{ "ticker": { "uuid": "0ba2cacb-3d2e-4317-820e-63f437554b1a", "symbol": "HAW", "name": "Hawesko Holding SE", "exchange": "GER", "exchange_name": "XETRA", "country": "DE", "currency": "EUR", "sector": "Consumer Defensive", "industry": "Beverages - Wineries & Distilleries", "page_url": "https://sharemaestro.com/factors/ticker/0ba2cacb-3d2e-4317-820e-63f437554b1a/", "api_url": "https://sharemaestro.com/factors/api/tickers/0ba2cacb-3d2e-4317-820e-63f437554b1a/" }, "ticker_metadata": { "id": 18920, "uuid": "0ba2cacb-3d2e-4317-820e-63f437554b1a", "symbol": "HAW", "name": "Hawesko Holding SE", "asset_type": "equity", "market_cap": 181464752, "stock_exchange_id": 8, "industry": "Beverages - Wineries & Distilleries", "sector": "Consumer Defensive", "description": "Hawesko Holding SE engages in the trade and sale of wines, champagnes, and spirits in Germany, Austria, Switzerland, and the Czech Republic, Sweden, and internationally. It operates through three segments: E-commerce, Retail, and B2B. The company operates retail outlets through independent agency partners and its own stores; sells products through its own sales force and sales representatives, as well as engages in gifts business for private customers based on a special catalog. The company was founded in 1964 and is based in Hamburg, Germany. Hawesko Holding SE operates as a subsidiary of Tocos Beteiligung GmbH.", "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": "0ba2cacb-3d2e-4317-820e-63f437554b1a", "symbol": "HAW", "name": "Hawesko Holding SE", "exchange": "GER", "exchange_name": "XETRA", "country": "DE", "currency": "EUR", "sector": "Consumer Defensive", "industry": "Beverages - Wineries & Distilleries", "page_url": "https://sharemaestro.com/factors/ticker/0ba2cacb-3d2e-4317-820e-63f437554b1a/", "api_url": "https://sharemaestro.com/factors/api/tickers/0ba2cacb-3d2e-4317-820e-63f437554b1a/" }, "week_end_date": "2026-06-07", "universe": "EUR_DE", "score": { "os": 0.64, "value": 0.79, "quality": 0.41, "momentum": 0.16, "coverage": 0.939, "confidence": 0.839, "delta": null }, "headline_factors": { "price": 19.9, "market_cap": 178769719.7, "pe_ratio": 16.9177, "earnings_yield": 0.0591, "ebitda_to_ev": 0.1572, "shareholder_yield": 0.0653, "roe": 0.0865, "piotroski_f_score": 6, "momentum_12_1": -0.187, "volatility_252d": 0.1745 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "yfinance", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T12:30:10.720637+00:00", "batch_id": "" }, "size": { "price_close": 19.9, "market_cap": 178769719.7, "market_cap_usd": 178769719.7, "enterprise_value": 319376719.7, "shares_outstanding": 8983403, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 16.9177, "pb_ratio": 1.4642, "ptbv_ratio": 1.4642, "ps_ratio": 0.2876, "pcf_ratio": 3.7741, "pfcf_ratio": 4.4873, "ev_ebitda": 6.3599, "ev_ebit": 26.6458, "ev_sales": 0.5139, "ev_fcf": 8.0167, "earnings_yield": 0.0591, "fcf_yield": 0.1247, "price_to_sales": 0.2876, "price_to_book": 1.4642, "price_to_cashflow": 3.7741, "ebitda_to_ev": 0.1572, "sales_yield": 1.9461 }, "yield": { "dividend_yield": 0.0653, "buyback_yield": 0, "shareholder_yield": 0.0653, "debt_paydown_yield": 0.0362, "total_yield": 0.1016 }, "quality": { "gross_margin": 0.4394, "operating_margin": 0.0193, "net_margin": 0.017, "ebitda_margin": 0.0808, "fcf_margin": 0.0641, "roe": 0.0865, "roa": 0.0251, "roic": 0.0342, "roc_greenblatt": null, "asset_turnover": 1.4759, "cash_conversion": 3.7701, "accruals_ratio": -0.0874, "sbc_to_revenue": null, "piotroski_f_score": 6, "altman_z_score": null, "earnings_stability_5y": 1.1563, "revenue_stability_5y": 0.0325, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.6485, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": null, "net_debt_to_ebitda": 2.8, "debt_to_assets": 0.3893, "interest_coverage": 1.716, "current_ratio": 1.294, "quick_ratio": 1.294, "net_debt": 140607000, "local_beta": 0.1458, "volatility_252d": 0.1745, "volatility_60d": 0.3092, "max_drawdown_12m": -0.296, "risk_adjusted_momentum": -1.0719 }, "growth": { "revenue_growth_1y": -0.0281, "revenue_growth_3y_cagr": -0.0254, "revenue_growth_5y_cagr": null, "eps_growth_1y": -0.1503, "eps_growth_3y_cagr": -0.2554, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.2508, "book_value_growth_1y": -0.002, "revenue_growth": -0.0281, "earnings_growth": -0.1503 }, "momentum": { "price_return_1m": -0.0197, "price_return_3m": -0.0197, "price_return_6m": 0, "price_return_9m": -0.1076, "price_return_12m": -0.2031, "price_return_12m_ex1m": -0.187, "momentum_6m": 0, "momentum_12m": -0.2031, "momentum_12_1": -0.187, "distance_from_52w_high": -0.2684, "distance_from_52w_low": 0.0392, "relative_strength": -0.2218 }, "raw_ttm": { "revenue_ttm": 621536000, "gross_profit_ttm": 273101000, "ebit_ttm": 11986000, "ebitda_ttm": 50217000, "net_income_ttm": 10567000, "eps_diluted_ttm": 1.1763, "operating_cash_flow_ttm": 47367000, "capital_expenditure_ttm": -7528000, "fcf_ttm": 39839000, "dividends_paid_ttm": -11678000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 6985000, "cash_and_equivalents": 23326000, "total_current_assets": 197591000, "total_current_liabilities": 152700000, "net_ppe": null, "total_assets": 421133000, "total_debt": 163933000, "total_equity": 122096000, "net_working_capital": 34975000, "book_value_per_share": 13.5913, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 13.5913 }, "ranks": { "universe_ticker_count": 632, "rank_pe": 44, "rank_pb": 36, "rank_ptbv": 36, "rank_ps": 10, "rank_pcf": 14, "rank_ev_ebitda": 27, "rank_ev_ebit": 81, "rank_earnings_yield": 44, "rank_fcf_yield": 11, "rank_dividend_yield": 8, "rank_shareholder_yield": 17, "rank_total_yield": 15, "rank_roe": 59, "rank_roc": 50, "rank_roic": 77, "rank_gross_margin": 49, "rank_fcf_margin": 54, "rank_piotroski": 46, "rank_accruals": 19, "rank_sue": 50, "rank_eps_growth_1y": 78, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 76, "rank_momentum_12m": 80, "rank_momentum_12m_ex1m": 78, "rank_relative_strength": 80 }, "composites": { "value_composite": 21, "quality_composite": 59, "momentum_composite": 84, "growth_composite": 90, "yield_composite": 7, "svqf_composite": 32, "vc1_composite": 14, "vc2_composite": 9, "vc3_composite": 11, "trending_value_composite": 48, "overall_composite": 36, "quality_value_composite": 0.5691, "os_score": 0.64, "value_percentile": 0.79, "quality_percentile": 0.41, "momentum_percentile": 0.16, "factor_coverage": 0.939, "signal_confidence": 0.839, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 58, "small_cap_core_rank": 12, "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": 48, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 7858, "ticker_id": 18920, "universe_id": 5, "week_end_date": "2026-06-07", "source_primary": "yfinance", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T12:30:10.720637+00:00", "batch_id": "", "os_score_delta": null, "price_close": 19.9, "market_cap": 178769719.7, "market_cap_usd": 178769719.7, "enterprise_value": 319376719.7, "shares_outstanding": 8983403, "fx_rate_to_usd": null, "pe_ratio": 16.91773632, "pb_ratio": 1.46417343, "ptbv_ratio": 1.46417343, "ps_ratio": 0.28762569, "pcf_ratio": 3.77414064, "pfcf_ratio": 4.48730439, "ev_ebitda": 6.35993229, "ev_ebit": 26.64581342, "ev_sales": 0.51385072, "ev_fcf": 8.01668515, "earnings_yield": 0.05910956, "fcf_yield": 0.12473984, "dividend_yield": 0.06532426, "buyback_yield": 0, "shareholder_yield": 0.06532426, "debt_paydown_yield": 0.03623097, "total_yield": 0.10155523, "gross_margin": 0.43939691, "operating_margin": 0.01928448, "net_margin": 0.01700143, "ebitda_margin": 0.080795, "fcf_margin": 0.06409765, "roe": 0.08654665, "roa": 0.02509184, "roic": 0.03421925, "roc_greenblatt": null, "asset_turnover": 1.47586629, "cash_conversion": 3.77013343, "accruals_ratio": -0.08738332, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 2.79998805, "debt_to_assets": 0.38926657, "interest_coverage": 1.71596278, "current_ratio": 1.29398166, "quick_ratio": 1.29398166, "net_debt": 140607000, "revenue_growth_1y": -0.02807094, "revenue_growth_3y_cagr": -0.02543539, "revenue_growth_5y_cagr": null, "eps_growth_1y": -0.15028948, "eps_growth_3y_cagr": -0.2553746, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.25078046, "book_value_growth_1y": -0.00197813, "piotroski_f_score": 6, "altman_z_score": null, "earnings_stability_5y": 1.156279, "revenue_stability_5y": 0.032492, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.01970439, "price_return_3m": -0.01970439, "price_return_6m": 0, "price_return_9m": -0.10762328, "price_return_12m": -0.20305635, "price_return_12m_ex1m": -0.18703743, "distance_from_52w_high": -0.26838238, "distance_from_52w_low": 0.03916449, "relative_strength": -0.22176032, "local_beta": 0.1458, "volatility_252d": 0.174486, "volatility_60d": 0.309222, "max_drawdown_12m": -0.29595591, "revenue_ttm": 621536000, "gross_profit_ttm": 273101000, "ebit_ttm": 11986000, "ebitda_ttm": 50217000, "net_income_ttm": 10567000, "eps_diluted_ttm": 1.1762803, "operating_cash_flow_ttm": 47367000, "capital_expenditure_ttm": -7528000, "fcf_ttm": 39839000, "dividends_paid_ttm": -11678000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 6985000, "cash_and_equivalents": 23326000, "total_current_assets": 197591000, "total_current_liabilities": 152700000, "net_ppe": null, "total_assets": 421133000, "total_debt": 163933000, "total_equity": 122096000, "net_working_capital": 34975000, "book_value_per_share": 13.59128606, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 13.59128606, "universe_ticker_count": 632, "sector": "Consumer Defensive", "rank_pe": 44, "rank_pb": 36, "rank_ptbv": 36, "rank_ps": 10, "rank_pcf": 14, "rank_ev_ebitda": 27, "rank_ev_ebit": 81, "rank_earnings_yield": 44, "rank_fcf_yield": 11, "rank_dividend_yield": 8, "rank_shareholder_yield": 17, "rank_total_yield": 15, "rank_roe": 59, "rank_roc": 50, "rank_roic": 77, "rank_gross_margin": 49, "rank_fcf_margin": 54, "rank_piotroski": 46, "rank_accruals": 19, "rank_sue": 50, "rank_eps_growth_1y": 78, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 76, "rank_momentum_12m": 80, "rank_momentum_12m_ex1m": 78, "rank_relative_strength": 80, "value_composite": 21, "quality_composite": 59, "momentum_composite": 84, "growth_composite": 90, "yield_composite": 7, "svqf_composite": 32, "vc1_composite": 14, "vc2_composite": 9, "vc3_composite": 11, "trending_value_composite": 48, "overall_composite": 36, "factor_coverage": 0.939, "signal_confidence": 0.839, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 58, "small_cap_core_rank": 12, "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": 19.9, "os": 0.64, "value": 0.79, "quality": 0.41, "momentum": 0.16, "confidence": 0.839, "coverage": 0.939, "pe_ratio": 16.9177, "earnings_yield": 0.0591, "shareholder_yield": 0.0653, "roe": 0.0865, "momentum_12_1": -0.187, "complete_fields": { "id": 7858, "ticker_id": 18920, "universe_id": 5, "week_end_date": "2026-06-07", "source_primary": "yfinance", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T12:30:10.720637+00:00", "batch_id": "", "os_score_delta": null, "price_close": 19.9, "market_cap": 178769719.7, "market_cap_usd": 178769719.7, "enterprise_value": 319376719.7, "shares_outstanding": 8983403, "fx_rate_to_usd": null, "pe_ratio": 16.91773632, "pb_ratio": 1.46417343, "ptbv_ratio": 1.46417343, "ps_ratio": 0.28762569, "pcf_ratio": 3.77414064, "pfcf_ratio": 4.48730439, "ev_ebitda": 6.35993229, "ev_ebit": 26.64581342, "ev_sales": 0.51385072, "ev_fcf": 8.01668515, "earnings_yield": 0.05910956, "fcf_yield": 0.12473984, "dividend_yield": 0.06532426, "buyback_yield": 0, "shareholder_yield": 0.06532426, "debt_paydown_yield": 0.03623097, "total_yield": 0.10155523, "gross_margin": 0.43939691, "operating_margin": 0.01928448, "net_margin": 0.01700143, "ebitda_margin": 0.080795, "fcf_margin": 0.06409765, "roe": 0.08654665, "roa": 0.02509184, "roic": 0.03421925, "roc_greenblatt": null, "asset_turnover": 1.47586629, "cash_conversion": 3.77013343, "accruals_ratio": -0.08738332, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 2.79998805, "debt_to_assets": 0.38926657, "interest_coverage": 1.71596278, "current_ratio": 1.29398166, "quick_ratio": 1.29398166, "net_debt": 140607000, "revenue_growth_1y": -0.02807094, "revenue_growth_3y_cagr": -0.02543539, "revenue_growth_5y_cagr": null, "eps_growth_1y": -0.15028948, "eps_growth_3y_cagr": -0.2553746, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.25078046, "book_value_growth_1y": -0.00197813, "piotroski_f_score": 6, "altman_z_score": null, "earnings_stability_5y": 1.156279, "revenue_stability_5y": 0.032492, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.01970439, "price_return_3m": -0.01970439, "price_return_6m": 0, "price_return_9m": -0.10762328, "price_return_12m": -0.20305635, "price_return_12m_ex1m": -0.18703743, "distance_from_52w_high": -0.26838238, "distance_from_52w_low": 0.03916449, "relative_strength": -0.22176032, "local_beta": 0.1458, "volatility_252d": 0.174486, "volatility_60d": 0.309222, "max_drawdown_12m": -0.29595591, "revenue_ttm": 621536000, "gross_profit_ttm": 273101000, "ebit_ttm": 11986000, "ebitda_ttm": 50217000, "net_income_ttm": 10567000, "eps_diluted_ttm": 1.1762803, "operating_cash_flow_ttm": 47367000, "capital_expenditure_ttm": -7528000, "fcf_ttm": 39839000, "dividends_paid_ttm": -11678000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 6985000, "cash_and_equivalents": 23326000, "total_current_assets": 197591000, "total_current_liabilities": 152700000, "net_ppe": null, "total_assets": 421133000, "total_debt": 163933000, "total_equity": 122096000, "net_working_capital": 34975000, "book_value_per_share": 13.59128606, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 13.59128606, "universe_ticker_count": 632, "sector": "Consumer Defensive", "rank_pe": 44, "rank_pb": 36, "rank_ptbv": 36, "rank_ps": 10, "rank_pcf": 14, "rank_ev_ebitda": 27, "rank_ev_ebit": 81, "rank_earnings_yield": 44, "rank_fcf_yield": 11, "rank_dividend_yield": 8, "rank_shareholder_yield": 17, "rank_total_yield": 15, "rank_roe": 59, "rank_roc": 50, "rank_roic": 77, "rank_gross_margin": 49, "rank_fcf_margin": 54, "rank_piotroski": 46, "rank_accruals": 19, "rank_sue": 50, "rank_eps_growth_1y": 78, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 76, "rank_momentum_12m": 80, "rank_momentum_12m_ex1m": 78, "rank_relative_strength": 80, "value_composite": 21, "quality_composite": 59, "momentum_composite": 84, "growth_composite": 90, "yield_composite": 7, "svqf_composite": 32, "vc1_composite": 14, "vc2_composite": 9, "vc3_composite": 11, "trending_value_composite": 48, "overall_composite": 36, "factor_coverage": 0.939, "signal_confidence": 0.839, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 58, "small_cap_core_rank": 12, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:01:55.666670+00:00", "is_restated": false, "income_statement": { "revenue": 621536000, "cost_of_revenue": 348435000, "gross_profit": 273101000, "ebit": 11986000, "ebitda": 50217000, "pretax_income": null, "tax_provision": null, "net_income": 10567000, "net_income_to_common": 10567000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 23326000, "total_current_assets": 197591000, "total_assets": 421133000, "short_term_debt": 13410000, "long_term_debt": 21649000, "total_debt": 163933000, "total_liabilities": null, "total_equity": 122096000, "shares_outstanding": 8983403, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 47367000, "capital_expenditure": -7528000, "free_cash_flow": 39839000, "dividends_paid": -11678000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -6477000 }, "complete_fields": { "id": 386716, "ticker_id": 18920, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:01:55.666670+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "50217000", "netIncome": "10567000", "grossProfit": "273101000", "totalRevenue": "621536000", "costOfRevenue": "348435000", "interestExpense": "6985000", "operatingIncome": "11986000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "25924000" }, "balance": { "totalDebt": "163933000", "totalAssets": "421133000", "longTermDebt": "21649000", "shortTermDebt": "13410000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "8983403", "totalCurrentAssets": "197591000", "totalShareholderEquity": "122096000", "totalCurrentLiabilities": "152700000", "cashAndShortTermInvestments": "23326000" }, "cashflow": { "freeCashFlow": "39839000", "dividendsPaid": "-11678000", "issuanceOfDebt": "38288000", "issuanceOfStock": null, "repaymentOfDebt": "-44765000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "47367000", "repurchaseOfStock": null, "capitalExpenditures": "-7528000" } }, "revenue": 621536000, "cost_of_revenue": 348435000, "gross_profit": 273101000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 11986000, "depreciation_amortisation": 25924000, "ebitda": 50217000, "interest_expense": 6985000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 10567000, "net_income_continuing_ops": null, "net_income_to_common": 10567000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 23326000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 197591000, "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": 421133000, "short_term_debt": 13410000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 152700000, "long_term_debt": 21649000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 163933000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 122096000, "shares_outstanding": 8983403, "operating_cash_flow": 47367000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -7528000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -11678000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -6477000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 39839000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "50217000", "netIncome": "10567000", "grossProfit": "273101000", "totalRevenue": "621536000", "costOfRevenue": "348435000", "interestExpense": "6985000", "operatingIncome": "11986000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "25924000" }, "balance": { "totalDebt": "163933000", "totalAssets": "421133000", "longTermDebt": "21649000", "shortTermDebt": "13410000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "8983403", "totalCurrentAssets": "197591000", "totalShareholderEquity": "122096000", "totalCurrentLiabilities": "152700000", "cashAndShortTermInvestments": "23326000" }, "cashflow": { "freeCashFlow": "39839000", "dividendsPaid": "-11678000", "issuanceOfDebt": "38288000", "issuanceOfStock": null, "repaymentOfDebt": "-44765000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "47367000", "repurchaseOfStock": null, "capitalExpenditures": "-7528000" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:01:55.666670+00:00", "is_restated": false, "income_statement": { "revenue": 639487000, "cost_of_revenue": 354549000, "gross_profit": 284938000, "ebit": 18954000, "ebitda": 57658000, "pretax_income": null, "tax_provision": null, "net_income": 12436000, "net_income_to_common": 12436000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 23995000, "total_current_assets": 202102000, "total_assets": 434592000, "short_term_debt": 12802000, "long_term_debt": 28747000, "total_debt": 174968000, "total_liabilities": null, "total_equity": 122338000, "shares_outstanding": 8983403, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 60209000, "capital_expenditure": -7035000, "free_cash_flow": 53174000, "dividends_paid": -11678000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -11901000 }, "complete_fields": { "id": 386721, "ticker_id": 18920, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:01:55.666670+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "57658000", "netIncome": "12436000", "grossProfit": "284938000", "totalRevenue": "639487000", "costOfRevenue": "354549000", "interestExpense": "7811000", "operatingIncome": "18954000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "25842000" }, "balance": { "totalDebt": "174968000", "totalAssets": "434592000", "longTermDebt": "28747000", "shortTermDebt": "12802000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "8983403", "totalCurrentAssets": "202102000", "totalShareholderEquity": "122338000", "totalCurrentLiabilities": "152352000", "cashAndShortTermInvestments": "23995000" }, "cashflow": { "freeCashFlow": "53174000", "dividendsPaid": "-11678000", "issuanceOfDebt": "46357000", "issuanceOfStock": null, "repaymentOfDebt": "-58258000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "60209000", "repurchaseOfStock": null, "capitalExpenditures": "-7035000" } }, "revenue": 639487000, "cost_of_revenue": 354549000, "gross_profit": 284938000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 18954000, "depreciation_amortisation": 25842000, "ebitda": 57658000, "interest_expense": 7811000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 12436000, "net_income_continuing_ops": null, "net_income_to_common": 12436000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 23995000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 202102000, "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": 434592000, "short_term_debt": 12802000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 152352000, "long_term_debt": 28747000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 174968000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 122338000, "shares_outstanding": 8983403, "operating_cash_flow": 60209000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -7035000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -11678000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -11901000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 53174000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "57658000", "netIncome": "12436000", "grossProfit": "284938000", "totalRevenue": "639487000", "costOfRevenue": "354549000", "interestExpense": "7811000", "operatingIncome": "18954000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "25842000" }, "balance": { "totalDebt": "174968000", "totalAssets": "434592000", "longTermDebt": "28747000", "shortTermDebt": "12802000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "8983403", "totalCurrentAssets": "202102000", "totalShareholderEquity": "122338000", "totalCurrentLiabilities": "152352000", "cashAndShortTermInvestments": "23995000" }, "cashflow": { "freeCashFlow": "53174000", "dividendsPaid": "-11678000", "issuanceOfDebt": "46357000", "issuanceOfStock": null, "repaymentOfDebt": "-58258000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "60209000", "repurchaseOfStock": null, "capitalExpenditures": "-7035000" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:01:55.666670+00:00", "is_restated": false, "income_statement": { "revenue": 651625000, "cost_of_revenue": 366320000, "gross_profit": 285305000, "ebit": 12659000, "ebitda": 54867000, "pretax_income": null, "tax_provision": null, "net_income": 8126000, "net_income_to_common": 8126000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 17139000, "total_current_assets": 211133000, "total_assets": 444642000, "short_term_debt": 17602000, "long_term_debt": 35848000, "total_debt": 186032000, "total_liabilities": null, "total_equity": 122165000, "shares_outstanding": 8983403, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 26997000, "capital_expenditure": -24873000, "free_cash_flow": 2124000, "dividends_paid": -17068000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 29461000 }, "complete_fields": { "id": 386723, "ticker_id": 18920, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:01:55.666670+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "54867000", "netIncome": "8126000", "grossProfit": "285305000", "totalRevenue": "651625000", "costOfRevenue": "366320000", "interestExpense": "6735000", "operatingIncome": "12659000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "31897000" }, "balance": { "totalDebt": "186032000", "totalAssets": "444642000", "longTermDebt": "35848000", "shortTermDebt": "17602000", "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "8983403", "totalCurrentAssets": "211133000", "totalShareholderEquity": "122165000", "totalCurrentLiabilities": "152130000", "cashAndShortTermInvestments": "17139000" }, "cashflow": { "freeCashFlow": "2124000", "dividendsPaid": "-17068000", "issuanceOfDebt": "30290000", "issuanceOfStock": null, "repaymentOfDebt": "-829000", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "26997000", "repurchaseOfStock": null, "capitalExpenditures": "-24873000" } }, "revenue": 651625000, "cost_of_revenue": 366320000, "gross_profit": 285305000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 12659000, "depreciation_amortisation": 31897000, "ebitda": 54867000, "interest_expense": 6735000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 8126000, "net_income_continuing_ops": null, "net_income_to_common": 8126000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 17139000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 211133000, "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": 444642000, "short_term_debt": 17602000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 152130000, "long_term_debt": 35848000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 186032000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 122165000, "shares_outstanding": 8983403, "operating_cash_flow": 26997000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -24873000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -17068000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 29461000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 2124000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "54867000", "netIncome": "8126000", "grossProfit": "285305000", "totalRevenue": "651625000", "costOfRevenue": "366320000", "interestExpense": "6735000", "operatingIncome": "12659000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "31897000" }, "balance": { "totalDebt": "186032000", "totalAssets": "444642000", "longTermDebt": "35848000", "shortTermDebt": "17602000", "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "8983403", "totalCurrentAssets": "211133000", "totalShareholderEquity": "122165000", "totalCurrentLiabilities": "152130000", "cashAndShortTermInvestments": "17139000" }, "cashflow": { "freeCashFlow": "2124000", "dividendsPaid": "-17068000", "issuanceOfDebt": "30290000", "issuanceOfStock": null, "repaymentOfDebt": "-829000", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "26997000", "repurchaseOfStock": null, "capitalExpenditures": "-24873000" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:01:55.666670+00:00", "is_restated": false, "income_statement": { "revenue": 671482000, "cost_of_revenue": 377652000, "gross_profit": 293830000, "ebit": 30672000, "ebitda": 66515000, "pretax_income": null, "tax_provision": null, "net_income": 25594000, "net_income_to_common": 25594000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 30459000, "total_current_assets": 213948000, "total_assets": 433689000, "short_term_debt": 11976000, "long_term_debt": 12013000, "total_debt": 155982000, "total_liabilities": null, "total_equity": 131481000, "shares_outstanding": 8983403, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 36757000, "capital_expenditure": -15969000, "free_cash_flow": 20788000, "dividends_paid": -22459000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 4861000 }, "complete_fields": { "id": 386724, "ticker_id": 18920, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:01:55.666670+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "66515000", "netIncome": "25594000", "grossProfit": "293830000", "totalRevenue": "671482000", "costOfRevenue": "377652000", "interestExpense": "4410000", "operatingIncome": "30672000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "22783000" }, "balance": { "totalDebt": "155982000", "totalAssets": "433689000", "longTermDebt": "12013000", "shortTermDebt": "11976000", "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "8983403", "totalCurrentAssets": "213948000", "totalShareholderEquity": "131481000", "totalCurrentLiabilities": "156795000", "cashAndShortTermInvestments": "30459000" }, "cashflow": { "freeCashFlow": "20788000", "dividendsPaid": "-22459000", "issuanceOfDebt": "11560000", "issuanceOfStock": null, "repaymentOfDebt": "-6699000", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "36757000", "repurchaseOfStock": null, "capitalExpenditures": "-15969000" } }, "revenue": 671482000, "cost_of_revenue": 377652000, "gross_profit": 293830000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 30672000, "depreciation_amortisation": 22783000, "ebitda": 66515000, "interest_expense": 4410000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 25594000, "net_income_continuing_ops": null, "net_income_to_common": 25594000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 30459000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 213948000, "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": 433689000, "short_term_debt": 11976000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 156795000, "long_term_debt": 12013000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 155982000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 131481000, "shares_outstanding": 8983403, "operating_cash_flow": 36757000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -15969000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -22459000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 4861000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 20788000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "66515000", "netIncome": "25594000", "grossProfit": "293830000", "totalRevenue": "671482000", "costOfRevenue": "377652000", "interestExpense": "4410000", "operatingIncome": "30672000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "22783000" }, "balance": { "totalDebt": "155982000", "totalAssets": "433689000", "longTermDebt": "12013000", "shortTermDebt": "11976000", "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "8983403", "totalCurrentAssets": "213948000", "totalShareholderEquity": "131481000", "totalCurrentLiabilities": "156795000", "cashAndShortTermInvestments": "30459000" }, "cashflow": { "freeCashFlow": "20788000", "dividendsPaid": "-22459000", "issuanceOfDebt": "11560000", "issuanceOfStock": null, "repaymentOfDebt": "-6699000", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "36757000", "repurchaseOfStock": null, "capitalExpenditures": "-15969000" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:01:55.666670+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": 386725, "ticker_id": 18920, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:01:55.666670+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2021-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2021-12-31", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2021-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } }, "revenue": null, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": null, "depreciation_amortisation": null, "ebitda": null, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": null, "net_income_continuing_ops": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": null, "short_term_debt": 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": "2021-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2021-12-31", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2021-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } } } ], "quarterly": [ { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:01:55.666670+00:00", "is_restated": false, "income_statement": { "revenue": 196271000, "cost_of_revenue": 110184000, "gross_profit": 86087000, "ebit": 3379000, "ebitda": 22358000, "pretax_income": null, "tax_provision": null, "net_income": 8680000, "net_income_to_common": 8680000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 23326000, "total_current_assets": 197591000, "total_assets": 421133000, "short_term_debt": 13410000, "long_term_debt": 21649000, "total_debt": 163933000, "total_liabilities": null, "total_equity": 122096000, "shares_outstanding": 8983403, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 56245000, "capital_expenditure": -1790000, "free_cash_flow": 54455000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -33627000 }, "complete_fields": { "id": 386715, "ticker_id": 18920, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:01:55.666670+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "22358000", "netIncome": "8680000", "grossProfit": "86087000", "totalRevenue": "196271000", "costOfRevenue": "110184000", "interestExpense": null, "operatingIncome": "3379000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "6672000" }, "balance": { "totalDebt": "163933000", "totalAssets": "421133000", "longTermDebt": "21649000", "shortTermDebt": "13410000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "8983403", "totalCurrentAssets": "197591000", "totalShareholderEquity": "122096000", "totalCurrentLiabilities": "152700000", "cashAndShortTermInvestments": "23326000" }, "cashflow": { "freeCashFlow": "54455000", "dividendsPaid": null, "issuanceOfDebt": "4119000", "issuanceOfStock": null, "repaymentOfDebt": "-37746000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "56245000", "repurchaseOfStock": null, "capitalExpenditures": "-1790000" } }, "revenue": 196271000, "cost_of_revenue": 110184000, "gross_profit": 86087000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 3379000, "depreciation_amortisation": 6672000, "ebitda": 22358000, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 8680000, "net_income_continuing_ops": null, "net_income_to_common": 8680000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 23326000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 197591000, "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": 421133000, "short_term_debt": 13410000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 152700000, "long_term_debt": 21649000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 163933000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 122096000, "shares_outstanding": 8983403, "operating_cash_flow": 56245000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -1790000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -33627000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 54455000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "22358000", "netIncome": "8680000", "grossProfit": "86087000", "totalRevenue": "196271000", "costOfRevenue": "110184000", "interestExpense": null, "operatingIncome": "3379000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "6672000" }, "balance": { "totalDebt": "163933000", "totalAssets": "421133000", "longTermDebt": "21649000", "shortTermDebt": "13410000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "8983403", "totalCurrentAssets": "197591000", "totalShareholderEquity": "122096000", "totalCurrentLiabilities": "152700000", "cashAndShortTermInvestments": "23326000" }, "cashflow": { "freeCashFlow": "54455000", "dividendsPaid": null, "issuanceOfDebt": "4119000", "issuanceOfStock": null, "repaymentOfDebt": "-37746000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "56245000", "repurchaseOfStock": null, "capitalExpenditures": "-1790000" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:01:55.666670+00:00", "is_restated": false, "income_statement": { "revenue": 140141000, "cost_of_revenue": 78414000, "gross_profit": 61727000, "ebit": 3014000, "ebitda": 9558000, "pretax_income": null, "tax_provision": null, "net_income": 600000, "net_income_to_common": 600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 7940000, "total_current_assets": 197142000, "total_assets": 418736000, "short_term_debt": null, "long_term_debt": null, "total_debt": 128772000, "total_liabilities": null, "total_equity": 113070000, "shares_outstanding": 8983403, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -72000, "capital_expenditure": -1674000, "free_cash_flow": -1746000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 270000 }, "complete_fields": { "id": 386717, "ticker_id": 18920, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:01:55.666670+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "9558000", "netIncome": "600000", "grossProfit": "61727000", "totalRevenue": "140141000", "costOfRevenue": "78414000", "interestExpense": null, "operatingIncome": "3014000", "fiscalDateEnding": "2025-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": "6544000" }, "balance": { "totalDebt": "128772000", "totalAssets": "418736000", "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2025-09-30", "totalLiabilities": null, "sharesOutstanding": "8983403", "totalCurrentAssets": "197142000", "totalShareholderEquity": "113070000", "totalCurrentLiabilities": "157574000", "cashAndShortTermInvestments": "7940000" }, "cashflow": { "freeCashFlow": "-1746000", "dividendsPaid": null, "issuanceOfDebt": "4166000", "issuanceOfStock": null, "repaymentOfDebt": "-3896000", "fiscalDateEnding": "2025-09-30", "operatingCashflow": "-72000", "repurchaseOfStock": null, "capitalExpenditures": "-1674000" } }, "revenue": 140141000, "cost_of_revenue": 78414000, "gross_profit": 61727000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 3014000, "depreciation_amortisation": 6544000, "ebitda": 9558000, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 600000, "net_income_continuing_ops": null, "net_income_to_common": 600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 7940000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 197142000, "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": 418736000, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 157574000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 128772000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 113070000, "shares_outstanding": 8983403, "operating_cash_flow": -72000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -1674000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 270000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -1746000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "9558000", "netIncome": "600000", "grossProfit": "61727000", "totalRevenue": "140141000", "costOfRevenue": "78414000", "interestExpense": null, "operatingIncome": "3014000", "fiscalDateEnding": "2025-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": "6544000" }, "balance": { "totalDebt": "128772000", "totalAssets": "418736000", "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2025-09-30", "totalLiabilities": null, "sharesOutstanding": "8983403", "totalCurrentAssets": "197142000", "totalShareholderEquity": "113070000", "totalCurrentLiabilities": "157574000", "cashAndShortTermInvestments": "7940000" }, "cashflow": { "freeCashFlow": "-1746000", "dividendsPaid": null, "issuanceOfDebt": "4166000", "issuanceOfStock": null, "repaymentOfDebt": "-3896000", "fiscalDateEnding": "2025-09-30", "operatingCashflow": "-72000", "repurchaseOfStock": null, "capitalExpenditures": "-1674000" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:01:55.666670+00:00", "is_restated": false, "income_statement": { "revenue": 149848000, "cost_of_revenue": 84282000, "gross_profit": 65566000, "ebit": 4207000, "ebitda": 10527000, "pretax_income": null, "tax_provision": null, "net_income": 1700000, "net_income_to_common": 1700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 15431000, "total_current_assets": 201233000, "total_assets": 424657000, "short_term_debt": null, "long_term_debt": null, "total_debt": 129497000, "total_liabilities": null, "total_equity": 112230000, "shares_outstanding": 8983403, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 2554000, "capital_expenditure": -2259000, "free_cash_flow": 295000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 386718, "ticker_id": 18920, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:01:55.666670+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "10527000", "netIncome": "1700000", "grossProfit": "65566000", "totalRevenue": "149848000", "costOfRevenue": "84282000", "interestExpense": null, "operatingIncome": "4207000", "fiscalDateEnding": "2025-06-30", "researchAndDevelopment": null, "depreciationAndAmortization": "6320000" }, "balance": { "totalDebt": "129497000", "totalAssets": "424657000", "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "8983403", "totalCurrentAssets": "201233000", "totalShareholderEquity": "112230000", "totalCurrentLiabilities": "161846000", "cashAndShortTermInvestments": "15431000" }, "cashflow": { "freeCashFlow": "295000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2025-06-30", "operatingCashflow": "2554000", "repurchaseOfStock": null, "capitalExpenditures": "-2259000" } }, "revenue": 149848000, "cost_of_revenue": 84282000, "gross_profit": 65566000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 4207000, "depreciation_amortisation": 6320000, "ebitda": 10527000, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 1700000, "net_income_continuing_ops": null, "net_income_to_common": 1700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 15431000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 201233000, "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": 424657000, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 161846000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 129497000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 112230000, "shares_outstanding": 8983403, "operating_cash_flow": 2554000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -2259000, "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": 295000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "10527000", "netIncome": "1700000", "grossProfit": "65566000", "totalRevenue": "149848000", "costOfRevenue": "84282000", "interestExpense": null, "operatingIncome": "4207000", "fiscalDateEnding": "2025-06-30", "researchAndDevelopment": null, "depreciationAndAmortization": "6320000" }, "balance": { "totalDebt": "129497000", "totalAssets": "424657000", "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "8983403", "totalCurrentAssets": "201233000", "totalShareholderEquity": "112230000", "totalCurrentLiabilities": "161846000", "cashAndShortTermInvestments": "15431000" }, "cashflow": { "freeCashFlow": "295000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2025-06-30", "operatingCashflow": "2554000", "repurchaseOfStock": null, "capitalExpenditures": "-2259000" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:01:55.666670+00:00", "is_restated": false, "income_statement": { "revenue": 135276000, "cost_of_revenue": 75555000, "gross_profit": 59721000, "ebit": 1386000, "ebitda": 7774000, "pretax_income": null, "tax_provision": null, "net_income": -413000, "net_income_to_common": -413000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 19556000, "total_current_assets": 195444000, "total_assets": 426073000, "short_term_debt": null, "long_term_debt": 26977000, "total_debt": 131873000, "total_liabilities": null, "total_equity": 121989000, "shares_outstanding": 8983403, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -11360000, "capital_expenditure": -1805000, "free_cash_flow": -13165000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 386719, "ticker_id": 18920, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:01:55.666670+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "7774000", "netIncome": "-413000", "grossProfit": "59721000", "totalRevenue": "135276000", "costOfRevenue": "75555000", "interestExpense": null, "operatingIncome": "1386000", "fiscalDateEnding": "2025-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "6388000" }, "balance": { "totalDebt": "131873000", "totalAssets": "426073000", "longTermDebt": "26977000", "shortTermDebt": null, "fiscalDateEnding": "2025-03-31", "totalLiabilities": null, "sharesOutstanding": "8983403", "totalCurrentAssets": "195444000", "totalShareholderEquity": "121989000", "totalCurrentLiabilities": "147981000", "cashAndShortTermInvestments": "19556000" }, "cashflow": { "freeCashFlow": "-13165000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2025-03-31", "operatingCashflow": "-11360000", "repurchaseOfStock": null, "capitalExpenditures": "-1805000" } }, "revenue": 135276000, "cost_of_revenue": 75555000, "gross_profit": 59721000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1386000, "depreciation_amortisation": 6388000, "ebitda": 7774000, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -413000, "net_income_continuing_ops": null, "net_income_to_common": -413000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 19556000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 195444000, "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": 426073000, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 147981000, "long_term_debt": 26977000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 131873000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 121989000, "shares_outstanding": 8983403, "operating_cash_flow": -11360000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -1805000, "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": -13165000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "7774000", "netIncome": "-413000", "grossProfit": "59721000", "totalRevenue": "135276000", "costOfRevenue": "75555000", "interestExpense": null, "operatingIncome": "1386000", "fiscalDateEnding": "2025-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "6388000" }, "balance": { "totalDebt": "131873000", "totalAssets": "426073000", "longTermDebt": "26977000", "shortTermDebt": null, "fiscalDateEnding": "2025-03-31", "totalLiabilities": null, "sharesOutstanding": "8983403", "totalCurrentAssets": "195444000", "totalShareholderEquity": "121989000", "totalCurrentLiabilities": "147981000", "cashAndShortTermInvestments": "19556000" }, "cashflow": { "freeCashFlow": "-13165000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2025-03-31", "operatingCashflow": "-11360000", "repurchaseOfStock": null, "capitalExpenditures": "-1805000" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:01:55.666670+00:00", "is_restated": false, "income_statement": { "revenue": 206447000, "cost_of_revenue": 115617000, "gross_profit": 90830000, "ebit": 5137000, "ebitda": 24712000, "pretax_income": null, "tax_provision": null, "net_income": 7870000, "net_income_to_common": 7870000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 23995000, "total_current_assets": 202102000, "total_assets": 434592000, "short_term_debt": 12802000, "long_term_debt": 28747000, "total_debt": 174968000, "total_liabilities": null, "total_equity": 122338000, "shares_outstanding": 8983403, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 50402000, "capital_expenditure": -251000, "free_cash_flow": 50151000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -39002000 }, "complete_fields": { "id": 386720, "ticker_id": 18920, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:01:55.666670+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "24712000", "netIncome": "7870000", "grossProfit": "90830000", "totalRevenue": "206447000", "costOfRevenue": "115617000", "interestExpense": null, "operatingIncome": "5137000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "6713000" }, "balance": { "totalDebt": "174968000", "totalAssets": "434592000", "longTermDebt": "28747000", "shortTermDebt": "12802000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "8983403", "totalCurrentAssets": "202102000", "totalShareholderEquity": "122338000", "totalCurrentLiabilities": "152352000", "cashAndShortTermInvestments": "23995000" }, "cashflow": { "freeCashFlow": "50151000", "dividendsPaid": null, "issuanceOfDebt": "3318000", "issuanceOfStock": null, "repaymentOfDebt": "-42320000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "50402000", "repurchaseOfStock": null, "capitalExpenditures": "-251000" } }, "revenue": 206447000, "cost_of_revenue": 115617000, "gross_profit": 90830000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 5137000, "depreciation_amortisation": 6713000, "ebitda": 24712000, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 7870000, "net_income_continuing_ops": null, "net_income_to_common": 7870000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 23995000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 202102000, "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": 434592000, "short_term_debt": 12802000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 152352000, "long_term_debt": 28747000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 174968000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 122338000, "shares_outstanding": 8983403, "operating_cash_flow": 50402000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -251000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -39002000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 50151000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "24712000", "netIncome": "7870000", "grossProfit": "90830000", "totalRevenue": "206447000", "costOfRevenue": "115617000", "interestExpense": null, "operatingIncome": "5137000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "6713000" }, "balance": { "totalDebt": "174968000", "totalAssets": "434592000", "longTermDebt": "28747000", "shortTermDebt": "12802000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "8983403", "totalCurrentAssets": "202102000", "totalShareholderEquity": "122338000", "totalCurrentLiabilities": "152352000", "cashAndShortTermInvestments": "23995000" }, "cashflow": { "freeCashFlow": "50151000", "dividendsPaid": null, "issuanceOfDebt": "3318000", "issuanceOfStock": null, "repaymentOfDebt": "-42320000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "50402000", "repurchaseOfStock": null, "capitalExpenditures": "-251000" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:01:55.666670+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": 31151000, "total_debt": 31151000, "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": 7796000 }, "complete_fields": { "id": 386722, "ticker_id": 18920, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:01:55.666670+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": "31151000", "shortTermDebt": null, "fiscalDateEnding": "2024-09-30", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": "0", "issuanceOfDebt": "9002000", "issuanceOfStock": null, "repaymentOfDebt": "-1206000", "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": 31151000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 31151000, "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": 7796000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": "31151000", "shortTermDebt": null, "fiscalDateEnding": "2024-09-30", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": "0", "issuanceOfDebt": "9002000", "issuanceOfStock": null, "repaymentOfDebt": "-1206000", "fiscalDateEnding": "2024-09-30", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "trending_value", "name": "Trending Value", "slug": "trending-value", "group": "multi_factor", "page_url": "/factors/trending-value/", "rank_field": "trending_value_rank" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "cornerstone_value", "name": "Cornerstone Value", "slug": "cornerstone-value", "group": "value", "page_url": "/factors/cornerstone-value/", "rank_field": "cornerstone_value_rank" }, { "key": "vc2_cheapest", "name": "VC2 Cheapest Decile", "slug": "vc2-cheapest", "group": "value", "page_url": "/factors/vc2-cheapest/", "rank_field": "vc2_score" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" }, { "key": "high_yield", "name": "High Yield", "slug": "high-yield", "group": "income", "page_url": "/factors/high-yield/", "rank_field": "-dividend_yield" }, { "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": 6, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }