{ "ticker": { "uuid": "10590712-d0b9-476b-8a12-e1ea3b91ad74", "symbol": "WSU", "name": "WashTec AG", "exchange": "GER", "exchange_name": "XETRA", "country": "DE", "currency": "EUR", "sector": "Industrials", "industry": "Specialty Industrial Machinery", "page_url": "https://sharemaestro.com/factors/ticker/10590712-d0b9-476b-8a12-e1ea3b91ad74/", "api_url": "https://sharemaestro.com/factors/api/tickers/10590712-d0b9-476b-8a12-e1ea3b91ad74/" }, "ticker_metadata": { "id": 21354, "uuid": "10590712-d0b9-476b-8a12-e1ea3b91ad74", "symbol": "WSU", "name": "WashTec AG", "asset_type": "equity", "market_cap": 524622016, "stock_exchange_id": 8, "industry": "Specialty Industrial Machinery", "sector": "Industrials", "description": "WashTec AG provides vehicle wash equipment in Europe, North America, and internationally. The company offers gantry and conveyor tunnel carwashes, self-service and commercial vehicle wash equipment, water recycling systems, and other peripherals. It also provides servicing packages and digital smart service solutions, including maintenance arrangements for regular servicing, and digital systems for remote monitoring and equipment control, as well as sells spare parts. In addition, the company produces and sells chemical products for use in its wash equipment, such as shampoos, waxes, drying aids, and wheel cleaners. The company serves oil companies and service station chains, supermarkets and retail chains, and car dealerships and garages, as well as independent carwash operators through direct sales. WashTec AG was founded in 1885 and is headquartered in Augsburg, Germany.", "currency": "EUR", "is_active": true }, "exchange_metadata": { "id": 8, "name": "XETRA", "symbol": "GER", "country_code": "DE", "currency": "EUR", "benchmark": "^GDAXI", "data_symbol": "GER", "ticker_suffix": ".DE", "update_provider": "yfinance", "update_group": "primary", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "10590712-d0b9-476b-8a12-e1ea3b91ad74", "symbol": "WSU", "name": "WashTec AG", "exchange": "GER", "exchange_name": "XETRA", "country": "DE", "currency": "EUR", "sector": "Industrials", "industry": "Specialty Industrial Machinery", "page_url": "https://sharemaestro.com/factors/ticker/10590712-d0b9-476b-8a12-e1ea3b91ad74/", "api_url": "https://sharemaestro.com/factors/api/tickers/10590712-d0b9-476b-8a12-e1ea3b91ad74/" }, "week_end_date": "2026-06-07", "universe": "EUR_DE", "score": { "os": 0.47, "value": 0.39, "quality": 0.77, "momentum": 0.35, "coverage": 0.939, "confidence": 0.939, "delta": null }, "headline_factors": { "price": 38.2, "market_cap": 509937963.55, "pe_ratio": 17.0195, "earnings_yield": 0.0588, "ebitda_to_ev": 0.1148, "shareholder_yield": 0.0659, "roe": 0.3649, "piotroski_f_score": 7, "momentum_12_1": 0.0296, "volatility_252d": 0.2198 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": true, "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": "2026-06-07T12:30:50.005436+00:00", "batch_id": "" }, "size": { "price_close": 38.2, "market_cap": 509937963.5492, "market_cap_usd": 509937963.5492, "enterprise_value": 563346963.5492, "shares_outstanding": 13349161, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 17.0195, "pb_ratio": 6.2113, "ptbv_ratio": 6.2113, "ps_ratio": 1.0176, "pcf_ratio": 13.306, "pfcf_ratio": 16.0177, "ev_ebitda": 8.7127, "ev_ebit": 11.7843, "ev_sales": 1.1242, "ev_fcf": 17.6953, "earnings_yield": 0.0588, "fcf_yield": 0.0565, "price_to_sales": 1.0176, "price_to_book": 6.2113, "price_to_cashflow": 13.306, "ebitda_to_ev": 0.1148, "sales_yield": 0.8895 }, "yield": { "dividend_yield": 0.063, "buyback_yield": 0.003, "shareholder_yield": 0.0659, "debt_paydown_yield": 0.0025, "total_yield": 0.0685 }, "quality": { "gross_margin": 0.311, "operating_margin": 0.0954, "net_margin": 0.0598, "ebitda_margin": 0.129, "fcf_margin": 0.0635, "roe": 0.3649, "roa": 0.1022, "roic": 0.2646, "roc_greenblatt": null, "asset_turnover": 1.7088, "cash_conversion": 1.0625, "accruals_ratio": -0.0285, "sbc_to_revenue": null, "piotroski_f_score": 7, "altman_z_score": null, "earnings_stability_5y": 0.5631, "revenue_stability_5y": 0.0193, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.5315, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": null, "net_debt_to_ebitda": 0.826, "debt_to_assets": 0.2292, "interest_coverage": 17.0064, "current_ratio": 0.9582, "quick_ratio": 0.9582, "net_debt": 53409000, "local_beta": 0.6679, "volatility_252d": 0.2198, "volatility_60d": 0.5279, "max_drawdown_12m": -0.2032, "risk_adjusted_momentum": 0.1345 }, "growth": { "revenue_growth_1y": 0.0456, "revenue_growth_3y_cagr": 0.0112, "revenue_growth_5y_cagr": null, "eps_growth_1y": -0.0085, "eps_growth_3y_cagr": 0.052, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.0007, "book_value_growth_1y": -0.0716, "revenue_growth": 0.0456, "earnings_growth": -0.0085 }, "momentum": { "price_return_1m": -0.0278, "price_return_3m": -0.1707, "price_return_6m": -0.1391, "price_return_9m": 0.1073, "price_return_12m": 0.0009, "price_return_12m_ex1m": 0.0296, "momentum_6m": -0.1391, "momentum_12m": 0.0009, "momentum_12_1": 0.0296, "distance_from_52w_high": -0.2032, "distance_from_52w_low": 0.1195, "relative_strength": -0.0178 }, "raw_ttm": { "revenue_ttm": 501125000, "gross_profit_ttm": 155868000, "ebit_ttm": 47805000, "ebitda_ttm": 64658000, "net_income_ttm": 29962000, "eps_diluted_ttm": 2.2445, "operating_cash_flow_ttm": 38324000, "capital_expenditure_ttm": -6488000, "fcf_ttm": 31836000, "dividends_paid_ttm": -32118000, "share_repurchases_ttm": -1508000, "shares_issued_ttm": null, "interest_expense_ttm": 2811000, "cash_and_equivalents": 13814000, "total_current_assets": 173193000, "total_current_liabilities": 180745000, "net_ppe": null, "total_assets": 293253000, "total_debt": 67223000, "total_equity": 82099000, "net_working_capital": 19391000, "book_value_per_share": 6.1501, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 6.1501 }, "ranks": { "universe_ticker_count": 632, "rank_pe": 45, "rank_pb": 82, "rank_ptbv": 82, "rank_ps": 39, "rank_pcf": 61, "rank_ev_ebitda": 41, "rank_ev_ebit": 40, "rank_earnings_yield": 45, "rank_fcf_yield": 35, "rank_dividend_yield": 9, "rank_shareholder_yield": 17, "rank_total_yield": 26, "rank_roe": 11, "rank_roc": 50, "rank_roic": 11, "rank_gross_margin": 68, "rank_fcf_margin": 54, "rank_piotroski": 33, "rank_accruals": 62, "rank_sue": 50, "rank_eps_growth_1y": 64, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 43, "rank_momentum_12m": 56, "rank_momentum_12m_ex1m": 52, "rank_relative_strength": 56 }, "composites": { "value_composite": 61, "quality_composite": 23, "momentum_composite": 65, "growth_composite": 63, "yield_composite": 10, "svqf_composite": 33, "vc1_composite": 63, "vc2_composite": 42, "vc3_composite": 44, "trending_value_composite": null, "overall_composite": 53, "quality_value_composite": 0.548, "os_score": 0.47, "value_percentile": 0.39, "quality_percentile": 0.77, "momentum_percentile": 0.35, "factor_coverage": 0.939, "signal_confidence": 0.939, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 36, "small_cap_core_rank": 50, "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": true, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 8245, "ticker_id": 21354, "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": "2026-06-07T12:30:50.005436+00:00", "batch_id": "", "os_score_delta": null, "price_close": 38.2, "market_cap": 509937963.5492, "market_cap_usd": 509937963.5492, "enterprise_value": 563346963.5492, "shares_outstanding": 13349161, "fx_rate_to_usd": null, "pe_ratio": 17.01949014, "pb_ratio": 6.2112567, "ptbv_ratio": 6.2112567, "ps_ratio": 1.01758636, "pcf_ratio": 13.3059692, "pfcf_ratio": 16.01765183, "ev_ebitda": 8.71271867, "ev_ebit": 11.78426867, "ev_sales": 1.12416456, "ev_fcf": 17.69528093, "earnings_yield": 0.05875617, "fcf_yield": 0.05651224, "dividend_yield": 0.06298413, "buyback_yield": 0.00295722, "shareholder_yield": 0.06594135, "debt_paydown_yield": 0.00251795, "total_yield": 0.06845931, "gross_margin": 0.31103617, "operating_margin": 0.09539536, "net_margin": 0.05978947, "ebitda_margin": 0.12902569, "fcf_margin": 0.06352906, "roe": 0.36494963, "roa": 0.10217116, "roic": 0.2645877, "roc_greenblatt": null, "asset_turnover": 1.70884867, "cash_conversion": 1.06254589, "accruals_ratio": -0.02851463, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 0.82602308, "debt_to_assets": 0.2292321, "interest_coverage": 17.00640342, "current_ratio": 0.95821738, "quick_ratio": 0.95821738, "net_debt": 53409000, "revenue_growth_1y": 0.04556406, "revenue_growth_3y_cagr": 0.01119568, "revenue_growth_5y_cagr": null, "eps_growth_1y": -0.00846919, "eps_growth_3y_cagr": 0.05203568, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.00074997, "book_value_growth_1y": -0.07159175, "piotroski_f_score": 7, "altman_z_score": null, "earnings_stability_5y": 0.563139, "revenue_stability_5y": 0.019336, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.02784152, "price_return_3m": -0.17068929, "price_return_6m": -0.13906306, "price_return_9m": 0.10725411, "price_return_12m": 0.00089226, "price_return_12m_ex1m": 0.02955669, "distance_from_52w_high": -0.2032113, "distance_from_52w_low": 0.11945525, "relative_strength": -0.01781171, "local_beta": 0.6679, "volatility_252d": 0.219797, "volatility_60d": 0.527915, "max_drawdown_12m": -0.2032113, "revenue_ttm": 501125000, "gross_profit_ttm": 155868000, "ebit_ttm": 47805000, "ebitda_ttm": 64658000, "net_income_ttm": 29962000, "eps_diluted_ttm": 2.24448563, "operating_cash_flow_ttm": 38324000, "capital_expenditure_ttm": -6488000, "fcf_ttm": 31836000, "dividends_paid_ttm": -32118000, "share_repurchases_ttm": -1508000, "shares_issued_ttm": null, "interest_expense_ttm": 2811000, "cash_and_equivalents": 13814000, "total_current_assets": 173193000, "total_current_liabilities": 180745000, "net_ppe": null, "total_assets": 293253000, "total_debt": 67223000, "total_equity": 82099000, "net_working_capital": 19391000, "book_value_per_share": 6.15012434, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 6.15012434, "universe_ticker_count": 632, "sector": "Industrials", "rank_pe": 45, "rank_pb": 82, "rank_ptbv": 82, "rank_ps": 39, "rank_pcf": 61, "rank_ev_ebitda": 41, "rank_ev_ebit": 40, "rank_earnings_yield": 45, "rank_fcf_yield": 35, "rank_dividend_yield": 9, "rank_shareholder_yield": 17, "rank_total_yield": 26, "rank_roe": 11, "rank_roc": 50, "rank_roic": 11, "rank_gross_margin": 68, "rank_fcf_margin": 54, "rank_piotroski": 33, "rank_accruals": 62, "rank_sue": 50, "rank_eps_growth_1y": 64, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 43, "rank_momentum_12m": 56, "rank_momentum_12m_ex1m": 52, "rank_relative_strength": 56, "value_composite": 61, "quality_composite": 23, "momentum_composite": 65, "growth_composite": 63, "yield_composite": 10, "svqf_composite": 33, "vc1_composite": 63, "vc2_composite": 42, "vc3_composite": 44, "trending_value_composite": null, "overall_composite": 53, "factor_coverage": 0.939, "signal_confidence": 0.939, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 36, "small_cap_core_rank": 50, "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": 38.2, "os": 0.47, "value": 0.39, "quality": 0.77, "momentum": 0.35, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 17.0195, "earnings_yield": 0.0588, "shareholder_yield": 0.0659, "roe": 0.3649, "momentum_12_1": 0.0296, "complete_fields": { "id": 8245, "ticker_id": 21354, "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": "2026-06-07T12:30:50.005436+00:00", "batch_id": "", "os_score_delta": null, "price_close": 38.2, "market_cap": 509937963.5492, "market_cap_usd": 509937963.5492, "enterprise_value": 563346963.5492, "shares_outstanding": 13349161, "fx_rate_to_usd": null, "pe_ratio": 17.01949014, "pb_ratio": 6.2112567, "ptbv_ratio": 6.2112567, "ps_ratio": 1.01758636, "pcf_ratio": 13.3059692, "pfcf_ratio": 16.01765183, "ev_ebitda": 8.71271867, "ev_ebit": 11.78426867, "ev_sales": 1.12416456, "ev_fcf": 17.69528093, "earnings_yield": 0.05875617, "fcf_yield": 0.05651224, "dividend_yield": 0.06298413, "buyback_yield": 0.00295722, "shareholder_yield": 0.06594135, "debt_paydown_yield": 0.00251795, "total_yield": 0.06845931, "gross_margin": 0.31103617, "operating_margin": 0.09539536, "net_margin": 0.05978947, "ebitda_margin": 0.12902569, "fcf_margin": 0.06352906, "roe": 0.36494963, "roa": 0.10217116, "roic": 0.2645877, "roc_greenblatt": null, "asset_turnover": 1.70884867, "cash_conversion": 1.06254589, "accruals_ratio": -0.02851463, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 0.82602308, "debt_to_assets": 0.2292321, "interest_coverage": 17.00640342, "current_ratio": 0.95821738, "quick_ratio": 0.95821738, "net_debt": 53409000, "revenue_growth_1y": 0.04556406, "revenue_growth_3y_cagr": 0.01119568, "revenue_growth_5y_cagr": null, "eps_growth_1y": -0.00846919, "eps_growth_3y_cagr": 0.05203568, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.00074997, "book_value_growth_1y": -0.07159175, "piotroski_f_score": 7, "altman_z_score": null, "earnings_stability_5y": 0.563139, "revenue_stability_5y": 0.019336, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.02784152, "price_return_3m": -0.17068929, "price_return_6m": -0.13906306, "price_return_9m": 0.10725411, "price_return_12m": 0.00089226, "price_return_12m_ex1m": 0.02955669, "distance_from_52w_high": -0.2032113, "distance_from_52w_low": 0.11945525, "relative_strength": -0.01781171, "local_beta": 0.6679, "volatility_252d": 0.219797, "volatility_60d": 0.527915, "max_drawdown_12m": -0.2032113, "revenue_ttm": 501125000, "gross_profit_ttm": 155868000, "ebit_ttm": 47805000, "ebitda_ttm": 64658000, "net_income_ttm": 29962000, "eps_diluted_ttm": 2.24448563, "operating_cash_flow_ttm": 38324000, "capital_expenditure_ttm": -6488000, "fcf_ttm": 31836000, "dividends_paid_ttm": -32118000, "share_repurchases_ttm": -1508000, "shares_issued_ttm": null, "interest_expense_ttm": 2811000, "cash_and_equivalents": 13814000, "total_current_assets": 173193000, "total_current_liabilities": 180745000, "net_ppe": null, "total_assets": 293253000, "total_debt": 67223000, "total_equity": 82099000, "net_working_capital": 19391000, "book_value_per_share": 6.15012434, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 6.15012434, "universe_ticker_count": 632, "sector": "Industrials", "rank_pe": 45, "rank_pb": 82, "rank_ptbv": 82, "rank_ps": 39, "rank_pcf": 61, "rank_ev_ebitda": 41, "rank_ev_ebit": 40, "rank_earnings_yield": 45, "rank_fcf_yield": 35, "rank_dividend_yield": 9, "rank_shareholder_yield": 17, "rank_total_yield": 26, "rank_roe": 11, "rank_roc": 50, "rank_roic": 11, "rank_gross_margin": 68, "rank_fcf_margin": 54, "rank_piotroski": 33, "rank_accruals": 62, "rank_sue": 50, "rank_eps_growth_1y": 64, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 43, "rank_momentum_12m": 56, "rank_momentum_12m_ex1m": 52, "rank_relative_strength": 56, "value_composite": 61, "quality_composite": 23, "momentum_composite": 65, "growth_composite": 63, "yield_composite": 10, "svqf_composite": 33, "vc1_composite": 63, "vc2_composite": 42, "vc3_composite": 44, "trending_value_composite": null, "overall_composite": 53, "factor_coverage": 0.939, "signal_confidence": 0.939, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 36, "small_cap_core_rank": 50, "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": "2026-06-07T12:25:15.593162+00:00", "is_restated": false, "income_statement": { "revenue": 498618000, "cost_of_revenue": 342425000, "gross_profit": 156193000, "ebit": 48431000, "ebitda": 65385000, "pretax_income": null, "tax_provision": null, "net_income": 30687000, "net_income_to_common": 30687000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 17544000, "total_current_assets": 168236000, "total_assets": 286586000, "short_term_debt": 45277000, "long_term_debt": 1809000, "total_debt": 69718000, "total_liabilities": null, "total_equity": 81967000, "shares_outstanding": 13349161, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 48762000, "capital_expenditure": -7396000, "free_cash_flow": 41366000, "dividends_paid": -32118000, "share_repurchases": -1508000, "shares_issued": null, "net_debt_issued": -1300000 }, "complete_fields": { "id": 390698, "ticker_id": 21354, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:25:15.593162+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "65385000", "netIncome": "30687000", "grossProfit": "156193000", "totalRevenue": "498618000", "costOfRevenue": "342425000", "interestExpense": "2795000", "operatingIncome": "48431000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": "14246000", "depreciationAndAmortization": "16138000" }, "balance": { "totalDebt": "69718000", "totalAssets": "286586000", "longTermDebt": "1809000", "shortTermDebt": "45277000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "13349161", "totalCurrentAssets": "168236000", "totalShareholderEquity": "81967000", "totalCurrentLiabilities": "175383000", "cashAndShortTermInvestments": "17544000" }, "cashflow": { "freeCashFlow": "41366000", "dividendsPaid": "-32118000", "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": "-1300000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "48762000", "repurchaseOfStock": "-1508000", "capitalExpenditures": "-7396000" } }, "revenue": 498618000, "cost_of_revenue": 342425000, "gross_profit": 156193000, "research_and_development": 14246000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 48431000, "depreciation_amortisation": 16138000, "ebitda": 65385000, "interest_expense": 2795000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 30687000, "net_income_continuing_ops": null, "net_income_to_common": 30687000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 17544000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 168236000, "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": 286586000, "short_term_debt": 45277000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 175383000, "long_term_debt": 1809000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 69718000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 81967000, "shares_outstanding": 13349161, "operating_cash_flow": 48762000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -7396000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -32118000, "share_repurchases": -1508000, "shares_issued": null, "net_debt_issued": -1300000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 41366000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "65385000", "netIncome": "30687000", "grossProfit": "156193000", "totalRevenue": "498618000", "costOfRevenue": "342425000", "interestExpense": "2795000", "operatingIncome": "48431000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": "14246000", "depreciationAndAmortization": "16138000" }, "balance": { "totalDebt": "69718000", "totalAssets": "286586000", "longTermDebt": "1809000", "shortTermDebt": "45277000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "13349161", "totalCurrentAssets": "168236000", "totalShareholderEquity": "81967000", "totalCurrentLiabilities": "175383000", "cashAndShortTermInvestments": "17544000" }, "cashflow": { "freeCashFlow": "41366000", "dividendsPaid": "-32118000", "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": "-1300000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "48762000", "repurchaseOfStock": "-1508000", "capitalExpenditures": "-7396000" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:25:15.593162+00:00", "is_restated": false, "income_statement": { "revenue": 476889000, "cost_of_revenue": 329225000, "gross_profit": 147667000, "ebit": 46113000, "ebitda": 60568000, "pretax_income": null, "tax_provision": null, "net_income": 31026000, "net_income_to_common": 31026000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 19512000, "total_current_assets": 162749000, "total_assets": 279679000, "short_term_debt": 40442000, "long_term_debt": 3489000, "total_debt": 65765000, "total_liabilities": null, "total_equity": 88507000, "shares_outstanding": 13382324, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 49718000, "capital_expenditure": -8383000, "free_cash_flow": 41335000, "dividends_paid": -29441000, "share_repurchases": 0, "shares_issued": null, "net_debt_issued": -2255000 }, "complete_fields": { "id": 390703, "ticker_id": 21354, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:25:15.593162+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "60568000", "netIncome": "31026000", "grossProfit": "147667000", "totalRevenue": "476889000", "costOfRevenue": "329225000", "interestExpense": "3620000", "operatingIncome": "46113000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": "16511000", "depreciationAndAmortization": "14600000" }, "balance": { "totalDebt": "65765000", "totalAssets": "279679000", "longTermDebt": "3489000", "shortTermDebt": "40442000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "13382324", "totalCurrentAssets": "162749000", "totalShareholderEquity": "88507000", "totalCurrentLiabilities": "160211000", "cashAndShortTermInvestments": "19512000" }, "cashflow": { "freeCashFlow": "41335000", "dividendsPaid": "-29441000", "issuanceOfDebt": "0", "issuanceOfStock": null, "repaymentOfDebt": "-2255000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "49718000", "repurchaseOfStock": "0", "capitalExpenditures": "-8383000" } }, "revenue": 476889000, "cost_of_revenue": 329225000, "gross_profit": 147667000, "research_and_development": 16511000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 46113000, "depreciation_amortisation": 14600000, "ebitda": 60568000, "interest_expense": 3620000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 31026000, "net_income_continuing_ops": null, "net_income_to_common": 31026000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 19512000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 162749000, "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": 279679000, "short_term_debt": 40442000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 160211000, "long_term_debt": 3489000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 65765000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 88507000, "shares_outstanding": 13382324, "operating_cash_flow": 49718000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -8383000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -29441000, "share_repurchases": 0, "shares_issued": null, "net_debt_issued": -2255000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 41335000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "60568000", "netIncome": "31026000", "grossProfit": "147667000", "totalRevenue": "476889000", "costOfRevenue": "329225000", "interestExpense": "3620000", "operatingIncome": "46113000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": "16511000", "depreciationAndAmortization": "14600000" }, "balance": { "totalDebt": "65765000", "totalAssets": "279679000", "longTermDebt": "3489000", "shortTermDebt": "40442000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "13382324", "totalCurrentAssets": "162749000", "totalShareholderEquity": "88507000", "totalCurrentLiabilities": "160211000", "cashAndShortTermInvestments": "19512000" }, "cashflow": { "freeCashFlow": "41335000", "dividendsPaid": "-29441000", "issuanceOfDebt": "0", "issuanceOfStock": null, "repaymentOfDebt": "-2255000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "49718000", "repurchaseOfStock": "0", "capitalExpenditures": "-8383000" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:25:15.593162+00:00", "is_restated": false, "income_statement": { "revenue": 489468000, "cost_of_revenue": 352934000, "gross_profit": 136534000, "ebit": 40922000, "ebitda": 56791000, "pretax_income": null, "tax_provision": null, "net_income": 27972000, "net_income_to_common": 27972000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 16673000, "total_current_assets": 160084000, "total_assets": 271306000, "short_term_debt": 33916000, "long_term_debt": 5204000, "total_debt": 58559000, "total_liabilities": null, "total_equity": 85764000, "shares_outstanding": 13382324, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 61809000, "capital_expenditure": -14726000, "free_cash_flow": 47083000, "dividends_paid": -29441000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 6832000 }, "complete_fields": { "id": 390705, "ticker_id": 21354, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:25:15.593162+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "56791000", "netIncome": "27972000", "grossProfit": "136534000", "totalRevenue": "489468000", "costOfRevenue": "352934000", "interestExpense": "3688000", "operatingIncome": "40922000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": "14154000", "depreciationAndAmortization": "14692000" }, "balance": { "totalDebt": "58559000", "totalAssets": "271306000", "longTermDebt": "5204000", "shortTermDebt": "33916000", "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "13382324", "totalCurrentAssets": "160084000", "totalShareholderEquity": "85764000", "totalCurrentLiabilities": "154805000", "cashAndShortTermInvestments": "16673000" }, "cashflow": { "freeCashFlow": "47083000", "dividendsPaid": "-29441000", "issuanceOfDebt": "9308000", "issuanceOfStock": null, "repaymentOfDebt": "-2476000", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "61809000", "repurchaseOfStock": null, "capitalExpenditures": "-14726000" } }, "revenue": 489468000, "cost_of_revenue": 352934000, "gross_profit": 136534000, "research_and_development": 14154000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 40922000, "depreciation_amortisation": 14692000, "ebitda": 56791000, "interest_expense": 3688000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 27972000, "net_income_continuing_ops": null, "net_income_to_common": 27972000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 16673000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 160084000, "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": 271306000, "short_term_debt": 33916000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 154805000, "long_term_debt": 5204000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 58559000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 85764000, "shares_outstanding": 13382324, "operating_cash_flow": 61809000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -14726000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -29441000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 6832000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 47083000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "56791000", "netIncome": "27972000", "grossProfit": "136534000", "totalRevenue": "489468000", "costOfRevenue": "352934000", "interestExpense": "3688000", "operatingIncome": "40922000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": "14154000", "depreciationAndAmortization": "14692000" }, "balance": { "totalDebt": "58559000", "totalAssets": "271306000", "longTermDebt": "5204000", "shortTermDebt": "33916000", "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "13382324", "totalCurrentAssets": "160084000", "totalShareholderEquity": "85764000", "totalCurrentLiabilities": "154805000", "cashAndShortTermInvestments": "16673000" }, "cashflow": { "freeCashFlow": "47083000", "dividendsPaid": "-29441000", "issuanceOfDebt": "9308000", "issuanceOfStock": null, "repaymentOfDebt": "-2476000", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "61809000", "repurchaseOfStock": null, "capitalExpenditures": "-14726000" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:25:15.593162+00:00", "is_restated": false, "income_statement": { "revenue": 482239000, "cost_of_revenue": 352826000, "gross_profit": 129413000, "ebit": 35852000, "ebitda": 53228000, "pretax_income": null, "tax_provision": null, "net_income": 26355000, "net_income_to_common": 26355000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 14215000, "total_current_assets": 184432000, "total_assets": 284483000, "short_term_debt": 41362000, "long_term_debt": 0, "total_debt": 59464000, "total_liabilities": null, "total_equity": 88125000, "shares_outstanding": 13382324, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 22744000, "capital_expenditure": -7528000, "free_cash_flow": 15216000, "dividends_paid": -38809000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 390706, "ticker_id": 21354, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:25:15.593162+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "53228000", "netIncome": "26355000", "grossProfit": "129413000", "totalRevenue": "482239000", "costOfRevenue": "352826000", "interestExpense": "1275000", "operatingIncome": "35852000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": "14150000", "depreciationAndAmortization": "14690000" }, "balance": { "totalDebt": "59464000", "totalAssets": "284483000", "longTermDebt": "0", "shortTermDebt": "41362000", "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "13382324", "totalCurrentAssets": "184432000", "totalShareholderEquity": "88125000", "totalCurrentLiabilities": "169437000", "cashAndShortTermInvestments": "14215000" }, "cashflow": { "freeCashFlow": "15216000", "dividendsPaid": "-38809000", "issuanceOfDebt": "0", "issuanceOfStock": null, "repaymentOfDebt": "0", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "22744000", "repurchaseOfStock": null, "capitalExpenditures": "-7528000" } }, "revenue": 482239000, "cost_of_revenue": 352826000, "gross_profit": 129413000, "research_and_development": 14150000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 35852000, "depreciation_amortisation": 14690000, "ebitda": 53228000, "interest_expense": 1275000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 26355000, "net_income_continuing_ops": null, "net_income_to_common": 26355000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 14215000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 184432000, "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": 284483000, "short_term_debt": 41362000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 169437000, "long_term_debt": 0, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 59464000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 88125000, "shares_outstanding": 13382324, "operating_cash_flow": 22744000, "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": -38809000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 15216000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "53228000", "netIncome": "26355000", "grossProfit": "129413000", "totalRevenue": "482239000", "costOfRevenue": "352826000", "interestExpense": "1275000", "operatingIncome": "35852000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": "14150000", "depreciationAndAmortization": "14690000" }, "balance": { "totalDebt": "59464000", "totalAssets": "284483000", "longTermDebt": "0", "shortTermDebt": "41362000", "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "13382324", "totalCurrentAssets": "184432000", "totalShareholderEquity": "88125000", "totalCurrentLiabilities": "169437000", "cashAndShortTermInvestments": "14215000" }, "cashflow": { "freeCashFlow": "15216000", "dividendsPaid": "-38809000", "issuanceOfDebt": "0", "issuanceOfStock": null, "repaymentOfDebt": "0", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "22744000", "repurchaseOfStock": null, "capitalExpenditures": "-7528000" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:25:15.593162+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": 390707, "ticker_id": 21354, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:25:15.593162+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": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:25:15.593162+00:00", "is_restated": false, "income_statement": { "revenue": 111335000, "cost_of_revenue": 79749000, "gross_profit": 31586000, "ebit": 4674000, "ebitda": 8145000, "pretax_income": null, "tax_provision": null, "net_income": 2217000, "net_income_to_common": 2217000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 13814000, "total_current_assets": 173193000, "total_assets": 293253000, "short_term_debt": 40757000, "long_term_debt": 1587000, "total_debt": 67223000, "total_liabilities": null, "total_equity": 82099000, "shares_outstanding": 13349161, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 8103000, "capital_expenditure": -1118000, "free_cash_flow": 6985000, "dividends_paid": null, "share_repurchases": -3304000, "shares_issued": null, "net_debt_issued": -261000 }, "complete_fields": { "id": 390696, "ticker_id": 21354, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:25:15.593162+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "8145000", "netIncome": "2217000", "grossProfit": "31586000", "totalRevenue": "111335000", "costOfRevenue": "79749000", "interestExpense": "691000", "operatingIncome": "4674000", "fiscalDateEnding": "2026-03-31", "researchAndDevelopment": "3762000", "depreciationAndAmortization": "4212000" }, "balance": { "totalDebt": "67223000", "totalAssets": "293253000", "longTermDebt": "1587000", "shortTermDebt": "40757000", "fiscalDateEnding": "2026-03-31", "totalLiabilities": null, "sharesOutstanding": "13349161", "totalCurrentAssets": "173193000", "totalShareholderEquity": "82099000", "totalCurrentLiabilities": "180745000", "cashAndShortTermInvestments": "13814000" }, "cashflow": { "freeCashFlow": "6985000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": "-261000", "fiscalDateEnding": "2026-03-31", "operatingCashflow": "8103000", "repurchaseOfStock": "-3304000", "capitalExpenditures": "-1118000" } }, "revenue": 111335000, "cost_of_revenue": 79749000, "gross_profit": 31586000, "research_and_development": 3762000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 4674000, "depreciation_amortisation": 4212000, "ebitda": 8145000, "interest_expense": 691000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 2217000, "net_income_continuing_ops": null, "net_income_to_common": 2217000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 13814000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 173193000, "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": 293253000, "short_term_debt": 40757000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 180745000, "long_term_debt": 1587000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 67223000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 82099000, "shares_outstanding": 13349161, "operating_cash_flow": 8103000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -1118000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": -3304000, "shares_issued": null, "net_debt_issued": -261000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 6985000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "8145000", "netIncome": "2217000", "grossProfit": "31586000", "totalRevenue": "111335000", "costOfRevenue": "79749000", "interestExpense": "691000", "operatingIncome": "4674000", "fiscalDateEnding": "2026-03-31", "researchAndDevelopment": "3762000", "depreciationAndAmortization": "4212000" }, "balance": { "totalDebt": "67223000", "totalAssets": "293253000", "longTermDebt": "1587000", "shortTermDebt": "40757000", "fiscalDateEnding": "2026-03-31", "totalLiabilities": null, "sharesOutstanding": "13349161", "totalCurrentAssets": "173193000", "totalShareholderEquity": "82099000", "totalCurrentLiabilities": "180745000", "cashAndShortTermInvestments": "13814000" }, "cashflow": { "freeCashFlow": "6985000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": "-261000", "fiscalDateEnding": "2026-03-31", "operatingCashflow": "8103000", "repurchaseOfStock": "-3304000", "capitalExpenditures": "-1118000" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:25:15.593162+00:00", "is_restated": false, "income_statement": { "revenue": 140408000, "cost_of_revenue": 96093000, "gross_profit": 44315000, "ebit": 15480000, "ebitda": 20863000, "pretax_income": null, "tax_provision": null, "net_income": 9628000, "net_income_to_common": 9628000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 17544000, "total_current_assets": 168236000, "total_assets": 286586000, "short_term_debt": 45277000, "long_term_debt": 1809000, "total_debt": 69718000, "total_liabilities": null, "total_equity": 81967000, "shares_outstanding": 13349161, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 15513000, "capital_expenditure": -1752000, "free_cash_flow": 13761000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -383000 }, "complete_fields": { "id": 390697, "ticker_id": 21354, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:25:15.593162+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "20863000", "netIncome": "9628000", "grossProfit": "44315000", "totalRevenue": "140408000", "costOfRevenue": "96093000", "interestExpense": "603000", "operatingIncome": "15480000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": "3524000", "depreciationAndAmortization": "4204000" }, "balance": { "totalDebt": "69718000", "totalAssets": "286586000", "longTermDebt": "1809000", "shortTermDebt": "45277000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "13349161", "totalCurrentAssets": "168236000", "totalShareholderEquity": "81967000", "totalCurrentLiabilities": "175383000", "cashAndShortTermInvestments": "17544000" }, "cashflow": { "freeCashFlow": "13761000", "dividendsPaid": "0", "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": "-383000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "15513000", "repurchaseOfStock": null, "capitalExpenditures": "-1752000" } }, "revenue": 140408000, "cost_of_revenue": 96093000, "gross_profit": 44315000, "research_and_development": 3524000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 15480000, "depreciation_amortisation": 4204000, "ebitda": 20863000, "interest_expense": 603000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 9628000, "net_income_continuing_ops": null, "net_income_to_common": 9628000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 17544000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 168236000, "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": 286586000, "short_term_debt": 45277000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 175383000, "long_term_debt": 1809000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 69718000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 81967000, "shares_outstanding": 13349161, "operating_cash_flow": 15513000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -1752000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -383000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 13761000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "20863000", "netIncome": "9628000", "grossProfit": "44315000", "totalRevenue": "140408000", "costOfRevenue": "96093000", "interestExpense": "603000", "operatingIncome": "15480000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": "3524000", "depreciationAndAmortization": "4204000" }, "balance": { "totalDebt": "69718000", "totalAssets": "286586000", "longTermDebt": "1809000", "shortTermDebt": "45277000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "13349161", "totalCurrentAssets": "168236000", "totalShareholderEquity": "81967000", "totalCurrentLiabilities": "175383000", "cashAndShortTermInvestments": "17544000" }, "cashflow": { "freeCashFlow": "13761000", "dividendsPaid": "0", "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": "-383000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "15513000", "repurchaseOfStock": null, "capitalExpenditures": "-1752000" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:25:15.593162+00:00", "is_restated": false, "income_statement": { "revenue": 125756000, "cost_of_revenue": 84921000, "gross_profit": 40835000, "ebit": 15072000, "ebitda": 18924000, "pretax_income": null, "tax_provision": null, "net_income": 9796000, "net_income_to_common": 9796000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 16925000, "total_current_assets": 172078000, "total_assets": 288606000, "short_term_debt": 53425000, "long_term_debt": 2193000, "total_debt": 76610000, "total_liabilities": null, "total_equity": 73627000, "shares_outstanding": 13382324, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 9073000, "capital_expenditure": -1441000, "free_cash_flow": 7632000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -256000 }, "complete_fields": { "id": 390699, "ticker_id": 21354, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:25:15.593162+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "18924000", "netIncome": "9796000", "grossProfit": "40835000", "totalRevenue": "125756000", "costOfRevenue": "84921000", "interestExpense": "802000", "operatingIncome": "15072000", "fiscalDateEnding": "2025-09-30", "researchAndDevelopment": "3521000", "depreciationAndAmortization": "4038000" }, "balance": { "totalDebt": "76610000", "totalAssets": "288606000", "longTermDebt": "2193000", "shortTermDebt": "53425000", "fiscalDateEnding": "2025-09-30", "totalLiabilities": null, "sharesOutstanding": "13382324", "totalCurrentAssets": "172078000", "totalShareholderEquity": "73627000", "totalCurrentLiabilities": "187662000", "cashAndShortTermInvestments": "16925000" }, "cashflow": { "freeCashFlow": "7632000", "dividendsPaid": "0", "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": "-256000", "fiscalDateEnding": "2025-09-30", "operatingCashflow": "9073000", "repurchaseOfStock": null, "capitalExpenditures": "-1441000" } }, "revenue": 125756000, "cost_of_revenue": 84921000, "gross_profit": 40835000, "research_and_development": 3521000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 15072000, "depreciation_amortisation": 4038000, "ebitda": 18924000, "interest_expense": 802000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 9796000, "net_income_continuing_ops": null, "net_income_to_common": 9796000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 16925000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 172078000, "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": 288606000, "short_term_debt": 53425000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 187662000, "long_term_debt": 2193000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 76610000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 73627000, "shares_outstanding": 13382324, "operating_cash_flow": 9073000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -1441000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -256000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 7632000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "18924000", "netIncome": "9796000", "grossProfit": "40835000", "totalRevenue": "125756000", "costOfRevenue": "84921000", "interestExpense": "802000", "operatingIncome": "15072000", "fiscalDateEnding": "2025-09-30", "researchAndDevelopment": "3521000", "depreciationAndAmortization": "4038000" }, "balance": { "totalDebt": "76610000", "totalAssets": "288606000", "longTermDebt": "2193000", "shortTermDebt": "53425000", "fiscalDateEnding": "2025-09-30", "totalLiabilities": null, "sharesOutstanding": "13382324", "totalCurrentAssets": "172078000", "totalShareholderEquity": "73627000", "totalCurrentLiabilities": "187662000", "cashAndShortTermInvestments": "16925000" }, "cashflow": { "freeCashFlow": "7632000", "dividendsPaid": "0", "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": "-256000", "fiscalDateEnding": "2025-09-30", "operatingCashflow": "9073000", "repurchaseOfStock": null, "capitalExpenditures": "-1441000" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:25:15.593162+00:00", "is_restated": false, "income_statement": { "revenue": 123626000, "cost_of_revenue": 84495000, "gross_profit": 39132000, "ebit": 12579000, "ebitda": 16726000, "pretax_income": null, "tax_provision": null, "net_income": 8321000, "net_income_to_common": 8321000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 13941000, "total_current_assets": 163848000, "total_assets": 280729000, "short_term_debt": 54807000, "long_term_debt": 2453000, "total_debt": 78703000, "total_liabilities": null, "total_equity": 63907000, "shares_outstanding": 13382324, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 5635000, "capital_expenditure": -2177000, "free_cash_flow": 3458000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -384000 }, "complete_fields": { "id": 390700, "ticker_id": 21354, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:25:15.593162+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "16726000", "netIncome": "8321000", "grossProfit": "39132000", "totalRevenue": "123626000", "costOfRevenue": "84495000", "interestExpense": "715000", "operatingIncome": "12579000", "fiscalDateEnding": "2025-06-30", "researchAndDevelopment": "3584000", "depreciationAndAmortization": "3994000" }, "balance": { "totalDebt": "78703000", "totalAssets": "280729000", "longTermDebt": "2453000", "shortTermDebt": "54807000", "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "13382324", "totalCurrentAssets": "163848000", "totalShareholderEquity": "63907000", "totalCurrentLiabilities": "188458000", "cashAndShortTermInvestments": "13941000" }, "cashflow": { "freeCashFlow": "3458000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": "-384000", "fiscalDateEnding": "2025-06-30", "operatingCashflow": "5635000", "repurchaseOfStock": null, "capitalExpenditures": "-2177000" } }, "revenue": 123626000, "cost_of_revenue": 84495000, "gross_profit": 39132000, "research_and_development": 3584000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 12579000, "depreciation_amortisation": 3994000, "ebitda": 16726000, "interest_expense": 715000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 8321000, "net_income_continuing_ops": null, "net_income_to_common": 8321000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 13941000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 163848000, "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": 280729000, "short_term_debt": 54807000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 188458000, "long_term_debt": 2453000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 78703000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 63907000, "shares_outstanding": 13382324, "operating_cash_flow": 5635000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -2177000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -384000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 3458000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "16726000", "netIncome": "8321000", "grossProfit": "39132000", "totalRevenue": "123626000", "costOfRevenue": "84495000", "interestExpense": "715000", "operatingIncome": "12579000", "fiscalDateEnding": "2025-06-30", "researchAndDevelopment": "3584000", "depreciationAndAmortization": "3994000" }, "balance": { "totalDebt": "78703000", "totalAssets": "280729000", "longTermDebt": "2453000", "shortTermDebt": "54807000", "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "13382324", "totalCurrentAssets": "163848000", "totalShareholderEquity": "63907000", "totalCurrentLiabilities": "188458000", "cashAndShortTermInvestments": "13941000" }, "cashflow": { "freeCashFlow": "3458000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": "-384000", "fiscalDateEnding": "2025-06-30", "operatingCashflow": "5635000", "repurchaseOfStock": null, "capitalExpenditures": "-2177000" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:25:15.593162+00:00", "is_restated": false, "income_statement": { "revenue": 108827000, "cost_of_revenue": 76916000, "gross_profit": 31911000, "ebit": 5302000, "ebitda": 8873000, "pretax_income": null, "tax_provision": null, "net_income": 2942000, "net_income_to_common": 2942000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 15839000, "total_current_assets": 159643000, "total_assets": 277753000, "short_term_debt": 23524000, "long_term_debt": 3074000, "total_debt": 48170000, "total_liabilities": null, "total_equity": 90329000, "shares_outstanding": 13382324, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 18541000, "capital_expenditure": -2026000, "free_cash_flow": 16515000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -277000 }, "complete_fields": { "id": 390701, "ticker_id": 21354, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:25:15.593162+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "8873000", "netIncome": "2942000", "grossProfit": "31911000", "totalRevenue": "108827000", "costOfRevenue": "76916000", "interestExpense": "675000", "operatingIncome": "5302000", "fiscalDateEnding": "2025-03-31", "researchAndDevelopment": "3616000", "depreciationAndAmortization": "3902000" }, "balance": { "totalDebt": "48170000", "totalAssets": "277753000", "longTermDebt": "3074000", "shortTermDebt": "23524000", "fiscalDateEnding": "2025-03-31", "totalLiabilities": null, "sharesOutstanding": "13382324", "totalCurrentAssets": "159643000", "totalShareholderEquity": "90329000", "totalCurrentLiabilities": "158348000", "cashAndShortTermInvestments": "15839000" }, "cashflow": { "freeCashFlow": "16515000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": "-277000", "fiscalDateEnding": "2025-03-31", "operatingCashflow": "18541000", "repurchaseOfStock": null, "capitalExpenditures": "-2026000" } }, "revenue": 108827000, "cost_of_revenue": 76916000, "gross_profit": 31911000, "research_and_development": 3616000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 5302000, "depreciation_amortisation": 3902000, "ebitda": 8873000, "interest_expense": 675000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 2942000, "net_income_continuing_ops": null, "net_income_to_common": 2942000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 15839000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 159643000, "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": 277753000, "short_term_debt": 23524000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 158348000, "long_term_debt": 3074000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 48170000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 90329000, "shares_outstanding": 13382324, "operating_cash_flow": 18541000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -2026000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -277000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 16515000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "8873000", "netIncome": "2942000", "grossProfit": "31911000", "totalRevenue": "108827000", "costOfRevenue": "76916000", "interestExpense": "675000", "operatingIncome": "5302000", "fiscalDateEnding": "2025-03-31", "researchAndDevelopment": "3616000", "depreciationAndAmortization": "3902000" }, "balance": { "totalDebt": "48170000", "totalAssets": "277753000", "longTermDebt": "3074000", "shortTermDebt": "23524000", "fiscalDateEnding": "2025-03-31", "totalLiabilities": null, "sharesOutstanding": "13382324", "totalCurrentAssets": "159643000", "totalShareholderEquity": "90329000", "totalCurrentLiabilities": "158348000", "cashAndShortTermInvestments": "15839000" }, "cashflow": { "freeCashFlow": "16515000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": "-277000", "fiscalDateEnding": "2025-03-31", "operatingCashflow": "18541000", "repurchaseOfStock": null, "capitalExpenditures": "-2026000" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:25:15.593162+00:00", "is_restated": false, "income_statement": { "revenue": null, "cost_of_revenue": null, "gross_profit": null, "ebit": null, "ebitda": null, "pretax_income": null, "tax_provision": null, "net_income": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": null, "total_current_assets": null, "total_assets": null, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": null, "total_equity": null, "shares_outstanding": null, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": null, "free_cash_flow": null, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 390702, "ticker_id": 21354, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:25:15.593162+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": "0", "issuanceOfDebt": "0", "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2024-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } }, "revenue": null, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": null, "depreciation_amortisation": null, "ebitda": null, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": null, "net_income_continuing_ops": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": null, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": null, "shares_outstanding": null, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": null, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": "0", "issuanceOfDebt": "0", "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2024-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:25:15.593162+00:00", "is_restated": false, "income_statement": { "revenue": null, "cost_of_revenue": null, "gross_profit": null, "ebit": null, "ebitda": null, "pretax_income": null, "tax_provision": null, "net_income": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": null, "total_current_assets": null, "total_assets": null, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": null, "total_equity": null, "shares_outstanding": null, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": null, "free_cash_flow": null, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 390704, "ticker_id": 21354, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:25:15.593162+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2024-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2024-09-30", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": "0", "issuanceOfDebt": "0", "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2024-09-30", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } }, "revenue": null, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": null, "depreciation_amortisation": null, "ebitda": null, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": null, "net_income_continuing_ops": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": null, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": null, "shares_outstanding": null, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": null, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2024-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2024-09-30", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": "0", "issuanceOfDebt": "0", "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2024-09-30", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "cornerstone_value", "name": "Cornerstone Value", "slug": "cornerstone-value", "group": "value", "page_url": "/factors/cornerstone-value/", "rank_field": "cornerstone_value_rank" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "veiled_value", "name": "Veiled Value", "slug": "veiled-value", "group": "value", "page_url": "/factors/veiled-value/", "rank_field": "-os_score" }, { "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": "low_volatility", "name": "Low Volatility", "slug": "low-volatility", "group": "defensive", "page_url": "/factors/low-volatility/", "rank_field": "volatility_252d" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 5, "quarterly_financial_periods": 7, "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" ] } } }