{ "ticker": { "uuid": "32c5e995-c406-487d-80e8-608c5185ebc3", "symbol": "JST", "name": "JOST Werke SE", "exchange": "GER", "exchange_name": "XETRA", "country": "DE", "currency": "EUR", "sector": "Consumer Cyclical", "industry": "Auto Parts", "page_url": "https://sharemaestro.com/factors/ticker/32c5e995-c406-487d-80e8-608c5185ebc3/", "api_url": "https://sharemaestro.com/factors/api/tickers/32c5e995-c406-487d-80e8-608c5185ebc3/" }, "ticker_metadata": { "id": 19338, "uuid": "32c5e995-c406-487d-80e8-608c5185ebc3", "symbol": "JST", "name": "JOST Werke SE", "asset_type": "equity", "market_cap": 968648960, "stock_exchange_id": 8, "industry": "Auto Parts", "sector": "Consumer Cyclical", "description": "JOST Werke SE manufactures and supplies safety-critical systems for the commercial vehicle industry in Germany, Europe, he Middle East, Africa, the America, the Aisa Pacific, and Africa. The company provides truck and trailer components, including sensor systems and lubetonic systems, fifth wheel couplings and mounting plates, dual-height fifth wheel systems, sliders, kingpins, ball bearing turntables and slewing rings, landing gear, and hubodometers and axle caps; container equipment, such as components for intermodal transports, corner casting, twist locks, bolsters, airbag lifting devices, and spare wheel holders; and axle systems and its spare parts. It offers products for commercial vehicles comprising towing hitches, hook couplings, traverses, varioblocs, adapter hitches, towing balls and eyes; products for agriculture and forestry applications, including towing and ball hitches, drawbars, piton fixes, ladders, calotte and towing eyes, hitch support, and accessories. In addition, the company provides drawbars, height adjustment systems, towbar pipes, and spare parts and accessories; and steering systems and axle suspensions. It markets its products under the JOST, ROCKINGER, TRIDEC, and Quicke brand names. JOST Werke SE was founded in 2008 and is headquartered in Neu-Isenburg, 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": "32c5e995-c406-487d-80e8-608c5185ebc3", "symbol": "JST", "name": "JOST Werke SE", "exchange": "GER", "exchange_name": "XETRA", "country": "DE", "currency": "EUR", "sector": "Consumer Cyclical", "industry": "Auto Parts", "page_url": "https://sharemaestro.com/factors/ticker/32c5e995-c406-487d-80e8-608c5185ebc3/", "api_url": "https://sharemaestro.com/factors/api/tickers/32c5e995-c406-487d-80e8-608c5185ebc3/" }, "week_end_date": "2026-06-07", "universe": "EUR_DE", "score": { "os": 0.68, "value": 0.7, "quality": 0.21, "momentum": 0.6, "coverage": 0.879, "confidence": 0.879, "delta": null }, "headline_factors": { "price": 53.3, "market_cap": 873586983.61, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": 0.1435, "shareholder_yield": 0.0256, "roe": -0.0254, "piotroski_f_score": 4, "momentum_12_1": 0.0583, "volatility_252d": 0.3465 }, "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": "2026-06-07T12:30:15.033610+00:00", "batch_id": "" }, "size": { "price_close": 53.3, "market_cap": 873586983.61, "market_cap_usd": 873586983.61, "enterprise_value": 1229523983.61, "shares_outstanding": 16390000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 1.9624, "ptbv_ratio": 1.9624, "ps_ratio": 0.5538, "pcf_ratio": 6.8943, "pfcf_ratio": 10.8531, "ev_ebitda": 6.9684, "ev_ebit": 14.7093, "ev_sales": 0.7794, "ev_fcf": 15.2751, "earnings_yield": null, "fcf_yield": 0.0655, "price_to_sales": 0.5538, "price_to_book": 1.9624, "price_to_cashflow": 6.8943, "ebitda_to_ev": 0.1435, "sales_yield": 1.283 }, "yield": { "dividend_yield": 0.0256, "buyback_yield": 0, "shareholder_yield": 0.0256, "debt_paydown_yield": 0.0965, "total_yield": 0.1221 }, "quality": { "gross_margin": 0.2816, "operating_margin": 0.053, "net_margin": -0.0072, "ebitda_margin": 0.1118, "fcf_margin": 0.051, "roe": -0.0254, "roa": -0.0069, "roic": 0.0783, "roc_greenblatt": null, "asset_turnover": 0.9682, "cash_conversion": -7.1156, "accruals_ratio": -0.0847, "sbc_to_revenue": null, "piotroski_f_score": 4, "altman_z_score": null, "earnings_stability_5y": 60.8799, "revenue_stability_5y": 0.1497, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.2726, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": null, "net_debt_to_ebitda": 2.0173, "debt_to_assets": 0.3259, "interest_coverage": 2.0306, "current_ratio": 1.5982, "quick_ratio": 1.5982, "net_debt": 355937000, "local_beta": 1.2494, "volatility_252d": 0.3465, "volatility_60d": 0.7977, "max_drawdown_12m": -0.2585, "risk_adjusted_momentum": 0.1683 }, "growth": { "revenue_growth_1y": 0.4346, "revenue_growth_3y_cagr": 0.0665, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.0602, "book_value_growth_1y": -0.1943, "revenue_growth": 0.4346, "earnings_growth": null }, "momentum": { "price_return_1m": 0.0095, "price_return_3m": -0.1328, "price_return_6m": 0.054, "price_return_9m": 0.1454, "price_return_12m": 0.0683, "price_return_12m_ex1m": 0.0583, "momentum_6m": 0.054, "momentum_12m": 0.0683, "momentum_12_1": 0.0583, "distance_from_52w_high": -0.1857, "distance_from_52w_low": 0.1454, "relative_strength": 0.0496 }, "raw_ttm": { "revenue_ttm": 1577530000, "gross_profit_ttm": 444236000, "ebit_ttm": 83588000, "ebitda_ttm": 176443000, "net_income_ttm": -11312000, "eps_diluted_ttm": -0.6902, "operating_cash_flow_ttm": 126712000, "capital_expenditure_ttm": -46220000, "fcf_ttm": 80492000, "dividends_paid_ttm": -22350000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 41164000, "cash_and_equivalents": 175054000, "total_current_assets": 783793000, "total_current_liabilities": 490408000, "net_ppe": null, "total_assets": 1629381000, "total_debt": 530991000, "total_equity": 445164000, "net_working_capital": 146668000, "book_value_per_share": 27.1607, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 27.1607 }, "ranks": { "universe_ticker_count": 632, "rank_pe": 50, "rank_pb": 49, "rank_ptbv": 49, "rank_ps": 23, "rank_pcf": 31, "rank_ev_ebitda": 31, "rank_ev_ebit": 51, "rank_earnings_yield": 50, "rank_fcf_yield": 28, "rank_dividend_yield": 36, "rank_shareholder_yield": 49, "rank_total_yield": 12, "rank_roe": 84, "rank_roc": 50, "rank_roic": 56, "rank_gross_margin": 72, "rank_fcf_margin": 60, "rank_piotroski": 84, "rank_accruals": 20, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 6, "rank_momentum_12m": 49, "rank_momentum_12m_ex1m": 49, "rank_relative_strength": 49 }, "composites": { "value_composite": 30, "quality_composite": 79, "momentum_composite": 40, "growth_composite": 14, "yield_composite": 27, "svqf_composite": 48, "vc1_composite": 26, "vc2_composite": 28, "vc3_composite": 19, "trending_value_composite": null, "overall_composite": 32, "quality_value_composite": 0.3834, "os_score": 0.68, "value_percentile": 0.7, "quality_percentile": 0.21, "momentum_percentile": 0.6, "factor_coverage": 0.879, "signal_confidence": 0.879, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 60, "small_cap_core_rank": 34, "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": 7904, "ticker_id": 19338, "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": "2026-06-07T12:30:15.033610+00:00", "batch_id": "", "os_score_delta": null, "price_close": 53.3, "market_cap": 873586983.61, "market_cap_usd": 873586983.61, "enterprise_value": 1229523983.61, "shares_outstanding": 16390000, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 1.9623936, "ptbv_ratio": 1.9623936, "ps_ratio": 0.55376886, "pcf_ratio": 6.89427192, "pfcf_ratio": 10.85309079, "ev_ebitda": 6.96839197, "ev_ebit": 14.70933607, "ev_sales": 0.77939816, "ev_fcf": 15.27510788, "earnings_yield": null, "fcf_yield": 0.06546599, "dividend_yield": 0.02558417, "buyback_yield": 0, "shareholder_yield": 0.02558417, "debt_paydown_yield": 0.09651357, "total_yield": 0.12209774, "gross_margin": 0.28160225, "operating_margin": 0.05298663, "net_margin": -0.0071707, "ebitda_margin": 0.11184764, "fcf_margin": 0.05102407, "roe": -0.02541086, "roa": -0.00694251, "roic": 0.07825605, "roc_greenblatt": null, "asset_turnover": 0.96817749, "cash_conversion": -7.11562942, "accruals_ratio": -0.08470947, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 2.0172917, "debt_to_assets": 0.32588511, "interest_coverage": 2.03060927, "current_ratio": 1.59824677, "quick_ratio": 1.59824677, "net_debt": 355937000, "revenue_growth_1y": 0.43462502, "revenue_growth_3y_cagr": 0.06653337, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.06024501, "book_value_growth_1y": -0.19428783, "piotroski_f_score": 4, "altman_z_score": null, "earnings_stability_5y": 60.879883, "revenue_stability_5y": 0.149739, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.0094697, "price_return_3m": -0.13282198, "price_return_6m": 0.05395484, "price_return_9m": 0.14536362, "price_return_12m": 0.0683363, "price_return_12m_ex1m": 0.05831439, "distance_from_52w_high": -0.18565163, "distance_from_52w_low": 0.14536362, "relative_strength": 0.04963234, "local_beta": 1.2494, "volatility_252d": 0.346532, "volatility_60d": 0.797658, "max_drawdown_12m": -0.25854388, "revenue_ttm": 1577530000, "gross_profit_ttm": 444236000, "ebit_ttm": 83588000, "ebitda_ttm": 176443000, "net_income_ttm": -11312000, "eps_diluted_ttm": -0.69017694, "operating_cash_flow_ttm": 126712000, "capital_expenditure_ttm": -46220000, "fcf_ttm": 80492000, "dividends_paid_ttm": -22350000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 41164000, "cash_and_equivalents": 175054000, "total_current_assets": 783793000, "total_current_liabilities": 490408000, "net_ppe": null, "total_assets": 1629381000, "total_debt": 530991000, "total_equity": 445164000, "net_working_capital": 146668000, "book_value_per_share": 27.16070775, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 27.16070775, "universe_ticker_count": 632, "sector": "Consumer Cyclical", "rank_pe": 50, "rank_pb": 49, "rank_ptbv": 49, "rank_ps": 23, "rank_pcf": 31, "rank_ev_ebitda": 31, "rank_ev_ebit": 51, "rank_earnings_yield": 50, "rank_fcf_yield": 28, "rank_dividend_yield": 36, "rank_shareholder_yield": 49, "rank_total_yield": 12, "rank_roe": 84, "rank_roc": 50, "rank_roic": 56, "rank_gross_margin": 72, "rank_fcf_margin": 60, "rank_piotroski": 84, "rank_accruals": 20, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 6, "rank_momentum_12m": 49, "rank_momentum_12m_ex1m": 49, "rank_relative_strength": 49, "value_composite": 30, "quality_composite": 79, "momentum_composite": 40, "growth_composite": 14, "yield_composite": 27, "svqf_composite": 48, "vc1_composite": 26, "vc2_composite": 28, "vc3_composite": 19, "trending_value_composite": null, "overall_composite": 32, "factor_coverage": 0.879, "signal_confidence": 0.879, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 60, "small_cap_core_rank": 34, "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": 53.3, "os": 0.68, "value": 0.7, "quality": 0.21, "momentum": 0.6, "confidence": 0.879, "coverage": 0.879, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.0256, "roe": -0.0254, "momentum_12_1": 0.0583, "complete_fields": { "id": 7904, "ticker_id": 19338, "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": "2026-06-07T12:30:15.033610+00:00", "batch_id": "", "os_score_delta": null, "price_close": 53.3, "market_cap": 873586983.61, "market_cap_usd": 873586983.61, "enterprise_value": 1229523983.61, "shares_outstanding": 16390000, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 1.9623936, "ptbv_ratio": 1.9623936, "ps_ratio": 0.55376886, "pcf_ratio": 6.89427192, "pfcf_ratio": 10.85309079, "ev_ebitda": 6.96839197, "ev_ebit": 14.70933607, "ev_sales": 0.77939816, "ev_fcf": 15.27510788, "earnings_yield": null, "fcf_yield": 0.06546599, "dividend_yield": 0.02558417, "buyback_yield": 0, "shareholder_yield": 0.02558417, "debt_paydown_yield": 0.09651357, "total_yield": 0.12209774, "gross_margin": 0.28160225, "operating_margin": 0.05298663, "net_margin": -0.0071707, "ebitda_margin": 0.11184764, "fcf_margin": 0.05102407, "roe": -0.02541086, "roa": -0.00694251, "roic": 0.07825605, "roc_greenblatt": null, "asset_turnover": 0.96817749, "cash_conversion": -7.11562942, "accruals_ratio": -0.08470947, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 2.0172917, "debt_to_assets": 0.32588511, "interest_coverage": 2.03060927, "current_ratio": 1.59824677, "quick_ratio": 1.59824677, "net_debt": 355937000, "revenue_growth_1y": 0.43462502, "revenue_growth_3y_cagr": 0.06653337, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.06024501, "book_value_growth_1y": -0.19428783, "piotroski_f_score": 4, "altman_z_score": null, "earnings_stability_5y": 60.879883, "revenue_stability_5y": 0.149739, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.0094697, "price_return_3m": -0.13282198, "price_return_6m": 0.05395484, "price_return_9m": 0.14536362, "price_return_12m": 0.0683363, "price_return_12m_ex1m": 0.05831439, "distance_from_52w_high": -0.18565163, "distance_from_52w_low": 0.14536362, "relative_strength": 0.04963234, "local_beta": 1.2494, "volatility_252d": 0.346532, "volatility_60d": 0.797658, "max_drawdown_12m": -0.25854388, "revenue_ttm": 1577530000, "gross_profit_ttm": 444236000, "ebit_ttm": 83588000, "ebitda_ttm": 176443000, "net_income_ttm": -11312000, "eps_diluted_ttm": -0.69017694, "operating_cash_flow_ttm": 126712000, "capital_expenditure_ttm": -46220000, "fcf_ttm": 80492000, "dividends_paid_ttm": -22350000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 41164000, "cash_and_equivalents": 175054000, "total_current_assets": 783793000, "total_current_liabilities": 490408000, "net_ppe": null, "total_assets": 1629381000, "total_debt": 530991000, "total_equity": 445164000, "net_working_capital": 146668000, "book_value_per_share": 27.16070775, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 27.16070775, "universe_ticker_count": 632, "sector": "Consumer Cyclical", "rank_pe": 50, "rank_pb": 49, "rank_ptbv": 49, "rank_ps": 23, "rank_pcf": 31, "rank_ev_ebitda": 31, "rank_ev_ebit": 51, "rank_earnings_yield": 50, "rank_fcf_yield": 28, "rank_dividend_yield": 36, "rank_shareholder_yield": 49, "rank_total_yield": 12, "rank_roe": 84, "rank_roc": 50, "rank_roic": 56, "rank_gross_margin": 72, "rank_fcf_margin": 60, "rank_piotroski": 84, "rank_accruals": 20, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 6, "rank_momentum_12m": 49, "rank_momentum_12m_ex1m": 49, "rank_relative_strength": 49, "value_composite": 30, "quality_composite": 79, "momentum_composite": 40, "growth_composite": 14, "yield_composite": 27, "svqf_composite": 48, "vc1_composite": 26, "vc2_composite": 28, "vc3_composite": 19, "trending_value_composite": null, "overall_composite": 32, "factor_coverage": 0.879, "signal_confidence": 0.879, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 60, "small_cap_core_rank": 34, "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": "2026-06-07T12:05:16.214777+00:00", "is_restated": false, "income_statement": { "revenue": 1534188000, "cost_of_revenue": 1108634000, "gross_profit": 425554000, "ebit": 75226000, "ebitda": 158888000, "pretax_income": null, "tax_provision": null, "net_income": -14700000, "net_income_to_common": -14700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 181127000, "total_current_assets": 707712000, "total_assets": 1547003000, "short_term_debt": 118187000, "long_term_debt": 502605000, "total_debt": 620792000, "total_liabilities": null, "total_equity": 326676000, "shares_outstanding": 14900000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 169602000, "capital_expenditure": -43242000, "free_cash_flow": 126360000, "dividends_paid": -22350000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 324195000 }, "complete_fields": { "id": 387327, "ticker_id": 19338, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:05:16.214777+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "158888000", "netIncome": "-14700000", "grossProfit": "425554000", "totalRevenue": "1534188000", "costOfRevenue": "1108634000", "interestExpense": "34105000", "operatingIncome": "75226000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": "33837000", "depreciationAndAmortization": "86084000" }, "balance": { "totalDebt": "620792000", "totalAssets": "1547003000", "longTermDebt": "502605000", "shortTermDebt": "118187000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "14900000", "totalCurrentAssets": "707712000", "totalShareholderEquity": "326676000", "totalCurrentLiabilities": "526920000", "cashAndShortTermInvestments": "181127000" }, "cashflow": { "freeCashFlow": "126360000", "dividendsPaid": "-22350000", "issuanceOfDebt": "764330000", "issuanceOfStock": null, "repaymentOfDebt": "-440135000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "169602000", "repurchaseOfStock": null, "capitalExpenditures": "-43242000" } }, "revenue": 1534188000, "cost_of_revenue": 1108634000, "gross_profit": 425554000, "research_and_development": 33837000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 75226000, "depreciation_amortisation": 86084000, "ebitda": 158888000, "interest_expense": 34105000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -14700000, "net_income_continuing_ops": null, "net_income_to_common": -14700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 181127000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 707712000, "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": 1547003000, "short_term_debt": 118187000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 526920000, "long_term_debt": 502605000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 620792000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 326676000, "shares_outstanding": 14900000, "operating_cash_flow": 169602000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -43242000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -22350000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 324195000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 126360000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "158888000", "netIncome": "-14700000", "grossProfit": "425554000", "totalRevenue": "1534188000", "costOfRevenue": "1108634000", "interestExpense": "34105000", "operatingIncome": "75226000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": "33837000", "depreciationAndAmortization": "86084000" }, "balance": { "totalDebt": "620792000", "totalAssets": "1547003000", "longTermDebt": "502605000", "shortTermDebt": "118187000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "14900000", "totalCurrentAssets": "707712000", "totalShareholderEquity": "326676000", "totalCurrentLiabilities": "526920000", "cashAndShortTermInvestments": "181127000" }, "cashflow": { "freeCashFlow": "126360000", "dividendsPaid": "-22350000", "issuanceOfDebt": "764330000", "issuanceOfStock": null, "repaymentOfDebt": "-440135000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "169602000", "repurchaseOfStock": null, "capitalExpenditures": "-43242000" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:05:16.214777+00:00", "is_restated": false, "income_statement": { "revenue": 1069400000, "cost_of_revenue": 775374000, "gross_profit": 294026000, "ebit": 57302000, "ebitda": 142592000, "pretax_income": null, "tax_provision": null, "net_income": 52602000, "net_income_to_common": 52602000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 129668000, "total_current_assets": 454995000, "total_assets": 1004588000, "short_term_debt": 68689000, "long_term_debt": 197387000, "total_debt": 266076000, "total_liabilities": null, "total_equity": 405450000, "shares_outstanding": 14900000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 152522000, "capital_expenditure": -33342000, "free_cash_flow": 119180000, "dividends_paid": -22350000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -1224000 }, "complete_fields": { "id": 387332, "ticker_id": 19338, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:05:16.214777+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "142592000", "netIncome": "52602000", "grossProfit": "294026000", "totalRevenue": "1069400000", "costOfRevenue": "775374000", "interestExpense": "19810000", "operatingIncome": "57302000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": "22156000", "depreciationAndAmortization": "59909000" }, "balance": { "totalDebt": "266076000", "totalAssets": "1004588000", "longTermDebt": "197387000", "shortTermDebt": "68689000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "14900000", "totalCurrentAssets": "454995000", "totalShareholderEquity": "405450000", "totalCurrentLiabilities": "271457000", "cashAndShortTermInvestments": "129668000" }, "cashflow": { "freeCashFlow": "119180000", "dividendsPaid": "-22350000", "issuanceOfDebt": "122532000", "issuanceOfStock": null, "repaymentOfDebt": "-123756000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "152522000", "repurchaseOfStock": null, "capitalExpenditures": "-33342000" } }, "revenue": 1069400000, "cost_of_revenue": 775374000, "gross_profit": 294026000, "research_and_development": 22156000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 57302000, "depreciation_amortisation": 59909000, "ebitda": 142592000, "interest_expense": 19810000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 52602000, "net_income_continuing_ops": null, "net_income_to_common": 52602000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 129668000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 454995000, "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": 1004588000, "short_term_debt": 68689000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 271457000, "long_term_debt": 197387000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 266076000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 405450000, "shares_outstanding": 14900000, "operating_cash_flow": 152522000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -33342000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -22350000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -1224000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 119180000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "142592000", "netIncome": "52602000", "grossProfit": "294026000", "totalRevenue": "1069400000", "costOfRevenue": "775374000", "interestExpense": "19810000", "operatingIncome": "57302000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": "22156000", "depreciationAndAmortization": "59909000" }, "balance": { "totalDebt": "266076000", "totalAssets": "1004588000", "longTermDebt": "197387000", "shortTermDebt": "68689000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "14900000", "totalCurrentAssets": "454995000", "totalShareholderEquity": "405450000", "totalCurrentLiabilities": "271457000", "cashAndShortTermInvestments": "129668000" }, "cashflow": { "freeCashFlow": "119180000", "dividendsPaid": "-22350000", "issuanceOfDebt": "122532000", "issuanceOfStock": null, "repaymentOfDebt": "-123756000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "152522000", "repurchaseOfStock": null, "capitalExpenditures": "-33342000" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:05:16.214777+00:00", "is_restated": false, "income_statement": { "revenue": 1249704000, "cost_of_revenue": 924764000, "gross_profit": 324940000, "ebit": 97222000, "ebitda": 154282000, "pretax_income": null, "tax_provision": null, "net_income": 52291000, "net_income_to_common": 52291000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 87727000, "total_current_assets": 459441000, "total_assets": 1005165000, "short_term_debt": 118629000, "long_term_debt": 149434000, "total_debt": 268063000, "total_liabilities": null, "total_equity": 382239000, "shares_outstanding": 14900000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 143101000, "capital_expenditure": -30835000, "free_cash_flow": 112266000, "dividends_paid": -20860000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -10284000 }, "complete_fields": { "id": 387334, "ticker_id": 19338, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:05:16.214777+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "154282000", "netIncome": "52291000", "grossProfit": "324940000", "totalRevenue": "1249704000", "costOfRevenue": "924764000", "interestExpense": "24842000", "operatingIncome": "97222000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": "20183000", "depreciationAndAmortization": "57996000" }, "balance": { "totalDebt": "268063000", "totalAssets": "1005165000", "longTermDebt": "149434000", "shortTermDebt": "118629000", "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "14900000", "totalCurrentAssets": "459441000", "totalShareholderEquity": "382239000", "totalCurrentLiabilities": "347221000", "cashAndShortTermInvestments": "87727000" }, "cashflow": { "freeCashFlow": "112266000", "dividendsPaid": "-20860000", "issuanceOfDebt": "122038000", "issuanceOfStock": null, "repaymentOfDebt": "-132322000", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "143101000", "repurchaseOfStock": null, "capitalExpenditures": "-30835000" } }, "revenue": 1249704000, "cost_of_revenue": 924764000, "gross_profit": 324940000, "research_and_development": 20183000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 97222000, "depreciation_amortisation": 57996000, "ebitda": 154282000, "interest_expense": 24842000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 52291000, "net_income_continuing_ops": null, "net_income_to_common": 52291000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 87727000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 459441000, "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": 1005165000, "short_term_debt": 118629000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 347221000, "long_term_debt": 149434000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 268063000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 382239000, "shares_outstanding": 14900000, "operating_cash_flow": 143101000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -30835000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -20860000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -10284000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 112266000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "154282000", "netIncome": "52291000", "grossProfit": "324940000", "totalRevenue": "1249704000", "costOfRevenue": "924764000", "interestExpense": "24842000", "operatingIncome": "97222000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": "20183000", "depreciationAndAmortization": "57996000" }, "balance": { "totalDebt": "268063000", "totalAssets": "1005165000", "longTermDebt": "149434000", "shortTermDebt": "118629000", "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "14900000", "totalCurrentAssets": "459441000", "totalShareholderEquity": "382239000", "totalCurrentLiabilities": "347221000", "cashAndShortTermInvestments": "87727000" }, "cashflow": { "freeCashFlow": "112266000", "dividendsPaid": "-20860000", "issuanceOfDebt": "122038000", "issuanceOfStock": null, "repaymentOfDebt": "-132322000", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "143101000", "repurchaseOfStock": null, "capitalExpenditures": "-30835000" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:05:16.214777+00:00", "is_restated": false, "income_statement": { "revenue": 1264606000, "cost_of_revenue": 927586000, "gross_profit": 337020000, "ebit": 91389000, "ebitda": 145804000, "pretax_income": null, "tax_provision": null, "net_income": 59846000, "net_income_to_common": 59846000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 80681000, "total_current_assets": 488326000, "total_assets": 1004580000, "short_term_debt": 57862000, "long_term_debt": 219704000, "total_debt": 277566000, "total_liabilities": null, "total_equity": 360209000, "shares_outstanding": 14900000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 56017000, "capital_expenditure": -32324000, "free_cash_flow": 23693000, "dividends_paid": -15645000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -3344000 }, "complete_fields": { "id": 387335, "ticker_id": 19338, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:05:16.214777+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "145804000", "netIncome": "59846000", "grossProfit": "337020000", "totalRevenue": "1264606000", "costOfRevenue": "927586000", "interestExpense": "7782000", "operatingIncome": "91389000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": "19661000", "depreciationAndAmortization": "57929000" }, "balance": { "totalDebt": "277566000", "totalAssets": "1004580000", "longTermDebt": "219704000", "shortTermDebt": "57862000", "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "14900000", "totalCurrentAssets": "488326000", "totalShareholderEquity": "360209000", "totalCurrentLiabilities": "302728000", "cashAndShortTermInvestments": "80681000" }, "cashflow": { "freeCashFlow": "23693000", "dividendsPaid": "-15645000", "issuanceOfDebt": "175000000", "issuanceOfStock": null, "repaymentOfDebt": "-178344000", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "56017000", "repurchaseOfStock": null, "capitalExpenditures": "-32324000" } }, "revenue": 1264606000, "cost_of_revenue": 927586000, "gross_profit": 337020000, "research_and_development": 19661000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 91389000, "depreciation_amortisation": 57929000, "ebitda": 145804000, "interest_expense": 7782000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 59846000, "net_income_continuing_ops": null, "net_income_to_common": 59846000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 80681000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 488326000, "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": 1004580000, "short_term_debt": 57862000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 302728000, "long_term_debt": 219704000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 277566000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 360209000, "shares_outstanding": 14900000, "operating_cash_flow": 56017000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -32324000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -15645000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -3344000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 23693000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "145804000", "netIncome": "59846000", "grossProfit": "337020000", "totalRevenue": "1264606000", "costOfRevenue": "927586000", "interestExpense": "7782000", "operatingIncome": "91389000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": "19661000", "depreciationAndAmortization": "57929000" }, "balance": { "totalDebt": "277566000", "totalAssets": "1004580000", "longTermDebt": "219704000", "shortTermDebt": "57862000", "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "14900000", "totalCurrentAssets": "488326000", "totalShareholderEquity": "360209000", "totalCurrentLiabilities": "302728000", "cashAndShortTermInvestments": "80681000" }, "cashflow": { "freeCashFlow": "23693000", "dividendsPaid": "-15645000", "issuanceOfDebt": "175000000", "issuanceOfStock": null, "repaymentOfDebt": "-178344000", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "56017000", "repurchaseOfStock": null, "capitalExpenditures": "-32324000" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:05:16.214777+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": 387336, "ticker_id": 19338, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:05:16.214777+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": 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": { "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": "2026-06-07T12:05:16.214777+00:00", "is_restated": false, "income_statement": { "revenue": 417044000, "cost_of_revenue": 296867000, "gross_profit": 120177000, "ebit": 29611000, "ebitda": 54412000, "pretax_income": null, "tax_provision": null, "net_income": 16215000, "net_income_to_common": 16215000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 175054000, "total_current_assets": 783793000, "total_assets": 1629381000, "short_term_debt": 28337000, "long_term_debt": 502654000, "total_debt": 530991000, "total_liabilities": null, "total_equity": 445164000, "shares_outstanding": 16390000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 8030000, "capital_expenditure": -9656000, "free_cash_flow": -1626000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 90954000, "net_debt_issued": -89995000 }, "complete_fields": { "id": 387325, "ticker_id": 19338, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:05:16.214777+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "54412000", "netIncome": "16215000", "grossProfit": "120177000", "totalRevenue": "417044000", "costOfRevenue": "296867000", "interestExpense": "8446000", "operatingIncome": "29611000", "fiscalDateEnding": "2026-03-31", "researchAndDevelopment": "8774000", "depreciationAndAmortization": "21538000" }, "balance": { "totalDebt": "530991000", "totalAssets": "1629381000", "longTermDebt": "502654000", "shortTermDebt": "28337000", "fiscalDateEnding": "2026-03-31", "totalLiabilities": null, "sharesOutstanding": "16390000", "totalCurrentAssets": "783793000", "totalShareholderEquity": "445164000", "totalCurrentLiabilities": "490408000", "cashAndShortTermInvestments": "175054000" }, "cashflow": { "freeCashFlow": "-1626000", "dividendsPaid": null, "issuanceOfDebt": "5235000", "issuanceOfStock": "90954000", "repaymentOfDebt": "-95230000", "fiscalDateEnding": "2026-03-31", "operatingCashflow": "8030000", "repurchaseOfStock": null, "capitalExpenditures": "-9656000" } }, "revenue": 417044000, "cost_of_revenue": 296867000, "gross_profit": 120177000, "research_and_development": 8774000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 29611000, "depreciation_amortisation": 21538000, "ebitda": 54412000, "interest_expense": 8446000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 16215000, "net_income_continuing_ops": null, "net_income_to_common": 16215000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 175054000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 783793000, "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": 1629381000, "short_term_debt": 28337000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 490408000, "long_term_debt": 502654000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 530991000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 445164000, "shares_outstanding": 16390000, "operating_cash_flow": 8030000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -9656000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": 90954000, "net_debt_issued": -89995000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -1626000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "54412000", "netIncome": "16215000", "grossProfit": "120177000", "totalRevenue": "417044000", "costOfRevenue": "296867000", "interestExpense": "8446000", "operatingIncome": "29611000", "fiscalDateEnding": "2026-03-31", "researchAndDevelopment": "8774000", "depreciationAndAmortization": "21538000" }, "balance": { "totalDebt": "530991000", "totalAssets": "1629381000", "longTermDebt": "502654000", "shortTermDebt": "28337000", "fiscalDateEnding": "2026-03-31", "totalLiabilities": null, "sharesOutstanding": "16390000", "totalCurrentAssets": "783793000", "totalShareholderEquity": "445164000", "totalCurrentLiabilities": "490408000", "cashAndShortTermInvestments": "175054000" }, "cashflow": { "freeCashFlow": "-1626000", "dividendsPaid": null, "issuanceOfDebt": "5235000", "issuanceOfStock": "90954000", "repaymentOfDebt": "-95230000", "fiscalDateEnding": "2026-03-31", "operatingCashflow": "8030000", "repurchaseOfStock": null, "capitalExpenditures": "-9656000" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:05:16.214777+00:00", "is_restated": false, "income_statement": { "revenue": 386591000, "cost_of_revenue": 277217000, "gross_profit": 109374000, "ebit": 15997000, "ebitda": 34843000, "pretax_income": null, "tax_provision": null, "net_income": -33623000, "net_income_to_common": -33623000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 181127000, "total_current_assets": 707712000, "total_assets": 1547003000, "short_term_debt": 118187000, "long_term_debt": 502605000, "total_debt": 620792000, "total_liabilities": null, "total_equity": 326676000, "shares_outstanding": 14900000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 36574000, "capital_expenditure": -15235000, "free_cash_flow": 21339000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -20899000 }, "complete_fields": { "id": 387326, "ticker_id": 19338, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:05:16.214777+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "34843000", "netIncome": "-33623000", "grossProfit": "109374000", "totalRevenue": "386591000", "costOfRevenue": "277217000", "interestExpense": "9157000", "operatingIncome": "15997000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": "10096000", "depreciationAndAmortization": "22769000" }, "balance": { "totalDebt": "620792000", "totalAssets": "1547003000", "longTermDebt": "502605000", "shortTermDebt": "118187000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "14900000", "totalCurrentAssets": "707712000", "totalShareholderEquity": "326676000", "totalCurrentLiabilities": "526920000", "cashAndShortTermInvestments": "181127000" }, "cashflow": { "freeCashFlow": "21339000", "dividendsPaid": "0", "issuanceOfDebt": "13761000", "issuanceOfStock": null, "repaymentOfDebt": "-34660000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "36574000", "repurchaseOfStock": null, "capitalExpenditures": "-15235000" } }, "revenue": 386591000, "cost_of_revenue": 277217000, "gross_profit": 109374000, "research_and_development": 10096000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 15997000, "depreciation_amortisation": 22769000, "ebitda": 34843000, "interest_expense": 9157000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -33623000, "net_income_continuing_ops": null, "net_income_to_common": -33623000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 181127000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 707712000, "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": 1547003000, "short_term_debt": 118187000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 526920000, "long_term_debt": 502605000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 620792000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 326676000, "shares_outstanding": 14900000, "operating_cash_flow": 36574000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -15235000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -20899000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 21339000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "34843000", "netIncome": "-33623000", "grossProfit": "109374000", "totalRevenue": "386591000", "costOfRevenue": "277217000", "interestExpense": "9157000", "operatingIncome": "15997000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": "10096000", "depreciationAndAmortization": "22769000" }, "balance": { "totalDebt": "620792000", "totalAssets": "1547003000", "longTermDebt": "502605000", "shortTermDebt": "118187000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "14900000", "totalCurrentAssets": "707712000", "totalShareholderEquity": "326676000", "totalCurrentLiabilities": "526920000", "cashAndShortTermInvestments": "181127000" }, "cashflow": { "freeCashFlow": "21339000", "dividendsPaid": "0", "issuanceOfDebt": "13761000", "issuanceOfStock": null, "repaymentOfDebt": "-34660000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "36574000", "repurchaseOfStock": null, "capitalExpenditures": "-15235000" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:05:16.214777+00:00", "is_restated": false, "income_statement": { "revenue": 383151000, "cost_of_revenue": 278097000, "gross_profit": 105054000, "ebit": 18402000, "ebitda": 40495000, "pretax_income": null, "tax_provision": null, "net_income": -646000, "net_income_to_common": -646000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 196973000, "total_current_assets": 787948000, "total_assets": 1660754000, "short_term_debt": 139031000, "long_term_debt": 502554000, "total_debt": 641585000, "total_liabilities": null, "total_equity": 352417000, "shares_outstanding": 14900000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 66446000, "capital_expenditure": -10735000, "free_cash_flow": 55711000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -383000 }, "complete_fields": { "id": 387328, "ticker_id": 19338, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:05:16.214777+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "40495000", "netIncome": "-646000", "grossProfit": "105054000", "totalRevenue": "383151000", "costOfRevenue": "278097000", "interestExpense": "10075000", "operatingIncome": "18402000", "fiscalDateEnding": "2025-09-30", "researchAndDevelopment": "8484000", "depreciationAndAmortization": "21762000" }, "balance": { "totalDebt": "641585000", "totalAssets": "1660754000", "longTermDebt": "502554000", "shortTermDebt": "139031000", "fiscalDateEnding": "2025-09-30", "totalLiabilities": null, "sharesOutstanding": "14900000", "totalCurrentAssets": "787948000", "totalShareholderEquity": "352417000", "totalCurrentLiabilities": "594830000", "cashAndShortTermInvestments": "196973000" }, "cashflow": { "freeCashFlow": "55711000", "dividendsPaid": null, "issuanceOfDebt": "15000000", "issuanceOfStock": null, "repaymentOfDebt": "-15383000", "fiscalDateEnding": "2025-09-30", "operatingCashflow": "66446000", "repurchaseOfStock": null, "capitalExpenditures": "-10735000" } }, "revenue": 383151000, "cost_of_revenue": 278097000, "gross_profit": 105054000, "research_and_development": 8484000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 18402000, "depreciation_amortisation": 21762000, "ebitda": 40495000, "interest_expense": 10075000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -646000, "net_income_continuing_ops": null, "net_income_to_common": -646000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 196973000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 787948000, "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": 1660754000, "short_term_debt": 139031000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 594830000, "long_term_debt": 502554000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 641585000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 352417000, "shares_outstanding": 14900000, "operating_cash_flow": 66446000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -10735000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -383000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 55711000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "40495000", "netIncome": "-646000", "grossProfit": "105054000", "totalRevenue": "383151000", "costOfRevenue": "278097000", "interestExpense": "10075000", "operatingIncome": "18402000", "fiscalDateEnding": "2025-09-30", "researchAndDevelopment": "8484000", "depreciationAndAmortization": "21762000" }, "balance": { "totalDebt": "641585000", "totalAssets": "1660754000", "longTermDebt": "502554000", "shortTermDebt": "139031000", "fiscalDateEnding": "2025-09-30", "totalLiabilities": null, "sharesOutstanding": "14900000", "totalCurrentAssets": "787948000", "totalShareholderEquity": "352417000", "totalCurrentLiabilities": "594830000", "cashAndShortTermInvestments": "196973000" }, "cashflow": { "freeCashFlow": "55711000", "dividendsPaid": null, "issuanceOfDebt": "15000000", "issuanceOfStock": null, "repaymentOfDebt": "-15383000", "fiscalDateEnding": "2025-09-30", "operatingCashflow": "66446000", "repurchaseOfStock": null, "capitalExpenditures": "-10735000" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:05:16.214777+00:00", "is_restated": false, "income_statement": { "revenue": 390744000, "cost_of_revenue": 281113000, "gross_profit": 109631000, "ebit": 19578000, "ebitda": 46693000, "pretax_income": null, "tax_provision": null, "net_income": 6742000, "net_income_to_common": 6742000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 149603000, "total_current_assets": 754381000, "total_assets": 1637081000, "short_term_debt": 124897000, "long_term_debt": 516474000, "total_debt": 641371000, "total_liabilities": null, "total_equity": 347904000, "shares_outstanding": 14900000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 15662000, "capital_expenditure": -10594000, "free_cash_flow": 5068000, "dividends_paid": -22350000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 26964000 }, "complete_fields": { "id": 387329, "ticker_id": 19338, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:05:16.214777+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "46693000", "netIncome": "6742000", "grossProfit": "109631000", "totalRevenue": "390744000", "costOfRevenue": "281113000", "interestExpense": "13486000", "operatingIncome": "19578000", "fiscalDateEnding": "2025-06-30", "researchAndDevelopment": "8396000", "depreciationAndAmortization": "23088000" }, "balance": { "totalDebt": "641371000", "totalAssets": "1637081000", "longTermDebt": "516474000", "shortTermDebt": "124897000", "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "14900000", "totalCurrentAssets": "754381000", "totalShareholderEquity": "347904000", "totalCurrentLiabilities": "556054000", "cashAndShortTermInvestments": "149603000" }, "cashflow": { "freeCashFlow": "5068000", "dividendsPaid": "-22350000", "issuanceOfDebt": "385386000", "issuanceOfStock": null, "repaymentOfDebt": "-358422000", "fiscalDateEnding": "2025-06-30", "operatingCashflow": "15662000", "repurchaseOfStock": null, "capitalExpenditures": "-10594000" } }, "revenue": 390744000, "cost_of_revenue": 281113000, "gross_profit": 109631000, "research_and_development": 8396000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 19578000, "depreciation_amortisation": 23088000, "ebitda": 46693000, "interest_expense": 13486000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 6742000, "net_income_continuing_ops": null, "net_income_to_common": 6742000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 149603000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 754381000, "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": 1637081000, "short_term_debt": 124897000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 556054000, "long_term_debt": 516474000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 641371000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 347904000, "shares_outstanding": 14900000, "operating_cash_flow": 15662000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -10594000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -22350000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 26964000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 5068000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "46693000", "netIncome": "6742000", "grossProfit": "109631000", "totalRevenue": "390744000", "costOfRevenue": "281113000", "interestExpense": "13486000", "operatingIncome": "19578000", "fiscalDateEnding": "2025-06-30", "researchAndDevelopment": "8396000", "depreciationAndAmortization": "23088000" }, "balance": { "totalDebt": "641371000", "totalAssets": "1637081000", "longTermDebt": "516474000", "shortTermDebt": "124897000", "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "14900000", "totalCurrentAssets": "754381000", "totalShareholderEquity": "347904000", "totalCurrentLiabilities": "556054000", "cashAndShortTermInvestments": "149603000" }, "cashflow": { "freeCashFlow": "5068000", "dividendsPaid": "-22350000", "issuanceOfDebt": "385386000", "issuanceOfStock": null, "repaymentOfDebt": "-358422000", "fiscalDateEnding": "2025-06-30", "operatingCashflow": "15662000", "repurchaseOfStock": null, "capitalExpenditures": "-10594000" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:05:16.214777+00:00", "is_restated": false, "income_statement": { "revenue": 373702000, "cost_of_revenue": 272207000, "gross_profit": 101495000, "ebit": 21249000, "ebitda": 42833000, "pretax_income": null, "tax_provision": null, "net_income": 12958000, "net_income_to_common": 12958000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 164540000, "total_current_assets": 800982000, "total_assets": 1708750000, "short_term_debt": 94683000, "long_term_debt": 520225000, "total_debt": 614908000, "total_liabilities": null, "total_equity": 405381000, "shares_outstanding": 14900000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 45434000, "capital_expenditure": -6678000, "free_cash_flow": 38756000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": 318513000 }, "complete_fields": { "id": 387330, "ticker_id": 19338, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:05:16.214777+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "42833000", "netIncome": "12958000", "grossProfit": "101495000", "totalRevenue": "373702000", "costOfRevenue": "272207000", "interestExpense": "7363000", "operatingIncome": "21249000", "fiscalDateEnding": "2025-03-31", "researchAndDevelopment": "6861000", "depreciationAndAmortization": "18465000" }, "balance": { "totalDebt": "614908000", "totalAssets": "1708750000", "longTermDebt": "520225000", "shortTermDebt": "94683000", "fiscalDateEnding": "2025-03-31", "totalLiabilities": null, "sharesOutstanding": "14900000", "totalCurrentAssets": "800982000", "totalShareholderEquity": "405381000", "totalCurrentLiabilities": "552750000", "cashAndShortTermInvestments": "164540000" }, "cashflow": { "freeCashFlow": "38756000", "dividendsPaid": null, "issuanceOfDebt": "350183000", "issuanceOfStock": "0", "repaymentOfDebt": "-31670000", "fiscalDateEnding": "2025-03-31", "operatingCashflow": "45434000", "repurchaseOfStock": null, "capitalExpenditures": "-6678000" } }, "revenue": 373702000, "cost_of_revenue": 272207000, "gross_profit": 101495000, "research_and_development": 6861000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 21249000, "depreciation_amortisation": 18465000, "ebitda": 42833000, "interest_expense": 7363000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 12958000, "net_income_continuing_ops": null, "net_income_to_common": 12958000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 164540000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 800982000, "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": 1708750000, "short_term_debt": 94683000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 552750000, "long_term_debt": 520225000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 614908000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 405381000, "shares_outstanding": 14900000, "operating_cash_flow": 45434000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -6678000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": 318513000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 38756000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "42833000", "netIncome": "12958000", "grossProfit": "101495000", "totalRevenue": "373702000", "costOfRevenue": "272207000", "interestExpense": "7363000", "operatingIncome": "21249000", "fiscalDateEnding": "2025-03-31", "researchAndDevelopment": "6861000", "depreciationAndAmortization": "18465000" }, "balance": { "totalDebt": "614908000", "totalAssets": "1708750000", "longTermDebt": "520225000", "shortTermDebt": "94683000", "fiscalDateEnding": "2025-03-31", "totalLiabilities": null, "sharesOutstanding": "14900000", "totalCurrentAssets": "800982000", "totalShareholderEquity": "405381000", "totalCurrentLiabilities": "552750000", "cashAndShortTermInvestments": "164540000" }, "cashflow": { "freeCashFlow": "38756000", "dividendsPaid": null, "issuanceOfDebt": "350183000", "issuanceOfStock": "0", "repaymentOfDebt": "-31670000", "fiscalDateEnding": "2025-03-31", "operatingCashflow": "45434000", "repurchaseOfStock": null, "capitalExpenditures": "-6678000" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:05:16.214777+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": 387331, "ticker_id": 19338, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:05:16.214777+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": 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": { "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": 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": "2026-06-07T12:05:16.214777+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": 387333, "ticker_id": 19338, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:05:16.214777+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2024-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2024-09-30", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": 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": 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": "2024-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2024-09-30", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": 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": "cornerstone_value", "name": "Cornerstone Value", "slug": "cornerstone-value", "group": "value", "page_url": "/factors/cornerstone-value/", "rank_field": "cornerstone_value_rank" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "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" ] } } }