe_id": 5, "week_end_date": "2026-06-07", "source_primary": "yfinance", "source_gaps": {}, "financials_period_end": "2025-09-30", "financials_age_days": 250, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T12:30:00.178719+00:00", "batch_id": "", "os_score_delta": null, "price_close": 8.98, "market_cap": 967076925.84, "market_cap_usd": 967076925.84, "enterprise_value": 3122076925.84, "shares_outstanding": 107692308, "fx_rate_to_usd": null, "pe_ratio": 18.74180089, "pb_ratio": 0.99565214, "ptbv_ratio": 0.99565214, "ps_ratio": 0.20962347, "pcf_ratio": 1.57248281, "pfcf_ratio": 1.57248281, "ev_ebitda": 4.31464473, "ev_ebit": 16.10147976, "ev_sales": 0.676741, "ev_fcf": 5.07654785, "earnings_yield": 0.05335667, "fcf_yield": 0.19698426, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": 0.27247057, "total_yield": 0.27247057, "gross_margin": 0.43943729, "operating_margin": 0.04202974, "net_margin": 0.01118481, "ebitda_margin": 0.15684744, "fcf_margin": 0.13330732, "roe": 0.05312468, "roa": 0.01092549, "roic": 0.04651665, "roc_greenblatt": null, "asset_turnover": 0.97681509, "cash_conversion": 11.91860465, "accruals_ratio": -0.11929111, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 2.97816473, "debt_to_assets": 0.48821699, "interest_coverage": 1.50193648, "current_ratio": 0.91633071, "quick_ratio": 0.91633071, "net_debt": 2155000000, "revenue_growth_1y": 0.02792631, "revenue_growth_3y_cagr": 0.07552943, "revenue_growth_5y_cagr": null, "eps_growth_1y": 1.08809524, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.07943242, "book_value_growth_1y": 0.23403697, "piotroski_f_score": 6, "altman_z_score": null, "earnings_stability_5y": 14.778693, "revenue_stability_5y": 0.096053, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.06652807, "price_return_3m": -0.12645914, "price_return_6m": -0.25907591, "price_return_9m": -0.21777003, "price_return_12m": -0.25041736, "price_return_12m_ex1m": -0.19699499, "distance_from_52w_high": -0.30602782, "distance_from_52w_low": 0.06650831, "relative_strength": -0.26912133, "local_beta": 1.4821, "volatility_252d": 0.375432, "volatility_60d": 0.842696, "max_drawdown_12m": -0.34930448, "revenue_ttm": 4613400000, "gross_profit_ttm": 2027300000, "ebit_ttm": 193900000, "ebitda_ttm": 723600000, "net_income_ttm": 51600000, "eps_diluted_ttm": 0.47914286, "operating_cash_flow_ttm": 615000000, "capital_expenditure_ttm": null, "fcf_ttm": 615000000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": 0, "interest_expense_ttm": 129100000, "cash_and_equivalents": 150800000, "total_current_assets": 1386500000, "total_current_liabilities": 1513100000, "net_ppe": null, "total_assets": 4722900000, "total_debt": 2305800000, "total_equity": 971300000, "net_working_capital": -268300000, "book_value_per_share": 9.01921426, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 9.01921426, "universe_ticker_count": 632, "sector": "Consumer Cyclical", "rank_pe": 51, "rank_pb": 23, "rank_ptbv": 23, "rank_ps": 7, "rank_pcf": 4, "rank_ev_ebitda": 13, "rank_ev_ebit": 58, "rank_earnings_yield": 51, "rank_fcf_yield": 5, "rank_dividend_yield": 78, "rank_shareholder_yield": 81, "rank_total_yield": 5, "rank_roe": 71, "rank_roc": 50, "rank_roic": 72, "rank_gross_margin": 49, "rank_fcf_margin": 33, "rank_piotroski": 43, "rank_accruals": 10, "rank_sue": 50, "rank_eps_growth_1y": 11, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 51, "rank_momentum_12m": 85, "rank_momentum_12m_ex1m": 79, "rank_relative_strength": 85, "value_composite": 12, "quality_composite": 35, "momentum_composite": 86, "growth_composite": 18, "yield_composite": 62, "svqf_composite": 65, "vc1_composite": 8, "vc2_composite": 15, "vc3_composite": 5, "trending_value_composite": null, "overall_composite": 19, "factor_coverage": 0.939, "signal_confidence": 0.939, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 52, "small_cap_core_rank": 19, "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": 8.98, "os": 0.81, "value": 0.88, "quality": 0.65, "momentum": 0.14, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 18.7418, "earnings_yield": 0.0534, "shareholder_yield": 0, "roe": 0.0531, "momentum_12_1": -0.197, "complete_fields": { "id": 7763, "ticker_id": 14741, "universe_id": 5, "week_end_date": "2026-06-07", "source_primary": "yfinance", "source_gaps": {}, "financials_period_end": "2025-09-30", "financials_age_days": 250, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T12:30:00.178719+00:00", "batch_id": "", "os_score_delta": null, "price_close": 8.98, "market_cap": 967076925.84, "market_cap_usd": 967076925.84, "enterprise_value": 3122076925.84, "shares_outstanding": 107692308, "fx_rate_to_usd": null, "pe_ratio": 18.74180089, "pb_ratio": 0.99565214, "ptbv_ratio": 0.99565214, "ps_ratio": 0.20962347, "pcf_ratio": 1.57248281, "pfcf_ratio": 1.57248281, "ev_ebitda": 4.31464473, "ev_ebit": 16.10147976, "ev_sales": 0.676741, "ev_fcf": 5.07654785, "earnings_yield": 0.05335667, "fcf_yield": 0.19698426, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": 0.27247057, "total_yield": 0.27247057, "gross_margin": 0.43943729, "operating_margin": 0.04202974, "net_margin": 0.01118481, "ebitda_margin": 0.15684744, "fcf_margin": 0.13330732, "roe": 0.05312468, "roa": 0.01092549, "roic": 0.04651665, "roc_greenblatt": null, "asset_turnover": 0.97681509, "cash_conversion": 11.91860465, "accruals_ratio": -0.11929111, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 2.97816473, "debt_to_assets": 0.48821699, "interest_coverage": 1.50193648, "current_ratio": 0.91633071, "quick_ratio": 0.91633071, "net_debt": 2155000000, "revenue_growth_1y": 0.02792631, "revenue_growth_3y_cagr": 0.07552943, "revenue_growth_5y_cagr": null, "eps_growth_1y": 1.08809524, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.07943242, "book_value_growth_1y": 0.23403697, "piotroski_f_score": 6, "altman_z_score": null, "earnings_stability_5y": 14.778693, "revenue_stability_5y": 0.096053, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.06652807, "price_return_3m": -0.12645914, "price_return_6m": -0.25907591, "price_return_9m": -0.21777003, "price_return_12m": -0.25041736, "price_return_12m_ex1m": -0.19699499, "distance_from_52w_high": -0.30602782, "distance_from_52w_low": 0.06650831, "relative_strength": -0.26912133, "local_beta": 1.4821, "volatility_252d": 0.375432, "volatility_60d": 0.842696, "max_drawdown_12m": -0.34930448, "revenue_ttm": 4613400000, "gross_profit_ttm": 2027300000, "ebit_ttm": 193900000, "ebitda_ttm": 723600000, "net_income_ttm": 51600000, "eps_diluted_ttm": 0.47914286, "operating_cash_flow_ttm": 615000000, "capital_expenditure_ttm": null, "fcf_ttm": 615000000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": 0, "interest_expense_ttm": 129100000, "cash_and_equivalents": 150800000, "total_current_assets": 1386500000, "total_current_liabilities": 1513100000, "net_ppe": null, "total_assets": 4722900000, "total_debt": 2305800000, "total_equity": 971300000, "net_working_capital": -268300000, "book_value_per_share": 9.01921426, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 9.01921426, "universe_ticker_count": 632, "sector": "Consumer Cyclical", "rank_pe": 51, "rank_pb": 23, "rank_ptbv": 23, "rank_ps": 7, "rank_pcf": 4, "rank_ev_ebitda": 13, "rank_ev_ebit": 58, "rank_earnings_yield": 51, "rank_fcf_yield": 5, "rank_dividend_yield": 78, "rank_shareholder_yield": 81, "rank_total_yield": 5, "rank_roe": 71, "rank_roc": 50, "rank_roic": 72, "rank_gross_margin": 49, "rank_fcf_margin": 33, "rank_piotroski": 43, "rank_accruals": 10, "rank_sue": 50, "rank_eps_growth_1y": 11, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 51, "rank_momentum_12m": 85, "rank_momentum_12m_ex1m": 79, "rank_relative_strength": 85, "value_composite": 12, "quality_composite": 35, "momentum_composite": 86, "growth_composite": 18, "yield_composite": 62, "svqf_composite": 65, "vc1_composite": 8, "vc2_composite": 15, "vc3_composite": 5, "trending_value_composite": null, "overall_composite": 19, "factor_coverage": 0.939, "signal_confidence": 0.939, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 52, "small_cap_core_rank": 19, "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": "2025-09-30", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:54:47.715501+00:00", "is_restated": false, "income_statement": { "revenue": 4575300000, "cost_of_revenue": 2539300000, "gross_profit": 2036100000, "ebit": 346100000, "ebitda": 757900000, "pretax_income": null, "tax_provision": null, "net_income": 175400000, "net_income_to_common": 175400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 48000000, "total_current_assets": 1235800000, "total_assets": 4695900000, "short_term_debt": 14600000, "long_term_debt": 993000000, "total_debt": 2333200000, "total_liabilities": null, "total_equity": 941200000, "shares_outstanding": 107692308, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 629300000, "capital_expenditure": null, "free_cash_flow": 629300000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -249500000 }, "complete_fields": { "id": 385499, "ticker_id": 14741, "period_end_date": "2025-09-30", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:54:47.715501+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "757900000", "netIncome": "175400000", "grossProfit": "2036100000", "totalRevenue": "4575300000", "costOfRevenue": "2539300000", "interestExpense": "134300000", "operatingIncome": "346100000", "fiscalDateEnding": "2025-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": "388000000" }, "balance": { "totalDebt": "2333200000", "totalAssets": "4695900000", "longTermDebt": "993000000", "shortTermDebt": "14600000", "fiscalDateEnding": "2025-09-30", "totalLiabilities": null, "sharesOutstanding": "107692308", "totalCurrentAssets": "1235800000", "totalShareholderEquity": "941200000", "totalCurrentLiabilities": "1531700000", "cashAndShortTermInvestments": "48000000" }, "cashflow": { "freeCashFlow": "629300000", "dividendsPaid": null, "issuanceOfDebt": "204200000", "issuanceOfStock": "0", "repaymentOfDebt": "-453700000", "fiscalDateEnding": "2025-09-30", "operatingCashflow": "629300000", "repurchaseOfStock": null, "capitalExpenditures": null } }, "revenue": 4575300000, "cost_of_revenue": 2539300000, "gross_profit": 2036100000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 346100000, "depreciation_amortisation": 388000000, "ebitda": 757900000, "interest_expense": 134300000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 175400000, "net_income_continuing_ops": null, "net_income_to_common": 175400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 48000000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 1235800000, "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": 4695900000, "short_term_debt": 14600000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1531700000, "long_term_debt": 993000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 2333200000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 941200000, "shares_outstanding": 107692308, "operating_cash_flow": 629300000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": null, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -249500000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 629300000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "757900000", "netIncome": "175400000", "grossProfit": "2036100000", "totalRevenue": "4575300000", "costOfRevenue": "2539300000", "interestExpense": "134300000", "operatingIncome": "346100000", "fiscalDateEnding": "2025-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": "388000000" }, "balance": { "totalDebt": "2333200000", "totalAssets": "4695900000", "longTermDebt": "993000000", "shortTermDebt": "14600000", "fiscalDateEnding": "2025-09-30", "totalLiabilities": null, "sharesOutstanding": "107692308", "totalCurrentAssets": "1235800000", "totalShareholderEquity": "941200000", "totalCurrentLiabilities": "1531700000", "cashAndShortTermInvestments": "48000000" }, "cashflow": { "freeCashFlow": "629300000", "dividendsPaid": null, "issuanceOfDebt": "204200000", "issuanceOfStock": "0", "repaymentOfDebt": "-453700000", "fiscalDateEnding": "2025-09-30", "operatingCashflow": "629300000", "repurchaseOfStock": null, "capitalExpenditures": null } } }, { "period_end_date": "2024-09-30", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:54:47.715501+00:00", "is_restated": false, "income_statement": { "revenue": 4451000000, "cost_of_revenue": 2415000000, "gross_profit": 2036000000, "ebit": 360200000, "ebitda": 710700000, "pretax_income": null, "tax_provision": null, "net_income": 84000000, "net_income_to_common": 84000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 92400000, "total_current_assets": 1226300000, "total_assets": 4481300000, "short_term_debt": 38400000, "long_term_debt": 1240000000, "total_debt": 296100000, "total_liabilities": null, "total_equity": 762700000, "shares_outstanding": 107692308, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 683600000, "capital_expenditure": null, "free_cash_flow": 683600000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 1150800000, "net_debt_issued": -1297700000 }, "complete_fields": { "id": 385504, "ticker_id": 14741, "period_end_date": "2024-09-30", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:54:47.715501+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "710700000", "netIncome": "84000000", "grossProfit": "2036000000", "totalRevenue": "4451000000", "costOfRevenue": "2415000000", "interestExpense": "281300000", "operatingIncome": "360200000", "fiscalDateEnding": "2024-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": "346900000" }, "balance": { "totalDebt": "296100000", "totalAssets": "4481300000", "longTermDebt": "1240000000", "shortTermDebt": "38400000", "fiscalDateEnding": "2024-09-30", "totalLiabilities": null, "sharesOutstanding": "107692308", "totalCurrentAssets": "1226300000", "totalShareholderEquity": "762700000", "totalCurrentLiabilities": "1424400000", "cashAndShortTermInvestments": "92400000" }, "cashflow": { "freeCashFlow": "683600000", "dividendsPaid": null, "issuanceOfDebt": "1250000000", "issuanceOfStock": "1150800000", "repaymentOfDebt": "-2547700000", "fiscalDateEnding": "2024-09-30", "operatingCashflow": "683600000", "repurchaseOfStock": null, "capitalExpenditures": null } }, "revenue": 4451000000, "cost_of_revenue": 2415000000, "gross_profit": 2036000000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 360200000, "depreciation_amortisation": 346900000, "ebitda": 710700000, "interest_expense": 281300000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 84000000, "net_income_continuing_ops": null, "net_income_to_common": 84000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 92400000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 1226300000, "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": 4481300000, "short_term_debt": 38400000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1424400000, "long_term_debt": 1240000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 296100000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 762700000, "shares_outstanding": 107692308, "operating_cash_flow": 683600000, "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": 1150800000, "net_debt_issued": -1297700000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 683600000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "710700000", "netIncome": "84000000", "grossProfit": "2036000000", "totalRevenue": "4451000000", "costOfRevenue": "2415000000", "interestExpense": "281300000", "operatingIncome": "360200000", "fiscalDateEnding": "2024-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": "346900000" }, "balance": { "totalDebt": "296100000", "totalAssets": "4481300000", "longTermDebt": "1240000000", "shortTermDebt": "38400000", "fiscalDateEnding": "2024-09-30", "totalLiabilities": null, "sharesOutstanding": "107692308", "totalCurrentAssets": "1226300000", "totalShareholderEquity": "762700000", "totalCurrentLiabilities": "1424400000", "cashAndShortTermInvestments": "92400000" }, "cashflow": { "freeCashFlow": "683600000", "dividendsPaid": null, "issuanceOfDebt": "1250000000", "issuanceOfStock": "1150800000", "repaymentOfDebt": "-2547700000", "fiscalDateEnding": "2024-09-30", "operatingCashflow": "683600000", "repurchaseOfStock": null, "capitalExpenditures": null } } }, { "period_end_date": "2023-09-30", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:54:47.715501+00:00", "is_restated": false, "income_statement": { "revenue": 4093900000, "cost_of_revenue": 2237200000, "gross_profit": 1856800000, "ebit": 362600000, "ebitda": 695900000, "pretax_income": null, "tax_provision": null, "net_income": 16700000, "net_income_to_common": 16700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 72700000, "total_current_assets": 1365400000, "total_assets": 4496400000, "short_term_debt": 74200000, "long_term_debt": 3236200000, "total_debt": 4410400000, "total_liabilities": null, "total_equity": -1255200000, "shares_outstanding": null, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 584700000, "capital_expenditure": null, "free_cash_flow": 584700000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -24500000 }, "complete_fields": { "id": 385505, "ticker_id": 14741, "period_end_date": "2023-09-30", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:54:47.715501+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "695900000", "netIncome": "16700000", "grossProfit": "1856800000", "totalRevenue": "4093900000", "costOfRevenue": "2237200000", "interestExpense": "311800000", "operatingIncome": "362600000", "fiscalDateEnding": "2023-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": "318800000" }, "balance": { "totalDebt": "4410400000", "totalAssets": "4496400000", "longTermDebt": "3236200000", "shortTermDebt": "74200000", "fiscalDateEnding": "2023-09-30", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": "1365400000", "totalShareholderEquity": "-1255200000", "totalCurrentLiabilities": "1380300000", "cashAndShortTermInvestments": "72700000" }, "cashflow": { "freeCashFlow": "584700000", "dividendsPaid": null, "issuanceOfDebt": "0", "issuanceOfStock": "0", "repaymentOfDebt": "-24500000", "fiscalDateEnding": "2023-09-30", "operatingCashflow": "584700000", "repurchaseOfStock": null, "capitalExpenditures": null } }, "revenue": 4093900000, "cost_of_revenue": 2237200000, "gross_profit": 1856800000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 362600000, "depreciation_amortisation": 318800000, "ebitda": 695900000, "interest_expense": 311800000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 16700000, "net_income_continuing_ops": null, "net_income_to_common": 16700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 72700000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 1365400000, "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": 4496400000, "short_term_debt": 74200000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1380300000, "long_term_debt": 3236200000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 4410400000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": -1255200000, "shares_outstanding": null, "operating_cash_flow": 584700000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": null, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -24500000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 584700000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "695900000", "netIncome": "16700000", "grossProfit": "1856800000", "totalRevenue": "4093900000", "costOfRevenue": "2237200000", "interestExpense": "311800000", "operatingIncome": "362600000", "fiscalDateEnding": "2023-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": "318800000" }, "balance": { "totalDebt": "4410400000", "totalAssets": "4496400000", "longTermDebt": "3236200000", "shortTermDebt": "74200000", "fiscalDateEnding": "2023-09-30", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": "1365400000", "totalShareholderEquity": "-1255200000", "totalCurrentLiabilities": "1380300000", "cashAndShortTermInvestments": "72700000" }, "cashflow": { "freeCashFlow": "584700000", "dividendsPaid": null, "issuanceOfDebt": "0", "issuanceOfStock": "0", "repaymentOfDebt": "-24500000", "fiscalDateEnding": "2023-09-30", "operatingCashflow": "584700000", "repurchaseOfStock": null, "capitalExpenditures": null } } }, { "period_end_date": "2022-09-30", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:54:47.715501+00:00", "is_restated": false, "income_statement": { "revenue": 3677500000, "cost_of_revenue": 2058400000, "gross_profit": 1619100000, "ebit": 177300000, "ebitda": 12000000, "pretax_income": null, "tax_provision": null, "net_income": -313700000, "net_income_to_common": -313700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 52500000, "total_current_assets": 1259800000, "total_assets": 4391500000, "short_term_debt": 67700000, "long_term_debt": 3120300000, "total_debt": 4343100000, "total_liabilities": null, "total_equity": -1294000000, "shares_outstanding": null, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 468100000, "capital_expenditure": null, "free_cash_flow": 468100000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": 62900000 }, "complete_fields": { "id": 385506, "ticker_id": 14741, "period_end_date": "2022-09-30", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:54:47.715501+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "12000000", "netIncome": "-313700000", "grossProfit": "1619100000", "totalRevenue": "3677500000", "costOfRevenue": "2058400000", "interestExpense": "36800000", "operatingIncome": "177300000", "fiscalDateEnding": "2022-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": "332200000" }, "balance": { "totalDebt": "4343100000", "totalAssets": "4391500000", "longTermDebt": "3120300000", "shortTermDebt": "67700000", "fiscalDateEnding": "2022-09-30", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": "1259800000", "totalShareholderEquity": "-1294000000", "totalCurrentLiabilities": "1388500000", "cashAndShortTermInvestments": "52500000" }, "cashflow": { "freeCashFlow": "468100000", "dividendsPaid": null, "issuanceOfDebt": "76000000", "issuanceOfStock": "0", "repaymentOfDebt": "-13100000", "fiscalDateEnding": "2022-09-30", "operatingCashflow": "468100000", "repurchaseOfStock": null, "capitalExpenditures": null } }, "revenue": 3677500000, "cost_of_revenue": 2058400000, "gross_profit": 1619100000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 177300000, "depreciation_amortisation": 332200000, "ebitda": 12000000, "interest_expense": 36800000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -313700000, "net_income_continuing_ops": null, "net_income_to_common": -313700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 52500000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 1259800000, "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": 4391500000, "short_term_debt": 67700000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1388500000, "long_term_debt": 3120300000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 4343100000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": -1294000000, "shares_outstanding": null, "operating_cash_flow": 468100000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": null, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": 62900000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 468100000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "12000000", "netIncome": "-313700000", "grossProfit": "1619100000", "totalRevenue": "3677500000", "costOfRevenue": "2058400000", "interestExpense": "36800000", "operatingIncome": "177300000", "fiscalDateEnding": "2022-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": "332200000" }, "balance": { "totalDebt": "4343100000", "totalAssets": "4391500000", "longTermDebt": "3120300000", "shortTermDebt": "67700000", "fiscalDateEnding": "2022-09-30", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": "1259800000", "totalShareholderEquity": "-1294000000", "totalCurrentLiabilities": "1388500000", "cashAndShortTermInvestments": "52500000" }, "cashflow": { "freeCashFlow": "468100000", "dividendsPaid": null, "issuanceOfDebt": "76000000", "issuanceOfStock": "0", "repaymentOfDebt": "-13100000", "fiscalDateEnding": "2022-09-30", "operatingCashflow": "468100000", "repurchaseOfStock": null, "capitalExpenditures": null } } }, { "period_end_date": "2021-09-30", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:54:47.715501+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": 385507, "ticker_id": 14741, "period_end_date": "2021-09-30", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:54:47.715501+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2021-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2021-09-30", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2021-09-30", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } }, "revenue": null, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": null, "depreciation_amortisation": null, "ebitda": null, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": null, "net_income_continuing_ops": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": null, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": null, "shares_outstanding": null, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": null, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2021-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2021-09-30", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2021-09-30", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:54:47.715501+00:00", "is_restated": false, "income_statement": { "revenue": 949700000, "cost_of_revenue": 526900000, "gross_profit": 422800000, "ebit": -100800000, "ebitda": 111700000, "pretax_income": null, "tax_provision": null, "net_income": -124600000, "net_income_to_common": -124600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 150800000, "total_current_assets": 1386500000, "total_assets": 4722900000, "short_term_debt": 9100000, "long_term_debt": 993900000, "total_debt": 2305800000, "total_liabilities": null, "total_equity": 971300000, "shares_outstanding": 107692308, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -141500000, "capital_expenditure": null, "free_cash_flow": -141500000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 4800000 }, "complete_fields": { "id": 385496, "ticker_id": 14741, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:54:47.715501+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "111700000", "netIncome": "-124600000", "grossProfit": "422800000", "totalRevenue": "949700000", "costOfRevenue": "526900000", "interestExpense": "36100000", "operatingIncome": "-100800000", "fiscalDateEnding": "2026-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "210100000" }, "balance": { "totalDebt": "2305800000", "totalAssets": "4722900000", "longTermDebt": "993900000", "shortTermDebt": "9100000", "fiscalDateEnding": "2026-03-31", "totalLiabilities": null, "sharesOutstanding": "107692308", "totalCurrentAssets": "1386500000", "totalShareholderEquity": "971300000", "totalCurrentLiabilities": "1513100000", "cashAndShortTermInvestments": "150800000" }, "cashflow": { "freeCashFlow": "-141500000", "dividendsPaid": null, "issuanceOfDebt": "4800000", "issuanceOfStock": null, "repaymentOfDebt": "0", "fiscalDateEnding": "2026-03-31", "operatingCashflow": "-141500000", "repurchaseOfStock": null, "capitalExpenditures": null } }, "revenue": 949700000, "cost_of_revenue": 526900000, "gross_profit": 422800000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -100800000, "depreciation_amortisation": 210100000, "ebitda": 111700000, "interest_expense": 36100000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -124600000, "net_income_continuing_ops": null, "net_income_to_common": -124600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 150800000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 1386500000, "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": 4722900000, "short_term_debt": 9100000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1513100000, "long_term_debt": 993900000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 2305800000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 971300000, "shares_outstanding": 107692308, "operating_cash_flow": -141500000, "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": 4800000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -141500000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "111700000", "netIncome": "-124600000", "grossProfit": "422800000", "totalRevenue": "949700000", "costOfRevenue": "526900000", "interestExpense": "36100000", "operatingIncome": "-100800000", "fiscalDateEnding": "2026-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "210100000" }, "balance": { "totalDebt": "2305800000", "totalAssets": "4722900000", "longTermDebt": "993900000", "shortTermDebt": "9100000", "fiscalDateEnding": "2026-03-31", "totalLiabilities": null, "sharesOutstanding": "107692308", "totalCurrentAssets": "1386500000", "totalShareholderEquity": "971300000", "totalCurrentLiabilities": "1513100000", "cashAndShortTermInvestments": "150800000" }, "cashflow": { "freeCashFlow": "-141500000", "dividendsPaid": null, "issuanceOfDebt": "4800000", "issuanceOfStock": null, "repaymentOfDebt": "0", "fiscalDateEnding": "2026-03-31", "operatingCashflow": "-141500000", "repurchaseOfStock": null, "capitalExpenditures": null } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:54:47.715501+00:00", "is_restated": false, "income_statement": { "revenue": 1673800000, "cost_of_revenue": 963800000, "gross_profit": 710000000, "ebit": 234500000, "ebitda": 336600000, "pretax_income": null, "tax_provision": null, "net_income": 144800000, "net_income_to_common": 144800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 396600000, "total_current_assets": 1787300000, "total_assets": 5221300000, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": null, "total_equity": 1091800000, "shares_outstanding": 107692308, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 504900000, "capital_expenditure": null, "free_cash_flow": 504900000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -4400000 }, "complete_fields": { "id": 385497, "ticker_id": 14741, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:54:47.715501+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "336600000", "netIncome": "144800000", "grossProfit": "710000000", "totalRevenue": "1673800000", "costOfRevenue": "963800000", "interestExpense": "34000000", "operatingIncome": "234500000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "97500000" }, "balance": { "totalDebt": null, "totalAssets": "5221300000", "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "107692308", "totalCurrentAssets": "1787300000", "totalShareholderEquity": "1091800000", "totalCurrentLiabilities": "1881300000", "cashAndShortTermInvestments": "396600000" }, "cashflow": { "freeCashFlow": "504900000", "dividendsPaid": null, "issuanceOfDebt": "0", "issuanceOfStock": null, "repaymentOfDebt": "-4400000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "504900000", "repurchaseOfStock": null, "capitalExpenditures": null } }, "revenue": 1673800000, "cost_of_revenue": 963800000, "gross_profit": 710000000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 234500000, "depreciation_amortisation": 97500000, "ebitda": 336600000, "interest_expense": 34000000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 144800000, "net_income_continuing_ops": null, "net_income_to_common": 144800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 396600000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 1787300000, "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": 5221300000, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1881300000, "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": 1091800000, "shares_outstanding": 107692308, "operating_cash_flow": 504900000, "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": -4400000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 504900000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "336600000", "netIncome": "144800000", "grossProfit": "710000000", "totalRevenue": "1673800000", "costOfRevenue": "963800000", "interestExpense": "34000000", "operatingIncome": "234500000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "97500000" }, "balance": { "totalDebt": null, "totalAssets": "5221300000", "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "107692308", "totalCurrentAssets": "1787300000", "totalShareholderEquity": "1091800000", "totalCurrentLiabilities": "1881300000", "cashAndShortTermInvestments": "396600000" }, "cashflow": { "freeCashFlow": "504900000", "dividendsPaid": null, "issuanceOfDebt": "0", "issuanceOfStock": null, "repaymentOfDebt": "-4400000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "504900000", "repurchaseOfStock": null, "capitalExpenditures": null } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:54:47.715501+00:00", "is_restated": false, "income_statement": { "revenue": 981800000, "cost_of_revenue": 544600000, "gross_profit": 437400000, "ebit": 4800000, "ebitda": 109800000, "pretax_income": null, "tax_provision": null, "net_income": 14100000, "net_income_to_common": 14100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 48000000, "total_current_assets": 1235800000, "total_assets": 4695900000, "short_term_debt": 14600000, "long_term_debt": 993000000, "total_debt": 2333200000, "total_liabilities": null, "total_equity": 941200000, "shares_outstanding": 107692308, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 103400000, "capital_expenditure": null, "free_cash_flow": 103400000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -179000000 }, "complete_fields": { "id": 385498, "ticker_id": 14741, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:54:47.715501+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "109800000", "netIncome": "14100000", "grossProfit": "437400000", "totalRevenue": "981800000", "costOfRevenue": "544600000", "interestExpense": "15200000", "operatingIncome": "4800000", "fiscalDateEnding": "2025-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": "102600000" }, "balance": { "totalDebt": "2333200000", "totalAssets": "4695900000", "longTermDebt": "993000000", "shortTermDebt": "14600000", "fiscalDateEnding": "2025-09-30", "totalLiabilities": null, "sharesOutstanding": "107692308", "totalCurrentAssets": "1235800000", "totalShareholderEquity": "941200000", "totalCurrentLiabilities": "1531700000", "cashAndShortTermInvestments": "48000000" }, "cashflow": { "freeCashFlow": "103400000", "dividendsPaid": null, "issuanceOfDebt": "-93900000", "issuanceOfStock": "0", "repaymentOfDebt": "85100000", "fiscalDateEnding": "2025-09-30", "operatingCashflow": "103400000", "repurchaseOfStock": null, "capitalExpenditures": null } }, "revenue": 981800000, "cost_of_revenue": 544600000, "gross_profit": 437400000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 4800000, "depreciation_amortisation": 102600000, "ebitda": 109800000, "interest_expense": 15200000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 14100000, "net_income_continuing_ops": null, "net_income_to_common": 14100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 48000000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 1235800000, "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": 4695900000, "short_term_debt": 14600000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1531700000, "long_term_debt": 993000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 2333200000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 941200000, "shares_outstanding": 107692308, "operating_cash_flow": 103400000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": null, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -179000000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 103400000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "109800000", "netIncome": "14100000", "grossProfit": "437400000", "totalRevenue": "981800000", "costOfRevenue": "544600000", "interestExpense": "15200000", "operatingIncome": "4800000", "fiscalDateEnding": "2025-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": "102600000" }, "balance": { "totalDebt": "2333200000", "totalAssets": "4695900000", "longTermDebt": "993000000", "shortTermDebt": "14600000", "fiscalDateEnding": "2025-09-30", "totalLiabilities": null, "sharesOutstanding": "107692308", "totalCurrentAssets": "1235800000", "totalShareholderEquity": "941200000", "totalCurrentLiabilities": "1531700000", "cashAndShortTermInvestments": "48000000" }, "cashflow": { "freeCashFlow": "103400000", "dividendsPaid": null, "issuanceOfDebt": "-93900000", "issuanceOfStock": "0", "repaymentOfDebt": "85100000", "fiscalDateEnding": "2025-09-30", "operatingCashflow": "103400000", "repurchaseOfStock": null, "capitalExpenditures": null } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:54:47.715501+00:00", "is_restated": false, "income_statement": { "revenue": 1008100000, "cost_of_revenue": 551000000, "gross_profit": 457100000, "ebit": 55400000, "ebitda": 165500000, "pretax_income": null, "tax_provision": null, "net_income": 17300000, "net_income_to_common": 17300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 92900000, "total_current_assets": 1247300000, "total_assets": 4573100000, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": null, "total_equity": 924600000, "shares_outstanding": 107692308, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 148200000, "capital_expenditure": null, "free_cash_flow": 148200000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -84900000 }, "complete_fields": { "id": 385500, "ticker_id": 14741, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:54:47.715501+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "165500000", "netIncome": "17300000", "grossProfit": "457100000", "totalRevenue": "1008100000", "costOfRevenue": "551000000", "interestExpense": "43800000", "operatingIncome": "55400000", "fiscalDateEnding": "2025-06-30", "researchAndDevelopment": null, "depreciationAndAmortization": "99100000" }, "balance": { "totalDebt": null, "totalAssets": "4573100000", "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "107692308", "totalCurrentAssets": "1247300000", "totalShareholderEquity": "924600000", "totalCurrentLiabilities": "1460300000", "cashAndShortTermInvestments": "92900000" }, "cashflow": { "freeCashFlow": "148200000", "dividendsPaid": null, "issuanceOfDebt": "100000", "issuanceOfStock": "0", "repaymentOfDebt": "-85000000", "fiscalDateEnding": "2025-06-30", "operatingCashflow": "148200000", "repurchaseOfStock": null, "capitalExpenditures": null } }, "revenue": 1008100000, "cost_of_revenue": 551000000, "gross_profit": 457100000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 55400000, "depreciation_amortisation": 99100000, "ebitda": 165500000, "interest_expense": 43800000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 17300000, "net_income_continuing_ops": null, "net_income_to_common": 17300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 92900000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 1247300000, "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": 4573100000, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1460300000, "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": 924600000, "shares_outstanding": 107692308, "operating_cash_flow": 148200000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": null, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -84900000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 148200000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "165500000", "netIncome": "17300000", "grossProfit": "457100000", "totalRevenue": "1008100000", "costOfRevenue": "551000000", "interestExpense": "43800000", "operatingIncome": "55400000", "fiscalDateEnding": "2025-06-30", "researchAndDevelopment": null, "depreciationAndAmortization": "99100000" }, "balance": { "totalDebt": null, "totalAssets": "4573100000", "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "107692308", "totalCurrentAssets": "1247300000", "totalShareholderEquity": "924600000", "totalCurrentLiabilities": "1460300000", "cashAndShortTermInvestments": "92900000" }, "cashflow": { "freeCashFlow": "148200000", "dividendsPaid": null, "issuanceOfDebt": "100000", "issuanceOfStock": "0", "repaymentOfDebt": "-85000000", "fiscalDateEnding": "2025-06-30", "operatingCashflow": "148200000", "repurchaseOfStock": null, "capitalExpenditures": null } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:54:47.715501+00:00", "is_restated": false, "income_statement": { "revenue": 939000000, "cost_of_revenue": 514400000, "gross_profit": 424500000, "ebit": 25400000, "ebitda": 128400000, "pretax_income": null, "tax_provision": null, "net_income": -19000000, "net_income_to_common": -19000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 89100000, "total_current_assets": 1261900000, "total_assets": 4549400000, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": null, "total_equity": 915500000, "shares_outstanding": 107692308, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -150300000, "capital_expenditure": null, "free_cash_flow": -150300000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -152300000 }, "complete_fields": { "id": 385501, "ticker_id": 14741, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:54:47.715501+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "128400000", "netIncome": "-19000000", "grossProfit": "424500000", "totalRevenue": "939000000", "costOfRevenue": "514400000", "interestExpense": "36600000", "operatingIncome": "25400000", "fiscalDateEnding": "2025-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "96600000" }, "balance": { "totalDebt": null, "totalAssets": "4549400000", "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2025-03-31", "totalLiabilities": null, "sharesOutstanding": "107692308", "totalCurrentAssets": "1261900000", "totalShareholderEquity": "915500000", "totalCurrentLiabilities": "1477200000", "cashAndShortTermInvestments": "89100000" }, "cashflow": { "freeCashFlow": "-150300000", "dividendsPaid": null, "issuanceOfDebt": "297800000", "issuanceOfStock": null, "repaymentOfDebt": "-450100000", "fiscalDateEnding": "2025-03-31", "operatingCashflow": "-150300000", "repurchaseOfStock": null, "capitalExpenditures": null } }, "revenue": 939000000, "cost_of_revenue": 514400000, "gross_profit": 424500000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 25400000, "depreciation_amortisation": 96600000, "ebitda": 128400000, "interest_expense": 36600000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -19000000, "net_income_continuing_ops": null, "net_income_to_common": -19000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 89100000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 1261900000, "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": 4549400000, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1477200000, "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": 915500000, "shares_outstanding": 107692308, "operating_cash_flow": -150300000, "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": -152300000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -150300000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "128400000", "netIncome": "-19000000", "grossProfit": "424500000", "totalRevenue": "939000000", "costOfRevenue": "514400000", "interestExpense": "36600000", "operatingIncome": "25400000", "fiscalDateEnding": "2025-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "96600000" }, "balance": { "totalDebt": null, "totalAssets": "4549400000", "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2025-03-31", "totalLiabilities": null, "sharesOutstanding": "107692308", "totalCurrentAssets": "1261900000", "totalShareholderEquity": "915500000", "totalCurrentLiabilities": "1477200000", "cashAndShortTermInvestments": "89100000" }, "cashflow": { "freeCashFlow": "-150300000", "dividendsPaid": null, "issuanceOfDebt": "297800000", "issuanceOfStock": null, "repaymentOfDebt": "-450100000", "fiscalDateEnding": "2025-03-31", "operatingCashflow": "-150300000", "repurchaseOfStock": null, "capitalExpenditures": null } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:54:47.715501+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": 385502, "ticker_id": 14741, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:54:47.715501+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2024-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } }, "revenue": null, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": null, "depreciation_amortisation": null, "ebitda": null, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": null, "net_income_continuing_ops": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": null, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": null, "shares_outstanding": null, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": null, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 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": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2024-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:54:47.715501+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": 38400000, "long_term_debt": 1240000000, "total_debt": 296100000, "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": 800000, "net_debt_issued": null }, "complete_fields": { "id": 385503, "ticker_id": 14741, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:54:47.715501+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": "296100000", "totalAssets": null, "longTermDebt": "1240000000", "shortTermDebt": "38400000", "fiscalDateEnding": "2024-09-30", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "800000", "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": 38400000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": 1240000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 296100000, "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": 800000, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "balance": { "totalDebt": "296100000", "totalAssets": null, "longTermDebt": "1240000000", "shortTermDebt": "38400000", "fiscalDateEnding": "2024-09-30", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "800000", "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": "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": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" }, { "key": "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": 5, "quarterly_financial_periods": 7, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-09-30" }, "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" ] } } }