{ "ticker": { "uuid": "0c7a0c89-ab6d-4040-9266-8a79b1ab4899", "symbol": "TNIE", "name": "tonies SE", "exchange": "GER", "exchange_name": "XETRA", "country": "DE", "currency": "EUR", "sector": "Consumer Cyclical", "industry": "Leisure", "page_url": "https://sharemaestro.com/factors/ticker/0c7a0c89-ab6d-4040-9266-8a79b1ab4899/", "api_url": "https://sharemaestro.com/factors/api/tickers/0c7a0c89-ab6d-4040-9266-8a79b1ab4899/" }, "ticker_metadata": { "id": 20741, "uuid": "0c7a0c89-ab6d-4040-9266-8a79b1ab4899", "symbol": "TNIE", "name": "tonies SE", "asset_type": "equity", "market_cap": 1318966016, "stock_exchange_id": 8, "industry": "Leisure", "sector": "Consumer Cyclical", "description": "tonies SE, through its subsidiaries, develops, produces, and distributes digital, cloud based, and interactive audio platform and entertainment system for children in Germany, the United States, the United Kingdom, France, and internationally. It provides Toniebox, a speaker box that enables children to listen to stories and music, as well as various figurines under the Tonies brand name. The company also offers accessories and digital products, such as headphones, transport solutions, and decoration products. It distributes its products through various online and offline distribution channels, including brick-and-mortar retail partner stores, retail partner online channels, its own online shop, and Amazon marketplace. The company was formerly known as 468 SPAC I SE. The company was founded in 2013 and is headquartered in Luxembourg, Luxembourg.", "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": "0c7a0c89-ab6d-4040-9266-8a79b1ab4899", "symbol": "TNIE", "name": "tonies SE", "exchange": "GER", "exchange_name": "XETRA", "country": "DE", "currency": "EUR", "sector": "Consumer Cyclical", "industry": "Leisure", "page_url": "https://sharemaestro.com/factors/ticker/0c7a0c89-ab6d-4040-9266-8a79b1ab4899/", "api_url": "https://sharemaestro.com/factors/api/tickers/0c7a0c89-ab6d-4040-9266-8a79b1ab4899/" }, "week_end_date": "2026-06-07", "universe": "EUR_DE", "score": { "os": 0.18, "value": 0.15, "quality": 0.25, "momentum": 0.89, "coverage": 0.879, "confidence": 0.534, "delta": null }, "headline_factors": { "price": 10.86, "market_cap": 1322132390.04, "pe_ratio": 101.0573, "earnings_yield": 0.0099, "ebitda_to_ev": 0.0223, "shareholder_yield": -0.0015, "roe": 0.0387, "piotroski_f_score": 5, "momentum_12_1": 0.6777, "volatility_252d": 0.3357 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "yfinance", "financials_period_end": "2024-12-31", "financials_age_days": 523, "has_full_data": true, "completeness_score": 0.9286, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T12:30:54.821801+00:00", "batch_id": "" }, "size": { "price_close": 10.86, "market_cap": 1322132390.04, "market_cap_usd": 1322132390.04, "enterprise_value": 1296920390.04, "shares_outstanding": 121743314, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 101.0573, "pb_ratio": 3.9127, "ptbv_ratio": 3.9127, "ps_ratio": 2.7513, "pcf_ratio": 28.0327, "pfcf_ratio": 42.6618, "ev_ebitda": 44.7476, "ev_ebit": -578.9823, "ev_sales": 2.6988, "ev_fcf": 41.8483, "earnings_yield": 0.0099, "fcf_yield": 0.0239, "price_to_sales": 2.7513, "price_to_book": 3.9127, "price_to_cashflow": 28.0327, "ebitda_to_ev": 0.0223, "sales_yield": 0.3705 }, "yield": { "dividend_yield": 0, "buyback_yield": -0.0015, "shareholder_yield": -0.0015, "debt_paydown_yield": 0.0057, "total_yield": 0.0041 }, "quality": { "gross_margin": 0.5067, "operating_margin": -0.0047, "net_margin": 0.0272, "ebitda_margin": 0.0603, "fcf_margin": 0.0645, "roe": 0.0387, "roa": 0.0258, "roic": -0.0054, "roc_greenblatt": null, "asset_turnover": 0.9462, "cash_conversion": 2.3688, "accruals_ratio": -0.0671, "sbc_to_revenue": null, "piotroski_f_score": 5, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.3957, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.4795, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": null, "net_debt_to_ebitda": -0.8699, "debt_to_assets": 0.0273, "interest_coverage": -0.7055, "current_ratio": 1.682, "quick_ratio": 1.682, "net_debt": -25212000, "local_beta": 0.4576, "volatility_252d": 0.3357, "volatility_60d": 0.6668, "max_drawdown_12m": -0.1332, "risk_adjusted_momentum": 2.0186 }, "growth": { "revenue_growth_1y": 0.3313, "revenue_growth_3y_cagr": 0.3674, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": 0.0592, "revenue_growth": 0.3313, "earnings_growth": null }, "momentum": { "price_return_1m": 0.0752, "price_return_3m": 0.0037, "price_return_6m": 0.1703, "price_return_9m": 0.4676, "price_return_12m": 0.804, "price_return_12m_ex1m": 0.6777, "momentum_6m": 0.1703, "momentum_12m": 0.804, "momentum_12_1": 0.6777, "distance_from_52w_high": -0.0606, "distance_from_52w_low": 0.9358, "relative_strength": 0.7853 }, "raw_ttm": { "revenue_ttm": 480546000, "gross_profit_ttm": 243513000, "ebit_ttm": -2240000, "ebitda_ttm": 28983000, "net_income_ttm": 13083000, "eps_diluted_ttm": 0.1075, "operating_cash_flow_ttm": 47164000, "capital_expenditure_ttm": -16173000, "fcf_ttm": 30991000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": 2033000, "interest_expense_ttm": 3175000, "cash_and_equivalents": 39074000, "total_current_assets": 222383000, "total_current_liabilities": 132212000, "net_ppe": null, "total_assets": 507889000, "total_debt": 13862000, "total_equity": 337911000, "net_working_capital": 51107000, "book_value_per_share": 2.7756, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 2.7756 }, "ranks": { "universe_ticker_count": 632, "rank_pe": 95, "rank_pb": 72, "rank_ptbv": 72, "rank_ps": 65, "rank_pcf": 86, "rank_ev_ebitda": 96, "rank_ev_ebit": 1, "rank_earnings_yield": 95, "rank_fcf_yield": 66, "rank_dividend_yield": 100, "rank_shareholder_yield": 94, "rank_total_yield": 81, "rank_roe": 75, "rank_roc": 50, "rank_roic": 89, "rank_gross_margin": 38, "rank_fcf_margin": 54, "rank_piotroski": 79, "rank_accruals": 28, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 8, "rank_momentum_12m": 13, "rank_momentum_12m_ex1m": 14, "rank_relative_strength": 13 }, "composites": { "value_composite": 85, "quality_composite": 75, "momentum_composite": 11, "growth_composite": 16, "yield_composite": 95, "svqf_composite": 97, "vc1_composite": 92, "vc2_composite": 96, "vc3_composite": 94, "trending_value_composite": null, "overall_composite": 82, "quality_value_composite": 0.1936, "os_score": 0.18, "value_percentile": 0.15, "quality_percentile": 0.25, "momentum_percentile": 0.89, "factor_coverage": 0.879, "signal_confidence": 0.534, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 90, "small_cap_core_rank": 97, "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": 8293, "ticker_id": 20741, "universe_id": 5, "week_end_date": "2026-06-07", "source_primary": "yfinance", "source_gaps": {}, "financials_period_end": "2024-12-31", "financials_age_days": 523, "has_full_data": true, "completeness_score": 0.9286, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T12:30:54.821801+00:00", "batch_id": "", "os_score_delta": null, "price_close": 10.86, "market_cap": 1322132390.04, "market_cap_usd": 1322132390.04, "enterprise_value": 1296920390.04, "shares_outstanding": 121743314, "fx_rate_to_usd": null, "pe_ratio": 101.05727968, "pb_ratio": 3.91266455, "ptbv_ratio": 3.91266455, "ps_ratio": 2.75131286, "pcf_ratio": 28.03266029, "pfcf_ratio": 42.66181763, "ev_ebitda": 44.74762413, "ev_ebit": -578.98231698, "ev_sales": 2.69884754, "ev_fcf": 41.84829112, "earnings_yield": 0.00989538, "fcf_yield": 0.02389584, "dividend_yield": 0, "buyback_yield": -0.00153767, "shareholder_yield": -0.00153767, "debt_paydown_yield": 0.00567265, "total_yield": 0.00413499, "gross_margin": 0.50674233, "operating_margin": -0.00466136, "net_margin": 0.02722528, "ebitda_margin": 0.06031264, "fcf_margin": 0.06449122, "roe": 0.0387173, "roa": 0.02575957, "roic": -0.00537258, "roc_greenblatt": null, "asset_turnover": 0.94616343, "cash_conversion": 2.36879921, "accruals_ratio": -0.06710325, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": -0.86988925, "debt_to_assets": 0.02729337, "interest_coverage": -0.70551181, "current_ratio": 1.68201827, "quick_ratio": 1.68201827, "net_debt": -25212000, "revenue_growth_1y": 0.33134413, "revenue_growth_3y_cagr": 0.36735043, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": 0.0591638, "piotroski_f_score": 5, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.395667, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.07524752, "price_return_3m": 0.00369686, "price_return_6m": 0.17025862, "price_return_9m": 0.46756757, "price_return_12m": 0.80398671, "price_return_12m_ex1m": 0.67774086, "distance_from_52w_high": -0.06055363, "distance_from_52w_low": 0.93582888, "relative_strength": 0.78528274, "local_beta": 0.4576, "volatility_252d": 0.335749, "volatility_60d": 0.666831, "max_drawdown_12m": -0.13321799, "revenue_ttm": 480546000, "gross_profit_ttm": 243513000, "ebit_ttm": -2240000, "ebitda_ttm": 28983000, "net_income_ttm": 13083000, "eps_diluted_ttm": 0.10746381, "operating_cash_flow_ttm": 47164000, "capital_expenditure_ttm": -16173000, "fcf_ttm": 30991000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": 2033000, "interest_expense_ttm": 3175000, "cash_and_equivalents": 39074000, "total_current_assets": 222383000, "total_current_liabilities": 132212000, "net_ppe": null, "total_assets": 507889000, "total_debt": 13862000, "total_equity": 337911000, "net_working_capital": 51107000, "book_value_per_share": 2.77560212, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 2.77560212, "universe_ticker_count": 632, "sector": "Consumer Cyclical", "rank_pe": 95, "rank_pb": 72, "rank_ptbv": 72, "rank_ps": 65, "rank_pcf": 86, "rank_ev_ebitda": 96, "rank_ev_ebit": 1, "rank_earnings_yield": 95, "rank_fcf_yield": 66, "rank_dividend_yield": 100, "rank_shareholder_yield": 94, "rank_total_yield": 81, "rank_roe": 75, "rank_roc": 50, "rank_roic": 89, "rank_gross_margin": 38, "rank_fcf_margin": 54, "rank_piotroski": 79, "rank_accruals": 28, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 8, "rank_momentum_12m": 13, "rank_momentum_12m_ex1m": 14, "rank_relative_strength": 13, "value_composite": 85, "quality_composite": 75, "momentum_composite": 11, "growth_composite": 16, "yield_composite": 95, "svqf_composite": 97, "vc1_composite": 92, "vc2_composite": 96, "vc3_composite": 94, "trending_value_composite": null, "overall_composite": 82, "factor_coverage": 0.879, "signal_confidence": 0.534, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 90, "small_cap_core_rank": 97, "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": 10.86, "os": 0.18, "value": 0.15, "quality": 0.25, "momentum": 0.89, "confidence": 0.534, "coverage": 0.879, "pe_ratio": 101.0573, "earnings_yield": 0.0099, "shareholder_yield": -0.0015, "roe": 0.0387, "momentum_12_1": 0.6777, "complete_fields": { "id": 8293, "ticker_id": 20741, "universe_id": 5, "week_end_date": "2026-06-07", "source_primary": "yfinance", "source_gaps": {}, "financials_period_end": "2024-12-31", "financials_age_days": 523, "has_full_data": true, "completeness_score": 0.9286, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T12:30:54.821801+00:00", "batch_id": "", "os_score_delta": null, "price_close": 10.86, "market_cap": 1322132390.04, "market_cap_usd": 1322132390.04, "enterprise_value": 1296920390.04, "shares_outstanding": 121743314, "fx_rate_to_usd": null, "pe_ratio": 101.05727968, "pb_ratio": 3.91266455, "ptbv_ratio": 3.91266455, "ps_ratio": 2.75131286, "pcf_ratio": 28.03266029, "pfcf_ratio": 42.66181763, "ev_ebitda": 44.74762413, "ev_ebit": -578.98231698, "ev_sales": 2.69884754, "ev_fcf": 41.84829112, "earnings_yield": 0.00989538, "fcf_yield": 0.02389584, "dividend_yield": 0, "buyback_yield": -0.00153767, "shareholder_yield": -0.00153767, "debt_paydown_yield": 0.00567265, "total_yield": 0.00413499, "gross_margin": 0.50674233, "operating_margin": -0.00466136, "net_margin": 0.02722528, "ebitda_margin": 0.06031264, "fcf_margin": 0.06449122, "roe": 0.0387173, "roa": 0.02575957, "roic": -0.00537258, "roc_greenblatt": null, "asset_turnover": 0.94616343, "cash_conversion": 2.36879921, "accruals_ratio": -0.06710325, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": -0.86988925, "debt_to_assets": 0.02729337, "interest_coverage": -0.70551181, "current_ratio": 1.68201827, "quick_ratio": 1.68201827, "net_debt": -25212000, "revenue_growth_1y": 0.33134413, "revenue_growth_3y_cagr": 0.36735043, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": 0.0591638, "piotroski_f_score": 5, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.395667, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.07524752, "price_return_3m": 0.00369686, "price_return_6m": 0.17025862, "price_return_9m": 0.46756757, "price_return_12m": 0.80398671, "price_return_12m_ex1m": 0.67774086, "distance_from_52w_high": -0.06055363, "distance_from_52w_low": 0.93582888, "relative_strength": 0.78528274, "local_beta": 0.4576, "volatility_252d": 0.335749, "volatility_60d": 0.666831, "max_drawdown_12m": -0.13321799, "revenue_ttm": 480546000, "gross_profit_ttm": 243513000, "ebit_ttm": -2240000, "ebitda_ttm": 28983000, "net_income_ttm": 13083000, "eps_diluted_ttm": 0.10746381, "operating_cash_flow_ttm": 47164000, "capital_expenditure_ttm": -16173000, "fcf_ttm": 30991000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": 2033000, "interest_expense_ttm": 3175000, "cash_and_equivalents": 39074000, "total_current_assets": 222383000, "total_current_liabilities": 132212000, "net_ppe": null, "total_assets": 507889000, "total_debt": 13862000, "total_equity": 337911000, "net_working_capital": 51107000, "book_value_per_share": 2.77560212, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 2.77560212, "universe_ticker_count": 632, "sector": "Consumer Cyclical", "rank_pe": 95, "rank_pb": 72, "rank_ptbv": 72, "rank_ps": 65, "rank_pcf": 86, "rank_ev_ebitda": 96, "rank_ev_ebit": 1, "rank_earnings_yield": 95, "rank_fcf_yield": 66, "rank_dividend_yield": 100, "rank_shareholder_yield": 94, "rank_total_yield": 81, "rank_roe": 75, "rank_roc": 50, "rank_roic": 89, "rank_gross_margin": 38, "rank_fcf_margin": 54, "rank_piotroski": 79, "rank_accruals": 28, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 8, "rank_momentum_12m": 13, "rank_momentum_12m_ex1m": 14, "rank_relative_strength": 13, "value_composite": 85, "quality_composite": 75, "momentum_composite": 11, "growth_composite": 16, "yield_composite": 95, "svqf_composite": 97, "vc1_composite": 92, "vc2_composite": 96, "vc3_composite": 94, "trending_value_composite": null, "overall_composite": 82, "factor_coverage": 0.879, "signal_confidence": 0.534, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 90, "small_cap_core_rank": 97, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:21:02.328107+00:00", "is_restated": false, "income_statement": { "revenue": 480546000, "cost_of_revenue": 237034000, "gross_profit": 243513000, "ebit": -2240000, "ebitda": 28983000, "pretax_income": null, "tax_provision": null, "net_income": 13083000, "net_income_to_common": 13083000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 86669000, "total_current_assets": 271098000, "total_assets": 558496000, "short_term_debt": 173000, "long_term_debt": 15546000, "total_debt": 20362000, "total_liabilities": null, "total_equity": 346392000, "shares_outstanding": 121581454, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 47164000, "capital_expenditure": -16173000, "free_cash_flow": 30991000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 2033000, "net_debt_issued": -7500000 }, "complete_fields": { "id": 389975, "ticker_id": 20741, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:21:02.328107+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "28983000", "netIncome": "13083000", "grossProfit": "243513000", "totalRevenue": "480546000", "costOfRevenue": "237034000", "interestExpense": "3175000", "operatingIncome": "-2240000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "20758000" }, "balance": { "totalDebt": "20362000", "totalAssets": "558496000", "longTermDebt": "15546000", "shortTermDebt": "173000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "121581454", "totalCurrentAssets": "271098000", "totalShareholderEquity": "346392000", "totalCurrentLiabilities": "166169000", "cashAndShortTermInvestments": "86669000" }, "cashflow": { "freeCashFlow": "30991000", "dividendsPaid": null, "issuanceOfDebt": "0", "issuanceOfStock": "2033000", "repaymentOfDebt": "-7500000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "47164000", "repurchaseOfStock": null, "capitalExpenditures": "-16173000" } }, "revenue": 480546000, "cost_of_revenue": 237034000, "gross_profit": 243513000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -2240000, "depreciation_amortisation": 20758000, "ebitda": 28983000, "interest_expense": 3175000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 13083000, "net_income_continuing_ops": null, "net_income_to_common": 13083000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 86669000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 271098000, "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": 558496000, "short_term_debt": 173000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 166169000, "long_term_debt": 15546000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 20362000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 346392000, "shares_outstanding": 121581454, "operating_cash_flow": 47164000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -16173000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": 2033000, "net_debt_issued": -7500000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 30991000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "28983000", "netIncome": "13083000", "grossProfit": "243513000", "totalRevenue": "480546000", "costOfRevenue": "237034000", "interestExpense": "3175000", "operatingIncome": "-2240000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "20758000" }, "balance": { "totalDebt": "20362000", "totalAssets": "558496000", "longTermDebt": "15546000", "shortTermDebt": "173000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "121581454", "totalCurrentAssets": "271098000", "totalShareholderEquity": "346392000", "totalCurrentLiabilities": "166169000", "cashAndShortTermInvestments": "86669000" }, "cashflow": { "freeCashFlow": "30991000", "dividendsPaid": null, "issuanceOfDebt": "0", "issuanceOfStock": "2033000", "repaymentOfDebt": "-7500000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "47164000", "repurchaseOfStock": null, "capitalExpenditures": "-16173000" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:21:02.328107+00:00", "is_restated": false, "income_statement": { "revenue": 360948000, "cost_of_revenue": 174820000, "gross_profit": 186128000, "ebit": -18915000, "ebitda": 16890000, "pretax_income": null, "tax_provision": null, "net_income": -11807000, "net_income_to_common": -11807000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 58446000, "total_current_assets": 209571000, "total_assets": 492352000, "short_term_debt": 15555000, "long_term_debt": 7433000, "total_debt": 28602000, "total_liabilities": null, "total_equity": 325317000, "shares_outstanding": 120939834, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 8143000, "capital_expenditure": -12994000, "free_cash_flow": -4851000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": 15000000 }, "complete_fields": { "id": 389976, "ticker_id": 20741, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:21:02.328107+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "16890000", "netIncome": "-11807000", "grossProfit": "186128000", "totalRevenue": "360948000", "costOfRevenue": "174820000", "interestExpense": "2499000", "operatingIncome": "-18915000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "19480000" }, "balance": { "totalDebt": "28602000", "totalAssets": "492352000", "longTermDebt": "7433000", "shortTermDebt": "15555000", "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "120939834", "totalCurrentAssets": "209571000", "totalShareholderEquity": "325317000", "totalCurrentLiabilities": "127420000", "cashAndShortTermInvestments": "58446000" }, "cashflow": { "freeCashFlow": "-4851000", "dividendsPaid": null, "issuanceOfDebt": "15000000", "issuanceOfStock": "0", "repaymentOfDebt": "0", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "8143000", "repurchaseOfStock": null, "capitalExpenditures": "-12994000" } }, "revenue": 360948000, "cost_of_revenue": 174820000, "gross_profit": 186128000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -18915000, "depreciation_amortisation": 19480000, "ebitda": 16890000, "interest_expense": 2499000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -11807000, "net_income_continuing_ops": null, "net_income_to_common": -11807000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 58446000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 209571000, "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": 492352000, "short_term_debt": 15555000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 127420000, "long_term_debt": 7433000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 28602000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 325317000, "shares_outstanding": 120939834, "operating_cash_flow": 8143000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -12994000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": 15000000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -4851000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "16890000", "netIncome": "-11807000", "grossProfit": "186128000", "totalRevenue": "360948000", "costOfRevenue": "174820000", "interestExpense": "2499000", "operatingIncome": "-18915000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "19480000" }, "balance": { "totalDebt": "28602000", "totalAssets": "492352000", "longTermDebt": "7433000", "shortTermDebt": "15555000", "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "120939834", "totalCurrentAssets": "209571000", "totalShareholderEquity": "325317000", "totalCurrentLiabilities": "127420000", "cashAndShortTermInvestments": "58446000" }, "cashflow": { "freeCashFlow": "-4851000", "dividendsPaid": null, "issuanceOfDebt": "15000000", "issuanceOfStock": "0", "repaymentOfDebt": "0", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "8143000", "repurchaseOfStock": null, "capitalExpenditures": "-12994000" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:21:02.328107+00:00", "is_restated": false, "income_statement": { "revenue": 258282000, "cost_of_revenue": 150641000, "gross_profit": 107641000, "ebit": -61564000, "ebitda": -17104000, "pretax_income": null, "tax_provision": null, "net_income": -31663000, "net_income_to_common": -31663000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 54046000, "total_current_assets": 192568000, "total_assets": 481834000, "short_term_debt": 1000, "long_term_debt": 6849000, "total_debt": 12425000, "total_liabilities": null, "total_equity": 334638000, "shares_outstanding": 119317305, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -74382000, "capital_expenditure": -13551000, "free_cash_flow": -87933000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 60000000, "net_debt_issued": 9668000 }, "complete_fields": { "id": 389977, "ticker_id": 20741, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:21:02.328107+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-17104000", "netIncome": "-31663000", "grossProfit": "107641000", "totalRevenue": "258282000", "costOfRevenue": "150641000", "interestExpense": "1129000", "operatingIncome": "-61564000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "18414000" }, "balance": { "totalDebt": "12425000", "totalAssets": "481834000", "longTermDebt": "6849000", "shortTermDebt": "1000", "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "119317305", "totalCurrentAssets": "192568000", "totalShareholderEquity": "334638000", "totalCurrentLiabilities": "109100000", "cashAndShortTermInvestments": "54046000" }, "cashflow": { "freeCashFlow": "-87933000", "dividendsPaid": null, "issuanceOfDebt": "10000000", "issuanceOfStock": "60000000", "repaymentOfDebt": "-332000", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "-74382000", "repurchaseOfStock": null, "capitalExpenditures": "-13551000" } }, "revenue": 258282000, "cost_of_revenue": 150641000, "gross_profit": 107641000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -61564000, "depreciation_amortisation": 18414000, "ebitda": -17104000, "interest_expense": 1129000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -31663000, "net_income_continuing_ops": null, "net_income_to_common": -31663000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 54046000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 192568000, "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": 481834000, "short_term_debt": 1000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 109100000, "long_term_debt": 6849000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 12425000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 334638000, "shares_outstanding": 119317305, "operating_cash_flow": -74382000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -13551000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": 60000000, "net_debt_issued": 9668000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -87933000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-17104000", "netIncome": "-31663000", "grossProfit": "107641000", "totalRevenue": "258282000", "costOfRevenue": "150641000", "interestExpense": "1129000", "operatingIncome": "-61564000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "18414000" }, "balance": { "totalDebt": "12425000", "totalAssets": "481834000", "longTermDebt": "6849000", "shortTermDebt": "1000", "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "119317305", "totalCurrentAssets": "192568000", "totalShareholderEquity": "334638000", "totalCurrentLiabilities": "109100000", "cashAndShortTermInvestments": "54046000" }, "cashflow": { "freeCashFlow": "-87933000", "dividendsPaid": null, "issuanceOfDebt": "10000000", "issuanceOfStock": "60000000", "repaymentOfDebt": "-332000", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "-74382000", "repurchaseOfStock": null, "capitalExpenditures": "-13551000" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:21:02.328107+00:00", "is_restated": false, "income_statement": { "revenue": 187973000, "cost_of_revenue": 86209000, "gross_profit": 101764000, "ebit": -261947000, "ebitda": -227474000, "pretax_income": null, "tax_provision": null, "net_income": -240505000, "net_income_to_common": -240505000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 74897000, "total_current_assets": 139858000, "total_assets": 438032000, "short_term_debt": 332000, "long_term_debt": 0, "total_debt": 1216000, "total_liabilities": null, "total_equity": 281297000, "shares_outstanding": 37500000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -26429000, "capital_expenditure": -8939000, "free_cash_flow": -35368000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 191288000, "net_debt_issued": -62689000 }, "complete_fields": { "id": 389978, "ticker_id": 20741, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:21:02.328107+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-227474000", "netIncome": "-240505000", "grossProfit": "101764000", "totalRevenue": "187973000", "costOfRevenue": "86209000", "interestExpense": "6372000", "operatingIncome": "-261947000", "fiscalDateEnding": "2021-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "14202000" }, "balance": { "totalDebt": "1216000", "totalAssets": "438032000", "longTermDebt": "0", "shortTermDebt": "332000", "fiscalDateEnding": "2021-12-31", "totalLiabilities": null, "sharesOutstanding": "37500000", "totalCurrentAssets": "139858000", "totalShareholderEquity": "281297000", "totalCurrentLiabilities": "113596000", "cashAndShortTermInvestments": "74897000" }, "cashflow": { "freeCashFlow": "-35368000", "dividendsPaid": null, "issuanceOfDebt": "37332000", "issuanceOfStock": "191288000", "repaymentOfDebt": "-100021000", "fiscalDateEnding": "2021-12-31", "operatingCashflow": "-26429000", "repurchaseOfStock": null, "capitalExpenditures": "-8939000" } }, "revenue": 187973000, "cost_of_revenue": 86209000, "gross_profit": 101764000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -261947000, "depreciation_amortisation": 14202000, "ebitda": -227474000, "interest_expense": 6372000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -240505000, "net_income_continuing_ops": null, "net_income_to_common": -240505000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 74897000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 139858000, "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": 438032000, "short_term_debt": 332000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 113596000, "long_term_debt": 0, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 1216000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 281297000, "shares_outstanding": 37500000, "operating_cash_flow": -26429000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -8939000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": 191288000, "net_debt_issued": -62689000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -35368000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-227474000", "netIncome": "-240505000", "grossProfit": "101764000", "totalRevenue": "187973000", "costOfRevenue": "86209000", "interestExpense": "6372000", "operatingIncome": "-261947000", "fiscalDateEnding": "2021-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "14202000" }, "balance": { "totalDebt": "1216000", "totalAssets": "438032000", "longTermDebt": "0", "shortTermDebt": "332000", "fiscalDateEnding": "2021-12-31", "totalLiabilities": null, "sharesOutstanding": "37500000", "totalCurrentAssets": "139858000", "totalShareholderEquity": "281297000", "totalCurrentLiabilities": "113596000", "cashAndShortTermInvestments": "74897000" }, "cashflow": { "freeCashFlow": "-35368000", "dividendsPaid": null, "issuanceOfDebt": "37332000", "issuanceOfStock": "191288000", "repaymentOfDebt": "-100021000", "fiscalDateEnding": "2021-12-31", "operatingCashflow": "-26429000", "repurchaseOfStock": null, "capitalExpenditures": "-8939000" } } } ], "quarterly": [ { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:21:02.328107+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": 39074000, "total_current_assets": 222383000, "total_assets": 507889000, "short_term_debt": 10000, "long_term_debt": 8391000, "total_debt": 13862000, "total_liabilities": null, "total_equity": 337911000, "shares_outstanding": 121743314, "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": 389973, "ticker_id": 20741, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:21:02.328107+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": "13862000", "totalAssets": "507889000", "longTermDebt": "8391000", "shortTermDebt": "10000", "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "121743314", "totalCurrentAssets": "222383000", "totalShareholderEquity": "337911000", "totalCurrentLiabilities": "132212000", "cashAndShortTermInvestments": "39074000" } }, "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": 39074000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 222383000, "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": 507889000, "short_term_debt": 10000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 132212000, "long_term_debt": 8391000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 13862000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 337911000, "shares_outstanding": 121743314, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": null, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "balance": { "totalDebt": "13862000", "totalAssets": "507889000", "longTermDebt": "8391000", "shortTermDebt": "10000", "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "121743314", "totalCurrentAssets": "222383000", "totalShareholderEquity": "337911000", "totalCurrentLiabilities": "132212000", "cashAndShortTermInvestments": "39074000" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:21:02.328107+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": 86669000, "total_current_assets": 271098000, "total_assets": 558496000, "short_term_debt": 173000, "long_term_debt": 15546000, "total_debt": 20362000, "total_liabilities": null, "total_equity": 346392000, "shares_outstanding": 121581454, "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": 389974, "ticker_id": 20741, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:21:02.328107+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": "20362000", "totalAssets": "558496000", "longTermDebt": "15546000", "shortTermDebt": "173000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "121581454", "totalCurrentAssets": "271098000", "totalShareholderEquity": "346392000", "totalCurrentLiabilities": "166169000", "cashAndShortTermInvestments": "86669000" } }, "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": 86669000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 271098000, "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": 558496000, "short_term_debt": 173000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 166169000, "long_term_debt": 15546000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 20362000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 346392000, "shares_outstanding": 121581454, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": null, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "balance": { "totalDebt": "20362000", "totalAssets": "558496000", "longTermDebt": "15546000", "shortTermDebt": "173000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "121581454", "totalCurrentAssets": "271098000", "totalShareholderEquity": "346392000", "totalCurrentLiabilities": "166169000", "cashAndShortTermInvestments": "86669000" } } } ] }, "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": "momentum_leaders", "name": "Momentum Leaders", "slug": "momentum-leaders", "group": "momentum", "page_url": "/factors/momentum-leaders/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 4, "quarterly_financial_periods": 2, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2024-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }