{ "ticker": { "uuid": "13021255-5253-4807-95d5-c08da8889819", "symbol": "A1OS", "name": "All for One Group SE", "exchange": "GER", "exchange_name": "XETRA", "country": "DE", "currency": "EUR", "sector": "Technology", "industry": "Information Technology Services", "page_url": "https://sharemaestro.com/factors/ticker/13021255-5253-4807-95d5-c08da8889819/", "api_url": "https://sharemaestro.com/factors/api/tickers/13021255-5253-4807-95d5-c08da8889819/" }, "ticker_metadata": { "id": 13863, "uuid": "13021255-5253-4807-95d5-c08da8889819", "symbol": "A1OS", "name": "All for One Group SE", "asset_type": "equity", "market_cap": 149022448, "stock_exchange_id": 8, "industry": "Information Technology Services", "sector": "Technology", "description": "All for One Group SE, together with its subsidiaries, engages in the SAP transformations and cloud business in Germany, Austria, Switzerland, Poland, Luxembourg, and internationally. The company operates in two segments, CORE and LOB. It offers enterprise resource planning and collaboration software solutions based on SAP, Microsoft, and IBM, as well as consulting and infrastructure services. The company also sells software licenses; and provides IT services, including cloud contracts, outsourcing and managed services, software maintenance agreements, software implementation and optimization projects, management and technology consulting, and training. It serves mechanical and plant engineering, automotive, life sciences, electrical, plastics processing, metal processing, wholesale, and professional services industries. The company was founded in 1959 and is based in Filderstadt, 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": "13021255-5253-4807-95d5-c08da8889819", "symbol": "A1OS", "name": "All for One Group SE", "exchange": "GER", "exchange_name": "XETRA", "country": "DE", "currency": "EUR", "sector": "Technology", "industry": "Information Technology Services", "page_url": "https://sharemaestro.com/factors/ticker/13021255-5253-4807-95d5-c08da8889819/", "api_url": "https://sharemaestro.com/factors/api/tickers/13021255-5253-4807-95d5-c08da8889819/" }, "week_end_date": "2026-06-07", "universe": "EUR_DE", "score": { "os": 0.34, "value": 0.68, "quality": 0.31, "momentum": 0.05, "coverage": 0.939, "confidence": 0.939, "delta": null }, "headline_factors": { "price": 32.5, "market_cap": 150879430, "pe_ratio": 27.7658, "earnings_yield": 0.036, "ebitda_to_ev": 0.1711, "shareholder_yield": 0.1026, "roe": 0.0549, "piotroski_f_score": 7, "momentum_12_1": -0.4433, "volatility_252d": 0.3661 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": true, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "yfinance", "financials_period_end": "2025-09-30", "financials_age_days": 250, "has_full_data": true, "completeness_score": 1, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T12:29:44.436234+00:00", "batch_id": "" }, "size": { "price_close": 32.5, "market_cap": 150879430, "market_cap_usd": 150879430, "enterprise_value": 242567430, "shares_outstanding": 4642444, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 27.7658, "pb_ratio": 1.525, "ptbv_ratio": 1.525, "ps_ratio": 0.3039, "pcf_ratio": 5.5983, "pfcf_ratio": 6.2329, "ev_ebitda": 5.8429, "ev_ebit": 26.542, "ev_sales": 0.4885, "ev_fcf": 10.0205, "earnings_yield": 0.036, "fcf_yield": 0.0998, "price_to_sales": 0.3039, "price_to_book": 1.525, "price_to_cashflow": 5.5983, "ebitda_to_ev": 0.1711, "sales_yield": 2.047 }, "yield": { "dividend_yield": 0.0521, "buyback_yield": 0.0506, "shareholder_yield": 0.1026, "debt_paydown_yield": 0.0, "total_yield": 0.1026 }, "quality": { "gross_margin": 0.2365, "operating_margin": 0.0184, "net_margin": 0.0109, "ebitda_margin": 0.0836, "fcf_margin": 0.0488, "roe": 0.0549, "roa": 0.0137, "roic": 0.036, "roc_greenblatt": null, "asset_turnover": 1.2476, "cash_conversion": 4.4547, "accruals_ratio": -0.0541, "sbc_to_revenue": null, "piotroski_f_score": 7, "altman_z_score": null, "earnings_stability_5y": 1.4605, "revenue_stability_5y": 0.0533, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.295, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": null, "net_debt_to_ebitda": 2.2086, "debt_to_assets": 0.4185, "interest_coverage": 2.5599, "current_ratio": 1.4761, "quick_ratio": 1.4761, "net_debt": 91688000, "local_beta": 0.7382, "volatility_252d": 0.3661, "volatility_60d": 0.87, "max_drawdown_12m": -0.4531, "risk_adjusted_momentum": -1.2107 }, "growth": { "revenue_growth_1y": -0.015, "revenue_growth_3y_cagr": 0.0363, "revenue_growth_5y_cagr": null, "eps_growth_1y": -0.3584, "eps_growth_3y_cagr": 0.0081, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.0458, "book_value_growth_1y": 0.0325, "revenue_growth": -0.015, "earnings_growth": -0.3584 }, "momentum": { "price_return_1m": 0.0906, "price_return_3m": -0.0498, "price_return_6m": -0.2029, "price_return_9m": -0.2623, "price_return_12m": -0.3928, "price_return_12m_ex1m": -0.4433, "momentum_6m": -0.2029, "momentum_12m": -0.3928, "momentum_12_1": -0.4433, "distance_from_52w_high": -0.4036, "distance_from_52w_low": 0.0906, "relative_strength": -0.4115 }, "raw_ttm": { "revenue_ttm": 496527000, "gross_profit_ttm": 117412000, "ebit_ttm": 9139000, "ebitda_ttm": 41515000, "net_income_ttm": 5434000, "eps_diluted_ttm": 1.1705, "operating_cash_flow_ttm": 26951000, "capital_expenditure_ttm": -2744000, "fcf_ttm": 24207000, "dividends_paid_ttm": -7857000, "share_repurchases_ttm": -7627000, "shares_issued_ttm": null, "interest_expense_ttm": 3570000, "cash_and_equivalents": 74857000, "total_current_assets": 203252000, "total_current_liabilities": 137696000, "net_ppe": null, "total_assets": 397972000, "total_debt": 166545000, "total_equity": 98937000, "net_working_capital": 10699000, "book_value_per_share": 21.3114, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 21.3114 }, "ranks": { "universe_ticker_count": 632, "rank_pe": 73, "rank_pb": 38, "rank_ptbv": 38, "rank_ps": 11, "rank_pcf": 25, "rank_ev_ebitda": 23, "rank_ev_ebit": 80, "rank_earnings_yield": 73, "rank_fcf_yield": 15, "rank_dividend_yield": 12, "rank_shareholder_yield": 7, "rank_total_yield": 15, "rank_roe": 70, "rank_roc": 50, "rank_roic": 77, "rank_gross_margin": 79, "rank_fcf_margin": 61, "rank_piotroski": 13, "rank_accruals": 38, "rank_sue": 50, "rank_eps_growth_1y": 88, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 71, "rank_momentum_12m": 93, "rank_momentum_12m_ex1m": 95, "rank_relative_strength": 93 }, "composites": { "value_composite": 32, "quality_composite": 69, "momentum_composite": 95, "growth_composite": 92, "yield_composite": 6, "svqf_composite": 80, "vc1_composite": 23, "vc2_composite": 15, "vc3_composite": 18, "trending_value_composite": null, "overall_composite": 66, "quality_value_composite": 0.4591, "os_score": 0.34, "value_percentile": 0.68, "quality_percentile": 0.31, "momentum_percentile": 0.05, "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": 7, "small_cap_core_rank": 19, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 7605, "ticker_id": 13863, "universe_id": 5, "week_end_date": "2026-06-07", "source_primary": "yfinance", "source_gaps": {}, "financials_period_end": "2025-09-30", "financials_age_days": 250, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T12:29:44.436234+00:00", "batch_id": "", "os_score_delta": null, "price_close": 32.5, "market_cap": 150879430, "market_cap_usd": 150879430, "enterprise_value": 242567430, "shares_outstanding": 4642444, "fx_rate_to_usd": null, "pe_ratio": 27.7658134, "pb_ratio": 1.5250051, "ptbv_ratio": 1.5250051, "ps_ratio": 0.30386954, "pcf_ratio": 5.59828689, "pfcf_ratio": 6.23288429, "ev_ebitda": 5.84288643, "ev_ebit": 26.54201007, "ev_sales": 0.48852818, "ev_fcf": 10.02054901, "earnings_yield": 0.03601551, "fcf_yield": 0.09979493, "dividend_yield": 0.05207469, "buyback_yield": 0.0505503, "shareholder_yield": 0.10262499, "debt_paydown_yield": 1.988e-05, "total_yield": 0.10264487, "gross_margin": 0.2364665, "operating_margin": 0.01840585, "net_margin": 0.01094402, "ebitda_margin": 0.08361076, "fcf_margin": 0.04875264, "roe": 0.05492384, "roa": 0.01365423, "roic": 0.03595672, "roc_greenblatt": null, "asset_turnover": 1.24764305, "cash_conversion": 4.45472948, "accruals_ratio": -0.05406662, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 2.20855113, "debt_to_assets": 0.41848421, "interest_coverage": 2.55994398, "current_ratio": 1.47609226, "quick_ratio": 1.47609226, "net_debt": 91688000, "revenue_growth_1y": -0.01502133, "revenue_growth_3y_cagr": 0.03627749, "revenue_growth_5y_cagr": null, "eps_growth_1y": -0.35842949, "eps_growth_3y_cagr": 0.00808018, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.04582699, "book_value_growth_1y": 0.03253248, "piotroski_f_score": 7, "altman_z_score": null, "earnings_stability_5y": 1.460486, "revenue_stability_5y": 0.053348, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.09060406, "price_return_3m": -0.04980154, "price_return_6m": -0.20291407, "price_return_9m": -0.26234589, "price_return_12m": -0.39283347, "price_return_12m_ex1m": -0.44327502, "distance_from_52w_high": -0.40359885, "distance_from_52w_low": 0.09060406, "relative_strength": -0.41153744, "local_beta": 0.7382, "volatility_252d": 0.366138, "volatility_60d": 0.870012, "max_drawdown_12m": -0.45314604, "revenue_ttm": 496527000, "gross_profit_ttm": 117412000, "ebit_ttm": 9139000, "ebitda_ttm": 41515000, "net_income_ttm": 5434000, "eps_diluted_ttm": 1.17050416, "operating_cash_flow_ttm": 26951000, "capital_expenditure_ttm": -2744000, "fcf_ttm": 24207000, "dividends_paid_ttm": -7857000, "share_repurchases_ttm": -7627000, "shares_issued_ttm": null, "interest_expense_ttm": 3570000, "cash_and_equivalents": 74857000, "total_current_assets": 203252000, "total_current_liabilities": 137696000, "net_ppe": null, "total_assets": 397972000, "total_debt": 166545000, "total_equity": 98937000, "net_working_capital": 10699000, "book_value_per_share": 21.31140408, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 21.31140408, "universe_ticker_count": 632, "sector": "Technology", "rank_pe": 73, "rank_pb": 38, "rank_ptbv": 38, "rank_ps": 11, "rank_pcf": 25, "rank_ev_ebitda": 23, "rank_ev_ebit": 80, "rank_earnings_yield": 73, "rank_fcf_yield": 15, "rank_dividend_yield": 12, "rank_shareholder_yield": 7, "rank_total_yield": 15, "rank_roe": 70, "rank_roc": 50, "rank_roic": 77, "rank_gross_margin": 79, "rank_fcf_margin": 61, "rank_piotroski": 13, "rank_accruals": 38, "rank_sue": 50, "rank_eps_growth_1y": 88, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 71, "rank_momentum_12m": 93, "rank_momentum_12m_ex1m": 95, "rank_relative_strength": 93, "value_composite": 32, "quality_composite": 69, "momentum_composite": 95, "growth_composite": 92, "yield_composite": 6, "svqf_composite": 80, "vc1_composite": 23, "vc2_composite": 15, "vc3_composite": 18, "trending_value_composite": null, "overall_composite": 66, "factor_coverage": 0.939, "signal_confidence": 0.939, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 7, "small_cap_core_rank": 19, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 32.5, "os": 0.34, "value": 0.68, "quality": 0.31, "momentum": 0.05, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 27.7658, "earnings_yield": 0.036, "shareholder_yield": 0.1026, "roe": 0.0549, "momentum_12_1": -0.4433, "complete_fields": { "id": 7605, "ticker_id": 13863, "universe_id": 5, "week_end_date": "2026-06-07", "source_primary": "yfinance", "source_gaps": {}, "financials_period_end": "2025-09-30", "financials_age_days": 250, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T12:29:44.436234+00:00", "batch_id": "", "os_score_delta": null, "price_close": 32.5, "market_cap": 150879430, "market_cap_usd": 150879430, "enterprise_value": 242567430, "shares_outstanding": 4642444, "fx_rate_to_usd": null, "pe_ratio": 27.7658134, "pb_ratio": 1.5250051, "ptbv_ratio": 1.5250051, "ps_ratio": 0.30386954, "pcf_ratio": 5.59828689, "pfcf_ratio": 6.23288429, "ev_ebitda": 5.84288643, "ev_ebit": 26.54201007, "ev_sales": 0.48852818, "ev_fcf": 10.02054901, "earnings_yield": 0.03601551, "fcf_yield": 0.09979493, "dividend_yield": 0.05207469, "buyback_yield": 0.0505503, "shareholder_yield": 0.10262499, "debt_paydown_yield": 1.988e-05, "total_yield": 0.10264487, "gross_margin": 0.2364665, "operating_margin": 0.01840585, "net_margin": 0.01094402, "ebitda_margin": 0.08361076, "fcf_margin": 0.04875264, "roe": 0.05492384, "roa": 0.01365423, "roic": 0.03595672, "roc_greenblatt": null, "asset_turnover": 1.24764305, "cash_conversion": 4.45472948, "accruals_ratio": -0.05406662, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 2.20855113, "debt_to_assets": 0.41848421, "interest_coverage": 2.55994398, "current_ratio": 1.47609226, "quick_ratio": 1.47609226, "net_debt": 91688000, "revenue_growth_1y": -0.01502133, "revenue_growth_3y_cagr": 0.03627749, "revenue_growth_5y_cagr": null, "eps_growth_1y": -0.35842949, "eps_growth_3y_cagr": 0.00808018, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.04582699, "book_value_growth_1y": 0.03253248, "piotroski_f_score": 7, "altman_z_score": null, "earnings_stability_5y": 1.460486, "revenue_stability_5y": 0.053348, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.09060406, "price_return_3m": -0.04980154, "price_return_6m": -0.20291407, "price_return_9m": -0.26234589, "price_return_12m": -0.39283347, "price_return_12m_ex1m": -0.44327502, "distance_from_52w_high": -0.40359885, "distance_from_52w_low": 0.09060406, "relative_strength": -0.41153744, "local_beta": 0.7382, "volatility_252d": 0.366138, "volatility_60d": 0.870012, "max_drawdown_12m": -0.45314604, "revenue_ttm": 496527000, "gross_profit_ttm": 117412000, "ebit_ttm": 9139000, "ebitda_ttm": 41515000, "net_income_ttm": 5434000, "eps_diluted_ttm": 1.17050416, "operating_cash_flow_ttm": 26951000, "capital_expenditure_ttm": -2744000, "fcf_ttm": 24207000, "dividends_paid_ttm": -7857000, "share_repurchases_ttm": -7627000, "shares_issued_ttm": null, "interest_expense_ttm": 3570000, "cash_and_equivalents": 74857000, "total_current_assets": 203252000, "total_current_liabilities": 137696000, "net_ppe": null, "total_assets": 397972000, "total_debt": 166545000, "total_equity": 98937000, "net_working_capital": 10699000, "book_value_per_share": 21.31140408, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 21.31140408, "universe_ticker_count": 632, "sector": "Technology", "rank_pe": 73, "rank_pb": 38, "rank_ptbv": 38, "rank_ps": 11, "rank_pcf": 25, "rank_ev_ebitda": 23, "rank_ev_ebit": 80, "rank_earnings_yield": 73, "rank_fcf_yield": 15, "rank_dividend_yield": 12, "rank_shareholder_yield": 7, "rank_total_yield": 15, "rank_roe": 70, "rank_roc": 50, "rank_roic": 77, "rank_gross_margin": 79, "rank_fcf_margin": 61, "rank_piotroski": 13, "rank_accruals": 38, "rank_sue": 50, "rank_eps_growth_1y": 88, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 71, "rank_momentum_12m": 93, "rank_momentum_12m_ex1m": 95, "rank_relative_strength": 93, "value_composite": 32, "quality_composite": 69, "momentum_composite": 95, "growth_composite": 92, "yield_composite": 6, "svqf_composite": 80, "vc1_composite": 23, "vc2_composite": 15, "vc3_composite": 18, "trending_value_composite": null, "overall_composite": 66, "factor_coverage": 0.939, "signal_confidence": 0.939, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 7, "small_cap_core_rank": 19, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-09-30", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:44:11.482109+00:00", "is_restated": false, "income_statement": { "revenue": 503724000, "cost_of_revenue": 378925000, "gross_profit": 124799000, "ebit": 17167000, "ebitda": 48553000, "pretax_income": null, "tax_provision": null, "net_income": 11235000, "net_income_to_common": 11235000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 67270000, "total_current_assets": 173992000, "total_assets": 330699000, "short_term_debt": 7502000, "long_term_debt": 65923000, "total_debt": 110255000, "total_liabilities": null, "total_equity": 109271000, "shares_outstanding": 4803621, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 39695000, "capital_expenditure": -3945000, "free_cash_flow": 35750000, "dividends_paid": -7857000, "share_repurchases": -4577000, "shares_issued": null, "net_debt_issued": -3000 }, "complete_fields": { "id": 383634, "ticker_id": 13863, "period_end_date": "2025-09-30", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:44:11.482109+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "48553000", "netIncome": "11235000", "grossProfit": "124799000", "totalRevenue": "503724000", "costOfRevenue": "378925000", "interestExpense": "2755000", "operatingIncome": "17167000", "fiscalDateEnding": "2025-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": "28459000" }, "balance": { "totalDebt": "110255000", "totalAssets": "330699000", "longTermDebt": "65923000", "shortTermDebt": "7502000", "fiscalDateEnding": "2025-09-30", "totalLiabilities": null, "sharesOutstanding": "4803621", "totalCurrentAssets": "173992000", "totalShareholderEquity": "109271000", "totalCurrentLiabilities": "113063000", "cashAndShortTermInvestments": "67270000" }, "cashflow": { "freeCashFlow": "35750000", "dividendsPaid": "-7857000", "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": "-3000", "fiscalDateEnding": "2025-09-30", "operatingCashflow": "39695000", "repurchaseOfStock": "-4577000", "capitalExpenditures": "-3945000" } }, "revenue": 503724000, "cost_of_revenue": 378925000, "gross_profit": 124799000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 17167000, "depreciation_amortisation": 28459000, "ebitda": 48553000, "interest_expense": 2755000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 11235000, "net_income_continuing_ops": null, "net_income_to_common": 11235000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 67270000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 173992000, "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": 330699000, "short_term_debt": 7502000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 113063000, "long_term_debt": 65923000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 110255000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 109271000, "shares_outstanding": 4803621, "operating_cash_flow": 39695000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -3945000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -7857000, "share_repurchases": -4577000, "shares_issued": null, "net_debt_issued": -3000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 35750000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "48553000", "netIncome": "11235000", "grossProfit": "124799000", "totalRevenue": "503724000", "costOfRevenue": "378925000", "interestExpense": "2755000", "operatingIncome": "17167000", "fiscalDateEnding": "2025-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": "28459000" }, "balance": { "totalDebt": "110255000", "totalAssets": "330699000", "longTermDebt": "65923000", "shortTermDebt": "7502000", "fiscalDateEnding": "2025-09-30", "totalLiabilities": null, "sharesOutstanding": "4803621", "totalCurrentAssets": "173992000", "totalShareholderEquity": "109271000", "totalCurrentLiabilities": "113063000", "cashAndShortTermInvestments": "67270000" }, "cashflow": { "freeCashFlow": "35750000", "dividendsPaid": "-7857000", "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": "-3000", "fiscalDateEnding": "2025-09-30", "operatingCashflow": "39695000", "repurchaseOfStock": "-4577000", "capitalExpenditures": "-3945000" } } }, { "period_end_date": "2024-09-30", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:44:11.482109+00:00", "is_restated": false, "income_statement": { "revenue": 511406000, "cost_of_revenue": 381695000, "gross_profit": 129711000, "ebit": 27570000, "ebitda": 56739000, "pretax_income": null, "tax_provision": null, "net_income": 18162000, "net_income_to_common": 18162000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 62586000, "total_current_assets": 168224000, "total_assets": 343115000, "short_term_debt": 3000, "long_term_debt": 73390000, "total_debt": 118312000, "total_liabilities": null, "total_equity": 109758000, "shares_outstanding": 4982000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 40975000, "capital_expenditure": -3508000, "free_cash_flow": 37467000, "dividends_paid": -7206000, "share_repurchases": -2750000, "shares_issued": null, "net_debt_issued": -4036000 }, "complete_fields": { "id": 383639, "ticker_id": 13863, "period_end_date": "2024-09-30", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:44:11.482109+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "56739000", "netIncome": "18162000", "grossProfit": "129711000", "totalRevenue": "511406000", "costOfRevenue": "381695000", "interestExpense": "2888000", "operatingIncome": "27570000", "fiscalDateEnding": "2024-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": "26972000" }, "balance": { "totalDebt": "118312000", "totalAssets": "343115000", "longTermDebt": "73390000", "shortTermDebt": "3000", "fiscalDateEnding": "2024-09-30", "totalLiabilities": null, "sharesOutstanding": "4982000", "totalCurrentAssets": "168224000", "totalShareholderEquity": "109758000", "totalCurrentLiabilities": "109823000", "cashAndShortTermInvestments": "62586000" }, "cashflow": { "freeCashFlow": "37467000", "dividendsPaid": "-7206000", "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": "-4036000", "fiscalDateEnding": "2024-09-30", "operatingCashflow": "40975000", "repurchaseOfStock": "-2750000", "capitalExpenditures": "-3508000" } }, "revenue": 511406000, "cost_of_revenue": 381695000, "gross_profit": 129711000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 27570000, "depreciation_amortisation": 26972000, "ebitda": 56739000, "interest_expense": 2888000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 18162000, "net_income_continuing_ops": null, "net_income_to_common": 18162000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 62586000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 168224000, "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": 343115000, "short_term_debt": 3000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 109823000, "long_term_debt": 73390000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 118312000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 109758000, "shares_outstanding": 4982000, "operating_cash_flow": 40975000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -3508000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -7206000, "share_repurchases": -2750000, "shares_issued": null, "net_debt_issued": -4036000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 37467000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "56739000", "netIncome": "18162000", "grossProfit": "129711000", "totalRevenue": "511406000", "costOfRevenue": "381695000", "interestExpense": "2888000", "operatingIncome": "27570000", "fiscalDateEnding": "2024-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": "26972000" }, "balance": { "totalDebt": "118312000", "totalAssets": "343115000", "longTermDebt": "73390000", "shortTermDebt": "3000", "fiscalDateEnding": "2024-09-30", "totalLiabilities": null, "sharesOutstanding": "4982000", "totalCurrentAssets": "168224000", "totalShareholderEquity": "109758000", "totalCurrentLiabilities": "109823000", "cashAndShortTermInvestments": "62586000" }, "cashflow": { "freeCashFlow": "37467000", "dividendsPaid": "-7206000", "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": "-4036000", "fiscalDateEnding": "2024-09-30", "operatingCashflow": "40975000", "repurchaseOfStock": "-2750000", "capitalExpenditures": "-3508000" } } }, { "period_end_date": "2023-09-30", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:44:11.482109+00:00", "is_restated": false, "income_statement": { "revenue": 487952000, "cost_of_revenue": 403280000, "gross_profit": 84672000, "ebit": 22266000, "ebitda": 45488000, "pretax_income": null, "tax_provision": null, "net_income": 11056000, "net_income_to_common": 11056000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 62587000, "total_current_assets": 162326000, "total_assets": 341652000, "short_term_debt": 4034000, "long_term_debt": 73360000, "total_debt": 121161000, "total_liabilities": null, "total_equity": 99743000, "shares_outstanding": 4982000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 40238000, "capital_expenditure": -8835000, "free_cash_flow": 31403000, "dividends_paid": -7294000, "share_repurchases": -1600000, "shares_issued": null, "net_debt_issued": -37000 }, "complete_fields": { "id": 383640, "ticker_id": 13863, "period_end_date": "2023-09-30", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:44:11.482109+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "45488000", "netIncome": "11056000", "grossProfit": "84672000", "totalRevenue": "487952000", "costOfRevenue": "403280000", "interestExpense": "2599000", "operatingIncome": "22266000", "fiscalDateEnding": "2023-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": "29060000" }, "balance": { "totalDebt": "121161000", "totalAssets": "341652000", "longTermDebt": "73360000", "shortTermDebt": "4034000", "fiscalDateEnding": "2023-09-30", "totalLiabilities": null, "sharesOutstanding": "4982000", "totalCurrentAssets": "162326000", "totalShareholderEquity": "99743000", "totalCurrentLiabilities": "118533000", "cashAndShortTermInvestments": "62587000" }, "cashflow": { "freeCashFlow": "31403000", "dividendsPaid": "-7294000", "issuanceOfDebt": "0", "issuanceOfStock": null, "repaymentOfDebt": "-37000", "fiscalDateEnding": "2023-09-30", "operatingCashflow": "40238000", "repurchaseOfStock": "-1600000", "capitalExpenditures": "-8835000" } }, "revenue": 487952000, "cost_of_revenue": 403280000, "gross_profit": 84672000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 22266000, "depreciation_amortisation": 29060000, "ebitda": 45488000, "interest_expense": 2599000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 11056000, "net_income_continuing_ops": null, "net_income_to_common": 11056000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 62587000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 162326000, "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": 341652000, "short_term_debt": 4034000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 118533000, "long_term_debt": 73360000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 121161000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 99743000, "shares_outstanding": 4982000, "operating_cash_flow": 40238000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -8835000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -7294000, "share_repurchases": -1600000, "shares_issued": null, "net_debt_issued": -37000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 31403000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "45488000", "netIncome": "11056000", "grossProfit": "84672000", "totalRevenue": "487952000", "costOfRevenue": "403280000", "interestExpense": "2599000", "operatingIncome": "22266000", "fiscalDateEnding": "2023-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": "29060000" }, "balance": { "totalDebt": "121161000", "totalAssets": "341652000", "longTermDebt": "73360000", "shortTermDebt": "4034000", "fiscalDateEnding": "2023-09-30", "totalLiabilities": null, "sharesOutstanding": "4982000", "totalCurrentAssets": "162326000", "totalShareholderEquity": "99743000", "totalCurrentLiabilities": "118533000", "cashAndShortTermInvestments": "62587000" }, "cashflow": { "freeCashFlow": "31403000", "dividendsPaid": "-7294000", "issuanceOfDebt": "0", "issuanceOfStock": null, "repaymentOfDebt": "-37000", "fiscalDateEnding": "2023-09-30", "operatingCashflow": "40238000", "repurchaseOfStock": "-1600000", "capitalExpenditures": "-8835000" } } }, { "period_end_date": "2022-09-30", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:44:11.482109+00:00", "is_restated": false, "income_statement": { "revenue": 452652000, "cost_of_revenue": 374275000, "gross_profit": 78377000, "ebit": 16480000, "ebitda": 46930000, "pretax_income": null, "tax_provision": null, "net_income": 10967000, "net_income_to_common": 10967000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 77464000, "total_current_assets": 160899000, "total_assets": 339865000, "short_term_debt": 58000, "long_term_debt": 77357000, "total_debt": 120830000, "total_liabilities": null, "total_equity": 97696000, "shares_outstanding": 4982000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 28079000, "capital_expenditure": -6416000, "free_cash_flow": 21663000, "dividends_paid": -7270000, "share_repurchases": 0, "shares_issued": null, "net_debt_issued": 29073000 }, "complete_fields": { "id": 383641, "ticker_id": 13863, "period_end_date": "2022-09-30", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:44:11.482109+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "46930000", "netIncome": "10967000", "grossProfit": "78377000", "totalRevenue": "452652000", "costOfRevenue": "374275000", "interestExpense": "1522000", "operatingIncome": "16480000", "fiscalDateEnding": "2022-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": "29491000" }, "balance": { "totalDebt": "120830000", "totalAssets": "339865000", "longTermDebt": "77357000", "shortTermDebt": "58000", "fiscalDateEnding": "2022-09-30", "totalLiabilities": null, "sharesOutstanding": "4982000", "totalCurrentAssets": "160899000", "totalShareholderEquity": "97696000", "totalCurrentLiabilities": "89292000", "cashAndShortTermInvestments": "77464000" }, "cashflow": { "freeCashFlow": "21663000", "dividendsPaid": "-7270000", "issuanceOfDebt": "40108000", "issuanceOfStock": null, "repaymentOfDebt": "-11035000", "fiscalDateEnding": "2022-09-30", "operatingCashflow": "28079000", "repurchaseOfStock": "0", "capitalExpenditures": "-6416000" } }, "revenue": 452652000, "cost_of_revenue": 374275000, "gross_profit": 78377000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 16480000, "depreciation_amortisation": 29491000, "ebitda": 46930000, "interest_expense": 1522000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 10967000, "net_income_continuing_ops": null, "net_income_to_common": 10967000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 77464000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 160899000, "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": 339865000, "short_term_debt": 58000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 89292000, "long_term_debt": 77357000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 120830000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 97696000, "shares_outstanding": 4982000, "operating_cash_flow": 28079000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -6416000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -7270000, "share_repurchases": 0, "shares_issued": null, "net_debt_issued": 29073000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 21663000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "46930000", "netIncome": "10967000", "grossProfit": "78377000", "totalRevenue": "452652000", "costOfRevenue": "374275000", "interestExpense": "1522000", "operatingIncome": "16480000", "fiscalDateEnding": "2022-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": "29491000" }, "balance": { "totalDebt": "120830000", "totalAssets": "339865000", "longTermDebt": "77357000", "shortTermDebt": "58000", "fiscalDateEnding": "2022-09-30", "totalLiabilities": null, "sharesOutstanding": "4982000", "totalCurrentAssets": "160899000", "totalShareholderEquity": "97696000", "totalCurrentLiabilities": "89292000", "cashAndShortTermInvestments": "77464000" }, "cashflow": { "freeCashFlow": "21663000", "dividendsPaid": "-7270000", "issuanceOfDebt": "40108000", "issuanceOfStock": null, "repaymentOfDebt": "-11035000", "fiscalDateEnding": "2022-09-30", "operatingCashflow": "28079000", "repurchaseOfStock": "0", "capitalExpenditures": "-6416000" } } }, { "period_end_date": "2021-09-30", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:44:11.482109+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": 383642, "ticker_id": 13863, "period_end_date": "2021-09-30", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:44:11.482109+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2021-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": "0", "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2021-09-30", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } }, "revenue": null, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": null, "depreciation_amortisation": null, "ebitda": null, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": null, "net_income_continuing_ops": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": null, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": null, "shares_outstanding": null, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": null, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2021-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": "0", "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2021-09-30", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:44:11.482109+00:00", "is_restated": false, "income_statement": { "revenue": 124585000, "cost_of_revenue": 108217000, "gross_profit": 16368000, "ebit": -1090000, "ebitda": 6557000, "pretax_income": null, "tax_provision": null, "net_income": -1304000, "net_income_to_common": -1304000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 74857000, "total_current_assets": 203252000, "total_assets": 397972000, "short_term_debt": 20000000, "long_term_debt": 112309000, "total_debt": 166545000, "total_liabilities": null, "total_equity": 98937000, "shares_outstanding": 4642444, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -992000, "capital_expenditure": -309000, "free_cash_flow": -1301000, "dividends_paid": null, "share_repurchases": -5145000, "shares_issued": null, "net_debt_issued": 4346000 }, "complete_fields": { "id": 383631, "ticker_id": 13863, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:44:11.482109+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "6557000", "netIncome": "-1304000", "grossProfit": "16368000", "totalRevenue": "124585000", "costOfRevenue": "108217000", "interestExpense": "1172000", "operatingIncome": "-1090000", "fiscalDateEnding": "2026-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "7022000" }, "balance": { "totalDebt": "166545000", "totalAssets": "397972000", "longTermDebt": "112309000", "shortTermDebt": "20000000", "fiscalDateEnding": "2026-03-31", "totalLiabilities": null, "sharesOutstanding": "4642444", "totalCurrentAssets": "203252000", "totalShareholderEquity": "98937000", "totalCurrentLiabilities": "137696000", "cashAndShortTermInvestments": "74857000" }, "cashflow": { "freeCashFlow": "-1301000", "dividendsPaid": null, "issuanceOfDebt": "10000000", "issuanceOfStock": null, "repaymentOfDebt": "-5654000", "fiscalDateEnding": "2026-03-31", "operatingCashflow": "-992000", "repurchaseOfStock": "-5145000", "capitalExpenditures": "-309000" } }, "revenue": 124585000, "cost_of_revenue": 108217000, "gross_profit": 16368000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1090000, "depreciation_amortisation": 7022000, "ebitda": 6557000, "interest_expense": 1172000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -1304000, "net_income_continuing_ops": null, "net_income_to_common": -1304000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 74857000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 203252000, "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": 397972000, "short_term_debt": 20000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 137696000, "long_term_debt": 112309000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 166545000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 98937000, "shares_outstanding": 4642444, "operating_cash_flow": -992000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -309000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": -5145000, "shares_issued": null, "net_debt_issued": 4346000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -1301000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "6557000", "netIncome": "-1304000", "grossProfit": "16368000", "totalRevenue": "124585000", "costOfRevenue": "108217000", "interestExpense": "1172000", "operatingIncome": "-1090000", "fiscalDateEnding": "2026-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "7022000" }, "balance": { "totalDebt": "166545000", "totalAssets": "397972000", "longTermDebt": "112309000", "shortTermDebt": "20000000", "fiscalDateEnding": "2026-03-31", "totalLiabilities": null, "sharesOutstanding": "4642444", "totalCurrentAssets": "203252000", "totalShareholderEquity": "98937000", "totalCurrentLiabilities": "137696000", "cashAndShortTermInvestments": "74857000" }, "cashflow": { "freeCashFlow": "-1301000", "dividendsPaid": null, "issuanceOfDebt": "10000000", "issuanceOfStock": null, "repaymentOfDebt": "-5654000", "fiscalDateEnding": "2026-03-31", "operatingCashflow": "-992000", "repurchaseOfStock": "-5145000", "capitalExpenditures": "-309000" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:44:11.482109+00:00", "is_restated": false, "income_statement": { "revenue": 125807000, "cost_of_revenue": 103296000, "gross_profit": 22511000, "ebit": 5112000, "ebitda": 11644000, "pretax_income": null, "tax_provision": null, "net_income": 2825000, "net_income_to_common": 2825000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 107551000, "total_current_assets": 213850000, "total_assets": 367062000, "short_term_debt": 9996000, "long_term_debt": 112257000, "total_debt": 155977000, "total_liabilities": null, "total_equity": 111450000, "shares_outstanding": 4642444, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -1131000, "capital_expenditure": -408000, "free_cash_flow": -1539000, "dividends_paid": null, "share_repurchases": -982000, "shares_issued": null, "net_debt_issued": 49000000 }, "complete_fields": { "id": 383632, "ticker_id": 13863, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:44:11.482109+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "11644000", "netIncome": "2825000", "grossProfit": "22511000", "totalRevenue": "125807000", "costOfRevenue": "103296000", "interestExpense": "996000", "operatingIncome": "5112000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "6362000" }, "balance": { "totalDebt": "155977000", "totalAssets": "367062000", "longTermDebt": "112257000", "shortTermDebt": "9996000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "4642444", "totalCurrentAssets": "213850000", "totalShareholderEquity": "111450000", "totalCurrentLiabilities": "101648000", "cashAndShortTermInvestments": "107551000" }, "cashflow": { "freeCashFlow": "-1539000", "dividendsPaid": null, "issuanceOfDebt": "56500000", "issuanceOfStock": null, "repaymentOfDebt": "-7500000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "-1131000", "repurchaseOfStock": "-982000", "capitalExpenditures": "-408000" } }, "revenue": 125807000, "cost_of_revenue": 103296000, "gross_profit": 22511000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 5112000, "depreciation_amortisation": 6362000, "ebitda": 11644000, "interest_expense": 996000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 2825000, "net_income_continuing_ops": null, "net_income_to_common": 2825000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 107551000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 213850000, "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": 367062000, "short_term_debt": 9996000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 101648000, "long_term_debt": 112257000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 155977000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 111450000, "shares_outstanding": 4642444, "operating_cash_flow": -1131000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -408000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": -982000, "shares_issued": null, "net_debt_issued": 49000000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -1539000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "11644000", "netIncome": "2825000", "grossProfit": "22511000", "totalRevenue": "125807000", "costOfRevenue": "103296000", "interestExpense": "996000", "operatingIncome": "5112000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "6362000" }, "balance": { "totalDebt": "155977000", "totalAssets": "367062000", "longTermDebt": "112257000", "shortTermDebt": "9996000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "4642444", "totalCurrentAssets": "213850000", "totalShareholderEquity": "111450000", "totalCurrentLiabilities": "101648000", "cashAndShortTermInvestments": "107551000" }, "cashflow": { "freeCashFlow": "-1539000", "dividendsPaid": null, "issuanceOfDebt": "56500000", "issuanceOfStock": null, "repaymentOfDebt": "-7500000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "-1131000", "repurchaseOfStock": "-982000", "capitalExpenditures": "-408000" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:44:11.482109+00:00", "is_restated": false, "income_statement": { "revenue": 123344000, "cost_of_revenue": 64250000, "gross_profit": 59094000, "ebit": 2871000, "ebitda": 14135000, "pretax_income": null, "tax_provision": null, "net_income": 3227000, "net_income_to_common": 3227000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 67270000, "total_current_assets": 173992000, "total_assets": 330699000, "short_term_debt": 7502000, "long_term_debt": 65923000, "total_debt": 110255000, "total_liabilities": null, "total_equity": 109271000, "shares_outstanding": 4803621, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 28069000, "capital_expenditure": -773000, "free_cash_flow": 27296000, "dividends_paid": 0, "share_repurchases": -1209000, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 383633, "ticker_id": 13863, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:44:11.482109+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "14135000", "netIncome": "3227000", "grossProfit": "59094000", "totalRevenue": "123344000", "costOfRevenue": "64250000", "interestExpense": "708000", "operatingIncome": "2871000", "fiscalDateEnding": "2025-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": "8635000" }, "balance": { "totalDebt": "110255000", "totalAssets": "330699000", "longTermDebt": "65923000", "shortTermDebt": "7502000", "fiscalDateEnding": "2025-09-30", "totalLiabilities": null, "sharesOutstanding": "4803621", "totalCurrentAssets": "173992000", "totalShareholderEquity": "109271000", "totalCurrentLiabilities": "113063000", "cashAndShortTermInvestments": "67270000" }, "cashflow": { "freeCashFlow": "27296000", "dividendsPaid": "0", "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2025-09-30", "operatingCashflow": "28069000", "repurchaseOfStock": "-1209000", "capitalExpenditures": "-773000" } }, "revenue": 123344000, "cost_of_revenue": 64250000, "gross_profit": 59094000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 2871000, "depreciation_amortisation": 8635000, "ebitda": 14135000, "interest_expense": 708000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 3227000, "net_income_continuing_ops": null, "net_income_to_common": 3227000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 67270000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 173992000, "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": 330699000, "short_term_debt": 7502000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 113063000, "long_term_debt": 65923000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 110255000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 109271000, "shares_outstanding": 4803621, "operating_cash_flow": 28069000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -773000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": 0, "share_repurchases": -1209000, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 27296000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "14135000", "netIncome": "3227000", "grossProfit": "59094000", "totalRevenue": "123344000", "costOfRevenue": "64250000", "interestExpense": "708000", "operatingIncome": "2871000", "fiscalDateEnding": "2025-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": "8635000" }, "balance": { "totalDebt": "110255000", "totalAssets": "330699000", "longTermDebt": "65923000", "shortTermDebt": "7502000", "fiscalDateEnding": "2025-09-30", "totalLiabilities": null, "sharesOutstanding": "4803621", "totalCurrentAssets": "173992000", "totalShareholderEquity": "109271000", "totalCurrentLiabilities": "113063000", "cashAndShortTermInvestments": "67270000" }, "cashflow": { "freeCashFlow": "27296000", "dividendsPaid": "0", "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2025-09-30", "operatingCashflow": "28069000", "repurchaseOfStock": "-1209000", "capitalExpenditures": "-773000" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:44:11.482109+00:00", "is_restated": false, "income_statement": { "revenue": 122791000, "cost_of_revenue": 103352000, "gross_profit": 19439000, "ebit": 2246000, "ebitda": 9179000, "pretax_income": null, "tax_provision": null, "net_income": 686000, "net_income_to_common": 686000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 46747000, "total_current_assets": 158460000, "total_assets": 322932000, "short_term_debt": 7499000, "long_term_debt": 65916000, "total_debt": 113286000, "total_liabilities": null, "total_equity": 107347000, "shares_outstanding": 4832337, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 1005000, "capital_expenditure": -1254000, "free_cash_flow": -249000, "dividends_paid": 0, "share_repurchases": -291000, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 383635, "ticker_id": 13863, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:44:11.482109+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "9179000", "netIncome": "686000", "grossProfit": "19439000", "totalRevenue": "122791000", "costOfRevenue": "103352000", "interestExpense": "694000", "operatingIncome": "2246000", "fiscalDateEnding": "2025-06-30", "researchAndDevelopment": null, "depreciationAndAmortization": "6643000" }, "balance": { "totalDebt": "113286000", "totalAssets": "322932000", "longTermDebt": "65916000", "shortTermDebt": "7499000", "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "4832337", "totalCurrentAssets": "158460000", "totalShareholderEquity": "107347000", "totalCurrentLiabilities": "104602000", "cashAndShortTermInvestments": "46747000" }, "cashflow": { "freeCashFlow": "-249000", "dividendsPaid": "0", "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2025-06-30", "operatingCashflow": "1005000", "repurchaseOfStock": "-291000", "capitalExpenditures": "-1254000" } }, "revenue": 122791000, "cost_of_revenue": 103352000, "gross_profit": 19439000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 2246000, "depreciation_amortisation": 6643000, "ebitda": 9179000, "interest_expense": 694000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 686000, "net_income_continuing_ops": null, "net_income_to_common": 686000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 46747000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 158460000, "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": 322932000, "short_term_debt": 7499000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 104602000, "long_term_debt": 65916000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 113286000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 107347000, "shares_outstanding": 4832337, "operating_cash_flow": 1005000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -1254000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": 0, "share_repurchases": -291000, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -249000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "9179000", "netIncome": "686000", "grossProfit": "19439000", "totalRevenue": "122791000", "costOfRevenue": "103352000", "interestExpense": "694000", "operatingIncome": "2246000", "fiscalDateEnding": "2025-06-30", "researchAndDevelopment": null, "depreciationAndAmortization": "6643000" }, "balance": { "totalDebt": "113286000", "totalAssets": "322932000", "longTermDebt": "65916000", "shortTermDebt": "7499000", "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "4832337", "totalCurrentAssets": "158460000", "totalShareholderEquity": "107347000", "totalCurrentLiabilities": "104602000", "cashAndShortTermInvestments": "46747000" }, "cashflow": { "freeCashFlow": "-249000", "dividendsPaid": "0", "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2025-06-30", "operatingCashflow": "1005000", "repurchaseOfStock": "-291000", "capitalExpenditures": "-1254000" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:44:11.482109+00:00", "is_restated": false, "income_statement": { "revenue": 123343000, "cost_of_revenue": 105081000, "gross_profit": 18262000, "ebit": 1763000, "ebitda": 8620000, "pretax_income": null, "tax_provision": null, "net_income": 833000, "net_income_to_common": 833000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 51550000, "total_current_assets": 156683000, "total_assets": 324038000, "short_term_debt": 7498000, "long_term_debt": 65908000, "total_debt": 114188000, "total_liabilities": null, "total_equity": 106949000, "shares_outstanding": 4832337, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 17928000, "capital_expenditure": -1227000, "free_cash_flow": 16701000, "dividends_paid": null, "share_repurchases": -1892000, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 383636, "ticker_id": 13863, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:44:11.482109+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "8620000", "netIncome": "833000", "grossProfit": "18262000", "totalRevenue": "123343000", "costOfRevenue": "105081000", "interestExpense": "712000", "operatingIncome": "1763000", "fiscalDateEnding": "2025-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "6615000" }, "balance": { "totalDebt": "114188000", "totalAssets": "324038000", "longTermDebt": "65908000", "shortTermDebt": "7498000", "fiscalDateEnding": "2025-03-31", "totalLiabilities": null, "sharesOutstanding": "4832337", "totalCurrentAssets": "156683000", "totalShareholderEquity": "106949000", "totalCurrentLiabilities": "106503000", "cashAndShortTermInvestments": "51550000" }, "cashflow": { "freeCashFlow": "16701000", "dividendsPaid": null, "issuanceOfDebt": "0", "issuanceOfStock": null, "repaymentOfDebt": "0", "fiscalDateEnding": "2025-03-31", "operatingCashflow": "17928000", "repurchaseOfStock": "-1892000", "capitalExpenditures": "-1227000" } }, "revenue": 123343000, "cost_of_revenue": 105081000, "gross_profit": 18262000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1763000, "depreciation_amortisation": 6615000, "ebitda": 8620000, "interest_expense": 712000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 833000, "net_income_continuing_ops": null, "net_income_to_common": 833000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 51550000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 156683000, "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": 324038000, "short_term_debt": 7498000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 106503000, "long_term_debt": 65908000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 114188000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 106949000, "shares_outstanding": 4832337, "operating_cash_flow": 17928000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -1227000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": -1892000, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 16701000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "8620000", "netIncome": "833000", "grossProfit": "18262000", "totalRevenue": "123343000", "costOfRevenue": "105081000", "interestExpense": "712000", "operatingIncome": "1763000", "fiscalDateEnding": "2025-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "6615000" }, "balance": { "totalDebt": "114188000", "totalAssets": "324038000", "longTermDebt": "65908000", "shortTermDebt": "7498000", "fiscalDateEnding": "2025-03-31", "totalLiabilities": null, "sharesOutstanding": "4832337", "totalCurrentAssets": "156683000", "totalShareholderEquity": "106949000", "totalCurrentLiabilities": "106503000", "cashAndShortTermInvestments": "51550000" }, "cashflow": { "freeCashFlow": "16701000", "dividendsPaid": null, "issuanceOfDebt": "0", "issuanceOfStock": null, "repaymentOfDebt": "0", "fiscalDateEnding": "2025-03-31", "operatingCashflow": "17928000", "repurchaseOfStock": "-1892000", "capitalExpenditures": "-1227000" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:44:11.482109+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": -3000 }, "complete_fields": { "id": 383637, "ticker_id": 13863, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:44:11.482109+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 }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": "0", "issuanceOfStock": null, "repaymentOfDebt": "-3000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } }, "revenue": null, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": null, "depreciation_amortisation": null, "ebitda": null, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": null, "net_income_continuing_ops": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": null, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": null, "shares_outstanding": null, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": null, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -3000, "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 }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": "0", "issuanceOfStock": null, "repaymentOfDebt": "-3000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:44:11.482109+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": 383638, "ticker_id": 13863, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:44:11.482109+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2024-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2024-09-30", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": "0", "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2024-09-30", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } }, "revenue": null, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": null, "depreciation_amortisation": null, "ebitda": null, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": null, "net_income_continuing_ops": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": null, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": null, "shares_outstanding": null, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": null, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2024-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2024-09-30", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": "0", "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2024-09-30", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "cornerstone_value", "name": "Cornerstone Value", "slug": "cornerstone-value", "group": "value", "page_url": "/factors/cornerstone-value/", "rank_field": "cornerstone_value_rank" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "piotroski_bargains", "name": "Piotroski Bargains", "slug": "piotroski-bargains", "group": "quality", "page_url": "/factors/piotroski-bargains/", "rank_field": "-piotroski_f_score" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" }, { "key": "high_yield", "name": "High Yield", "slug": "high-yield", "group": "income", "page_url": "/factors/high-yield/", "rank_field": "-dividend_yield" }, { "key": "small_cap_value", "name": "Small Cap Value", "slug": "small-cap-value", "group": "universe", "page_url": "/factors/small-cap-value/", "rank_field": "-value_percentile" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 5, "quarterly_financial_periods": 7, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-09-30" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }