{ "ticker": { "uuid": "1ae947be-b7e9-49bb-ad48-0409320277e7", "symbol": "M12", "name": "M1 Kliniken AG", "exchange": "GER", "exchange_name": "XETRA", "country": "DE", "currency": "EUR", "sector": "Healthcare", "industry": "Medical Distribution", "page_url": "https://sharemaestro.com/factors/ticker/1ae947be-b7e9-49bb-ad48-0409320277e7/", "api_url": "https://sharemaestro.com/factors/api/tickers/1ae947be-b7e9-49bb-ad48-0409320277e7/" }, "ticker_metadata": { "id": 19602, "uuid": "1ae947be-b7e9-49bb-ad48-0409320277e7", "symbol": "M12", "name": "M1 Kliniken AG", "asset_type": "equity", "market_cap": 356786688, "stock_exchange_id": 8, "industry": "Medical Distribution", "sector": "Healthcare", "description": "M1 Kliniken AG, together with its subsidiaries, provides aesthetic medicine and plastic surgery services in Germany, Austria, the Netherlands, Switzerland, Croatia, Hungary, Bulgaria, and Romania. It operates through Beauty and Trade segments. The Beauty segment provides aesthetic surgery services, such as breast augmentation, eyelid lifts, and liposuction; and other aesthetic medical treatment services, including injections with hyaluronic acid and botulinum toxin. This segment also manages a private clinic for plastic and aesthetic surgery; and medical specialist centers for aesthetic and plastic medicine under the Schlossklinik and M1 Med Beauty names. The Trade segment sells pharmaceuticals and medical products for various therapeutic areas of oncology, HIV/AIDS, neurology, rheumatology, other chronic diseases, and aesthetic medicine. The company was incorporated in 2007 and is based in Berlin, Germany. M1 Kliniken AG is a subsidiary of MPH Health Care AG.", "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": "1ae947be-b7e9-49bb-ad48-0409320277e7", "symbol": "M12", "name": "M1 Kliniken AG", "exchange": "GER", "exchange_name": "XETRA", "country": "DE", "currency": "EUR", "sector": "Healthcare", "industry": "Medical Distribution", "page_url": "https://sharemaestro.com/factors/ticker/1ae947be-b7e9-49bb-ad48-0409320277e7/", "api_url": "https://sharemaestro.com/factors/api/tickers/1ae947be-b7e9-49bb-ad48-0409320277e7/" }, "week_end_date": "2026-06-07", "universe": "EUR_DE", "score": { "os": 0.93, "value": 0.7, "quality": 0.89, "momentum": 0.76, "coverage": 0.909, "confidence": 0.813, "delta": null }, "headline_factors": { "price": 18.34, "market_cap": 344393031.64, "pe_ratio": 15.5607, "earnings_yield": 0.0643, "ebitda_to_ev": 0.129, "shareholder_yield": 0.027, "roe": 0.1845, "piotroski_f_score": 9, "momentum_12_1": 0.2281, "volatility_252d": 0.4158 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "yfinance", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T12:30:20.090301+00:00", "batch_id": "" }, "size": { "price_close": 18.34, "market_cap": 344393031.64, "market_cap_usd": 344393031.64, "enterprise_value": 313776808.64, "shares_outstanding": 18778246, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 15.5607, "pb_ratio": 2.8717, "ptbv_ratio": 2.8717, "ps_ratio": 0.9454, "pcf_ratio": 9.0752, "pfcf_ratio": 9.1017, "ev_ebitda": 7.7502, "ev_ebit": 8.5401, "ev_sales": 0.8613, "ev_fcf": 8.2925, "earnings_yield": 0.0643, "fcf_yield": 0.1206, "price_to_sales": 0.9454, "price_to_book": 2.8717, "price_to_cashflow": 9.0752, "ebitda_to_ev": 0.129, "sales_yield": 1.161 }, "yield": { "dividend_yield": 0.027, "buyback_yield": 0.0, "shareholder_yield": 0.027, "debt_paydown_yield": null, "total_yield": 0.027 }, "quality": { "gross_margin": 0.2268, "operating_margin": 0.1009, "net_margin": 0.0608, "ebitda_margin": 0.1111, "fcf_margin": 0.1039, "roe": 0.1845, "roa": 0.1169, "roic": 0.3085, "roc_greenblatt": null, "asset_turnover": 1.9246, "cash_conversion": 1.7097, "accruals_ratio": -0.0836, "sbc_to_revenue": null, "piotroski_f_score": 9, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.103, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.4364, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": null, "net_debt_to_ebitda": -0.7562, "debt_to_assets": 0.0378, "interest_coverage": 23.871, "current_ratio": 2.8198, "quick_ratio": 2.8198, "net_debt": -30616223, "local_beta": 0.32, "volatility_252d": 0.4158, "volatility_60d": 1.012, "max_drawdown_12m": -0.2481, "risk_adjusted_momentum": 0.5486 }, "growth": { "revenue_growth_1y": 0.074, "revenue_growth_3y_cagr": 0.0849, "revenue_growth_5y_cagr": null, "eps_growth_1y": 0.3817, "eps_growth_3y_cagr": 0.7243, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.2707, "book_value_growth_1y": 0.1303, "revenue_growth": 0.074, "earnings_growth": 0.3817 }, "momentum": { "price_return_1m": 0.0565, "price_return_3m": 0.1802, "price_return_6m": 0.0055, "price_return_9m": 0.3545, "price_return_12m": 0.2974, "price_return_12m_ex1m": 0.2281, "momentum_6m": 0.0055, "momentum_12m": 0.2974, "momentum_12_1": 0.2281, "distance_from_52w_high": -0.0546, "distance_from_52w_low": 0.3873, "relative_strength": 0.2787 }, "raw_ttm": { "revenue_ttm": 364298940, "gross_profit_ttm": 82613302, "ebit_ttm": 36741753, "ebitda_ttm": 40486466, "net_income_ttm": 22132189, "eps_diluted_ttm": 1.1786, "operating_cash_flow_ttm": 37948725, "capital_expenditure_ttm": -110224, "fcf_ttm": 37838501, "dividends_paid_ttm": -9309656, "share_repurchases_ttm": -5, "shares_issued_ttm": null, "interest_expense_ttm": 1539178, "cash_and_equivalents": 37762813, "total_current_assets": 89334003, "total_current_liabilities": 31680778, "net_ppe": null, "total_assets": 189288288, "total_debt": 7146590, "total_equity": 119925985, "net_working_capital": 21989353, "book_value_per_share": 6.3864, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 6.3864 }, "ranks": { "universe_ticker_count": 632, "rank_pe": 40, "rank_pb": 63, "rank_ptbv": 63, "rank_ps": 37, "rank_pcf": 43, "rank_ev_ebitda": 34, "rank_ev_ebit": 28, "rank_earnings_yield": 40, "rank_fcf_yield": 12, "rank_dividend_yield": 35, "rank_shareholder_yield": 48, "rank_total_yield": 59, "rank_roe": 28, "rank_roc": 50, "rank_roic": 8, "rank_gross_margin": 80, "rank_fcf_margin": 40, "rank_piotroski": 3, "rank_accruals": 22, "rank_sue": 50, "rank_eps_growth_1y": 22, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 33, "rank_momentum_12m": 29, "rank_momentum_12m_ex1m": 32, "rank_relative_strength": 29 }, "composites": { "value_composite": 30, "quality_composite": 11, "momentum_composite": 24, "growth_composite": 13, "yield_composite": 41, "svqf_composite": 29, "vc1_composite": 36, "vc2_composite": 37, "vc3_composite": 39, "trending_value_composite": null, "overall_composite": 7, "quality_value_composite": 0.7893, "os_score": 0.93, "value_percentile": 0.7, "quality_percentile": 0.89, "momentum_percentile": 0.76, "factor_coverage": 0.909, "signal_confidence": 0.813, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 41, "small_cap_core_rank": 44, "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": 7954, "ticker_id": 19602, "universe_id": 5, "week_end_date": "2026-06-07", "source_primary": "yfinance", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T12:30:20.090301+00:00", "batch_id": "", "os_score_delta": null, "price_close": 18.34, "market_cap": 344393031.64, "market_cap_usd": 344393031.64, "enterprise_value": 313776808.64, "shares_outstanding": 18778246, "fx_rate_to_usd": null, "pe_ratio": 15.56073065, "pb_ratio": 2.87171318, "ptbv_ratio": 2.87171318, "ps_ratio": 0.94535831, "pcf_ratio": 9.07522009, "pfcf_ratio": 9.10165632, "ev_ebitda": 7.75016542, "ev_ebit": 8.54006091, "ev_sales": 0.86131683, "ev_fcf": 8.29252746, "earnings_yield": 0.06426433, "fcf_yield": 0.1205905, "dividend_yield": 0.02703207, "buyback_yield": 1e-08, "shareholder_yield": 0.02703208, "debt_paydown_yield": null, "total_yield": 0.02703208, "gross_margin": 0.22677338, "operating_margin": 0.10085605, "net_margin": 0.06075282, "ebitda_margin": 0.11113528, "fcf_margin": 0.10386662, "roe": 0.18454874, "roa": 0.11692318, "roic": 0.30854762, "roc_greenblatt": null, "asset_turnover": 1.92457201, "cash_conversion": 1.70965922, "accruals_ratio": -0.08355792, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": -0.75620883, "debt_to_assets": 0.03775506, "interest_coverage": 23.87102271, "current_ratio": 2.81981721, "quick_ratio": 2.81981721, "net_debt": -30616223, "revenue_growth_1y": 0.07404513, "revenue_growth_3y_cagr": 0.08490035, "revenue_growth_5y_cagr": null, "eps_growth_1y": 0.38166849, "eps_growth_3y_cagr": 0.72425795, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.27068504, "book_value_growth_1y": 0.13029234, "piotroski_f_score": 9, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.103048, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.05645155, "price_return_3m": 0.18018018, "price_return_6m": 0.00548246, "price_return_9m": 0.35450517, "price_return_12m": 0.29740883, "price_return_12m_ex1m": 0.22808171, "distance_from_52w_high": -0.05463918, "distance_from_52w_low": 0.38729198, "relative_strength": 0.27870487, "local_beta": 0.32, "volatility_252d": 0.41577, "volatility_60d": 1.01197, "max_drawdown_12m": -0.24811223, "revenue_ttm": 364298940, "gross_profit_ttm": 82613302, "ebit_ttm": 36741753, "ebitda_ttm": 40486466, "net_income_ttm": 22132189, "eps_diluted_ttm": 1.1786079, "operating_cash_flow_ttm": 37948725, "capital_expenditure_ttm": -110224, "fcf_ttm": 37838501, "dividends_paid_ttm": -9309656, "share_repurchases_ttm": -5, "shares_issued_ttm": null, "interest_expense_ttm": 1539178, "cash_and_equivalents": 37762813, "total_current_assets": 89334003, "total_current_liabilities": 31680778, "net_ppe": null, "total_assets": 189288288, "total_debt": 7146590, "total_equity": 119925985, "net_working_capital": 21989353, "book_value_per_share": 6.38643167, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 6.38643167, "universe_ticker_count": 632, "sector": "Healthcare", "rank_pe": 40, "rank_pb": 63, "rank_ptbv": 63, "rank_ps": 37, "rank_pcf": 43, "rank_ev_ebitda": 34, "rank_ev_ebit": 28, "rank_earnings_yield": 40, "rank_fcf_yield": 12, "rank_dividend_yield": 35, "rank_shareholder_yield": 48, "rank_total_yield": 59, "rank_roe": 28, "rank_roc": 50, "rank_roic": 8, "rank_gross_margin": 80, "rank_fcf_margin": 40, "rank_piotroski": 3, "rank_accruals": 22, "rank_sue": 50, "rank_eps_growth_1y": 22, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 33, "rank_momentum_12m": 29, "rank_momentum_12m_ex1m": 32, "rank_relative_strength": 29, "value_composite": 30, "quality_composite": 11, "momentum_composite": 24, "growth_composite": 13, "yield_composite": 41, "svqf_composite": 29, "vc1_composite": 36, "vc2_composite": 37, "vc3_composite": 39, "trending_value_composite": null, "overall_composite": 7, "factor_coverage": 0.909, "signal_confidence": 0.813, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 41, "small_cap_core_rank": 44, "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": 18.34, "os": 0.93, "value": 0.7, "quality": 0.89, "momentum": 0.76, "confidence": 0.813, "coverage": 0.909, "pe_ratio": 15.5607, "earnings_yield": 0.0643, "shareholder_yield": 0.027, "roe": 0.1845, "momentum_12_1": 0.2281, "complete_fields": { "id": 7954, "ticker_id": 19602, "universe_id": 5, "week_end_date": "2026-06-07", "source_primary": "yfinance", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T12:30:20.090301+00:00", "batch_id": "", "os_score_delta": null, "price_close": 18.34, "market_cap": 344393031.64, "market_cap_usd": 344393031.64, "enterprise_value": 313776808.64, "shares_outstanding": 18778246, "fx_rate_to_usd": null, "pe_ratio": 15.56073065, "pb_ratio": 2.87171318, "ptbv_ratio": 2.87171318, "ps_ratio": 0.94535831, "pcf_ratio": 9.07522009, "pfcf_ratio": 9.10165632, "ev_ebitda": 7.75016542, "ev_ebit": 8.54006091, "ev_sales": 0.86131683, "ev_fcf": 8.29252746, "earnings_yield": 0.06426433, "fcf_yield": 0.1205905, "dividend_yield": 0.02703207, "buyback_yield": 1e-08, "shareholder_yield": 0.02703208, "debt_paydown_yield": null, "total_yield": 0.02703208, "gross_margin": 0.22677338, "operating_margin": 0.10085605, "net_margin": 0.06075282, "ebitda_margin": 0.11113528, "fcf_margin": 0.10386662, "roe": 0.18454874, "roa": 0.11692318, "roic": 0.30854762, "roc_greenblatt": null, "asset_turnover": 1.92457201, "cash_conversion": 1.70965922, "accruals_ratio": -0.08355792, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": -0.75620883, "debt_to_assets": 0.03775506, "interest_coverage": 23.87102271, "current_ratio": 2.81981721, "quick_ratio": 2.81981721, "net_debt": -30616223, "revenue_growth_1y": 0.07404513, "revenue_growth_3y_cagr": 0.08490035, "revenue_growth_5y_cagr": null, "eps_growth_1y": 0.38166849, "eps_growth_3y_cagr": 0.72425795, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.27068504, "book_value_growth_1y": 0.13029234, "piotroski_f_score": 9, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.103048, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.05645155, "price_return_3m": 0.18018018, "price_return_6m": 0.00548246, "price_return_9m": 0.35450517, "price_return_12m": 0.29740883, "price_return_12m_ex1m": 0.22808171, "distance_from_52w_high": -0.05463918, "distance_from_52w_low": 0.38729198, "relative_strength": 0.27870487, "local_beta": 0.32, "volatility_252d": 0.41577, "volatility_60d": 1.01197, "max_drawdown_12m": -0.24811223, "revenue_ttm": 364298940, "gross_profit_ttm": 82613302, "ebit_ttm": 36741753, "ebitda_ttm": 40486466, "net_income_ttm": 22132189, "eps_diluted_ttm": 1.1786079, "operating_cash_flow_ttm": 37948725, "capital_expenditure_ttm": -110224, "fcf_ttm": 37838501, "dividends_paid_ttm": -9309656, "share_repurchases_ttm": -5, "shares_issued_ttm": null, "interest_expense_ttm": 1539178, "cash_and_equivalents": 37762813, "total_current_assets": 89334003, "total_current_liabilities": 31680778, "net_ppe": null, "total_assets": 189288288, "total_debt": 7146590, "total_equity": 119925985, "net_working_capital": 21989353, "book_value_per_share": 6.38643167, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 6.38643167, "universe_ticker_count": 632, "sector": "Healthcare", "rank_pe": 40, "rank_pb": 63, "rank_ptbv": 63, "rank_ps": 37, "rank_pcf": 43, "rank_ev_ebitda": 34, "rank_ev_ebit": 28, "rank_earnings_yield": 40, "rank_fcf_yield": 12, "rank_dividend_yield": 35, "rank_shareholder_yield": 48, "rank_total_yield": 59, "rank_roe": 28, "rank_roc": 50, "rank_roic": 8, "rank_gross_margin": 80, "rank_fcf_margin": 40, "rank_piotroski": 3, "rank_accruals": 22, "rank_sue": 50, "rank_eps_growth_1y": 22, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 33, "rank_momentum_12m": 29, "rank_momentum_12m_ex1m": 32, "rank_relative_strength": 29, "value_composite": 30, "quality_composite": 11, "momentum_composite": 24, "growth_composite": 13, "yield_composite": 41, "svqf_composite": 29, "vc1_composite": 36, "vc2_composite": 37, "vc3_composite": 39, "trending_value_composite": null, "overall_composite": 7, "factor_coverage": 0.909, "signal_confidence": 0.813, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 41, "small_cap_core_rank": 44, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:07:26.348942+00:00", "is_restated": false, "income_statement": { "revenue": 364298940, "cost_of_revenue": 281685638, "gross_profit": 82613302, "ebit": 36741753, "ebitda": 40486466, "pretax_income": null, "tax_provision": null, "net_income": 22132189, "net_income_to_common": 22132189, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 37762813, "total_current_assets": 89334003, "total_assets": 189288288, "short_term_debt": 2098941, "long_term_debt": 5047649, "total_debt": 7146590, "total_liabilities": null, "total_equity": 119925985, "shares_outstanding": 18778246, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 37948725, "capital_expenditure": -110224, "free_cash_flow": 37838501, "dividends_paid": -9309656, "share_repurchases": -5, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 387698, "ticker_id": 19602, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:07:26.348942+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "40486466", "netIncome": "22132189", "grossProfit": "82613302", "totalRevenue": "364298940", "costOfRevenue": "281685638", "interestExpense": "1539178", "operatingIncome": "36741753", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "4884739" }, "balance": { "totalDebt": "7146590", "totalAssets": "189288288", "longTermDebt": "5047649", "shortTermDebt": "2098941", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "18778246", "totalCurrentAssets": "89334003", "totalShareholderEquity": "119925985", "totalCurrentLiabilities": "31680778", "cashAndShortTermInvestments": "37762813" }, "cashflow": { "freeCashFlow": "37838501", "dividendsPaid": "-9309656", "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": "0", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "37948725", "repurchaseOfStock": "-5", "capitalExpenditures": "-110224" } }, "revenue": 364298940, "cost_of_revenue": 281685638, "gross_profit": 82613302, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 36741753, "depreciation_amortisation": 4884739, "ebitda": 40486466, "interest_expense": 1539178, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 22132189, "net_income_continuing_ops": null, "net_income_to_common": 22132189, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 37762813, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 89334003, "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": 189288288, "short_term_debt": 2098941, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 31680778, "long_term_debt": 5047649, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 7146590, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 119925985, "shares_outstanding": 18778246, "operating_cash_flow": 37948725, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -110224, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -9309656, "share_repurchases": -5, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 37838501, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "40486466", "netIncome": "22132189", "grossProfit": "82613302", "totalRevenue": "364298940", "costOfRevenue": "281685638", "interestExpense": "1539178", "operatingIncome": "36741753", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "4884739" }, "balance": { "totalDebt": "7146590", "totalAssets": "189288288", "longTermDebt": "5047649", "shortTermDebt": "2098941", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "18778246", "totalCurrentAssets": "89334003", "totalShareholderEquity": "119925985", "totalCurrentLiabilities": "31680778", "cashAndShortTermInvestments": "37762813" }, "cashflow": { "freeCashFlow": "37838501", "dividendsPaid": "-9309656", "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": "0", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "37948725", "repurchaseOfStock": "-5", "capitalExpenditures": "-110224" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:07:26.348942+00:00", "is_restated": false, "income_statement": { "revenue": 339184017, "cost_of_revenue": 275580584, "gross_profit": 63603433, "ebit": 26104886, "ebitda": 33383724, "pretax_income": null, "tax_provision": null, "net_income": 16018451, "net_income_to_common": 16018451, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 21434802, "total_current_assets": 83554905, "total_assets": 187874819, "short_term_debt": 3134444, "long_term_debt": 7283908, "total_debt": 10418352, "total_liabilities": null, "total_equity": 106101741, "shares_outstanding": 18778246, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 30545871, "capital_expenditure": -767838, "free_cash_flow": 29778033, "dividends_paid": -9309656, "share_repurchases": -1875000, "shares_issued": 852016, "net_debt_issued": -14438657 }, "complete_fields": { "id": 387701, "ticker_id": 19602, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:07:26.348942+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "33383724", "netIncome": "16018451", "grossProfit": "63603433", "totalRevenue": "339184017", "costOfRevenue": "275580584", "interestExpense": "1926610", "operatingIncome": "26104886", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "5158196" }, "balance": { "totalDebt": "10418352", "totalAssets": "187874819", "longTermDebt": "7283908", "shortTermDebt": "3134444", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "18778246", "totalCurrentAssets": "83554905", "totalShareholderEquity": "106101741", "totalCurrentLiabilities": "43754696", "cashAndShortTermInvestments": "21434802" }, "cashflow": { "freeCashFlow": "29778033", "dividendsPaid": "-9309656", "issuanceOfDebt": null, "issuanceOfStock": "852016", "repaymentOfDebt": "-14438657", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "30545871", "repurchaseOfStock": "-1875000", "capitalExpenditures": "-767838" } }, "revenue": 339184017, "cost_of_revenue": 275580584, "gross_profit": 63603433, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 26104886, "depreciation_amortisation": 5158196, "ebitda": 33383724, "interest_expense": 1926610, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 16018451, "net_income_continuing_ops": null, "net_income_to_common": 16018451, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 21434802, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 83554905, "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": 187874819, "short_term_debt": 3134444, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 43754696, "long_term_debt": 7283908, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 10418352, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 106101741, "shares_outstanding": 18778246, "operating_cash_flow": 30545871, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -767838, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -9309656, "share_repurchases": -1875000, "shares_issued": 852016, "net_debt_issued": -14438657, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 29778033, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "33383724", "netIncome": "16018451", "grossProfit": "63603433", "totalRevenue": "339184017", "costOfRevenue": "275580584", "interestExpense": "1926610", "operatingIncome": "26104886", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "5158196" }, "balance": { "totalDebt": "10418352", "totalAssets": "187874819", "longTermDebt": "7283908", "shortTermDebt": "3134444", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "18778246", "totalCurrentAssets": "83554905", "totalShareholderEquity": "106101741", "totalCurrentLiabilities": "43754696", "cashAndShortTermInvestments": "21434802" }, "cashflow": { "freeCashFlow": "29778033", "dividendsPaid": "-9309656", "issuanceOfDebt": null, "issuanceOfStock": "852016", "repaymentOfDebt": "-14438657", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "30545871", "repurchaseOfStock": "-1875000", "capitalExpenditures": "-767838" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:07:26.348942+00:00", "is_restated": false, "income_statement": { "revenue": 316318613, "cost_of_revenue": 266075250, "gross_profit": 50243363, "ebit": 14643841, "ebitda": 23103658, "pretax_income": null, "tax_provision": null, "net_income": 10274283, "net_income_to_common": 10274283, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 22380940, "total_current_assets": 110588451, "total_assets": 212952877, "short_term_debt": 2970720, "long_term_debt": 7823715, "total_debt": 10794435, "total_liabilities": null, "total_equity": 113250045, "shares_outstanding": 19125919, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 7809462, "capital_expenditure": -1009504, "free_cash_flow": 6799958, "dividends_paid": -1980858, "share_repurchases": -3628542, "shares_issued": 7577269, "net_debt_issued": -24743415 }, "complete_fields": { "id": 387702, "ticker_id": 19602, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:07:26.348942+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "23103658", "netIncome": "10274283", "grossProfit": "50243363", "totalRevenue": "316318613", "costOfRevenue": "266075250", "interestExpense": "1347091", "operatingIncome": "14643841", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "5310589" }, "balance": { "totalDebt": "10794435", "totalAssets": "212952877", "longTermDebt": "7823715", "shortTermDebt": "2970720", "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "19125919", "totalCurrentAssets": "110588451", "totalShareholderEquity": "113250045", "totalCurrentLiabilities": "58248243", "cashAndShortTermInvestments": "22380940" }, "cashflow": { "freeCashFlow": "6799958", "dividendsPaid": "-1980858", "issuanceOfDebt": null, "issuanceOfStock": "7577269", "repaymentOfDebt": "-24743415", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "7809462", "repurchaseOfStock": "-3628542", "capitalExpenditures": "-1009504" } }, "revenue": 316318613, "cost_of_revenue": 266075250, "gross_profit": 50243363, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 14643841, "depreciation_amortisation": 5310589, "ebitda": 23103658, "interest_expense": 1347091, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 10274283, "net_income_continuing_ops": null, "net_income_to_common": 10274283, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 22380940, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 110588451, "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": 212952877, "short_term_debt": 2970720, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 58248243, "long_term_debt": 7823715, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 10794435, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 113250045, "shares_outstanding": 19125919, "operating_cash_flow": 7809462, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -1009504, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -1980858, "share_repurchases": -3628542, "shares_issued": 7577269, "net_debt_issued": -24743415, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 6799958, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "23103658", "netIncome": "10274283", "grossProfit": "50243363", "totalRevenue": "316318613", "costOfRevenue": "266075250", "interestExpense": "1347091", "operatingIncome": "14643841", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "5310589" }, "balance": { "totalDebt": "10794435", "totalAssets": "212952877", "longTermDebt": "7823715", "shortTermDebt": "2970720", "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "19125919", "totalCurrentAssets": "110588451", "totalShareholderEquity": "113250045", "totalCurrentLiabilities": "58248243", "cashAndShortTermInvestments": "22380940" }, "cashflow": { "freeCashFlow": "6799958", "dividendsPaid": "-1980858", "issuanceOfDebt": null, "issuanceOfStock": "7577269", "repaymentOfDebt": "-24743415", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "7809462", "repurchaseOfStock": "-3628542", "capitalExpenditures": "-1009504" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:07:26.348942+00:00", "is_restated": false, "income_statement": { "revenue": 285291186, "cost_of_revenue": 232510854, "gross_profit": 52780332, "ebit": 8944556, "ebitda": 17123628, "pretax_income": null, "tax_provision": null, "net_income": 4317354, "net_income_to_common": 4317354, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 35146022, "total_current_assets": 107306993, "total_assets": 197024743, "short_term_debt": 3376706, "long_term_debt": 10324044, "total_debt": 13700750, "total_liabilities": null, "total_equity": 95520447, "shares_outstanding": 18315019, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 20768871, "capital_expenditure": -1772055, "free_cash_flow": 18996816, "dividends_paid": -1823469, "share_repurchases": -15550823, "shares_issued": 0, "net_debt_issued": null }, "complete_fields": { "id": 387703, "ticker_id": 19602, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:07:26.348942+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "17123628", "netIncome": "4317354", "grossProfit": "52780332", "totalRevenue": "285291186", "costOfRevenue": "232510854", "interestExpense": "827941", "operatingIncome": "8944556", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "5862423" }, "balance": { "totalDebt": "13700750", "totalAssets": "197024743", "longTermDebt": "10324044", "shortTermDebt": "3376706", "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "18315019", "totalCurrentAssets": "107306993", "totalShareholderEquity": "95520447", "totalCurrentLiabilities": "37466074", "cashAndShortTermInvestments": "35146022" }, "cashflow": { "freeCashFlow": "18996816", "dividendsPaid": "-1823469", "issuanceOfDebt": null, "issuanceOfStock": "0", "repaymentOfDebt": "0", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "20768871", "repurchaseOfStock": "-15550823", "capitalExpenditures": "-1772055" } }, "revenue": 285291186, "cost_of_revenue": 232510854, "gross_profit": 52780332, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 8944556, "depreciation_amortisation": 5862423, "ebitda": 17123628, "interest_expense": 827941, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 4317354, "net_income_continuing_ops": null, "net_income_to_common": 4317354, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 35146022, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 107306993, "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": 197024743, "short_term_debt": 3376706, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 37466074, "long_term_debt": 10324044, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 13700750, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 95520447, "shares_outstanding": 18315019, "operating_cash_flow": 20768871, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -1772055, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -1823469, "share_repurchases": -15550823, "shares_issued": 0, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 18996816, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "17123628", "netIncome": "4317354", "grossProfit": "52780332", "totalRevenue": "285291186", "costOfRevenue": "232510854", "interestExpense": "827941", "operatingIncome": "8944556", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "5862423" }, "balance": { "totalDebt": "13700750", "totalAssets": "197024743", "longTermDebt": "10324044", "shortTermDebt": "3376706", "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "18315019", "totalCurrentAssets": "107306993", "totalShareholderEquity": "95520447", "totalCurrentLiabilities": "37466074", "cashAndShortTermInvestments": "35146022" }, "cashflow": { "freeCashFlow": "18996816", "dividendsPaid": "-1823469", "issuanceOfDebt": null, "issuanceOfStock": "0", "repaymentOfDebt": "0", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "20768871", "repurchaseOfStock": "-15550823", "capitalExpenditures": "-1772055" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:07:26.348942+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": 14484905, "net_debt_issued": null }, "complete_fields": { "id": 387704, "ticker_id": 19602, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:07:26.348942+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2021-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2021-12-31", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "14484905", "repaymentOfDebt": null, "fiscalDateEnding": "2021-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } }, "revenue": null, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": null, "depreciation_amortisation": null, "ebitda": null, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": null, "net_income_continuing_ops": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": null, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": null, "shares_outstanding": null, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": null, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": 14484905, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2021-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2021-12-31", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "14484905", "repaymentOfDebt": null, "fiscalDateEnding": "2021-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } } } ], "quarterly": [ { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:07:26.348942+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": 37762813, "total_current_assets": 89334003, "total_assets": 189288288, "short_term_debt": 2098941, "long_term_debt": 5047649, "total_debt": 7146590, "total_liabilities": null, "total_equity": 119925985, "shares_outstanding": 18778246, "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": 387697, "ticker_id": 19602, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:07:26.348942+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": "7146590", "totalAssets": "189288288", "longTermDebt": "5047649", "shortTermDebt": "2098941", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "18778246", "totalCurrentAssets": "89334003", "totalShareholderEquity": "119925985", "totalCurrentLiabilities": "31680778", "cashAndShortTermInvestments": "37762813" } }, "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": 37762813, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 89334003, "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": 189288288, "short_term_debt": 2098941, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 31680778, "long_term_debt": 5047649, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 7146590, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 119925985, "shares_outstanding": 18778246, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": null, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "balance": { "totalDebt": "7146590", "totalAssets": "189288288", "longTermDebt": "5047649", "shortTermDebt": "2098941", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "18778246", "totalCurrentAssets": "89334003", "totalShareholderEquity": "119925985", "totalCurrentLiabilities": "31680778", "cashAndShortTermInvestments": "37762813" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:07:26.348942+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": 32932491, "total_current_assets": 97420645, "total_assets": 203284045, "short_term_debt": 3083185, "long_term_debt": 6191031, "total_debt": 9274216, "total_liabilities": null, "total_equity": 117996585, "shares_outstanding": 18778246, "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": 387699, "ticker_id": 19602, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:07:26.348942+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": "9274216", "totalAssets": "203284045", "longTermDebt": "6191031", "shortTermDebt": "3083185", "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "18778246", "totalCurrentAssets": "97420645", "totalShareholderEquity": "117996585", "totalCurrentLiabilities": "47236098", "cashAndShortTermInvestments": "32932491" } }, "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": 32932491, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 97420645, "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": 203284045, "short_term_debt": 3083185, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 47236098, "long_term_debt": 6191031, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 9274216, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 117996585, "shares_outstanding": 18778246, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": null, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "balance": { "totalDebt": "9274216", "totalAssets": "203284045", "longTermDebt": "6191031", "shortTermDebt": "3083185", "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "18778246", "totalCurrentAssets": "97420645", "totalShareholderEquity": "117996585", "totalCurrentLiabilities": "47236098", "cashAndShortTermInvestments": "32932491" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:07:26.348942+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": 21434802, "total_current_assets": 83554905, "total_assets": 187874819, "short_term_debt": 3134444, "long_term_debt": 7283908, "total_debt": 10418352, "total_liabilities": null, "total_equity": 106101741, "shares_outstanding": 18778246, "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": 387700, "ticker_id": 19602, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:07:26.348942+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": "10418352", "totalAssets": "187874819", "longTermDebt": "7283908", "shortTermDebt": "3134444", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "18778246", "totalCurrentAssets": "83554905", "totalShareholderEquity": "106101741", "totalCurrentLiabilities": "43754696", "cashAndShortTermInvestments": "21434802" } }, "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": 21434802, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 83554905, "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": 187874819, "short_term_debt": 3134444, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 43754696, "long_term_debt": 7283908, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 10418352, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 106101741, "shares_outstanding": 18778246, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": null, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "balance": { "totalDebt": "10418352", "totalAssets": "187874819", "longTermDebt": "7283908", "shortTermDebt": "3134444", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "18778246", "totalCurrentAssets": "83554905", "totalShareholderEquity": "106101741", "totalCurrentLiabilities": "43754696", "cashAndShortTermInvestments": "21434802" } } } ] }, "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": "momentum_leaders", "name": "Momentum Leaders", "slug": "momentum-leaders", "group": "momentum", "page_url": "/factors/momentum-leaders/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" }, { "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": 3, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }