{ "ticker": { "uuid": "24ce9073-7dde-4d95-b2da-eff2f5fdfc20", "symbol": "KTA", "name": "Knaus Tabbert AG", "exchange": "GER", "exchange_name": "XETRA", "country": "DE", "currency": "EUR", "sector": "Consumer Cyclical", "industry": "Recreational Vehicles", "page_url": "https://sharemaestro.com/factors/ticker/24ce9073-7dde-4d95-b2da-eff2f5fdfc20/", "api_url": "https://sharemaestro.com/factors/api/tickers/24ce9073-7dde-4d95-b2da-eff2f5fdfc20/" }, "ticker_metadata": { "id": 19393, "uuid": "24ce9073-7dde-4d95-b2da-eff2f5fdfc20", "symbol": "KTA", "name": "Knaus Tabbert AG", "asset_type": "equity", "market_cap": 132206280, "stock_exchange_id": 8, "industry": "Recreational Vehicles", "sector": "Consumer Cyclical", "description": "Knaus Tabbert AG, together with its subsidiaries, manufactures and sells recreational vehicles in Germany, Europe, and internationally. It operates through two segments: Premium and Luxury. The company offers motorhomes, caravans, camper vans, and CUV under the KNAUS, TABBERT, WEINSBERG, T@B, and MORELO brand names. It also operates RENT AND TRAVEL, a digital rental brand that enables users and newcomers to rent and test recreational vehicles. Knaus Tabbert AG was founded in 1912 and is headquartered in Jandelsbrunn, Germany.", "currency": "EUR", "is_active": true }, "exchange_metadata": { "id": 8, "name": "XETRA", "symbol": "GER", "country_code": "DE", "currency": "EUR", "benchmark": "^GDAXI", "data_symbol": "GER", "ticker_suffix": ".DE", "update_provider": "yfinance", "update_group": "primary", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "24ce9073-7dde-4d95-b2da-eff2f5fdfc20", "symbol": "KTA", "name": "Knaus Tabbert AG", "exchange": "GER", "exchange_name": "XETRA", "country": "DE", "currency": "EUR", "sector": "Consumer Cyclical", "industry": "Recreational Vehicles", "page_url": "https://sharemaestro.com/factors/ticker/24ce9073-7dde-4d95-b2da-eff2f5fdfc20/", "api_url": "https://sharemaestro.com/factors/api/tickers/24ce9073-7dde-4d95-b2da-eff2f5fdfc20/" }, "week_end_date": "2026-06-07", "universe": "EUR_DE", "score": { "os": 0.6, "value": 0.83, "quality": 0.19, "momentum": 0.26, "coverage": 0.848, "confidence": 0.848, "delta": null }, "headline_factors": { "price": 12.2, "market_cap": 126602559.8, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": 0.0653, "shareholder_yield": 0, "roe": -0.3518, "piotroski_f_score": 5, "momentum_12_1": -0.1104, "volatility_252d": 0.4107 }, "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": "2026-06-07T12:30:17.309967+00:00", "batch_id": "" }, "size": { "price_close": 12.2, "market_cap": 126602559.8, "market_cap_usd": 126602559.8, "enterprise_value": 398649559.8, "shares_outstanding": 10377259, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 1.5665, "ptbv_ratio": 1.5665, "ps_ratio": 0.1325, "pcf_ratio": 1.7939, "pfcf_ratio": 2.061, "ev_ebitda": 15.3215, "ev_ebit": -64.2672, "ev_sales": 0.4171, "ev_fcf": 6.4896, "earnings_yield": null, "fcf_yield": 0.1541, "price_to_sales": 0.1325, "price_to_book": 1.5665, "price_to_cashflow": 1.7939, "ebitda_to_ev": 0.0653, "sales_yield": 2.3973 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": 0.2082, "total_yield": 0.2082 }, "quality": { "gross_margin": 0.2694, "operating_margin": -0.0065, "net_margin": -0.0297, "ebitda_margin": 0.0272, "fcf_margin": 0.0643, "roe": -0.3518, "roa": -0.0565, "roic": -0.0132, "roc_greenblatt": null, "asset_turnover": 1.8996, "cash_conversion": -2.1608, "accruals_ratio": -0.1968, "sbc_to_revenue": null, "piotroski_f_score": 5, "altman_z_score": null, "earnings_stability_5y": 1.3806, "revenue_stability_5y": 0.1757, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.5118, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": null, "net_debt_to_ebitda": 10.4557, "debt_to_assets": 0.5625, "interest_coverage": -0.3808, "current_ratio": 0.8685, "quick_ratio": 0.8685, "net_debt": 272047000, "local_beta": 0.3407, "volatility_252d": 0.4107, "volatility_60d": 0.9049, "max_drawdown_12m": -0.4089, "risk_adjusted_momentum": -0.2689 }, "growth": { "revenue_growth_1y": -0.0739, "revenue_growth_3y_cagr": -0.0153, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": -0.32, "revenue_growth": -0.0739, "earnings_growth": null }, "momentum": { "price_return_1m": 0.0235, "price_return_3m": -0.0287, "price_return_6m": -0.1121, "price_return_9m": -0.2738, "price_return_12m": -0.0896, "price_return_12m_ex1m": -0.1104, "momentum_6m": -0.1121, "momentum_12m": -0.0896, "momentum_12_1": -0.1104, "distance_from_52w_high": -0.3857, "distance_from_52w_low": 0.0392, "relative_strength": -0.1083 }, "raw_ttm": { "revenue_ttm": 955670000, "gross_profit_ttm": 257471000, "ebit_ttm": -6203000, "ebitda_ttm": 26019000, "net_income_ttm": -28429000, "eps_diluted_ttm": -2.7395, "operating_cash_flow_ttm": 70572000, "capital_expenditure_ttm": -9143000, "fcf_ttm": 61429000, "dividends_paid_ttm": 0, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 16290000, "cash_and_equivalents": 10965000, "total_current_assets": 271810000, "total_current_liabilities": 312961000, "net_ppe": null, "total_assets": 503100000, "total_debt": 283012000, "total_equity": 80817000, "net_working_capital": 150274000, "book_value_per_share": 7.7879, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 7.7879 }, "ranks": { "universe_ticker_count": 632, "rank_pe": 50, "rank_pb": 40, "rank_ptbv": 40, "rank_ps": 4, "rank_pcf": 4, "rank_ev_ebitda": 72, "rank_ev_ebit": 3, "rank_earnings_yield": 50, "rank_fcf_yield": 9, "rank_dividend_yield": 85, "rank_shareholder_yield": 84, "rank_total_yield": 6, "rank_roe": 95, "rank_roc": 50, "rank_roic": 89, "rank_gross_margin": 75, "rank_fcf_margin": 54, "rank_piotroski": 69, "rank_accruals": 4, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 88, "rank_momentum_12m": 67, "rank_momentum_12m_ex1m": 69, "rank_relative_strength": 67 }, "composites": { "value_composite": 17, "quality_composite": 81, "momentum_composite": 74, "growth_composite": 81, "yield_composite": 65, "svqf_composite": 49, "vc1_composite": 23, "vc2_composite": 33, "vc3_composite": 16, "trending_value_composite": null, "overall_composite": 40, "quality_value_composite": 0.3971, "os_score": 0.6, "value_percentile": 0.83, "quality_percentile": 0.19, "momentum_percentile": 0.26, "factor_coverage": 0.848, "signal_confidence": 0.848, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 62, "small_cap_core_rank": 40, "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": 7927, "ticker_id": 19393, "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": "2026-06-07T12:30:17.309967+00:00", "batch_id": "", "os_score_delta": null, "price_close": 12.2, "market_cap": 126602559.8, "market_cap_usd": 126602559.8, "enterprise_value": 398649559.8, "shares_outstanding": 10377259, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 1.56653377, "ptbv_ratio": 1.56653377, "ps_ratio": 0.13247518, "pcf_ratio": 1.79394887, "pfcf_ratio": 2.06095752, "ev_ebitda": 15.32147891, "ev_ebit": -64.26721906, "ev_sales": 0.41714144, "ev_fcf": 6.48959872, "earnings_yield": null, "fcf_yield": 0.15409273, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": 0.20818694, "total_yield": 0.20818694, "gross_margin": 0.26941413, "operating_margin": -0.00649073, "net_margin": -0.02974772, "ebitda_margin": 0.02722593, "fcf_margin": 0.06427846, "roe": -0.35177005, "roa": -0.05650765, "roic": -0.01318426, "roc_greenblatt": null, "asset_turnover": 1.89956271, "cash_conversion": -2.16078652, "accruals_ratio": -0.19678195, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 10.45570545, "debt_to_assets": 0.56253628, "interest_coverage": -0.38078576, "current_ratio": 0.86851077, "quick_ratio": 0.86851077, "net_debt": 272047000, "revenue_growth_1y": -0.0738953, "revenue_growth_3y_cagr": -0.01528601, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": -0.32003779, "piotroski_f_score": 5, "altman_z_score": null, "earnings_stability_5y": 1.380634, "revenue_stability_5y": 0.175679, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.02348993, "price_return_3m": -0.02866242, "price_return_6m": -0.11208151, "price_return_9m": -0.27380948, "price_return_12m": -0.08955224, "price_return_12m_ex1m": -0.11044776, "distance_from_52w_high": -0.38569993, "distance_from_52w_low": 0.03918228, "relative_strength": -0.10825621, "local_beta": 0.3407, "volatility_252d": 0.410664, "volatility_60d": 0.904874, "max_drawdown_12m": -0.40886206, "revenue_ttm": 955670000, "gross_profit_ttm": 257471000, "ebit_ttm": -6203000, "ebitda_ttm": 26019000, "net_income_ttm": -28429000, "eps_diluted_ttm": -2.73954808, "operating_cash_flow_ttm": 70572000, "capital_expenditure_ttm": -9143000, "fcf_ttm": 61429000, "dividends_paid_ttm": 0, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 16290000, "cash_and_equivalents": 10965000, "total_current_assets": 271810000, "total_current_liabilities": 312961000, "net_ppe": null, "total_assets": 503100000, "total_debt": 283012000, "total_equity": 80817000, "net_working_capital": 150274000, "book_value_per_share": 7.78789466, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 7.78789466, "universe_ticker_count": 632, "sector": "Consumer Cyclical", "rank_pe": 50, "rank_pb": 40, "rank_ptbv": 40, "rank_ps": 4, "rank_pcf": 4, "rank_ev_ebitda": 72, "rank_ev_ebit": 3, "rank_earnings_yield": 50, "rank_fcf_yield": 9, "rank_dividend_yield": 85, "rank_shareholder_yield": 84, "rank_total_yield": 6, "rank_roe": 95, "rank_roc": 50, "rank_roic": 89, "rank_gross_margin": 75, "rank_fcf_margin": 54, "rank_piotroski": 69, "rank_accruals": 4, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 88, "rank_momentum_12m": 67, "rank_momentum_12m_ex1m": 69, "rank_relative_strength": 67, "value_composite": 17, "quality_composite": 81, "momentum_composite": 74, "growth_composite": 81, "yield_composite": 65, "svqf_composite": 49, "vc1_composite": 23, "vc2_composite": 33, "vc3_composite": 16, "trending_value_composite": null, "overall_composite": 40, "factor_coverage": 0.848, "signal_confidence": 0.848, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 62, "small_cap_core_rank": 40, "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": 12.2, "os": 0.6, "value": 0.83, "quality": 0.19, "momentum": 0.26, "confidence": 0.848, "coverage": 0.848, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0, "roe": -0.3518, "momentum_12_1": -0.1104, "complete_fields": { "id": 7927, "ticker_id": 19393, "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": "2026-06-07T12:30:17.309967+00:00", "batch_id": "", "os_score_delta": null, "price_close": 12.2, "market_cap": 126602559.8, "market_cap_usd": 126602559.8, "enterprise_value": 398649559.8, "shares_outstanding": 10377259, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 1.56653377, "ptbv_ratio": 1.56653377, "ps_ratio": 0.13247518, "pcf_ratio": 1.79394887, "pfcf_ratio": 2.06095752, "ev_ebitda": 15.32147891, "ev_ebit": -64.26721906, "ev_sales": 0.41714144, "ev_fcf": 6.48959872, "earnings_yield": null, "fcf_yield": 0.15409273, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": 0.20818694, "total_yield": 0.20818694, "gross_margin": 0.26941413, "operating_margin": -0.00649073, "net_margin": -0.02974772, "ebitda_margin": 0.02722593, "fcf_margin": 0.06427846, "roe": -0.35177005, "roa": -0.05650765, "roic": -0.01318426, "roc_greenblatt": null, "asset_turnover": 1.89956271, "cash_conversion": -2.16078652, "accruals_ratio": -0.19678195, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 10.45570545, "debt_to_assets": 0.56253628, "interest_coverage": -0.38078576, "current_ratio": 0.86851077, "quick_ratio": 0.86851077, "net_debt": 272047000, "revenue_growth_1y": -0.0738953, "revenue_growth_3y_cagr": -0.01528601, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": -0.32003779, "piotroski_f_score": 5, "altman_z_score": null, "earnings_stability_5y": 1.380634, "revenue_stability_5y": 0.175679, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.02348993, "price_return_3m": -0.02866242, "price_return_6m": -0.11208151, "price_return_9m": -0.27380948, "price_return_12m": -0.08955224, "price_return_12m_ex1m": -0.11044776, "distance_from_52w_high": -0.38569993, "distance_from_52w_low": 0.03918228, "relative_strength": -0.10825621, "local_beta": 0.3407, "volatility_252d": 0.410664, "volatility_60d": 0.904874, "max_drawdown_12m": -0.40886206, "revenue_ttm": 955670000, "gross_profit_ttm": 257471000, "ebit_ttm": -6203000, "ebitda_ttm": 26019000, "net_income_ttm": -28429000, "eps_diluted_ttm": -2.73954808, "operating_cash_flow_ttm": 70572000, "capital_expenditure_ttm": -9143000, "fcf_ttm": 61429000, "dividends_paid_ttm": 0, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 16290000, "cash_and_equivalents": 10965000, "total_current_assets": 271810000, "total_current_liabilities": 312961000, "net_ppe": null, "total_assets": 503100000, "total_debt": 283012000, "total_equity": 80817000, "net_working_capital": 150274000, "book_value_per_share": 7.78789466, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 7.78789466, "universe_ticker_count": 632, "sector": "Consumer Cyclical", "rank_pe": 50, "rank_pb": 40, "rank_ptbv": 40, "rank_ps": 4, "rank_pcf": 4, "rank_ev_ebitda": 72, "rank_ev_ebit": 3, "rank_earnings_yield": 50, "rank_fcf_yield": 9, "rank_dividend_yield": 85, "rank_shareholder_yield": 84, "rank_total_yield": 6, "rank_roe": 95, "rank_roc": 50, "rank_roic": 89, "rank_gross_margin": 75, "rank_fcf_margin": 54, "rank_piotroski": 69, "rank_accruals": 4, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 88, "rank_momentum_12m": 67, "rank_momentum_12m_ex1m": 69, "rank_relative_strength": 67, "value_composite": 17, "quality_composite": 81, "momentum_composite": 74, "growth_composite": 81, "yield_composite": 65, "svqf_composite": 49, "vc1_composite": 23, "vc2_composite": 33, "vc3_composite": 16, "trending_value_composite": null, "overall_composite": 40, "factor_coverage": 0.848, "signal_confidence": 0.848, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 62, "small_cap_core_rank": 40, "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": "2026-06-07T12:06:09.576089+00:00", "is_restated": false, "income_statement": { "revenue": 1002124000, "cost_of_revenue": 753007000, "gross_profit": 249117000, "ebit": -15254000, "ebitda": 19371000, "pretax_income": null, "tax_provision": null, "net_income": -36916000, "net_income_to_common": -36916000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3122000, "total_current_assets": 279846000, "total_assets": 516682000, "short_term_debt": 226129000, "long_term_debt": 80708000, "total_debt": 311032000, "total_liabilities": null, "total_equity": 77003000, "shares_outstanding": 10377259, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 54584000, "capital_expenditure": -9234000, "free_cash_flow": 45350000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -26357000 }, "complete_fields": { "id": 387480, "ticker_id": 19393, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:06:09.576089+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "19371000", "netIncome": "-36916000", "grossProfit": "249117000", "totalRevenue": "1002124000", "costOfRevenue": "753007000", "interestExpense": "16290000", "operatingIncome": "-15254000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": "707000", "depreciationAndAmortization": "34254000" }, "balance": { "totalDebt": "311032000", "totalAssets": "516682000", "longTermDebt": "80708000", "shortTermDebt": "226129000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "10377259", "totalCurrentAssets": "279846000", "totalShareholderEquity": "77003000", "totalCurrentLiabilities": "328456000", "cashAndShortTermInvestments": "3122000" }, "cashflow": { "freeCashFlow": "45350000", "dividendsPaid": "0", "issuanceOfDebt": "118087000", "issuanceOfStock": null, "repaymentOfDebt": "-144444000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "54584000", "repurchaseOfStock": null, "capitalExpenditures": "-9234000" } }, "revenue": 1002124000, "cost_of_revenue": 753007000, "gross_profit": 249117000, "research_and_development": 707000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -15254000, "depreciation_amortisation": 34254000, "ebitda": 19371000, "interest_expense": 16290000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -36916000, "net_income_continuing_ops": null, "net_income_to_common": -36916000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 3122000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 279846000, "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": 516682000, "short_term_debt": 226129000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 328456000, "long_term_debt": 80708000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 311032000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 77003000, "shares_outstanding": 10377259, "operating_cash_flow": 54584000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -9234000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -26357000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 45350000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "19371000", "netIncome": "-36916000", "grossProfit": "249117000", "totalRevenue": "1002124000", "costOfRevenue": "753007000", "interestExpense": "16290000", "operatingIncome": "-15254000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": "707000", "depreciationAndAmortization": "34254000" }, "balance": { "totalDebt": "311032000", "totalAssets": "516682000", "longTermDebt": "80708000", "shortTermDebt": "226129000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "10377259", "totalCurrentAssets": "279846000", "totalShareholderEquity": "77003000", "totalCurrentLiabilities": "328456000", "cashAndShortTermInvestments": "3122000" }, "cashflow": { "freeCashFlow": "45350000", "dividendsPaid": "0", "issuanceOfDebt": "118087000", "issuanceOfStock": null, "repaymentOfDebt": "-144444000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "54584000", "repurchaseOfStock": null, "capitalExpenditures": "-9234000" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:06:09.576089+00:00", "is_restated": false, "income_statement": { "revenue": 1082085000, "cost_of_revenue": 792193000, "gross_profit": 289892000, "ebit": -47301000, "ebitda": -6670000, "pretax_income": null, "tax_provision": null, "net_income": -48011000, "net_income_to_common": -48011000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6993000, "total_current_assets": 371943000, "total_assets": 639544000, "short_term_debt": 252063000, "long_term_debt": 81367000, "total_debt": 339573000, "total_liabilities": null, "total_equity": 113246000, "shares_outstanding": 10377259, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 29000, "capital_expenditure": -37651000, "free_cash_flow": -37622000, "dividends_paid": -30094000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 89679000 }, "complete_fields": { "id": 387485, "ticker_id": 19393, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:06:09.576089+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-6670000", "netIncome": "-48011000", "grossProfit": "289892000", "totalRevenue": "1082085000", "costOfRevenue": "792193000", "interestExpense": "15596000", "operatingIncome": "-47301000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": "1577000", "depreciationAndAmortization": "38881000" }, "balance": { "totalDebt": "339573000", "totalAssets": "639544000", "longTermDebt": "81367000", "shortTermDebt": "252063000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "10377259", "totalCurrentAssets": "371943000", "totalShareholderEquity": "113246000", "totalCurrentLiabilities": "408146000", "cashAndShortTermInvestments": "6993000" }, "cashflow": { "freeCashFlow": "-37622000", "dividendsPaid": "-30094000", "issuanceOfDebt": "164714000", "issuanceOfStock": null, "repaymentOfDebt": "-75035000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "29000", "repurchaseOfStock": null, "capitalExpenditures": "-37651000" } }, "revenue": 1082085000, "cost_of_revenue": 792193000, "gross_profit": 289892000, "research_and_development": 1577000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -47301000, "depreciation_amortisation": 38881000, "ebitda": -6670000, "interest_expense": 15596000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -48011000, "net_income_continuing_ops": null, "net_income_to_common": -48011000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 6993000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 371943000, "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": 639544000, "short_term_debt": 252063000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 408146000, "long_term_debt": 81367000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 339573000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 113246000, "shares_outstanding": 10377259, "operating_cash_flow": 29000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -37651000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -30094000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 89679000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -37622000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-6670000", "netIncome": "-48011000", "grossProfit": "289892000", "totalRevenue": "1082085000", "costOfRevenue": "792193000", "interestExpense": "15596000", "operatingIncome": "-47301000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": "1577000", "depreciationAndAmortization": "38881000" }, "balance": { "totalDebt": "339573000", "totalAssets": "639544000", "longTermDebt": "81367000", "shortTermDebt": "252063000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "10377259", "totalCurrentAssets": "371943000", "totalShareholderEquity": "113246000", "totalCurrentLiabilities": "408146000", "cashAndShortTermInvestments": "6993000" }, "cashflow": { "freeCashFlow": "-37622000", "dividendsPaid": "-30094000", "issuanceOfDebt": "164714000", "issuanceOfStock": null, "repaymentOfDebt": "-75035000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "29000", "repurchaseOfStock": null, "capitalExpenditures": "-37651000" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:06:09.576089+00:00", "is_restated": false, "income_statement": { "revenue": 1441020000, "cost_of_revenue": 1047114000, "gross_profit": 393906000, "ebit": 91453000, "ebitda": 123826000, "pretax_income": null, "tax_provision": null, "net_income": 60322000, "net_income_to_common": 60322000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3348000, "total_current_assets": 429519000, "total_assets": 682474000, "short_term_debt": 141043000, "long_term_debt": 102017000, "total_debt": 247049000, "total_liabilities": null, "total_equity": 192569000, "shares_outstanding": 10377259, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 32096000, "capital_expenditure": -54053000, "free_cash_flow": -21957000, "dividends_paid": -15566000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 50479000 }, "complete_fields": { "id": 387487, "ticker_id": 19393, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:06:09.576089+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "123826000", "netIncome": "60322000", "grossProfit": "393906000", "totalRevenue": "1441020000", "costOfRevenue": "1047114000", "interestExpense": "9724000", "operatingIncome": "91453000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": "1410000", "depreciationAndAmortization": "28342000" }, "balance": { "totalDebt": "247049000", "totalAssets": "682474000", "longTermDebt": "102017000", "shortTermDebt": "141043000", "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "10377259", "totalCurrentAssets": "429519000", "totalShareholderEquity": "192569000", "totalCurrentLiabilities": "355048000", "cashAndShortTermInvestments": "3348000" }, "cashflow": { "freeCashFlow": "-21957000", "dividendsPaid": "-15566000", "issuanceOfDebt": "148839000", "issuanceOfStock": null, "repaymentOfDebt": "-98360000", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "32096000", "repurchaseOfStock": null, "capitalExpenditures": "-54053000" } }, "revenue": 1441020000, "cost_of_revenue": 1047114000, "gross_profit": 393906000, "research_and_development": 1410000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 91453000, "depreciation_amortisation": 28342000, "ebitda": 123826000, "interest_expense": 9724000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 60322000, "net_income_continuing_ops": null, "net_income_to_common": 60322000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 3348000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 429519000, "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": 682474000, "short_term_debt": 141043000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 355048000, "long_term_debt": 102017000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 247049000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 192569000, "shares_outstanding": 10377259, "operating_cash_flow": 32096000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -54053000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -15566000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 50479000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -21957000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "123826000", "netIncome": "60322000", "grossProfit": "393906000", "totalRevenue": "1441020000", "costOfRevenue": "1047114000", "interestExpense": "9724000", "operatingIncome": "91453000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": "1410000", "depreciationAndAmortization": "28342000" }, "balance": { "totalDebt": "247049000", "totalAssets": "682474000", "longTermDebt": "102017000", "shortTermDebt": "141043000", "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "10377259", "totalCurrentAssets": "429519000", "totalShareholderEquity": "192569000", "totalCurrentLiabilities": "355048000", "cashAndShortTermInvestments": "3348000" }, "cashflow": { "freeCashFlow": "-21957000", "dividendsPaid": "-15566000", "issuanceOfDebt": "148839000", "issuanceOfStock": null, "repaymentOfDebt": "-98360000", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "32096000", "repurchaseOfStock": null, "capitalExpenditures": "-54053000" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:06:09.576089+00:00", "is_restated": false, "income_statement": { "revenue": 1049521000, "cost_of_revenue": 753223000, "gross_profit": 296298000, "ebit": 46584000, "ebitda": 68740000, "pretax_income": null, "tax_provision": null, "net_income": 29620000, "net_income_to_common": 29620000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5803000, "total_current_assets": 343543000, "total_assets": 557409000, "short_term_debt": 89549000, "long_term_debt": 102555000, "total_debt": 205398000, "total_liabilities": null, "total_equity": 146930000, "shares_outstanding": 10377259, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 2798000, "capital_expenditure": -69692000, "free_cash_flow": -66894000, "dividends_paid": -15566000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 93791000 }, "complete_fields": { "id": 387488, "ticker_id": 19393, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:06:09.576089+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "68740000", "netIncome": "29620000", "grossProfit": "296298000", "totalRevenue": "1049521000", "costOfRevenue": "753223000", "interestExpense": "3109000", "operatingIncome": "46584000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": "1403000", "depreciationAndAmortization": "23856000" }, "balance": { "totalDebt": "205398000", "totalAssets": "557409000", "longTermDebt": "102555000", "shortTermDebt": "89549000", "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "10377259", "totalCurrentAssets": "343543000", "totalShareholderEquity": "146930000", "totalCurrentLiabilities": "278780000", "cashAndShortTermInvestments": "5803000" }, "cashflow": { "freeCashFlow": "-66894000", "dividendsPaid": "-15566000", "issuanceOfDebt": "287937000", "issuanceOfStock": null, "repaymentOfDebt": "-194146000", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "2798000", "repurchaseOfStock": null, "capitalExpenditures": "-69692000" } }, "revenue": 1049521000, "cost_of_revenue": 753223000, "gross_profit": 296298000, "research_and_development": 1403000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 46584000, "depreciation_amortisation": 23856000, "ebitda": 68740000, "interest_expense": 3109000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 29620000, "net_income_continuing_ops": null, "net_income_to_common": 29620000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 5803000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 343543000, "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": 557409000, "short_term_debt": 89549000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 278780000, "long_term_debt": 102555000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 205398000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 146930000, "shares_outstanding": 10377259, "operating_cash_flow": 2798000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -69692000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -15566000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 93791000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -66894000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "68740000", "netIncome": "29620000", "grossProfit": "296298000", "totalRevenue": "1049521000", "costOfRevenue": "753223000", "interestExpense": "3109000", "operatingIncome": "46584000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": "1403000", "depreciationAndAmortization": "23856000" }, "balance": { "totalDebt": "205398000", "totalAssets": "557409000", "longTermDebt": "102555000", "shortTermDebt": "89549000", "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "10377259", "totalCurrentAssets": "343543000", "totalShareholderEquity": "146930000", "totalCurrentLiabilities": "278780000", "cashAndShortTermInvestments": "5803000" }, "cashflow": { "freeCashFlow": "-66894000", "dividendsPaid": "-15566000", "issuanceOfDebt": "287937000", "issuanceOfStock": null, "repaymentOfDebt": "-194146000", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "2798000", "repurchaseOfStock": null, "capitalExpenditures": "-69692000" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:06:09.576089+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": 0, "net_debt_issued": null }, "complete_fields": { "id": 387489, "ticker_id": 19393, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:06:09.576089+00:00", "is_restated": false, "raw_data": { "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": "0", "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": 0, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "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": "0", "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": "2026-06-07T12:06:09.576089+00:00", "is_restated": false, "income_statement": { "revenue": 249146000, "cost_of_revenue": 175592000, "gross_profit": 73554000, "ebit": 8351000, "ebitda": 15148000, "pretax_income": null, "tax_provision": null, "net_income": 3787000, "net_income_to_common": 3787000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 10965000, "total_current_assets": 271810000, "total_assets": 503100000, "short_term_debt": 202390000, "long_term_debt": 80622000, "total_debt": 283012000, "total_liabilities": null, "total_equity": 80817000, "shares_outstanding": 10377259, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 32588000, "capital_expenditure": -2209000, "free_cash_flow": 30379000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 387478, "ticker_id": 19393, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:06:09.576089+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "15148000", "netIncome": "3787000", "grossProfit": "73554000", "totalRevenue": "249146000", "costOfRevenue": "175592000", "interestExpense": null, "operatingIncome": "8351000", "fiscalDateEnding": "2026-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "6797000" }, "balance": { "totalDebt": "283012000", "totalAssets": "503100000", "longTermDebt": "80622000", "shortTermDebt": "202390000", "fiscalDateEnding": "2026-03-31", "totalLiabilities": null, "sharesOutstanding": "10377259", "totalCurrentAssets": "271810000", "totalShareholderEquity": "80817000", "totalCurrentLiabilities": "312961000", "cashAndShortTermInvestments": "10965000" }, "cashflow": { "freeCashFlow": "30379000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2026-03-31", "operatingCashflow": "32588000", "repurchaseOfStock": null, "capitalExpenditures": "-2209000" } }, "revenue": 249146000, "cost_of_revenue": 175592000, "gross_profit": 73554000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 8351000, "depreciation_amortisation": 6797000, "ebitda": 15148000, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 3787000, "net_income_continuing_ops": null, "net_income_to_common": 3787000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 10965000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 271810000, "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": 503100000, "short_term_debt": 202390000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 312961000, "long_term_debt": 80622000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 283012000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 80817000, "shares_outstanding": 10377259, "operating_cash_flow": 32588000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -2209000, "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": 30379000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "15148000", "netIncome": "3787000", "grossProfit": "73554000", "totalRevenue": "249146000", "costOfRevenue": "175592000", "interestExpense": null, "operatingIncome": "8351000", "fiscalDateEnding": "2026-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "6797000" }, "balance": { "totalDebt": "283012000", "totalAssets": "503100000", "longTermDebt": "80622000", "shortTermDebt": "202390000", "fiscalDateEnding": "2026-03-31", "totalLiabilities": null, "sharesOutstanding": "10377259", "totalCurrentAssets": "271810000", "totalShareholderEquity": "80817000", "totalCurrentLiabilities": "312961000", "cashAndShortTermInvestments": "10965000" }, "cashflow": { "freeCashFlow": "30379000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2026-03-31", "operatingCashflow": "32588000", "repurchaseOfStock": null, "capitalExpenditures": "-2209000" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:06:09.576089+00:00", "is_restated": false, "income_statement": { "revenue": 240648000, "cost_of_revenue": 183923000, "gross_profit": 56725000, "ebit": -5916000, "ebitda": 2641000, "pretax_income": null, "tax_provision": null, "net_income": -17392000, "net_income_to_common": -17392000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3122000, "total_current_assets": 279846000, "total_assets": 516682000, "short_term_debt": 226129000, "long_term_debt": 80708000, "total_debt": 311032000, "total_liabilities": null, "total_equity": 77003000, "shares_outstanding": 10377259, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -10375000, "capital_expenditure": -3710000, "free_cash_flow": -14085000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 387479, "ticker_id": 19393, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:06:09.576089+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "2641000", "netIncome": "-17392000", "grossProfit": "56725000", "totalRevenue": "240648000", "costOfRevenue": "183923000", "interestExpense": null, "operatingIncome": "-5916000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "8186000" }, "balance": { "totalDebt": "311032000", "totalAssets": "516682000", "longTermDebt": "80708000", "shortTermDebt": "226129000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "10377259", "totalCurrentAssets": "279846000", "totalShareholderEquity": "77003000", "totalCurrentLiabilities": "328456000", "cashAndShortTermInvestments": "3122000" }, "cashflow": { "freeCashFlow": "-14085000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2025-12-31", "operatingCashflow": "-10375000", "repurchaseOfStock": null, "capitalExpenditures": "-3710000" } }, "revenue": 240648000, "cost_of_revenue": 183923000, "gross_profit": 56725000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -5916000, "depreciation_amortisation": 8186000, "ebitda": 2641000, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -17392000, "net_income_continuing_ops": null, "net_income_to_common": -17392000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 3122000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 279846000, "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": 516682000, "short_term_debt": 226129000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 328456000, "long_term_debt": 80708000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 311032000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 77003000, "shares_outstanding": 10377259, "operating_cash_flow": -10375000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -3710000, "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": -14085000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "2641000", "netIncome": "-17392000", "grossProfit": "56725000", "totalRevenue": "240648000", "costOfRevenue": "183923000", "interestExpense": null, "operatingIncome": "-5916000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "8186000" }, "balance": { "totalDebt": "311032000", "totalAssets": "516682000", "longTermDebt": "80708000", "shortTermDebt": "226129000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "10377259", "totalCurrentAssets": "279846000", "totalShareholderEquity": "77003000", "totalCurrentLiabilities": "328456000", "cashAndShortTermInvestments": "3122000" }, "cashflow": { "freeCashFlow": "-14085000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2025-12-31", "operatingCashflow": "-10375000", "repurchaseOfStock": null, "capitalExpenditures": "-3710000" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:06:09.576089+00:00", "is_restated": false, "income_statement": { "revenue": 189730000, "cost_of_revenue": 137861000, "gross_profit": 51869000, "ebit": -10617000, "ebitda": -2898000, "pretax_income": null, "tax_provision": null, "net_income": -14702000, "net_income_to_common": -14702000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 10167000, "total_current_assets": 273059000, "total_assets": 523059000, "short_term_debt": 206087000, "long_term_debt": 80824000, "total_debt": 286911000, "total_liabilities": null, "total_equity": 94211000, "shares_outstanding": 10377259, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -9135000, "capital_expenditure": -1109000, "free_cash_flow": -10244000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 387481, "ticker_id": 19393, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:06:09.576089+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-2898000", "netIncome": "-14702000", "grossProfit": "51869000", "totalRevenue": "189730000", "costOfRevenue": "137861000", "interestExpense": null, "operatingIncome": "-10617000", "fiscalDateEnding": "2025-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": "7719000" }, "balance": { "totalDebt": "286911000", "totalAssets": "523059000", "longTermDebt": "80824000", "shortTermDebt": "206087000", "fiscalDateEnding": "2025-09-30", "totalLiabilities": null, "sharesOutstanding": "10377259", "totalCurrentAssets": "273059000", "totalShareholderEquity": "94211000", "totalCurrentLiabilities": "315151000", "cashAndShortTermInvestments": "10167000" }, "cashflow": { "freeCashFlow": "-10244000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2025-09-30", "operatingCashflow": "-9135000", "repurchaseOfStock": null, "capitalExpenditures": "-1109000" } }, "revenue": 189730000, "cost_of_revenue": 137861000, "gross_profit": 51869000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -10617000, "depreciation_amortisation": 7719000, "ebitda": -2898000, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -14702000, "net_income_continuing_ops": null, "net_income_to_common": -14702000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 10167000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 273059000, "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": 523059000, "short_term_debt": 206087000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 315151000, "long_term_debt": 80824000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 286911000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 94211000, "shares_outstanding": 10377259, "operating_cash_flow": -9135000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -1109000, "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": -10244000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-2898000", "netIncome": "-14702000", "grossProfit": "51869000", "totalRevenue": "189730000", "costOfRevenue": "137861000", "interestExpense": null, "operatingIncome": "-10617000", "fiscalDateEnding": "2025-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": "7719000" }, "balance": { "totalDebt": "286911000", "totalAssets": "523059000", "longTermDebt": "80824000", "shortTermDebt": "206087000", "fiscalDateEnding": "2025-09-30", "totalLiabilities": null, "sharesOutstanding": "10377259", "totalCurrentAssets": "273059000", "totalShareholderEquity": "94211000", "totalCurrentLiabilities": "315151000", "cashAndShortTermInvestments": "10167000" }, "cashflow": { "freeCashFlow": "-10244000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2025-09-30", "operatingCashflow": "-9135000", "repurchaseOfStock": null, "capitalExpenditures": "-1109000" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:06:09.576089+00:00", "is_restated": false, "income_statement": { "revenue": 276146000, "cost_of_revenue": 200823000, "gross_profit": 75323000, "ebit": 1979000, "ebitda": 11128000, "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": 13974000, "total_current_assets": 302337000, "total_assets": 559906000, "short_term_debt": 192788000, "long_term_debt": 81040000, "total_debt": 273828000, "total_liabilities": null, "total_equity": 108692000, "shares_outstanding": 10377259, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 57494000, "capital_expenditure": -2115000, "free_cash_flow": 55379000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 387482, "ticker_id": 19393, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:06:09.576089+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "11128000", "netIncome": "-122000", "grossProfit": "75323000", "totalRevenue": "276146000", "costOfRevenue": "200823000", "interestExpense": null, "operatingIncome": "1979000", "fiscalDateEnding": "2025-06-30", "researchAndDevelopment": null, "depreciationAndAmortization": "9149000" }, "balance": { "totalDebt": "273828000", "totalAssets": "559906000", "longTermDebt": "81040000", "shortTermDebt": "192788000", "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "10377259", "totalCurrentAssets": "302337000", "totalShareholderEquity": "108692000", "totalCurrentLiabilities": "335234000", "cashAndShortTermInvestments": "13974000" }, "cashflow": { "freeCashFlow": "55379000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2025-06-30", "operatingCashflow": "57494000", "repurchaseOfStock": null, "capitalExpenditures": "-2115000" } }, "revenue": 276146000, "cost_of_revenue": 200823000, "gross_profit": 75323000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1979000, "depreciation_amortisation": 9149000, "ebitda": 11128000, "interest_expense": null, "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": 13974000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 302337000, "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": 559906000, "short_term_debt": 192788000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 335234000, "long_term_debt": 81040000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 273828000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 108692000, "shares_outstanding": 10377259, "operating_cash_flow": 57494000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -2115000, "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": 55379000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "11128000", "netIncome": "-122000", "grossProfit": "75323000", "totalRevenue": "276146000", "costOfRevenue": "200823000", "interestExpense": null, "operatingIncome": "1979000", "fiscalDateEnding": "2025-06-30", "researchAndDevelopment": null, "depreciationAndAmortization": "9149000" }, "balance": { "totalDebt": "273828000", "totalAssets": "559906000", "longTermDebt": "81040000", "shortTermDebt": "192788000", "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "10377259", "totalCurrentAssets": "302337000", "totalShareholderEquity": "108692000", "totalCurrentLiabilities": "335234000", "cashAndShortTermInvestments": "13974000" }, "cashflow": { "freeCashFlow": "55379000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2025-06-30", "operatingCashflow": "57494000", "repurchaseOfStock": null, "capitalExpenditures": "-2115000" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:06:09.576089+00:00", "is_restated": false, "income_statement": { "revenue": 295633000, "cost_of_revenue": 230357000, "gross_profit": 65276000, "ebit": -636000, "ebitda": 8543000, "pretax_income": null, "tax_provision": null, "net_income": -4735000, "net_income_to_common": -4735000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 23500000, "total_current_assets": 356600000, "total_assets": 618700000, "short_term_debt": 252000000, "long_term_debt": 81200000, "total_debt": 333200000, "total_liabilities": null, "total_equity": 108700000, "shares_outstanding": 10377259, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 16593000, "capital_expenditure": -2274000, "free_cash_flow": 14319000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 387483, "ticker_id": 19393, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:06:09.576089+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "8543000", "netIncome": "-4735000", "grossProfit": "65276000", "totalRevenue": "295633000", "costOfRevenue": "230357000", "interestExpense": null, "operatingIncome": "-636000", "fiscalDateEnding": "2025-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "9179000" }, "balance": { "totalDebt": "333200000", "totalAssets": "618700000", "longTermDebt": "81200000", "shortTermDebt": "252000000", "fiscalDateEnding": "2025-03-31", "totalLiabilities": null, "sharesOutstanding": "10377259", "totalCurrentAssets": "356600000", "totalShareholderEquity": "108700000", "totalCurrentLiabilities": "393000000", "cashAndShortTermInvestments": "23500000" }, "cashflow": { "freeCashFlow": "14319000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2025-03-31", "operatingCashflow": "16593000", "repurchaseOfStock": null, "capitalExpenditures": "-2274000" } }, "revenue": 295633000, "cost_of_revenue": 230357000, "gross_profit": 65276000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -636000, "depreciation_amortisation": 9179000, "ebitda": 8543000, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -4735000, "net_income_continuing_ops": null, "net_income_to_common": -4735000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 23500000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 356600000, "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": 618700000, "short_term_debt": 252000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 393000000, "long_term_debt": 81200000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 333200000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 108700000, "shares_outstanding": 10377259, "operating_cash_flow": 16593000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -2274000, "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": 14319000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "8543000", "netIncome": "-4735000", "grossProfit": "65276000", "totalRevenue": "295633000", "costOfRevenue": "230357000", "interestExpense": null, "operatingIncome": "-636000", "fiscalDateEnding": "2025-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "9179000" }, "balance": { "totalDebt": "333200000", "totalAssets": "618700000", "longTermDebt": "81200000", "shortTermDebt": "252000000", "fiscalDateEnding": "2025-03-31", "totalLiabilities": null, "sharesOutstanding": "10377259", "totalCurrentAssets": "356600000", "totalShareholderEquity": "108700000", "totalCurrentLiabilities": "393000000", "cashAndShortTermInvestments": "23500000" }, "cashflow": { "freeCashFlow": "14319000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2025-03-31", "operatingCashflow": "16593000", "repurchaseOfStock": null, "capitalExpenditures": "-2274000" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:06:09.576089+00:00", "is_restated": false, "income_statement": { "revenue": null, "cost_of_revenue": null, "gross_profit": null, "ebit": null, "ebitda": null, "pretax_income": null, "tax_provision": null, "net_income": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": null, "total_current_assets": null, "total_assets": null, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": null, "total_equity": null, "shares_outstanding": null, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": null, "free_cash_flow": null, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 387484, "ticker_id": 19393, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:06:09.576089+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": "0", "issuanceOfDebt": 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": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": null, "shares_outstanding": null, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": null, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": "0", "issuanceOfDebt": 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": "2026-06-07T12:06:09.576089+00:00", "is_restated": false, "income_statement": { "revenue": null, "cost_of_revenue": null, "gross_profit": null, "ebit": null, "ebitda": null, "pretax_income": null, "tax_provision": null, "net_income": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": null, "total_current_assets": null, "total_assets": null, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": null, "total_equity": null, "shares_outstanding": null, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": null, "free_cash_flow": null, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 387486, "ticker_id": 19393, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:06:09.576089+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2024-09-30", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": "0", "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2024-09-30", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } }, "revenue": null, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": null, "depreciation_amortisation": null, "ebitda": null, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": null, "net_income_continuing_ops": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": null, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": null, "shares_outstanding": null, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": null, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2024-09-30", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": "0", "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2024-09-30", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "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": "small_cap_value", "name": "Small Cap Value", "slug": "small-cap-value", "group": "universe", "page_url": "/factors/small-cap-value/", "rank_field": "-value_percentile" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 5, "quarterly_financial_periods": 7, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "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" ] } } }