{ "ticker": { "uuid": "158c7432-edc6-4dcc-88d7-766c2f3d5d88", "symbol": "HAG", "name": "Hensoldt AG", "exchange": "GER", "exchange_name": "XETRA", "country": "DE", "currency": "EUR", "sector": "Industrials", "industry": "Aerospace & Defense", "page_url": "https://sharemaestro.com/factors/ticker/158c7432-edc6-4dcc-88d7-766c2f3d5d88/", "api_url": "https://sharemaestro.com/factors/api/tickers/158c7432-edc6-4dcc-88d7-766c2f3d5d88/" }, "ticker_metadata": { "id": 18917, "uuid": "158c7432-edc6-4dcc-88d7-766c2f3d5d88", "symbol": "HAG", "name": "Hensoldt AG", "asset_type": "equity", "market_cap": 10212509696, "stock_exchange_id": 8, "industry": "Aerospace & Defense", "sector": "Industrials", "description": "Hensoldt AG, together with its subsidiaries, provides sensor solutions for defense and security applications worldwide. It operates through Sensors and Optronics segments. It offers mobile and stationary radar, and identification friend or foe systems used for surveillance, reconnaissance, civil air traffic control, and air defense; systems for secure data connections for air, sea and land platforms; electronic systems for the acquisition and evaluation of radar and radio signals and jammers; defensive cyber solutions; and situational awareness systems, mission computers, and flight data recorders. The company also provides electronic self-protection systems that integrate missile, laser and radar warning sensors; customer support and service activities; simulation solutions, training courses and special services, and components and solutions for space-based sensors; and solutions and services for secure digitalization and networking in military and civil dimensions. In addition, it offers telescopic sights, visors, laser rangefinders, night vision devices and thermal imaging cameras; devices for surveillance and target acquisition for armored vehicles; submarine periscopes, optronic mast systems, and other electro-optical systems for use at sea; and mobile and stationary surveillance solutions; and special equipment for industrial and space applications. Further, the company provides friend-or-foe detection systems, radar for ship and land applications, cryptographic devices, and tactical point-to-point communication systems; delivery, installation and maintenance of air traffic control radar, weather radar, navigation, voice communications, and runway lighting systems for military and civil airports; and software solutions for military and non-military use. Hensoldt AG was incorporated in 2020 and is headquartered in Taufkirchen, 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": "158c7432-edc6-4dcc-88d7-766c2f3d5d88", "symbol": "HAG", "name": "Hensoldt AG", "exchange": "GER", "exchange_name": "XETRA", "country": "DE", "currency": "EUR", "sector": "Industrials", "industry": "Aerospace & Defense", "page_url": "https://sharemaestro.com/factors/ticker/158c7432-edc6-4dcc-88d7-766c2f3d5d88/", "api_url": "https://sharemaestro.com/factors/api/tickers/158c7432-edc6-4dcc-88d7-766c2f3d5d88/" }, "week_end_date": "2026-06-07", "universe": "EUR_DE", "score": { "os": 0, "value": 0.1, "quality": 0.02, "momentum": 0.14, "coverage": 0.848, "confidence": 0.848, "delta": null }, "headline_factors": { "price": 78.78, "market_cap": 9099089884.5, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": 0.0234, "shareholder_yield": 0, "roe": -0.0501, "piotroski_f_score": 6, "momentum_12_1": -0.2731, "volatility_252d": 0.5802 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "yfinance", "financials_period_end": "2024-12-31", "financials_age_days": 523, "has_full_data": true, "completeness_score": 0.8571, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T12:30:11.842476+00:00", "batch_id": "" }, "size": { "price_close": 78.78, "market_cap": 9099089884.5, "market_cap_usd": 9099089884.5, "enterprise_value": 9932089884.5, "shares_outstanding": 115500000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 9.2943, "ptbv_ratio": 9.2943, "ps_ratio": 4.4779, "pcf_ratio": null, "pfcf_ratio": -30.2295, "ev_ebitda": 42.8107, "ev_ebit": 211.3211, "ev_sales": 4.8878, "ev_fcf": -32.997, "earnings_yield": null, "fcf_yield": -0.0303, "price_to_sales": 4.4779, "price_to_book": 9.2943, "price_to_cashflow": null, "ebitda_to_ev": 0.0234, "sales_yield": 0.2046 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": 0, "total_yield": 0 }, "quality": { "gross_margin": 0.1708, "operating_margin": 0.0231, "net_margin": -0.0241, "ebitda_margin": 0.1142, "fcf_margin": -0.1481, "roe": -0.0501, "roa": -0.0088, "roic": 0.0195, "roc_greenblatt": null, "asset_turnover": 0.3663, "cash_conversion": 6.1429, "accruals_ratio": 0.0099, "sbc_to_revenue": null, "piotroski_f_score": 6, "altman_z_score": null, "earnings_stability_5y": 3.6156, "revenue_stability_5y": 0.1769, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.0626, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": null, "net_debt_to_ebitda": 3.5905, "debt_to_assets": 0.298, "interest_coverage": 0.4352, "current_ratio": 1.1927, "quick_ratio": 1.1927, "net_debt": 833000000, "local_beta": 1.9046, "volatility_252d": 0.5802, "volatility_60d": 1.4381, "max_drawdown_12m": -0.4104, "risk_adjusted_momentum": -0.4706 }, "growth": { "revenue_growth_1y": 0.214, "revenue_growth_3y_cagr": 0.1499, "revenue_growth_5y_cagr": null, "eps_growth_1y": 0.9286, "eps_growth_3y_cagr": 0.1968, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.2632, "book_value_growth_1y": 0.0608, "revenue_growth": 0.214, "earnings_growth": 0.9286 }, "momentum": { "price_return_1m": 0.0797, "price_return_3m": 0.0756, "price_return_6m": 0.1581, "price_return_9m": -0.1231, "price_return_12m": -0.2152, "price_return_12m_ex1m": -0.2731, "momentum_6m": 0.1581, "momentum_12m": -0.2152, "momentum_12_1": -0.2731, "distance_from_52w_high": -0.3034, "distance_from_52w_low": 0.1814, "relative_strength": -0.2339 }, "raw_ttm": { "revenue_ttm": 2032000000, "gross_profit_ttm": 347000000, "ebit_ttm": 47000000, "ebitda_ttm": 232000000, "net_income_ttm": -49000000, "eps_diluted_ttm": -0.4242, "operating_cash_flow_ttm": -104000000, "capital_expenditure_ttm": -197000000, "fcf_ttm": -301000000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": 0, "interest_expense_ttm": 108000000, "cash_and_equivalents": 820000000, "total_current_assets": 2928000000, "total_current_liabilities": 2455000000, "net_ppe": null, "total_assets": 5547000000, "total_debt": 1653000000, "total_equity": 979000000, "net_working_capital": -330000000, "book_value_per_share": 8.4762, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 8.4762 }, "ranks": { "universe_ticker_count": 632, "rank_pe": 50, "rank_pb": 90, "rank_ptbv": 90, "rank_ps": 81, "rank_pcf": 50, "rank_ev_ebitda": 96, "rank_ev_ebit": 99, "rank_earnings_yield": 50, "rank_fcf_yield": 87, "rank_dividend_yield": 84, "rank_shareholder_yield": 84, "rank_total_yield": 88, "rank_roe": 87, "rank_roc": 50, "rank_roic": 83, "rank_gross_margin": 88, "rank_fcf_margin": 92, "rank_piotroski": 47, "rank_accruals": 87, "rank_sue": 50, "rank_eps_growth_1y": 12, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 11, "rank_momentum_12m": 81, "rank_momentum_12m_ex1m": 86, "rank_relative_strength": 81 }, "composites": { "value_composite": 90, "quality_composite": 98, "momentum_composite": 86, "growth_composite": 4, "yield_composite": 90, "svqf_composite": 47, "vc1_composite": 84, "vc2_composite": 88, "vc3_composite": 88, "trending_value_composite": null, "overall_composite": 100, "quality_value_composite": 0.0447, "os_score": 0, "value_percentile": 0.1, "quality_percentile": 0.02, "momentum_percentile": 0.14, "factor_coverage": 0.848, "signal_confidence": 0.848, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 58, "small_cap_core_rank": 90, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 7870, "ticker_id": 18917, "universe_id": 5, "week_end_date": "2026-06-07", "source_primary": "yfinance", "source_gaps": {}, "financials_period_end": "2024-12-31", "financials_age_days": 523, "has_full_data": true, "completeness_score": 0.8571, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T12:30:11.842476+00:00", "batch_id": "", "os_score_delta": null, "price_close": 78.78, "market_cap": 9099089884.5, "market_cap_usd": 9099089884.5, "enterprise_value": 9932089884.5, "shares_outstanding": 115500000, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 9.29426954, "ptbv_ratio": 9.29426954, "ps_ratio": 4.47789857, "pcf_ratio": null, "pfcf_ratio": -30.2295345, "ev_ebitda": 42.81073226, "ev_ebit": 211.32106137, "ev_sales": 4.88783951, "ev_fcf": -32.99697636, "earnings_yield": null, "fcf_yield": -0.03030581, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": 0, "total_yield": 0, "gross_margin": 0.17076772, "operating_margin": 0.02312992, "net_margin": -0.02411417, "ebitda_margin": 0.11417323, "fcf_margin": -0.14812992, "roe": -0.05005107, "roa": -0.0088336, "roic": 0.01945364, "roc_greenblatt": null, "asset_turnover": 0.36632414, "cash_conversion": 6.14285714, "accruals_ratio": 0.00991527, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 3.59051724, "debt_to_assets": 0.29799892, "interest_coverage": 0.43518519, "current_ratio": 1.19266802, "quick_ratio": 1.19266802, "net_debt": 833000000, "revenue_growth_1y": 0.21397616, "revenue_growth_3y_cagr": 0.14986836, "revenue_growth_5y_cagr": null, "eps_growth_1y": 0.92857143, "eps_growth_3y_cagr": 0.19681696, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.26315789, "book_value_growth_1y": 0.06082725, "piotroski_f_score": 6, "altman_z_score": null, "earnings_stability_5y": 3.6156, "revenue_stability_5y": 0.176933, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.07967377, "price_return_3m": 0.07557194, "price_return_6m": 0.15806644, "price_return_9m": -0.12312337, "price_return_12m": -0.215152, "price_return_12m_ex1m": -0.27306931, "distance_from_52w_high": -0.30343018, "distance_from_52w_low": 0.18136582, "relative_strength": -0.23385596, "local_beta": 1.9046, "volatility_252d": 0.580232, "volatility_60d": 1.43812, "max_drawdown_12m": -0.41036908, "revenue_ttm": 2032000000, "gross_profit_ttm": 347000000, "ebit_ttm": 47000000, "ebitda_ttm": 232000000, "net_income_ttm": -49000000, "eps_diluted_ttm": -0.42424242, "operating_cash_flow_ttm": -104000000, "capital_expenditure_ttm": -197000000, "fcf_ttm": -301000000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": 0, "interest_expense_ttm": 108000000, "cash_and_equivalents": 820000000, "total_current_assets": 2928000000, "total_current_liabilities": 2455000000, "net_ppe": null, "total_assets": 5547000000, "total_debt": 1653000000, "total_equity": 979000000, "net_working_capital": -330000000, "book_value_per_share": 8.47619048, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 8.47619048, "universe_ticker_count": 632, "sector": "Industrials", "rank_pe": 50, "rank_pb": 90, "rank_ptbv": 90, "rank_ps": 81, "rank_pcf": 50, "rank_ev_ebitda": 96, "rank_ev_ebit": 99, "rank_earnings_yield": 50, "rank_fcf_yield": 87, "rank_dividend_yield": 84, "rank_shareholder_yield": 84, "rank_total_yield": 88, "rank_roe": 87, "rank_roc": 50, "rank_roic": 83, "rank_gross_margin": 88, "rank_fcf_margin": 92, "rank_piotroski": 47, "rank_accruals": 87, "rank_sue": 50, "rank_eps_growth_1y": 12, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 11, "rank_momentum_12m": 81, "rank_momentum_12m_ex1m": 86, "rank_relative_strength": 81, "value_composite": 90, "quality_composite": 98, "momentum_composite": 86, "growth_composite": 4, "yield_composite": 90, "svqf_composite": 47, "vc1_composite": 84, "vc2_composite": 88, "vc3_composite": 88, "trending_value_composite": null, "overall_composite": 100, "factor_coverage": 0.848, "signal_confidence": 0.848, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 58, "small_cap_core_rank": 90, "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": 78.78, "os": 0, "value": 0.1, "quality": 0.02, "momentum": 0.14, "confidence": 0.848, "coverage": 0.848, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0, "roe": -0.0501, "momentum_12_1": -0.2731, "complete_fields": { "id": 7870, "ticker_id": 18917, "universe_id": 5, "week_end_date": "2026-06-07", "source_primary": "yfinance", "source_gaps": {}, "financials_period_end": "2024-12-31", "financials_age_days": 523, "has_full_data": true, "completeness_score": 0.8571, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T12:30:11.842476+00:00", "batch_id": "", "os_score_delta": null, "price_close": 78.78, "market_cap": 9099089884.5, "market_cap_usd": 9099089884.5, "enterprise_value": 9932089884.5, "shares_outstanding": 115500000, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 9.29426954, "ptbv_ratio": 9.29426954, "ps_ratio": 4.47789857, "pcf_ratio": null, "pfcf_ratio": -30.2295345, "ev_ebitda": 42.81073226, "ev_ebit": 211.32106137, "ev_sales": 4.88783951, "ev_fcf": -32.99697636, "earnings_yield": null, "fcf_yield": -0.03030581, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": 0, "total_yield": 0, "gross_margin": 0.17076772, "operating_margin": 0.02312992, "net_margin": -0.02411417, "ebitda_margin": 0.11417323, "fcf_margin": -0.14812992, "roe": -0.05005107, "roa": -0.0088336, "roic": 0.01945364, "roc_greenblatt": null, "asset_turnover": 0.36632414, "cash_conversion": 6.14285714, "accruals_ratio": 0.00991527, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 3.59051724, "debt_to_assets": 0.29799892, "interest_coverage": 0.43518519, "current_ratio": 1.19266802, "quick_ratio": 1.19266802, "net_debt": 833000000, "revenue_growth_1y": 0.21397616, "revenue_growth_3y_cagr": 0.14986836, "revenue_growth_5y_cagr": null, "eps_growth_1y": 0.92857143, "eps_growth_3y_cagr": 0.19681696, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.26315789, "book_value_growth_1y": 0.06082725, "piotroski_f_score": 6, "altman_z_score": null, "earnings_stability_5y": 3.6156, "revenue_stability_5y": 0.176933, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.07967377, "price_return_3m": 0.07557194, "price_return_6m": 0.15806644, "price_return_9m": -0.12312337, "price_return_12m": -0.215152, "price_return_12m_ex1m": -0.27306931, "distance_from_52w_high": -0.30343018, "distance_from_52w_low": 0.18136582, "relative_strength": -0.23385596, "local_beta": 1.9046, "volatility_252d": 0.580232, "volatility_60d": 1.43812, "max_drawdown_12m": -0.41036908, "revenue_ttm": 2032000000, "gross_profit_ttm": 347000000, "ebit_ttm": 47000000, "ebitda_ttm": 232000000, "net_income_ttm": -49000000, "eps_diluted_ttm": -0.42424242, "operating_cash_flow_ttm": -104000000, "capital_expenditure_ttm": -197000000, "fcf_ttm": -301000000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": 0, "interest_expense_ttm": 108000000, "cash_and_equivalents": 820000000, "total_current_assets": 2928000000, "total_current_liabilities": 2455000000, "net_ppe": null, "total_assets": 5547000000, "total_debt": 1653000000, "total_equity": 979000000, "net_working_capital": -330000000, "book_value_per_share": 8.47619048, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 8.47619048, "universe_ticker_count": 632, "sector": "Industrials", "rank_pe": 50, "rank_pb": 90, "rank_ptbv": 90, "rank_ps": 81, "rank_pcf": 50, "rank_ev_ebitda": 96, "rank_ev_ebit": 99, "rank_earnings_yield": 50, "rank_fcf_yield": 87, "rank_dividend_yield": 84, "rank_shareholder_yield": 84, "rank_total_yield": 88, "rank_roe": 87, "rank_roc": 50, "rank_roic": 83, "rank_gross_margin": 88, "rank_fcf_margin": 92, "rank_piotroski": 47, "rank_accruals": 87, "rank_sue": 50, "rank_eps_growth_1y": 12, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 11, "rank_momentum_12m": 81, "rank_momentum_12m_ex1m": 86, "rank_relative_strength": 81, "value_composite": 90, "quality_composite": 98, "momentum_composite": 86, "growth_composite": 4, "yield_composite": 90, "svqf_composite": 47, "vc1_composite": 84, "vc2_composite": 88, "vc3_composite": 88, "trending_value_composite": null, "overall_composite": 100, "factor_coverage": 0.848, "signal_confidence": 0.848, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 58, "small_cap_core_rank": 90, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:01:48.922086+00:00", "is_restated": false, "income_statement": { "revenue": 2241000000, "cost_of_revenue": 1732000000, "gross_profit": 509000000, "ebit": 185000000, "ebitda": 379000000, "pretax_income": null, "tax_provision": null, "net_income": 108000000, "net_income_to_common": 108000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 733000000, "total_current_assets": 2407000000, "total_assets": 4696000000, "short_term_debt": 22000000, "long_term_debt": 1072000000, "total_debt": 1375000000, "total_liabilities": null, "total_equity": 872000000, "shares_outstanding": 115500000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 311000000, "capital_expenditure": -199000000, "free_cash_flow": 112000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": 450000000 }, "complete_fields": { "id": 386698, "ticker_id": 18917, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:01:48.922086+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "379000000", "netIncome": "108000000", "grossProfit": "509000000", "totalRevenue": "2241000000", "costOfRevenue": "1732000000", "interestExpense": "100000000", "operatingIncome": "185000000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": "32000000", "depreciationAndAmortization": "162000000" }, "balance": { "totalDebt": "1375000000", "totalAssets": "4696000000", "longTermDebt": "1072000000", "shortTermDebt": "22000000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "115500000", "totalCurrentAssets": "2407000000", "totalShareholderEquity": "872000000", "totalCurrentLiabilities": "1883000000", "cashAndShortTermInvestments": "733000000" }, "cashflow": { "freeCashFlow": "112000000", "dividendsPaid": null, "issuanceOfDebt": "450000000", "issuanceOfStock": "0", "repaymentOfDebt": null, "fiscalDateEnding": "2024-12-31", "operatingCashflow": "311000000", "repurchaseOfStock": null, "capitalExpenditures": "-199000000" } }, "revenue": 2241000000, "cost_of_revenue": 1732000000, "gross_profit": 509000000, "research_and_development": 32000000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 185000000, "depreciation_amortisation": 162000000, "ebitda": 379000000, "interest_expense": 100000000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 108000000, "net_income_continuing_ops": null, "net_income_to_common": 108000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 733000000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 2407000000, "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": 4696000000, "short_term_debt": 22000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1883000000, "long_term_debt": 1072000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 1375000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 872000000, "shares_outstanding": 115500000, "operating_cash_flow": 311000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -199000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": 450000000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 112000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "379000000", "netIncome": "108000000", "grossProfit": "509000000", "totalRevenue": "2241000000", "costOfRevenue": "1732000000", "interestExpense": "100000000", "operatingIncome": "185000000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": "32000000", "depreciationAndAmortization": "162000000" }, "balance": { "totalDebt": "1375000000", "totalAssets": "4696000000", "longTermDebt": "1072000000", "shortTermDebt": "22000000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "115500000", "totalCurrentAssets": "2407000000", "totalShareholderEquity": "872000000", "totalCurrentLiabilities": "1883000000", "cashAndShortTermInvestments": "733000000" }, "cashflow": { "freeCashFlow": "112000000", "dividendsPaid": null, "issuanceOfDebt": "450000000", "issuanceOfStock": "0", "repaymentOfDebt": null, "fiscalDateEnding": "2024-12-31", "operatingCashflow": "311000000", "repurchaseOfStock": null, "capitalExpenditures": "-199000000" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:01:48.922086+00:00", "is_restated": false, "income_statement": { "revenue": 1846000000, "cost_of_revenue": 1427000000, "gross_profit": 419000000, "ebit": 161000000, "ebitda": 293000000, "pretax_income": null, "tax_provision": null, "net_income": 56000000, "net_income_to_common": 56000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 802000000, "total_current_assets": 2155000000, "total_assets": 3579000000, "short_term_debt": 22000000, "long_term_debt": 621000000, "total_debt": 854000000, "total_liabilities": null, "total_equity": 822000000, "shares_outstanding": 115500000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 267000000, "capital_expenditure": -115000000, "free_cash_flow": 152000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 241000000, "net_debt_issued": null }, "complete_fields": { "id": 386700, "ticker_id": 18917, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:01:48.922086+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "293000000", "netIncome": "56000000", "grossProfit": "419000000", "totalRevenue": "1846000000", "costOfRevenue": "1427000000", "interestExpense": "82000000", "operatingIncome": "161000000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": "30000000", "depreciationAndAmortization": "117000000" }, "balance": { "totalDebt": "854000000", "totalAssets": "3579000000", "longTermDebt": "621000000", "shortTermDebt": "22000000", "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "115500000", "totalCurrentAssets": "2155000000", "totalShareholderEquity": "822000000", "totalCurrentLiabilities": "1470000000", "cashAndShortTermInvestments": "802000000" }, "cashflow": { "freeCashFlow": "152000000", "dividendsPaid": null, "issuanceOfDebt": "0", "issuanceOfStock": "241000000", "repaymentOfDebt": "0", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "267000000", "repurchaseOfStock": null, "capitalExpenditures": "-115000000" } }, "revenue": 1846000000, "cost_of_revenue": 1427000000, "gross_profit": 419000000, "research_and_development": 30000000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 161000000, "depreciation_amortisation": 117000000, "ebitda": 293000000, "interest_expense": 82000000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 56000000, "net_income_continuing_ops": null, "net_income_to_common": 56000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 802000000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 2155000000, "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": 3579000000, "short_term_debt": 22000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1470000000, "long_term_debt": 621000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 854000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 822000000, "shares_outstanding": 115500000, "operating_cash_flow": 267000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -115000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": 241000000, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 152000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "293000000", "netIncome": "56000000", "grossProfit": "419000000", "totalRevenue": "1846000000", "costOfRevenue": "1427000000", "interestExpense": "82000000", "operatingIncome": "161000000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": "30000000", "depreciationAndAmortization": "117000000" }, "balance": { "totalDebt": "854000000", "totalAssets": "3579000000", "longTermDebt": "621000000", "shortTermDebt": "22000000", "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "115500000", "totalCurrentAssets": "2155000000", "totalShareholderEquity": "822000000", "totalCurrentLiabilities": "1470000000", "cashAndShortTermInvestments": "802000000" }, "cashflow": { "freeCashFlow": "152000000", "dividendsPaid": null, "issuanceOfDebt": "0", "issuanceOfStock": "241000000", "repaymentOfDebt": "0", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "267000000", "repurchaseOfStock": null, "capitalExpenditures": "-115000000" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:01:48.922086+00:00", "is_restated": false, "income_statement": { "revenue": 1708000000, "cost_of_revenue": 1314000000, "gross_profit": 394000000, "ebit": 160000000, "ebitda": 277000000, "pretax_income": null, "tax_provision": null, "net_income": 78000000, "net_income_to_common": 78000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 460000000, "total_current_assets": 1644000000, "total_assets": 2979000000, "short_term_debt": 11000000, "long_term_debt": 619000000, "total_debt": 788000000, "total_liabilities": null, "total_equity": 604000000, "shares_outstanding": 105000000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 244000000, "capital_expenditure": -95000000, "free_cash_flow": 149000000, "dividends_paid": -26000000, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -150000000 }, "complete_fields": { "id": 386701, "ticker_id": 18917, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:01:48.922086+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "277000000", "netIncome": "78000000", "grossProfit": "394000000", "totalRevenue": "1708000000", "costOfRevenue": "1314000000", "interestExpense": "44000000", "operatingIncome": "160000000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": "36000000", "depreciationAndAmortization": "103000000" }, "balance": { "totalDebt": "788000000", "totalAssets": "2979000000", "longTermDebt": "619000000", "shortTermDebt": "11000000", "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "105000000", "totalCurrentAssets": "1644000000", "totalShareholderEquity": "604000000", "totalCurrentLiabilities": "1203000000", "cashAndShortTermInvestments": "460000000" }, "cashflow": { "freeCashFlow": "149000000", "dividendsPaid": "-26000000", "issuanceOfDebt": "0", "issuanceOfStock": "0", "repaymentOfDebt": "-150000000", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "244000000", "repurchaseOfStock": null, "capitalExpenditures": "-95000000" } }, "revenue": 1708000000, "cost_of_revenue": 1314000000, "gross_profit": 394000000, "research_and_development": 36000000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 160000000, "depreciation_amortisation": 103000000, "ebitda": 277000000, "interest_expense": 44000000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 78000000, "net_income_continuing_ops": null, "net_income_to_common": 78000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 460000000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 1644000000, "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": 2979000000, "short_term_debt": 11000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1203000000, "long_term_debt": 619000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 788000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 604000000, "shares_outstanding": 105000000, "operating_cash_flow": 244000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -95000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -26000000, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -150000000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 149000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "277000000", "netIncome": "78000000", "grossProfit": "394000000", "totalRevenue": "1708000000", "costOfRevenue": "1314000000", "interestExpense": "44000000", "operatingIncome": "160000000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": "36000000", "depreciationAndAmortization": "103000000" }, "balance": { "totalDebt": "788000000", "totalAssets": "2979000000", "longTermDebt": "619000000", "shortTermDebt": "11000000", "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "105000000", "totalCurrentAssets": "1644000000", "totalShareholderEquity": "604000000", "totalCurrentLiabilities": "1203000000", "cashAndShortTermInvestments": "460000000" }, "cashflow": { "freeCashFlow": "149000000", "dividendsPaid": "-26000000", "issuanceOfDebt": "0", "issuanceOfStock": "0", "repaymentOfDebt": "-150000000", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "244000000", "repurchaseOfStock": null, "capitalExpenditures": "-95000000" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:01:48.922086+00:00", "is_restated": false, "income_statement": { "revenue": 1474000000, "cost_of_revenue": 1144000000, "gross_profit": 330000000, "ebit": 117000000, "ebitda": 253000000, "pretax_income": null, "tax_provision": null, "net_income": 63000000, "net_income_to_common": 63000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 529000000, "total_current_assets": 1629000000, "total_assets": 2956000000, "short_term_debt": 166000000, "long_term_debt": 622000000, "total_debt": 943000000, "total_liabilities": null, "total_equity": 406000000, "shares_outstanding": 105000000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 299000000, "capital_expenditure": -102000000, "free_cash_flow": 197000000, "dividends_paid": -14000000, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -180000000 }, "complete_fields": { "id": 386702, "ticker_id": 18917, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:01:48.922086+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "253000000", "netIncome": "63000000", "grossProfit": "330000000", "totalRevenue": "1474000000", "costOfRevenue": "1144000000", "interestExpense": "42000000", "operatingIncome": "117000000", "fiscalDateEnding": "2021-12-31", "researchAndDevelopment": "31000000", "depreciationAndAmortization": "126000000" }, "balance": { "totalDebt": "943000000", "totalAssets": "2956000000", "longTermDebt": "622000000", "shortTermDebt": "166000000", "fiscalDateEnding": "2021-12-31", "totalLiabilities": null, "sharesOutstanding": "105000000", "totalCurrentAssets": "1629000000", "totalShareholderEquity": "406000000", "totalCurrentLiabilities": "1255000000", "cashAndShortTermInvestments": "529000000" }, "cashflow": { "freeCashFlow": "197000000", "dividendsPaid": "-14000000", "issuanceOfDebt": "30000000", "issuanceOfStock": "0", "repaymentOfDebt": "-210000000", "fiscalDateEnding": "2021-12-31", "operatingCashflow": "299000000", "repurchaseOfStock": null, "capitalExpenditures": "-102000000" } }, "revenue": 1474000000, "cost_of_revenue": 1144000000, "gross_profit": 330000000, "research_and_development": 31000000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 117000000, "depreciation_amortisation": 126000000, "ebitda": 253000000, "interest_expense": 42000000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 63000000, "net_income_continuing_ops": null, "net_income_to_common": 63000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 529000000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 1629000000, "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": 2956000000, "short_term_debt": 166000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1255000000, "long_term_debt": 622000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 943000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 406000000, "shares_outstanding": 105000000, "operating_cash_flow": 299000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -102000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -14000000, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -180000000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 197000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "253000000", "netIncome": "63000000", "grossProfit": "330000000", "totalRevenue": "1474000000", "costOfRevenue": "1144000000", "interestExpense": "42000000", "operatingIncome": "117000000", "fiscalDateEnding": "2021-12-31", "researchAndDevelopment": "31000000", "depreciationAndAmortization": "126000000" }, "balance": { "totalDebt": "943000000", "totalAssets": "2956000000", "longTermDebt": "622000000", "shortTermDebt": "166000000", "fiscalDateEnding": "2021-12-31", "totalLiabilities": null, "sharesOutstanding": "105000000", "totalCurrentAssets": "1629000000", "totalShareholderEquity": "406000000", "totalCurrentLiabilities": "1255000000", "cashAndShortTermInvestments": "529000000" }, "cashflow": { "freeCashFlow": "197000000", "dividendsPaid": "-14000000", "issuanceOfDebt": "30000000", "issuanceOfStock": "0", "repaymentOfDebt": "-210000000", "fiscalDateEnding": "2021-12-31", "operatingCashflow": "299000000", "repurchaseOfStock": null, "capitalExpenditures": "-102000000" } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:01:48.922086+00:00", "is_restated": false, "income_statement": { "revenue": 496000000, "cost_of_revenue": 427000000, "gross_profit": 69000000, "ebit": -4000000, "ebitda": 51000000, "pretax_income": null, "tax_provision": null, "net_income": -19000000, "net_income_to_common": -19000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 820000000, "total_current_assets": 2928000000, "total_assets": 5547000000, "short_term_debt": 17000000, "long_term_debt": 1165000000, "total_debt": 1653000000, "total_liabilities": null, "total_equity": 979000000, "shares_outstanding": 115500000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -49000000, "capital_expenditure": -63000000, "free_cash_flow": -112000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 386693, "ticker_id": 18917, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:01:48.922086+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "51000000", "netIncome": "-19000000", "grossProfit": "69000000", "totalRevenue": "496000000", "costOfRevenue": "427000000", "interestExpense": "28000000", "operatingIncome": "-4000000", "fiscalDateEnding": "2026-03-31", "researchAndDevelopment": "13000000", "depreciationAndAmortization": "43000000" }, "balance": { "totalDebt": "1653000000", "totalAssets": "5547000000", "longTermDebt": "1165000000", "shortTermDebt": "17000000", "fiscalDateEnding": "2026-03-31", "totalLiabilities": null, "sharesOutstanding": "115500000", "totalCurrentAssets": "2928000000", "totalShareholderEquity": "979000000", "totalCurrentLiabilities": "2455000000", "cashAndShortTermInvestments": "820000000" }, "cashflow": { "freeCashFlow": "-112000000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2026-03-31", "operatingCashflow": "-49000000", "repurchaseOfStock": null, "capitalExpenditures": "-63000000" } }, "revenue": 496000000, "cost_of_revenue": 427000000, "gross_profit": 69000000, "research_and_development": 13000000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -4000000, "depreciation_amortisation": 43000000, "ebitda": 51000000, "interest_expense": 28000000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -19000000, "net_income_continuing_ops": null, "net_income_to_common": -19000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 820000000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 2928000000, "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": 5547000000, "short_term_debt": 17000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2455000000, "long_term_debt": 1165000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 1653000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 979000000, "shares_outstanding": 115500000, "operating_cash_flow": -49000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -63000000, "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": -112000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "51000000", "netIncome": "-19000000", "grossProfit": "69000000", "totalRevenue": "496000000", "costOfRevenue": "427000000", "interestExpense": "28000000", "operatingIncome": "-4000000", "fiscalDateEnding": "2026-03-31", "researchAndDevelopment": "13000000", "depreciationAndAmortization": "43000000" }, "balance": { "totalDebt": "1653000000", "totalAssets": "5547000000", "longTermDebt": "1165000000", "shortTermDebt": "17000000", "fiscalDateEnding": "2026-03-31", "totalLiabilities": null, "sharesOutstanding": "115500000", "totalCurrentAssets": "2928000000", "totalShareholderEquity": "979000000", "totalCurrentLiabilities": "2455000000", "cashAndShortTermInvestments": "820000000" }, "cashflow": { "freeCashFlow": "-112000000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2026-03-31", "operatingCashflow": "-49000000", "repurchaseOfStock": null, "capitalExpenditures": "-63000000" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:01:48.922086+00:00", "is_restated": false, "income_statement": { "revenue": 591000000, "cost_of_revenue": 468000000, "gross_profit": 123000000, "ebit": 45000000, "ebitda": 95000000, "pretax_income": null, "tax_provision": null, "net_income": 12000000, "net_income_to_common": 12000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 504000000, "total_current_assets": 2480000000, "total_assets": 4974000000, "short_term_debt": 15000000, "long_term_debt": 1157000000, "total_debt": 1594000000, "total_liabilities": null, "total_equity": 843000000, "shares_outstanding": 115500000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 90000000, "capital_expenditure": -52000000, "free_cash_flow": 38000000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 150000000 }, "complete_fields": { "id": 386694, "ticker_id": 18917, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:01:48.922086+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "95000000", "netIncome": "12000000", "grossProfit": "123000000", "totalRevenue": "591000000", "costOfRevenue": "468000000", "interestExpense": "21000000", "operatingIncome": "45000000", "fiscalDateEnding": "2025-09-30", "researchAndDevelopment": "12000000", "depreciationAndAmortization": "47000000" }, "balance": { "totalDebt": "1594000000", "totalAssets": "4974000000", "longTermDebt": "1157000000", "shortTermDebt": "15000000", "fiscalDateEnding": "2025-09-30", "totalLiabilities": null, "sharesOutstanding": "115500000", "totalCurrentAssets": "2480000000", "totalShareholderEquity": "843000000", "totalCurrentLiabilities": "2031000000", "cashAndShortTermInvestments": "504000000" }, "cashflow": { "freeCashFlow": "38000000", "dividendsPaid": "0", "issuanceOfDebt": "300000000", "issuanceOfStock": null, "repaymentOfDebt": "-150000000", "fiscalDateEnding": "2025-09-30", "operatingCashflow": "90000000", "repurchaseOfStock": null, "capitalExpenditures": "-52000000" } }, "revenue": 591000000, "cost_of_revenue": 468000000, "gross_profit": 123000000, "research_and_development": 12000000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 45000000, "depreciation_amortisation": 47000000, "ebitda": 95000000, "interest_expense": 21000000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 12000000, "net_income_continuing_ops": null, "net_income_to_common": 12000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 504000000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 2480000000, "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": 4974000000, "short_term_debt": 15000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2031000000, "long_term_debt": 1157000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 1594000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 843000000, "shares_outstanding": 115500000, "operating_cash_flow": 90000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -52000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 150000000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 38000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "95000000", "netIncome": "12000000", "grossProfit": "123000000", "totalRevenue": "591000000", "costOfRevenue": "468000000", "interestExpense": "21000000", "operatingIncome": "45000000", "fiscalDateEnding": "2025-09-30", "researchAndDevelopment": "12000000", "depreciationAndAmortization": "47000000" }, "balance": { "totalDebt": "1594000000", "totalAssets": "4974000000", "longTermDebt": "1157000000", "shortTermDebt": "15000000", "fiscalDateEnding": "2025-09-30", "totalLiabilities": null, "sharesOutstanding": "115500000", "totalCurrentAssets": "2480000000", "totalShareholderEquity": "843000000", "totalCurrentLiabilities": "2031000000", "cashAndShortTermInvestments": "504000000" }, "cashflow": { "freeCashFlow": "38000000", "dividendsPaid": "0", "issuanceOfDebt": "300000000", "issuanceOfStock": null, "repaymentOfDebt": "-150000000", "fiscalDateEnding": "2025-09-30", "operatingCashflow": "90000000", "repurchaseOfStock": null, "capitalExpenditures": "-52000000" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:01:48.922086+00:00", "is_restated": false, "income_statement": { "revenue": 550000000, "cost_of_revenue": 451000000, "gross_profit": 99000000, "ebit": 24000000, "ebitda": 61000000, "pretax_income": null, "tax_provision": null, "net_income": -12000000, "net_income_to_common": -12000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 325000000, "total_current_assets": 2177000000, "total_assets": 4649000000, "short_term_debt": 163000000, "long_term_debt": 853000000, "total_debt": 1440000000, "total_liabilities": null, "total_equity": 836000000, "shares_outstanding": 115500000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -48000000, "capital_expenditure": -45000000, "free_cash_flow": -93000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 386695, "ticker_id": 18917, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:01:48.922086+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "61000000", "netIncome": "-12000000", "grossProfit": "99000000", "totalRevenue": "550000000", "costOfRevenue": "451000000", "interestExpense": "34000000", "operatingIncome": "24000000", "fiscalDateEnding": "2025-06-30", "researchAndDevelopment": "9000000", "depreciationAndAmortization": "45000000" }, "balance": { "totalDebt": "1440000000", "totalAssets": "4649000000", "longTermDebt": "853000000", "shortTermDebt": "163000000", "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "115500000", "totalCurrentAssets": "2177000000", "totalShareholderEquity": "836000000", "totalCurrentLiabilities": "2032000000", "cashAndShortTermInvestments": "325000000" }, "cashflow": { "freeCashFlow": "-93000000", "dividendsPaid": null, "issuanceOfDebt": "0", "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2025-06-30", "operatingCashflow": "-48000000", "repurchaseOfStock": null, "capitalExpenditures": "-45000000" } }, "revenue": 550000000, "cost_of_revenue": 451000000, "gross_profit": 99000000, "research_and_development": 9000000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 24000000, "depreciation_amortisation": 45000000, "ebitda": 61000000, "interest_expense": 34000000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -12000000, "net_income_continuing_ops": null, "net_income_to_common": -12000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 325000000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 2177000000, "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": 4649000000, "short_term_debt": 163000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2032000000, "long_term_debt": 853000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 1440000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 836000000, "shares_outstanding": 115500000, "operating_cash_flow": -48000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -45000000, "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": -93000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "61000000", "netIncome": "-12000000", "grossProfit": "99000000", "totalRevenue": "550000000", "costOfRevenue": "451000000", "interestExpense": "34000000", "operatingIncome": "24000000", "fiscalDateEnding": "2025-06-30", "researchAndDevelopment": "9000000", "depreciationAndAmortization": "45000000" }, "balance": { "totalDebt": "1440000000", "totalAssets": "4649000000", "longTermDebt": "853000000", "shortTermDebt": "163000000", "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "115500000", "totalCurrentAssets": "2177000000", "totalShareholderEquity": "836000000", "totalCurrentLiabilities": "2032000000", "cashAndShortTermInvestments": "325000000" }, "cashflow": { "freeCashFlow": "-93000000", "dividendsPaid": null, "issuanceOfDebt": "0", "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2025-06-30", "operatingCashflow": "-48000000", "repurchaseOfStock": null, "capitalExpenditures": "-45000000" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:01:48.922086+00:00", "is_restated": false, "income_statement": { "revenue": 395000000, "cost_of_revenue": 339000000, "gross_profit": 56000000, "ebit": -18000000, "ebitda": 25000000, "pretax_income": null, "tax_provision": null, "net_income": -30000000, "net_income_to_common": -30000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 591000000, "total_current_assets": 2316000000, "total_assets": 4764000000, "short_term_debt": 18000000, "long_term_debt": 1071000000, "total_debt": 1519000000, "total_liabilities": null, "total_equity": 900000000, "shares_outstanding": 115500000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -97000000, "capital_expenditure": -37000000, "free_cash_flow": -134000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 386696, "ticker_id": 18917, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:01:48.922086+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "25000000", "netIncome": "-30000000", "grossProfit": "56000000", "totalRevenue": "395000000", "costOfRevenue": "339000000", "interestExpense": "25000000", "operatingIncome": "-18000000", "fiscalDateEnding": "2025-03-31", "researchAndDevelopment": "8000000", "depreciationAndAmortization": "38000000" }, "balance": { "totalDebt": "1519000000", "totalAssets": "4764000000", "longTermDebt": "1071000000", "shortTermDebt": "18000000", "fiscalDateEnding": "2025-03-31", "totalLiabilities": null, "sharesOutstanding": "115500000", "totalCurrentAssets": "2316000000", "totalShareholderEquity": "900000000", "totalCurrentLiabilities": "1842000000", "cashAndShortTermInvestments": "591000000" }, "cashflow": { "freeCashFlow": "-134000000", "dividendsPaid": null, "issuanceOfDebt": "0", "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2025-03-31", "operatingCashflow": "-97000000", "repurchaseOfStock": null, "capitalExpenditures": "-37000000" } }, "revenue": 395000000, "cost_of_revenue": 339000000, "gross_profit": 56000000, "research_and_development": 8000000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -18000000, "depreciation_amortisation": 38000000, "ebitda": 25000000, "interest_expense": 25000000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -30000000, "net_income_continuing_ops": null, "net_income_to_common": -30000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 591000000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 2316000000, "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": 4764000000, "short_term_debt": 18000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1842000000, "long_term_debt": 1071000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 1519000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 900000000, "shares_outstanding": 115500000, "operating_cash_flow": -97000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -37000000, "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": -134000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "25000000", "netIncome": "-30000000", "grossProfit": "56000000", "totalRevenue": "395000000", "costOfRevenue": "339000000", "interestExpense": "25000000", "operatingIncome": "-18000000", "fiscalDateEnding": "2025-03-31", "researchAndDevelopment": "8000000", "depreciationAndAmortization": "38000000" }, "balance": { "totalDebt": "1519000000", "totalAssets": "4764000000", "longTermDebt": "1071000000", "shortTermDebt": "18000000", "fiscalDateEnding": "2025-03-31", "totalLiabilities": null, "sharesOutstanding": "115500000", "totalCurrentAssets": "2316000000", "totalShareholderEquity": "900000000", "totalCurrentLiabilities": "1842000000", "cashAndShortTermInvestments": "591000000" }, "cashflow": { "freeCashFlow": "-134000000", "dividendsPaid": null, "issuanceOfDebt": "0", "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2025-03-31", "operatingCashflow": "-97000000", "repurchaseOfStock": null, "capitalExpenditures": "-37000000" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:01:48.922086+00:00", "is_restated": false, "income_statement": { "revenue": 864000000, "cost_of_revenue": 627000000, "gross_profit": 237000000, "ebit": 147000000, "ebitda": 204000000, "pretax_income": null, "tax_provision": null, "net_income": 154000000, "net_income_to_common": 154000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 733000000, "total_current_assets": 2407000000, "total_assets": 4696000000, "short_term_debt": 22000000, "long_term_debt": 1072000000, "total_debt": 1375000000, "total_liabilities": null, "total_equity": 872000000, "shares_outstanding": 115500000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 449000000, "capital_expenditure": -68000000, "free_cash_flow": 381000000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 386697, "ticker_id": 18917, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:01:48.922086+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "204000000", "netIncome": "154000000", "grossProfit": "237000000", "totalRevenue": "864000000", "costOfRevenue": "627000000", "interestExpense": "26000000", "operatingIncome": "147000000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": "6000000", "depreciationAndAmortization": "53000000" }, "balance": { "totalDebt": "1375000000", "totalAssets": "4696000000", "longTermDebt": "1072000000", "shortTermDebt": "22000000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "115500000", "totalCurrentAssets": "2407000000", "totalShareholderEquity": "872000000", "totalCurrentLiabilities": "1883000000", "cashAndShortTermInvestments": "733000000" }, "cashflow": { "freeCashFlow": "381000000", "dividendsPaid": "0", "issuanceOfDebt": "0", "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2024-12-31", "operatingCashflow": "449000000", "repurchaseOfStock": null, "capitalExpenditures": "-68000000" } }, "revenue": 864000000, "cost_of_revenue": 627000000, "gross_profit": 237000000, "research_and_development": 6000000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 147000000, "depreciation_amortisation": 53000000, "ebitda": 204000000, "interest_expense": 26000000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 154000000, "net_income_continuing_ops": null, "net_income_to_common": 154000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 733000000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 2407000000, "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": 4696000000, "short_term_debt": 22000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1883000000, "long_term_debt": 1072000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 1375000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 872000000, "shares_outstanding": 115500000, "operating_cash_flow": 449000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -68000000, "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": 381000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "204000000", "netIncome": "154000000", "grossProfit": "237000000", "totalRevenue": "864000000", "costOfRevenue": "627000000", "interestExpense": "26000000", "operatingIncome": "147000000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": "6000000", "depreciationAndAmortization": "53000000" }, "balance": { "totalDebt": "1375000000", "totalAssets": "4696000000", "longTermDebt": "1072000000", "shortTermDebt": "22000000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "115500000", "totalCurrentAssets": "2407000000", "totalShareholderEquity": "872000000", "totalCurrentLiabilities": "1883000000", "cashAndShortTermInvestments": "733000000" }, "cashflow": { "freeCashFlow": "381000000", "dividendsPaid": "0", "issuanceOfDebt": "0", "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2024-12-31", "operatingCashflow": "449000000", "repurchaseOfStock": null, "capitalExpenditures": "-68000000" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:01:48.922086+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": 386699, "ticker_id": 18917, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:01:48.922086+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": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 4, "quarterly_financial_periods": 6, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2024-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }