{ "ticker": { "uuid": "222158ed-51e1-4a2d-b562-a353038e5f25", "symbol": "SYZ", "name": "SYZYGY AG", "exchange": "GER", "exchange_name": "XETRA", "country": "DE", "currency": "EUR", "sector": "Communication Services", "industry": "Advertising Agencies", "page_url": "https://sharemaestro.com/factors/ticker/222158ed-51e1-4a2d-b562-a353038e5f25/", "api_url": "https://sharemaestro.com/factors/api/tickers/222158ed-51e1-4a2d-b562-a353038e5f25/" }, "ticker_metadata": { "id": 20679, "uuid": "222158ed-51e1-4a2d-b562-a353038e5f25", "symbol": "SYZ", "name": "SYZYGY AG", "asset_type": "equity", "market_cap": 17077532, "stock_exchange_id": 8, "industry": "Advertising Agencies", "sector": "Communication Services", "description": "SYZYGY AG, through its subsidiaries, provides digital media content services in Germany, the United Kingdom, Poland, and the United States. It offers various services, including strategic consulting, project planning, concepts, design, and technical realization of brand platforms, business applications, websites, hosting, online campaigns, and mobile apps. The company provides marketing services, such as data analysis, and search engine marketing/optimization or affiliate programs, as well as banners and video ads; and digital illustrations, virtual reality, augmented reality, and animations round off services. It serves automotive, services, financial/ insurance, consumer goods, and telecommunications/IT sectors. SYZYGY AG was founded in 1995 and is headquartered in Bad Homburg vor der H\u00f6he, Germany. SYZYGY AG is a subsidiary of WPP plc.", "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": "222158ed-51e1-4a2d-b562-a353038e5f25", "symbol": "SYZ", "name": "SYZYGY AG", "exchange": "GER", "exchange_name": "XETRA", "country": "DE", "currency": "EUR", "sector": "Communication Services", "industry": "Advertising Agencies", "page_url": "https://sharemaestro.com/factors/ticker/222158ed-51e1-4a2d-b562-a353038e5f25/", "api_url": "https://sharemaestro.com/factors/api/tickers/222158ed-51e1-4a2d-b562-a353038e5f25/" }, "week_end_date": "2026-06-07", "universe": "EUR_DE", "score": { "os": 0.41, "value": 0.45, "quality": 0.47, "momentum": 0.45, "coverage": 0.848, "confidence": 0.848, "delta": null }, "headline_factors": { "price": 1.28, "market_cap": 17280033.28, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": 0.0903, "shareholder_yield": 0, "roe": -0.5304, "piotroski_f_score": 6, "momentum_12_1": -0.449, "volatility_252d": 0.2863 }, "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": 0.7857, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T12:30:35.829120+00:00", "batch_id": "" }, "size": { "price_close": 1.28, "market_cap": 17280033.28, "market_cap_usd": 17280033.28, "enterprise_value": 27981033.28, "shares_outstanding": 13500026, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 0.9832, "ptbv_ratio": 0.9832, "ps_ratio": 0.3153, "pcf_ratio": 2.1081, "pfcf_ratio": 2.2058, "ev_ebitda": 11.0772, "ev_ebit": -17.6983, "ev_sales": 0.5105, "ev_fcf": 3.5717, "earnings_yield": null, "fcf_yield": 0.28, "price_to_sales": 0.3153, "price_to_book": 0.9832, "price_to_cashflow": 2.1081, "ebitda_to_ev": 0.0903, "sales_yield": 1.9589 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": 0.0579, "total_yield": 0.0579 }, "quality": { "gross_margin": 0.1447, "operating_margin": -0.0288, "net_margin": -0.1701, "ebitda_margin": 0.0461, "fcf_margin": 0.1429, "roe": -0.5304, "roa": -0.1979, "roic": -0.0419, "roc_greenblatt": null, "asset_turnover": 1.1634, "cash_conversion": -0.8404, "accruals_ratio": -0.3719, "sbc_to_revenue": null, "piotroski_f_score": 6, "altman_z_score": null, "earnings_stability_5y": 2.2101, "revenue_stability_5y": 0.1033, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.1684, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": null, "net_debt_to_ebitda": 4.2363, "debt_to_assets": 0.2867, "interest_coverage": -2.698, "current_ratio": 0.8908, "quick_ratio": 0.8908, "net_debt": 10701000, "local_beta": 0.0359, "volatility_252d": 0.2863, "volatility_60d": 0.6855, "max_drawdown_12m": -0.502, "risk_adjusted_momentum": -1.5684 }, "growth": { "revenue_growth_1y": -0.1813, "revenue_growth_3y_cagr": -0.0697, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.4706, "book_value_growth_1y": -0.3578, "revenue_growth": -0.1813, "earnings_growth": null }, "momentum": { "price_return_1m": -0.0519, "price_return_3m": -0.108, "price_return_6m": -0.1873, "price_return_9m": -0.3663, "price_return_12m": -0.4776, "price_return_12m_ex1m": -0.449, "momentum_6m": -0.1873, "momentum_12m": -0.4776, "momentum_12_1": -0.449, "distance_from_52w_high": -0.4961, "distance_from_52w_low": 0.0119, "relative_strength": -0.4963 }, "raw_ttm": { "revenue_ttm": 54812000, "gross_profit_ttm": 7933000, "ebit_ttm": -1581000, "ebitda_ttm": 2526000, "net_income_ttm": -9322000, "eps_diluted_ttm": -0.6905, "operating_cash_flow_ttm": 8197000, "capital_expenditure_ttm": -363000, "fcf_ttm": 7834000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 586000, "cash_and_equivalents": 2808000, "total_current_assets": 16431000, "total_current_liabilities": 18445000, "net_ppe": null, "total_assets": 47112000, "total_debt": 13509000, "total_equity": 17576000, "net_working_capital": -4822000, "book_value_per_share": 1.3019, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 1.3019 }, "ranks": { "universe_ticker_count": null, "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null }, "composites": { "value_composite": 55, "quality_composite": 53, "momentum_composite": 55, "growth_composite": 54, "yield_composite": 53, "svqf_composite": 57, "vc1_composite": 55, "vc2_composite": 55, "vc3_composite": 56, "trending_value_composite": null, "overall_composite": 59, "quality_value_composite": 0.4599, "os_score": 0.41, "value_percentile": 0.45, "quality_percentile": 0.47, "momentum_percentile": 0.45, "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": 85, "all_cap_buyback_rank": 74, "small_cap_core_rank": null, "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": 8108, "ticker_id": 20679, "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": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T12:30:35.829120+00:00", "batch_id": "", "os_score_delta": null, "price_close": 1.28, "market_cap": 17280033.28, "market_cap_usd": 17280033.28, "enterprise_value": 27981033.28, "shares_outstanding": 13500026, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 0.98316075, "ptbv_ratio": 0.98316075, "ps_ratio": 0.31526004, "pcf_ratio": 2.10809239, "pfcf_ratio": 2.20577397, "ev_ebitda": 11.07721032, "ev_ebit": -17.69831327, "ev_sales": 0.51049101, "ev_fcf": 3.57174282, "earnings_yield": null, "fcf_yield": 0.27997536, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": 0.05787026, "total_yield": 0.05787026, "gross_margin": 0.14473108, "operating_margin": -0.02884405, "net_margin": -0.17007225, "ebitda_margin": 0.0460848, "fcf_margin": 0.14292491, "roe": -0.53038234, "roa": -0.19786891, "roic": -0.04193337, "roc_greenblatt": null, "asset_turnover": 1.16344031, "cash_conversion": -0.8403776, "accruals_ratio": -0.37185855, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 4.23634204, "debt_to_assets": 0.28674223, "interest_coverage": -2.69795222, "current_ratio": 0.89081052, "quick_ratio": 0.89081052, "net_debt": 10701000, "revenue_growth_1y": -0.18126431, "revenue_growth_3y_cagr": -0.06974494, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.47060136, "book_value_growth_1y": -0.35783918, "piotroski_f_score": 6, "altman_z_score": null, "earnings_stability_5y": 2.210149, "revenue_stability_5y": 0.103336, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.05185185, "price_return_3m": -0.10801394, "price_return_6m": -0.18730159, "price_return_9m": -0.36633663, "price_return_12m": -0.47755102, "price_return_12m_ex1m": -0.44897959, "distance_from_52w_high": -0.49606299, "distance_from_52w_low": 0.01185771, "relative_strength": -0.49625499, "local_beta": 0.0359, "volatility_252d": 0.286259, "volatility_60d": 0.685549, "max_drawdown_12m": -0.5019685, "revenue_ttm": 54812000, "gross_profit_ttm": 7933000, "ebit_ttm": -1581000, "ebitda_ttm": 2526000, "net_income_ttm": -9322000, "eps_diluted_ttm": -0.69051719, "operating_cash_flow_ttm": 8197000, "capital_expenditure_ttm": -363000, "fcf_ttm": 7834000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 586000, "cash_and_equivalents": 2808000, "total_current_assets": 16431000, "total_current_liabilities": 18445000, "net_ppe": null, "total_assets": 47112000, "total_debt": 13509000, "total_equity": 17576000, "net_working_capital": -4822000, "book_value_per_share": 1.30192342, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 1.30192342, "universe_ticker_count": null, "sector": "Communication Services", "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null, "value_composite": 55, "quality_composite": 53, "momentum_composite": 55, "growth_composite": 54, "yield_composite": 53, "svqf_composite": 57, "vc1_composite": 55, "vc2_composite": 55, "vc3_composite": 56, "trending_value_composite": null, "overall_composite": 59, "factor_coverage": 0.848, "signal_confidence": 0.848, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": 85, "all_cap_buyback_rank": 74, "small_cap_core_rank": null, "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": 1.28, "os": 0.41, "value": 0.45, "quality": 0.47, "momentum": 0.45, "confidence": 0.848, "coverage": 0.848, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0, "roe": -0.5304, "momentum_12_1": -0.449, "complete_fields": { "id": 8108, "ticker_id": 20679, "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": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T12:30:35.829120+00:00", "batch_id": "", "os_score_delta": null, "price_close": 1.28, "market_cap": 17280033.28, "market_cap_usd": 17280033.28, "enterprise_value": 27981033.28, "shares_outstanding": 13500026, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 0.98316075, "ptbv_ratio": 0.98316075, "ps_ratio": 0.31526004, "pcf_ratio": 2.10809239, "pfcf_ratio": 2.20577397, "ev_ebitda": 11.07721032, "ev_ebit": -17.69831327, "ev_sales": 0.51049101, "ev_fcf": 3.57174282, "earnings_yield": null, "fcf_yield": 0.27997536, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": 0.05787026, "total_yield": 0.05787026, "gross_margin": 0.14473108, "operating_margin": -0.02884405, "net_margin": -0.17007225, "ebitda_margin": 0.0460848, "fcf_margin": 0.14292491, "roe": -0.53038234, "roa": -0.19786891, "roic": -0.04193337, "roc_greenblatt": null, "asset_turnover": 1.16344031, "cash_conversion": -0.8403776, "accruals_ratio": -0.37185855, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 4.23634204, "debt_to_assets": 0.28674223, "interest_coverage": -2.69795222, "current_ratio": 0.89081052, "quick_ratio": 0.89081052, "net_debt": 10701000, "revenue_growth_1y": -0.18126431, "revenue_growth_3y_cagr": -0.06974494, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.47060136, "book_value_growth_1y": -0.35783918, "piotroski_f_score": 6, "altman_z_score": null, "earnings_stability_5y": 2.210149, "revenue_stability_5y": 0.103336, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.05185185, "price_return_3m": -0.10801394, "price_return_6m": -0.18730159, "price_return_9m": -0.36633663, "price_return_12m": -0.47755102, "price_return_12m_ex1m": -0.44897959, "distance_from_52w_high": -0.49606299, "distance_from_52w_low": 0.01185771, "relative_strength": -0.49625499, "local_beta": 0.0359, "volatility_252d": 0.286259, "volatility_60d": 0.685549, "max_drawdown_12m": -0.5019685, "revenue_ttm": 54812000, "gross_profit_ttm": 7933000, "ebit_ttm": -1581000, "ebitda_ttm": 2526000, "net_income_ttm": -9322000, "eps_diluted_ttm": -0.69051719, "operating_cash_flow_ttm": 8197000, "capital_expenditure_ttm": -363000, "fcf_ttm": 7834000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 586000, "cash_and_equivalents": 2808000, "total_current_assets": 16431000, "total_current_liabilities": 18445000, "net_ppe": null, "total_assets": 47112000, "total_debt": 13509000, "total_equity": 17576000, "net_working_capital": -4822000, "book_value_per_share": 1.30192342, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 1.30192342, "universe_ticker_count": null, "sector": "Communication Services", "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null, "value_composite": 55, "quality_composite": 53, "momentum_composite": 55, "growth_composite": 54, "yield_composite": 53, "svqf_composite": 57, "vc1_composite": 55, "vc2_composite": 55, "vc3_composite": 56, "trending_value_composite": null, "overall_composite": 59, "factor_coverage": 0.848, "signal_confidence": 0.848, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": 85, "all_cap_buyback_rank": 74, "small_cap_core_rank": null, "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": "2026-06-07T12:19:46.855647+00:00", "is_restated": false, "income_statement": { "revenue": 56844000, "cost_of_revenue": 48384000, "gross_profit": 8460000, "ebit": -1546000, "ebitda": 2598000, "pretax_income": null, "tax_provision": null, "net_income": -9305000, "net_income_to_common": -9305000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4369000, "total_current_assets": 21524000, "total_assets": 53426000, "short_term_debt": 0, "long_term_debt": 10671000, "total_debt": 14455000, "total_liabilities": null, "total_equity": 17522000, "shares_outstanding": 13500026, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 5266000, "capital_expenditure": -521000, "free_cash_flow": 4745000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -1000000 }, "complete_fields": { "id": 389769, "ticker_id": 20679, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:19:46.855647+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "2598000", "netIncome": "-9305000", "grossProfit": "8460000", "totalRevenue": "56844000", "costOfRevenue": "48384000", "interestExpense": "596000", "operatingIncome": "-1546000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "11329000" }, "balance": { "totalDebt": "14455000", "totalAssets": "53426000", "longTermDebt": "10671000", "shortTermDebt": "0", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "13500026", "totalCurrentAssets": "21524000", "totalShareholderEquity": "17522000", "totalCurrentLiabilities": "23959000", "cashAndShortTermInvestments": "4369000" }, "cashflow": { "freeCashFlow": "4745000", "dividendsPaid": null, "issuanceOfDebt": "21250000", "issuanceOfStock": null, "repaymentOfDebt": "-22250000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "5266000", "repurchaseOfStock": null, "capitalExpenditures": "-521000" } }, "revenue": 56844000, "cost_of_revenue": 48384000, "gross_profit": 8460000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1546000, "depreciation_amortisation": 11329000, "ebitda": 2598000, "interest_expense": 596000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -9305000, "net_income_continuing_ops": null, "net_income_to_common": -9305000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 4369000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 21524000, "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": 53426000, "short_term_debt": 0, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 23959000, "long_term_debt": 10671000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 14455000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 17522000, "shares_outstanding": 13500026, "operating_cash_flow": 5266000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -521000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -1000000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 4745000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "2598000", "netIncome": "-9305000", "grossProfit": "8460000", "totalRevenue": "56844000", "costOfRevenue": "48384000", "interestExpense": "596000", "operatingIncome": "-1546000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "11329000" }, "balance": { "totalDebt": "14455000", "totalAssets": "53426000", "longTermDebt": "10671000", "shortTermDebt": "0", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "13500026", "totalCurrentAssets": "21524000", "totalShareholderEquity": "17522000", "totalCurrentLiabilities": "23959000", "cashAndShortTermInvestments": "4369000" }, "cashflow": { "freeCashFlow": "4745000", "dividendsPaid": null, "issuanceOfDebt": "21250000", "issuanceOfStock": null, "repaymentOfDebt": "-22250000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "5266000", "repurchaseOfStock": null, "capitalExpenditures": "-521000" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:19:46.855647+00:00", "is_restated": false, "income_statement": { "revenue": 69429000, "cost_of_revenue": 53809000, "gross_profit": 15620000, "ebit": 4503000, "ebitda": 10243000, "pretax_income": null, "tax_provision": null, "net_income": -13307000, "net_income_to_common": -13307000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5047000, "total_current_assets": 23602000, "total_assets": 67717000, "short_term_debt": 1000000, "long_term_debt": 14179000, "total_debt": 18855000, "total_liabilities": null, "total_equity": 27286000, "shares_outstanding": 13500026, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 9634000, "capital_expenditure": -671000, "free_cash_flow": 8963000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -3500000 }, "complete_fields": { "id": 389774, "ticker_id": 20679, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:19:46.855647+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "10243000", "netIncome": "-13307000", "grossProfit": "15620000", "totalRevenue": "69429000", "costOfRevenue": "53809000", "interestExpense": "825000", "operatingIncome": "4503000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "20996000" }, "balance": { "totalDebt": "18855000", "totalAssets": "67717000", "longTermDebt": "14179000", "shortTermDebt": "1000000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "13500026", "totalCurrentAssets": "23602000", "totalShareholderEquity": "27286000", "totalCurrentLiabilities": "24716000", "cashAndShortTermInvestments": "5047000" }, "cashflow": { "freeCashFlow": "8963000", "dividendsPaid": "0", "issuanceOfDebt": "29500000", "issuanceOfStock": null, "repaymentOfDebt": "-33000000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "9634000", "repurchaseOfStock": null, "capitalExpenditures": "-671000" } }, "revenue": 69429000, "cost_of_revenue": 53809000, "gross_profit": 15620000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 4503000, "depreciation_amortisation": 20996000, "ebitda": 10243000, "interest_expense": 825000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -13307000, "net_income_continuing_ops": null, "net_income_to_common": -13307000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 5047000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 23602000, "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": 67717000, "short_term_debt": 1000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 24716000, "long_term_debt": 14179000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 18855000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 27286000, "shares_outstanding": 13500026, "operating_cash_flow": 9634000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -671000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -3500000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 8963000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "10243000", "netIncome": "-13307000", "grossProfit": "15620000", "totalRevenue": "69429000", "costOfRevenue": "53809000", "interestExpense": "825000", "operatingIncome": "4503000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "20996000" }, "balance": { "totalDebt": "18855000", "totalAssets": "67717000", "longTermDebt": "14179000", "shortTermDebt": "1000000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "13500026", "totalCurrentAssets": "23602000", "totalShareholderEquity": "27286000", "totalCurrentLiabilities": "24716000", "cashAndShortTermInvestments": "5047000" }, "cashflow": { "freeCashFlow": "8963000", "dividendsPaid": "0", "issuanceOfDebt": "29500000", "issuanceOfStock": null, "repaymentOfDebt": "-33000000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "9634000", "repurchaseOfStock": null, "capitalExpenditures": "-671000" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:19:46.855647+00:00", "is_restated": false, "income_statement": { "revenue": 71742000, "cost_of_revenue": 57353000, "gross_profit": 14389000, "ebit": 2831000, "ebitda": 8860000, "pretax_income": null, "tax_provision": null, "net_income": -2915000, "net_income_to_common": -2915000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4007000, "total_current_assets": 24182000, "total_assets": 87302000, "short_term_debt": 4500000, "long_term_debt": 16157000, "total_debt": 24448000, "total_liabilities": null, "total_equity": 39888000, "shares_outstanding": 13500026, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 7067000, "capital_expenditure": -695000, "free_cash_flow": 6372000, "dividends_paid": -2970000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -3500000 }, "complete_fields": { "id": 389776, "ticker_id": 20679, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:19:46.855647+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "8860000", "netIncome": "-2915000", "grossProfit": "14389000", "totalRevenue": "71742000", "costOfRevenue": "57353000", "interestExpense": "829000", "operatingIncome": "2831000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "9980000" }, "balance": { "totalDebt": "24448000", "totalAssets": "87302000", "longTermDebt": "16157000", "shortTermDebt": "4500000", "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "13500026", "totalCurrentAssets": "24182000", "totalShareholderEquity": "39888000", "totalCurrentLiabilities": "29606000", "cashAndShortTermInvestments": "4007000" }, "cashflow": { "freeCashFlow": "6372000", "dividendsPaid": "-2970000", "issuanceOfDebt": "24000000", "issuanceOfStock": null, "repaymentOfDebt": "-27500000", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "7067000", "repurchaseOfStock": null, "capitalExpenditures": "-695000" } }, "revenue": 71742000, "cost_of_revenue": 57353000, "gross_profit": 14389000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 2831000, "depreciation_amortisation": 9980000, "ebitda": 8860000, "interest_expense": 829000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -2915000, "net_income_continuing_ops": null, "net_income_to_common": -2915000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 4007000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 24182000, "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": 87302000, "short_term_debt": 4500000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 29606000, "long_term_debt": 16157000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 24448000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 39888000, "shares_outstanding": 13500026, "operating_cash_flow": 7067000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -695000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -2970000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -3500000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 6372000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "8860000", "netIncome": "-2915000", "grossProfit": "14389000", "totalRevenue": "71742000", "costOfRevenue": "57353000", "interestExpense": "829000", "operatingIncome": "2831000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "9980000" }, "balance": { "totalDebt": "24448000", "totalAssets": "87302000", "longTermDebt": "16157000", "shortTermDebt": "4500000", "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "13500026", "totalCurrentAssets": "24182000", "totalShareholderEquity": "39888000", "totalCurrentLiabilities": "29606000", "cashAndShortTermInvestments": "4007000" }, "cashflow": { "freeCashFlow": "6372000", "dividendsPaid": "-2970000", "issuanceOfDebt": "24000000", "issuanceOfStock": null, "repaymentOfDebt": "-27500000", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "7067000", "repurchaseOfStock": null, "capitalExpenditures": "-695000" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:19:46.855647+00:00", "is_restated": false, "income_statement": { "revenue": 70612000, "cost_of_revenue": 53492000, "gross_profit": 17120000, "ebit": 3792000, "ebitda": 11393000, "pretax_income": null, "tax_provision": null, "net_income": -7499000, "net_income_to_common": -7499000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 7814000, "total_current_assets": 27574000, "total_assets": 99211000, "short_term_debt": 8000000, "long_term_debt": 19307000, "total_debt": 30895000, "total_liabilities": null, "total_equity": 44816000, "shares_outstanding": 13500026, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 12563000, "capital_expenditure": -632000, "free_cash_flow": 11931000, "dividends_paid": -2700000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 4582000 }, "complete_fields": { "id": 389777, "ticker_id": 20679, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:19:46.855647+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "11393000", "netIncome": "-7499000", "grossProfit": "17120000", "totalRevenue": "70612000", "costOfRevenue": "53492000", "interestExpense": "688000", "operatingIncome": "3792000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "16758000" }, "balance": { "totalDebt": "30895000", "totalAssets": "99211000", "longTermDebt": "19307000", "shortTermDebt": "8000000", "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "13500026", "totalCurrentAssets": "27574000", "totalShareholderEquity": "44816000", "totalCurrentLiabilities": "33714000", "cashAndShortTermInvestments": "7814000" }, "cashflow": { "freeCashFlow": "11931000", "dividendsPaid": "-2700000", "issuanceOfDebt": "29500000", "issuanceOfStock": null, "repaymentOfDebt": "-24918000", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "12563000", "repurchaseOfStock": null, "capitalExpenditures": "-632000" } }, "revenue": 70612000, "cost_of_revenue": 53492000, "gross_profit": 17120000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 3792000, "depreciation_amortisation": 16758000, "ebitda": 11393000, "interest_expense": 688000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -7499000, "net_income_continuing_ops": null, "net_income_to_common": -7499000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 7814000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 27574000, "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": 99211000, "short_term_debt": 8000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 33714000, "long_term_debt": 19307000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 30895000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 44816000, "shares_outstanding": 13500026, "operating_cash_flow": 12563000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -632000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -2700000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 4582000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 11931000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "11393000", "netIncome": "-7499000", "grossProfit": "17120000", "totalRevenue": "70612000", "costOfRevenue": "53492000", "interestExpense": "688000", "operatingIncome": "3792000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "16758000" }, "balance": { "totalDebt": "30895000", "totalAssets": "99211000", "longTermDebt": "19307000", "shortTermDebt": "8000000", "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "13500026", "totalCurrentAssets": "27574000", "totalShareholderEquity": "44816000", "totalCurrentLiabilities": "33714000", "cashAndShortTermInvestments": "7814000" }, "cashflow": { "freeCashFlow": "11931000", "dividendsPaid": "-2700000", "issuanceOfDebt": "29500000", "issuanceOfStock": null, "repaymentOfDebt": "-24918000", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "12563000", "repurchaseOfStock": null, "capitalExpenditures": "-632000" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:19:46.855647+00:00", "is_restated": false, "income_statement": { "revenue": null, "cost_of_revenue": null, "gross_profit": null, "ebit": null, "ebitda": null, "pretax_income": null, "tax_provision": null, "net_income": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": null, "total_current_assets": null, "total_assets": null, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": null, "total_equity": null, "shares_outstanding": null, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": null, "free_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 389778, "ticker_id": 20679, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:19:46.855647+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2021-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2021-12-31", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2021-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } }, "revenue": null, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": null, "depreciation_amortisation": null, "ebitda": null, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": null, "net_income_continuing_ops": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": null, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": null, "shares_outstanding": null, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": null, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2021-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2021-12-31", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2021-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:19:46.855647+00:00", "is_restated": false, "income_statement": { "revenue": 12898000, "cost_of_revenue": 10405000, "gross_profit": 2493000, "ebit": 254000, "ebitda": 1185000, "pretax_income": null, "tax_provision": null, "net_income": 122000, "net_income_to_common": 122000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2808000, "total_current_assets": 16431000, "total_assets": 47112000, "short_term_debt": null, "long_term_debt": 9796000, "total_debt": 13509000, "total_liabilities": null, "total_equity": 17576000, "shares_outstanding": 13500026, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -452000, "capital_expenditure": -56000, "free_cash_flow": -508000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 389767, "ticker_id": 20679, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:19:46.855647+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "1185000", "netIncome": "122000", "grossProfit": "2493000", "totalRevenue": "12898000", "costOfRevenue": "10405000", "interestExpense": "143000", "operatingIncome": "254000", "fiscalDateEnding": "2026-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "880000" }, "balance": { "totalDebt": "13509000", "totalAssets": "47112000", "longTermDebt": "9796000", "shortTermDebt": null, "fiscalDateEnding": "2026-03-31", "totalLiabilities": null, "sharesOutstanding": "13500026", "totalCurrentAssets": "16431000", "totalShareholderEquity": "17576000", "totalCurrentLiabilities": "18445000", "cashAndShortTermInvestments": "2808000" }, "cashflow": { "freeCashFlow": "-508000", "dividendsPaid": null, "issuanceOfDebt": "2000000", "issuanceOfStock": null, "repaymentOfDebt": "-2000000", "fiscalDateEnding": "2026-03-31", "operatingCashflow": "-452000", "repurchaseOfStock": null, "capitalExpenditures": "-56000" } }, "revenue": 12898000, "cost_of_revenue": 10405000, "gross_profit": 2493000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 254000, "depreciation_amortisation": 880000, "ebitda": 1185000, "interest_expense": 143000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 122000, "net_income_continuing_ops": null, "net_income_to_common": 122000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2808000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 16431000, "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": 47112000, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 18445000, "long_term_debt": 9796000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 13509000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 17576000, "shares_outstanding": 13500026, "operating_cash_flow": -452000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -56000, "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": -508000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "1185000", "netIncome": "122000", "grossProfit": "2493000", "totalRevenue": "12898000", "costOfRevenue": "10405000", "interestExpense": "143000", "operatingIncome": "254000", "fiscalDateEnding": "2026-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "880000" }, "balance": { "totalDebt": "13509000", "totalAssets": "47112000", "longTermDebt": "9796000", "shortTermDebt": null, "fiscalDateEnding": "2026-03-31", "totalLiabilities": null, "sharesOutstanding": "13500026", "totalCurrentAssets": "16431000", "totalShareholderEquity": "17576000", "totalCurrentLiabilities": "18445000", "cashAndShortTermInvestments": "2808000" }, "cashflow": { "freeCashFlow": "-508000", "dividendsPaid": null, "issuanceOfDebt": "2000000", "issuanceOfStock": null, "repaymentOfDebt": "-2000000", "fiscalDateEnding": "2026-03-31", "operatingCashflow": "-452000", "repurchaseOfStock": null, "capitalExpenditures": "-56000" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:19:46.855647+00:00", "is_restated": false, "income_statement": { "revenue": 13062000, "cost_of_revenue": 13576000, "gross_profit": -514000, "ebit": -1553000, "ebitda": -252000, "pretax_income": null, "tax_provision": null, "net_income": -9085000, "net_income_to_common": -9085000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4369000, "total_current_assets": 21524000, "total_assets": 53426000, "short_term_debt": 0, "long_term_debt": 10671000, "total_debt": 14455000, "total_liabilities": null, "total_equity": 17522000, "shares_outstanding": 13500026, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 9241000, "capital_expenditure": -81000, "free_cash_flow": 9160000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -5286000 }, "complete_fields": { "id": 389768, "ticker_id": 20679, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:19:46.855647+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-252000", "netIncome": "-9085000", "grossProfit": "-514000", "totalRevenue": "13062000", "costOfRevenue": "13576000", "interestExpense": "170000", "operatingIncome": "-1553000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "8606000" }, "balance": { "totalDebt": "14455000", "totalAssets": "53426000", "longTermDebt": "10671000", "shortTermDebt": "0", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "13500026", "totalCurrentAssets": "21524000", "totalShareholderEquity": "17522000", "totalCurrentLiabilities": "23959000", "cashAndShortTermInvestments": "4369000" }, "cashflow": { "freeCashFlow": "9160000", "dividendsPaid": null, "issuanceOfDebt": "4464000", "issuanceOfStock": null, "repaymentOfDebt": "-9750000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "9241000", "repurchaseOfStock": null, "capitalExpenditures": "-81000" } }, "revenue": 13062000, "cost_of_revenue": 13576000, "gross_profit": -514000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1553000, "depreciation_amortisation": 8606000, "ebitda": -252000, "interest_expense": 170000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -9085000, "net_income_continuing_ops": null, "net_income_to_common": -9085000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 4369000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 21524000, "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": 53426000, "short_term_debt": 0, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 23959000, "long_term_debt": 10671000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 14455000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 17522000, "shares_outstanding": 13500026, "operating_cash_flow": 9241000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -81000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -5286000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 9160000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-252000", "netIncome": "-9085000", "grossProfit": "-514000", "totalRevenue": "13062000", "costOfRevenue": "13576000", "interestExpense": "170000", "operatingIncome": "-1553000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "8606000" }, "balance": { "totalDebt": "14455000", "totalAssets": "53426000", "longTermDebt": "10671000", "shortTermDebt": "0", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "13500026", "totalCurrentAssets": "21524000", "totalShareholderEquity": "17522000", "totalCurrentLiabilities": "23959000", "cashAndShortTermInvestments": "4369000" }, "cashflow": { "freeCashFlow": "9160000", "dividendsPaid": null, "issuanceOfDebt": "4464000", "issuanceOfStock": null, "repaymentOfDebt": "-9750000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "9241000", "repurchaseOfStock": null, "capitalExpenditures": "-81000" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:19:46.855647+00:00", "is_restated": false, "income_statement": { "revenue": 14373000, "cost_of_revenue": 11749000, "gross_profit": 2624000, "ebit": -495000, "ebitda": 427000, "pretax_income": null, "tax_provision": null, "net_income": -441000, "net_income_to_common": -441000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1586000, "total_current_assets": 22467000, "total_assets": 63161000, "short_term_debt": 5286000, "long_term_debt": 11519000, "total_debt": 20548000, "total_liabilities": null, "total_equity": 26541000, "shares_outstanding": 13500026, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -2469000, "capital_expenditure": -127000, "free_cash_flow": -2596000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 1286000 }, "complete_fields": { "id": 389770, "ticker_id": 20679, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:19:46.855647+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "427000", "netIncome": "-441000", "grossProfit": "2624000", "totalRevenue": "14373000", "costOfRevenue": "11749000", "interestExpense": "139000", "operatingIncome": "-495000", "fiscalDateEnding": "2025-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": "901000" }, "balance": { "totalDebt": "20548000", "totalAssets": "63161000", "longTermDebt": "11519000", "shortTermDebt": "5286000", "fiscalDateEnding": "2025-09-30", "totalLiabilities": null, "sharesOutstanding": "13500026", "totalCurrentAssets": "22467000", "totalShareholderEquity": "26541000", "totalCurrentLiabilities": "23804000", "cashAndShortTermInvestments": "1586000" }, "cashflow": { "freeCashFlow": "-2596000", "dividendsPaid": null, "issuanceOfDebt": "7286000", "issuanceOfStock": null, "repaymentOfDebt": "-6000000", "fiscalDateEnding": "2025-09-30", "operatingCashflow": "-2469000", "repurchaseOfStock": null, "capitalExpenditures": "-127000" } }, "revenue": 14373000, "cost_of_revenue": 11749000, "gross_profit": 2624000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -495000, "depreciation_amortisation": 901000, "ebitda": 427000, "interest_expense": 139000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -441000, "net_income_continuing_ops": null, "net_income_to_common": -441000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1586000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 22467000, "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": 63161000, "short_term_debt": 5286000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 23804000, "long_term_debt": 11519000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 20548000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 26541000, "shares_outstanding": 13500026, "operating_cash_flow": -2469000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -127000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 1286000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -2596000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "427000", "netIncome": "-441000", "grossProfit": "2624000", "totalRevenue": "14373000", "costOfRevenue": "11749000", "interestExpense": "139000", "operatingIncome": "-495000", "fiscalDateEnding": "2025-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": "901000" }, "balance": { "totalDebt": "20548000", "totalAssets": "63161000", "longTermDebt": "11519000", "shortTermDebt": "5286000", "fiscalDateEnding": "2025-09-30", "totalLiabilities": null, "sharesOutstanding": "13500026", "totalCurrentAssets": "22467000", "totalShareholderEquity": "26541000", "totalCurrentLiabilities": "23804000", "cashAndShortTermInvestments": "1586000" }, "cashflow": { "freeCashFlow": "-2596000", "dividendsPaid": null, "issuanceOfDebt": "7286000", "issuanceOfStock": null, "repaymentOfDebt": "-6000000", "fiscalDateEnding": "2025-09-30", "operatingCashflow": "-2469000", "repurchaseOfStock": null, "capitalExpenditures": "-127000" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:19:46.855647+00:00", "is_restated": false, "income_statement": { "revenue": 14479000, "cost_of_revenue": 11149000, "gross_profit": 3330000, "ebit": 213000, "ebitda": 1166000, "pretax_income": null, "tax_provision": null, "net_income": 82000, "net_income_to_common": 82000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3972000, "total_current_assets": 19663000, "total_assets": 61643000, "short_term_debt": null, "long_term_debt": 12415000, "total_debt": 16138000, "total_liabilities": null, "total_equity": 27223000, "shares_outstanding": 13500026, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 1877000, "capital_expenditure": -99000, "free_cash_flow": 1778000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 2000000 }, "complete_fields": { "id": 389771, "ticker_id": 20679, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:19:46.855647+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "1166000", "netIncome": "82000", "grossProfit": "3330000", "totalRevenue": "14479000", "costOfRevenue": "11149000", "interestExpense": "134000", "operatingIncome": "213000", "fiscalDateEnding": "2025-06-30", "researchAndDevelopment": null, "depreciationAndAmortization": "905000" }, "balance": { "totalDebt": "16138000", "totalAssets": "61643000", "longTermDebt": "12415000", "shortTermDebt": null, "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "13500026", "totalCurrentAssets": "19663000", "totalShareholderEquity": "27223000", "totalCurrentLiabilities": "20759000", "cashAndShortTermInvestments": "3972000" }, "cashflow": { "freeCashFlow": "1778000", "dividendsPaid": null, "issuanceOfDebt": "6500000", "issuanceOfStock": null, "repaymentOfDebt": "-4500000", "fiscalDateEnding": "2025-06-30", "operatingCashflow": "1877000", "repurchaseOfStock": null, "capitalExpenditures": "-99000" } }, "revenue": 14479000, "cost_of_revenue": 11149000, "gross_profit": 3330000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 213000, "depreciation_amortisation": 905000, "ebitda": 1166000, "interest_expense": 134000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 82000, "net_income_continuing_ops": null, "net_income_to_common": 82000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 3972000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 19663000, "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": 61643000, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 20759000, "long_term_debt": 12415000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 16138000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 27223000, "shares_outstanding": 13500026, "operating_cash_flow": 1877000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -99000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 2000000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 1778000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "1166000", "netIncome": "82000", "grossProfit": "3330000", "totalRevenue": "14479000", "costOfRevenue": "11149000", "interestExpense": "134000", "operatingIncome": "213000", "fiscalDateEnding": "2025-06-30", "researchAndDevelopment": null, "depreciationAndAmortization": "905000" }, "balance": { "totalDebt": "16138000", "totalAssets": "61643000", "longTermDebt": "12415000", "shortTermDebt": null, "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "13500026", "totalCurrentAssets": "19663000", "totalShareholderEquity": "27223000", "totalCurrentLiabilities": "20759000", "cashAndShortTermInvestments": "3972000" }, "cashflow": { "freeCashFlow": "1778000", "dividendsPaid": null, "issuanceOfDebt": "6500000", "issuanceOfStock": null, "repaymentOfDebt": "-4500000", "fiscalDateEnding": "2025-06-30", "operatingCashflow": "1877000", "repurchaseOfStock": null, "capitalExpenditures": "-99000" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:19:46.855647+00:00", "is_restated": false, "income_statement": { "revenue": 14930000, "cost_of_revenue": 11910000, "gross_profit": 3020000, "ebit": 289000, "ebitda": 1257000, "pretax_income": null, "tax_provision": null, "net_income": 139000, "net_income_to_common": 139000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1403000, "total_current_assets": 16651000, "total_assets": 59637000, "short_term_debt": 2000000, "long_term_debt": 13297000, "total_debt": 18993000, "total_liabilities": null, "total_equity": 27116000, "shares_outstanding": 13500026, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -3383000, "capital_expenditure": -214000, "free_cash_flow": -3597000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 1000000 }, "complete_fields": { "id": 389772, "ticker_id": 20679, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:19:46.855647+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "1257000", "netIncome": "139000", "grossProfit": "3020000", "totalRevenue": "14930000", "costOfRevenue": "11910000", "interestExpense": "153000", "operatingIncome": "289000", "fiscalDateEnding": "2025-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "917000" }, "balance": { "totalDebt": "18993000", "totalAssets": "59637000", "longTermDebt": "13297000", "shortTermDebt": "2000000", "fiscalDateEnding": "2025-03-31", "totalLiabilities": null, "sharesOutstanding": "13500026", "totalCurrentAssets": "16651000", "totalShareholderEquity": "27116000", "totalCurrentLiabilities": "17812000", "cashAndShortTermInvestments": "1403000" }, "cashflow": { "freeCashFlow": "-3597000", "dividendsPaid": null, "issuanceOfDebt": "3000000", "issuanceOfStock": null, "repaymentOfDebt": "-2000000", "fiscalDateEnding": "2025-03-31", "operatingCashflow": "-3383000", "repurchaseOfStock": null, "capitalExpenditures": "-214000" } }, "revenue": 14930000, "cost_of_revenue": 11910000, "gross_profit": 3020000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 289000, "depreciation_amortisation": 917000, "ebitda": 1257000, "interest_expense": 153000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 139000, "net_income_continuing_ops": null, "net_income_to_common": 139000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1403000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 16651000, "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": 59637000, "short_term_debt": 2000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 17812000, "long_term_debt": 13297000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 18993000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 27116000, "shares_outstanding": 13500026, "operating_cash_flow": -3383000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -214000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 1000000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -3597000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "1257000", "netIncome": "139000", "grossProfit": "3020000", "totalRevenue": "14930000", "costOfRevenue": "11910000", "interestExpense": "153000", "operatingIncome": "289000", "fiscalDateEnding": "2025-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "917000" }, "balance": { "totalDebt": "18993000", "totalAssets": "59637000", "longTermDebt": "13297000", "shortTermDebt": "2000000", "fiscalDateEnding": "2025-03-31", "totalLiabilities": null, "sharesOutstanding": "13500026", "totalCurrentAssets": "16651000", "totalShareholderEquity": "27116000", "totalCurrentLiabilities": "17812000", "cashAndShortTermInvestments": "1403000" }, "cashflow": { "freeCashFlow": "-3597000", "dividendsPaid": null, "issuanceOfDebt": "3000000", "issuanceOfStock": null, "repaymentOfDebt": "-2000000", "fiscalDateEnding": "2025-03-31", "operatingCashflow": "-3383000", "repurchaseOfStock": null, "capitalExpenditures": "-214000" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:19:46.855647+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": 1000000, "long_term_debt": null, "total_debt": 1000000, "total_liabilities": null, "total_equity": null, "shares_outstanding": null, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": null, "free_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 389773, "ticker_id": 20679, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:19:46.855647+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": "1000000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2024-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } }, "revenue": null, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": null, "depreciation_amortisation": null, "ebitda": null, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": null, "net_income_continuing_ops": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": null, "short_term_debt": 1000000, "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": 1000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": null, "shares_outstanding": null, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": null, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": "1000000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2024-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:19:46.855647+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": 6000000, "long_term_debt": null, "total_debt": 6000000, "total_liabilities": null, "total_equity": null, "shares_outstanding": null, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": null, "free_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 389775, "ticker_id": 20679, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:19:46.855647+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": "6000000", "fiscalDateEnding": "2024-09-30", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2024-09-30", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } }, "revenue": null, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": null, "depreciation_amortisation": null, "ebitda": null, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": null, "net_income_continuing_ops": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": null, "short_term_debt": 6000000, "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": 6000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": null, "shares_outstanding": null, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": null, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2024-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": "6000000", "fiscalDateEnding": "2024-09-30", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2024-09-30", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "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" }, { "key": "tiny_titans", "name": "Tiny Titans", "slug": "tiny-titans", "group": "universe", "page_url": "/factors/tiny-titans/", "rank_field": "tiny_titans_rank" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 5, "quarterly_financial_periods": 7, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }