{ "ticker": { "uuid": "37f8c5ec-e833-468b-8d9f-2610657ed4c0", "symbol": "NTG", "name": "Nabaltec AG", "exchange": "GER", "exchange_name": "XETRA", "country": "DE", "currency": "EUR", "sector": "Basic Materials", "industry": "Specialty Chemicals", "page_url": "https://sharemaestro.com/factors/ticker/37f8c5ec-e833-468b-8d9f-2610657ed4c0/", "api_url": "https://sharemaestro.com/factors/api/tickers/37f8c5ec-e833-468b-8d9f-2610657ed4c0/" }, "ticker_metadata": { "id": 19874, "uuid": "37f8c5ec-e833-468b-8d9f-2610657ed4c0", "symbol": "NTG", "name": "Nabaltec AG", "asset_type": "equity", "market_cap": 107360000, "stock_exchange_id": 8, "industry": "Specialty Chemicals", "sector": "Basic Materials", "description": "Nabaltec AG develops, manufactures, and distributes specialized products based on aluminum hydroxide and aluminum oxide in Germany, rest of Europe, the United States, and internationally. It operates in two segments: Functional Fillers and Specialty Oxides. The company offers flame retardants filling materials for plastic industry for use in data centers, photovoltaic and wind power plants, tunnels, airports, high-rise buildings, and electronic devices; fillers and additives as coating materials in separators and electrodes in lithium-ion batteries, all natural barrier layer and flame retardants in battery covers; ceramic raw material to be applied in the refractory industry, in technical ceramics, and abrasives industry; and specialized raw material for ballistics microelectronics and ceramic fillers. The company was incorporated in 1994 and is headquartered in Schwandorf, 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": "37f8c5ec-e833-468b-8d9f-2610657ed4c0", "symbol": "NTG", "name": "Nabaltec AG", "exchange": "GER", "exchange_name": "XETRA", "country": "DE", "currency": "EUR", "sector": "Basic Materials", "industry": "Specialty Chemicals", "page_url": "https://sharemaestro.com/factors/ticker/37f8c5ec-e833-468b-8d9f-2610657ed4c0/", "api_url": "https://sharemaestro.com/factors/api/tickers/37f8c5ec-e833-468b-8d9f-2610657ed4c0/" }, "week_end_date": "2026-06-07", "universe": "EUR_DE", "score": { "os": 0.61, "value": 0.87, "quality": 0.28, "momentum": 0.1, "coverage": 0.939, "confidence": 0.939, "delta": null }, "headline_factors": { "price": 11.55, "market_cap": 101640000, "pe_ratio": 11.6627, "earnings_yield": 0.0857, "ebitda_to_ev": 0.2636, "shareholder_yield": 0.0251, "roe": 0.0542, "piotroski_f_score": 7, "momentum_12_1": -0.3395, "volatility_252d": 0.2564 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "yfinance", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T12:30:24.696669+00:00", "batch_id": "" }, "size": { "price_close": 11.55, "market_cap": 101640000, "market_cap_usd": 101640000, "enterprise_value": 105500000, "shares_outstanding": 8800000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 11.6627, "pb_ratio": 0.6323, "ptbv_ratio": 0.6323, "ps_ratio": 0.5136, "pcf_ratio": 6.299, "pfcf_ratio": -8.3703, "ev_ebitda": 3.7931, "ev_ebit": 6.6194, "ev_sales": 0.5331, "ev_fcf": -8.6881, "earnings_yield": 0.0857, "fcf_yield": -0.1151, "price_to_sales": 0.5136, "price_to_book": 0.6323, "price_to_cashflow": 6.299, "ebitda_to_ev": 0.2636, "sales_yield": 1.8758 }, "yield": { "dividend_yield": 0.0251, "buyback_yield": 0, "shareholder_yield": 0.0251, "debt_paydown_yield": null, "total_yield": 0.0251 }, "quality": { "gross_margin": 0.5141, "operating_margin": 0.0805, "net_margin": 0.044, "ebitda_margin": 0.1406, "fcf_margin": -0.0614, "roe": 0.0542, "roa": 0.028, "roic": 0.0726, "roc_greenblatt": null, "asset_turnover": 0.6348, "cash_conversion": -1.3933, "accruals_ratio": -0.0238, "sbc_to_revenue": null, "piotroski_f_score": 7, "altman_z_score": null, "earnings_stability_5y": 0.5282, "revenue_stability_5y": 0.0481, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.3264, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": null, "net_debt_to_ebitda": 0.1388, "debt_to_assets": 0.3074, "interest_coverage": 4.3134, "current_ratio": 6.526, "quick_ratio": 6.526, "net_debt": 3860000, "local_beta": 1.0213, "volatility_252d": 0.2564, "volatility_60d": 0.5954, "max_drawdown_12m": -0.3191, "risk_adjusted_momentum": -1.324 }, "growth": { "revenue_growth_1y": -0.0375, "revenue_growth_3y_cagr": -0.0352, "revenue_growth_5y_cagr": null, "eps_growth_1y": -0.3216, "eps_growth_3y_cagr": -0.2842, "eps_growth_5y_cagr": null, "fcf_growth_1y": -3.9983, "book_value_growth_1y": 0.0331, "revenue_growth": -0.0375, "earnings_growth": -0.3216 }, "momentum": { "price_return_1m": 0.1214, "price_return_3m": 0.05, "price_return_6m": -0.0571, "price_return_9m": -0.1047, "price_return_12m": -0.2593, "price_return_12m_ex1m": -0.3395, "momentum_6m": -0.0571, "momentum_12m": -0.2593, "momentum_12_1": -0.3395, "distance_from_52w_high": -0.2328, "distance_from_52w_low": 0.1268, "relative_strength": -0.278 }, "raw_ttm": { "revenue_ttm": 197892000, "gross_profit_ttm": 101745000, "ebit_ttm": 15938000, "ebitda_ttm": 27814000, "net_income_ttm": 8715000, "eps_diluted_ttm": 0.9903, "operating_cash_flow_ttm": 16136000, "capital_expenditure_ttm": -28279000, "fcf_ttm": -12143000, "dividends_paid_ttm": -2552000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 3695000, "cash_and_equivalents": 91957000, "total_current_assets": 148721000, "total_current_liabilities": 22789000, "net_ppe": null, "total_assets": 311719000, "total_debt": 95817000, "total_equity": 160754000, "net_working_capital": 35276000, "book_value_per_share": 18.2675, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 18.2675 }, "ranks": { "universe_ticker_count": 632, "rank_pe": 26, "rank_pb": 10, "rank_ptbv": 10, "rank_ps": 20, "rank_pcf": 28, "rank_ev_ebitda": 10, "rank_ev_ebit": 21, "rank_earnings_yield": 26, "rank_fcf_yield": 95, "rank_dividend_yield": 38, "rank_shareholder_yield": 50, "rank_total_yield": 62, "rank_roe": 70, "rank_roc": 50, "rank_roic": 60, "rank_gross_margin": 37, "rank_fcf_margin": 89, "rank_piotroski": 26, "rank_accruals": 65, "rank_sue": 50, "rank_eps_growth_1y": 87, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 78, "rank_momentum_12m": 86, "rank_momentum_12m_ex1m": 90, "rank_relative_strength": 86 }, "composites": { "value_composite": 13, "quality_composite": 72, "momentum_composite": 90, "growth_composite": 94, "yield_composite": 50, "svqf_composite": 19, "vc1_composite": 8, "vc2_composite": 9, "vc3_composite": 12, "trending_value_composite": 60, "overall_composite": 39, "quality_value_composite": 0.4936, "os_score": 0.61, "value_percentile": 0.87, "quality_percentile": 0.28, "momentum_percentile": 0.1, "factor_coverage": 0.939, "signal_confidence": 0.939, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": 68, "all_cap_buyback_rank": 66, "small_cap_core_rank": 11, "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": 60, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 7998, "ticker_id": 19874, "universe_id": 5, "week_end_date": "2026-06-07", "source_primary": "yfinance", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T12:30:24.696669+00:00", "batch_id": "", "os_score_delta": null, "price_close": 11.55, "market_cap": 101640000, "market_cap_usd": 101640000, "enterprise_value": 105500000, "shares_outstanding": 8800000, "fx_rate_to_usd": null, "pe_ratio": 11.6626506, "pb_ratio": 0.63227043, "ptbv_ratio": 0.63227043, "ps_ratio": 0.51361349, "pcf_ratio": 6.29895885, "pfcf_ratio": -8.37025447, "ev_ebitda": 3.79305386, "ev_ebit": 6.61940018, "ev_sales": 0.53311908, "ev_fcf": -8.68813308, "earnings_yield": 0.0857438, "fcf_yield": -0.11509953, "dividend_yield": 0.02510823, "buyback_yield": 0, "shareholder_yield": 0.02510823, "debt_paydown_yield": null, "total_yield": 0.02510823, "gross_margin": 0.51414408, "operating_margin": 0.08053888, "net_margin": 0.04403917, "ebitda_margin": 0.14055141, "fcf_margin": -0.06136175, "roe": 0.05421327, "roa": 0.02795787, "roic": 0.07261533, "roc_greenblatt": null, "asset_turnover": 0.63484099, "cash_conversion": -1.39334481, "accruals_ratio": -0.0238067, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 0.13877903, "debt_to_assets": 0.30738261, "interest_coverage": 4.31339648, "current_ratio": 6.52599939, "quick_ratio": 6.52599939, "net_debt": 3860000, "revenue_growth_1y": -0.03745864, "revenue_growth_3y_cagr": -0.0352195, "revenue_growth_5y_cagr": null, "eps_growth_1y": -0.32157633, "eps_growth_3y_cagr": -0.28415417, "eps_growth_5y_cagr": null, "fcf_growth_1y": -3.99833997, "book_value_growth_1y": 0.03311794, "piotroski_f_score": 7, "altman_z_score": null, "earnings_stability_5y": 0.528168, "revenue_stability_5y": 0.048139, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.12135922, "price_return_3m": 0.05, "price_return_6m": -0.05714286, "price_return_9m": -0.10465116, "price_return_12m": -0.25931251, "price_return_12m_ex1m": -0.33947349, "distance_from_52w_high": -0.23277322, "distance_from_52w_low": 0.12682927, "relative_strength": -0.27801648, "local_beta": 1.0213, "volatility_252d": 0.256404, "volatility_60d": 0.595439, "max_drawdown_12m": -0.31912775, "revenue_ttm": 197892000, "gross_profit_ttm": 101745000, "ebit_ttm": 15938000, "ebitda_ttm": 27814000, "net_income_ttm": 8715000, "eps_diluted_ttm": 0.99034091, "operating_cash_flow_ttm": 16136000, "capital_expenditure_ttm": -28279000, "fcf_ttm": -12143000, "dividends_paid_ttm": -2552000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 3695000, "cash_and_equivalents": 91957000, "total_current_assets": 148721000, "total_current_liabilities": 22789000, "net_ppe": null, "total_assets": 311719000, "total_debt": 95817000, "total_equity": 160754000, "net_working_capital": 35276000, "book_value_per_share": 18.2675, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 18.2675, "universe_ticker_count": 632, "sector": "Basic Materials", "rank_pe": 26, "rank_pb": 10, "rank_ptbv": 10, "rank_ps": 20, "rank_pcf": 28, "rank_ev_ebitda": 10, "rank_ev_ebit": 21, "rank_earnings_yield": 26, "rank_fcf_yield": 95, "rank_dividend_yield": 38, "rank_shareholder_yield": 50, "rank_total_yield": 62, "rank_roe": 70, "rank_roc": 50, "rank_roic": 60, "rank_gross_margin": 37, "rank_fcf_margin": 89, "rank_piotroski": 26, "rank_accruals": 65, "rank_sue": 50, "rank_eps_growth_1y": 87, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 78, "rank_momentum_12m": 86, "rank_momentum_12m_ex1m": 90, "rank_relative_strength": 86, "value_composite": 13, "quality_composite": 72, "momentum_composite": 90, "growth_composite": 94, "yield_composite": 50, "svqf_composite": 19, "vc1_composite": 8, "vc2_composite": 9, "vc3_composite": 12, "trending_value_composite": 60, "overall_composite": 39, "factor_coverage": 0.939, "signal_confidence": 0.939, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": 68, "all_cap_buyback_rank": 66, "small_cap_core_rank": 11, "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": 11.55, "os": 0.61, "value": 0.87, "quality": 0.28, "momentum": 0.1, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 11.6627, "earnings_yield": 0.0857, "shareholder_yield": 0.0251, "roe": 0.0542, "momentum_12_1": -0.3395, "complete_fields": { "id": 7998, "ticker_id": 19874, "universe_id": 5, "week_end_date": "2026-06-07", "source_primary": "yfinance", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T12:30:24.696669+00:00", "batch_id": "", "os_score_delta": null, "price_close": 11.55, "market_cap": 101640000, "market_cap_usd": 101640000, "enterprise_value": 105500000, "shares_outstanding": 8800000, "fx_rate_to_usd": null, "pe_ratio": 11.6626506, "pb_ratio": 0.63227043, "ptbv_ratio": 0.63227043, "ps_ratio": 0.51361349, "pcf_ratio": 6.29895885, "pfcf_ratio": -8.37025447, "ev_ebitda": 3.79305386, "ev_ebit": 6.61940018, "ev_sales": 0.53311908, "ev_fcf": -8.68813308, "earnings_yield": 0.0857438, "fcf_yield": -0.11509953, "dividend_yield": 0.02510823, "buyback_yield": 0, "shareholder_yield": 0.02510823, "debt_paydown_yield": null, "total_yield": 0.02510823, "gross_margin": 0.51414408, "operating_margin": 0.08053888, "net_margin": 0.04403917, "ebitda_margin": 0.14055141, "fcf_margin": -0.06136175, "roe": 0.05421327, "roa": 0.02795787, "roic": 0.07261533, "roc_greenblatt": null, "asset_turnover": 0.63484099, "cash_conversion": -1.39334481, "accruals_ratio": -0.0238067, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 0.13877903, "debt_to_assets": 0.30738261, "interest_coverage": 4.31339648, "current_ratio": 6.52599939, "quick_ratio": 6.52599939, "net_debt": 3860000, "revenue_growth_1y": -0.03745864, "revenue_growth_3y_cagr": -0.0352195, "revenue_growth_5y_cagr": null, "eps_growth_1y": -0.32157633, "eps_growth_3y_cagr": -0.28415417, "eps_growth_5y_cagr": null, "fcf_growth_1y": -3.99833997, "book_value_growth_1y": 0.03311794, "piotroski_f_score": 7, "altman_z_score": null, "earnings_stability_5y": 0.528168, "revenue_stability_5y": 0.048139, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.12135922, "price_return_3m": 0.05, "price_return_6m": -0.05714286, "price_return_9m": -0.10465116, "price_return_12m": -0.25931251, "price_return_12m_ex1m": -0.33947349, "distance_from_52w_high": -0.23277322, "distance_from_52w_low": 0.12682927, "relative_strength": -0.27801648, "local_beta": 1.0213, "volatility_252d": 0.256404, "volatility_60d": 0.595439, "max_drawdown_12m": -0.31912775, "revenue_ttm": 197892000, "gross_profit_ttm": 101745000, "ebit_ttm": 15938000, "ebitda_ttm": 27814000, "net_income_ttm": 8715000, "eps_diluted_ttm": 0.99034091, "operating_cash_flow_ttm": 16136000, "capital_expenditure_ttm": -28279000, "fcf_ttm": -12143000, "dividends_paid_ttm": -2552000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 3695000, "cash_and_equivalents": 91957000, "total_current_assets": 148721000, "total_current_liabilities": 22789000, "net_ppe": null, "total_assets": 311719000, "total_debt": 95817000, "total_equity": 160754000, "net_working_capital": 35276000, "book_value_per_share": 18.2675, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 18.2675, "universe_ticker_count": 632, "sector": "Basic Materials", "rank_pe": 26, "rank_pb": 10, "rank_ptbv": 10, "rank_ps": 20, "rank_pcf": 28, "rank_ev_ebitda": 10, "rank_ev_ebit": 21, "rank_earnings_yield": 26, "rank_fcf_yield": 95, "rank_dividend_yield": 38, "rank_shareholder_yield": 50, "rank_total_yield": 62, "rank_roe": 70, "rank_roc": 50, "rank_roic": 60, "rank_gross_margin": 37, "rank_fcf_margin": 89, "rank_piotroski": 26, "rank_accruals": 65, "rank_sue": 50, "rank_eps_growth_1y": 87, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 78, "rank_momentum_12m": 86, "rank_momentum_12m_ex1m": 90, "rank_relative_strength": 86, "value_composite": 13, "quality_composite": 72, "momentum_composite": 90, "growth_composite": 94, "yield_composite": 50, "svqf_composite": 19, "vc1_composite": 8, "vc2_composite": 9, "vc3_composite": 12, "trending_value_composite": 60, "overall_composite": 39, "factor_coverage": 0.939, "signal_confidence": 0.939, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": 68, "all_cap_buyback_rank": 66, "small_cap_core_rank": 11, "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": "2026-06-07T12:11:13.162450+00:00", "is_restated": false, "income_statement": { "revenue": 199556000, "cost_of_revenue": 96817000, "gross_profit": 102739000, "ebit": 17335000, "ebitda": 28586000, "pretax_income": null, "tax_provision": null, "net_income": 9675000, "net_income_to_common": 9675000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 72312000, "total_current_assets": 148316000, "total_assets": 300709000, "short_term_debt": 800000, "long_term_debt": 89980000, "total_debt": 90780000, "total_liabilities": null, "total_equity": 158284000, "shares_outstanding": 8800000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 15834000, "capital_expenditure": -24865000, "free_cash_flow": -9031000, "dividends_paid": -2552000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 388338, "ticker_id": 19874, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:11:13.162450+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "28586000", "netIncome": "9675000", "grossProfit": "102739000", "totalRevenue": "199556000", "costOfRevenue": "96817000", "interestExpense": "3778000", "operatingIncome": "17335000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "11600000" }, "balance": { "totalDebt": "90780000", "totalAssets": "300709000", "longTermDebt": "89980000", "shortTermDebt": "800000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "8800000", "totalCurrentAssets": "148316000", "totalShareholderEquity": "158284000", "totalCurrentLiabilities": "18906000", "cashAndShortTermInvestments": "72312000" }, "cashflow": { "freeCashFlow": "-9031000", "dividendsPaid": "-2552000", "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2025-12-31", "operatingCashflow": "15834000", "repurchaseOfStock": null, "capitalExpenditures": "-24865000" } }, "revenue": 199556000, "cost_of_revenue": 96817000, "gross_profit": 102739000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 17335000, "depreciation_amortisation": 11600000, "ebitda": 28586000, "interest_expense": 3778000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 9675000, "net_income_continuing_ops": null, "net_income_to_common": 9675000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 72312000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 148316000, "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": 300709000, "short_term_debt": 800000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 18906000, "long_term_debt": 89980000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 90780000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 158284000, "shares_outstanding": 8800000, "operating_cash_flow": 15834000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -24865000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -2552000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -9031000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "28586000", "netIncome": "9675000", "grossProfit": "102739000", "totalRevenue": "199556000", "costOfRevenue": "96817000", "interestExpense": "3778000", "operatingIncome": "17335000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "11600000" }, "balance": { "totalDebt": "90780000", "totalAssets": "300709000", "longTermDebt": "89980000", "shortTermDebt": "800000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "8800000", "totalCurrentAssets": "148316000", "totalShareholderEquity": "158284000", "totalCurrentLiabilities": "18906000", "cashAndShortTermInvestments": "72312000" }, "cashflow": { "freeCashFlow": "-9031000", "dividendsPaid": "-2552000", "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2025-12-31", "operatingCashflow": "15834000", "repurchaseOfStock": null, "capitalExpenditures": "-24865000" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:11:13.162450+00:00", "is_restated": false, "income_statement": { "revenue": 207322000, "cost_of_revenue": 100820000, "gross_profit": 106502000, "ebit": 23260000, "ebitda": 36793000, "pretax_income": null, "tax_provision": null, "net_income": 14261000, "net_income_to_common": 14261000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 86527000, "total_current_assets": 141244000, "total_assets": 298258000, "short_term_debt": 883000, "long_term_debt": 89973000, "total_debt": 90856000, "total_liabilities": null, "total_equity": 153210000, "shares_outstanding": 8800000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 35159000, "capital_expenditure": -32147000, "free_cash_flow": 3012000, "dividends_paid": -2464000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 388343, "ticker_id": 19874, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:11:13.162450+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "36793000", "netIncome": "14261000", "grossProfit": "106502000", "totalRevenue": "207322000", "costOfRevenue": "100820000", "interestExpense": "4695000", "operatingIncome": "23260000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "11919000" }, "balance": { "totalDebt": "90856000", "totalAssets": "298258000", "longTermDebt": "89973000", "shortTermDebt": "883000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "8800000", "totalCurrentAssets": "141244000", "totalShareholderEquity": "153210000", "totalCurrentLiabilities": "19155000", "cashAndShortTermInvestments": "86527000" }, "cashflow": { "freeCashFlow": "3012000", "dividendsPaid": "-2464000", "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2024-12-31", "operatingCashflow": "35159000", "repurchaseOfStock": null, "capitalExpenditures": "-32147000" } }, "revenue": 207322000, "cost_of_revenue": 100820000, "gross_profit": 106502000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 23260000, "depreciation_amortisation": 11919000, "ebitda": 36793000, "interest_expense": 4695000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 14261000, "net_income_continuing_ops": null, "net_income_to_common": 14261000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 86527000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 141244000, "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": 298258000, "short_term_debt": 883000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 19155000, "long_term_debt": 89973000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 90856000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 153210000, "shares_outstanding": 8800000, "operating_cash_flow": 35159000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -32147000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -2464000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 3012000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "36793000", "netIncome": "14261000", "grossProfit": "106502000", "totalRevenue": "207322000", "costOfRevenue": "100820000", "interestExpense": "4695000", "operatingIncome": "23260000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "11919000" }, "balance": { "totalDebt": "90856000", "totalAssets": "298258000", "longTermDebt": "89973000", "shortTermDebt": "883000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "8800000", "totalCurrentAssets": "141244000", "totalShareholderEquity": "153210000", "totalCurrentLiabilities": "19155000", "cashAndShortTermInvestments": "86527000" }, "cashflow": { "freeCashFlow": "3012000", "dividendsPaid": "-2464000", "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2024-12-31", "operatingCashflow": "35159000", "repurchaseOfStock": null, "capitalExpenditures": "-32147000" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:11:13.162450+00:00", "is_restated": false, "income_statement": { "revenue": 202823000, "cost_of_revenue": 100885000, "gross_profit": 101938000, "ebit": 19887000, "ebitda": 33131000, "pretax_income": null, "tax_provision": null, "net_income": 11418000, "net_income_to_common": 11418000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 85955000, "total_current_assets": 160166000, "total_assets": 280882000, "short_term_debt": 971000, "long_term_debt": 89962000, "total_debt": 90933000, "total_liabilities": null, "total_equity": 141810000, "shares_outstanding": 8800000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 16452000, "capital_expenditure": -14048000, "free_cash_flow": 2404000, "dividends_paid": -2464000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 388345, "ticker_id": 19874, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:11:13.162450+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "33131000", "netIncome": "11418000", "grossProfit": "101938000", "totalRevenue": "202823000", "costOfRevenue": "100885000", "interestExpense": "4328000", "operatingIncome": "19887000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "12664000" }, "balance": { "totalDebt": "90933000", "totalAssets": "280882000", "longTermDebt": "89962000", "shortTermDebt": "971000", "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "8800000", "totalCurrentAssets": "160166000", "totalShareholderEquity": "141810000", "totalCurrentLiabilities": "16511000", "cashAndShortTermInvestments": "85955000" }, "cashflow": { "freeCashFlow": "2404000", "dividendsPaid": "-2464000", "issuanceOfDebt": "0", "issuanceOfStock": null, "repaymentOfDebt": "0", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "16452000", "repurchaseOfStock": null, "capitalExpenditures": "-14048000" } }, "revenue": 202823000, "cost_of_revenue": 100885000, "gross_profit": 101938000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 19887000, "depreciation_amortisation": 12664000, "ebitda": 33131000, "interest_expense": 4328000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 11418000, "net_income_continuing_ops": null, "net_income_to_common": 11418000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 85955000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 160166000, "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": 280882000, "short_term_debt": 971000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 16511000, "long_term_debt": 89962000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 90933000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 141810000, "shares_outstanding": 8800000, "operating_cash_flow": 16452000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -14048000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -2464000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 2404000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "33131000", "netIncome": "11418000", "grossProfit": "101938000", "totalRevenue": "202823000", "costOfRevenue": "100885000", "interestExpense": "4328000", "operatingIncome": "19887000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "12664000" }, "balance": { "totalDebt": "90933000", "totalAssets": "280882000", "longTermDebt": "89962000", "shortTermDebt": "971000", "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "8800000", "totalCurrentAssets": "160166000", "totalShareholderEquity": "141810000", "totalCurrentLiabilities": "16511000", "cashAndShortTermInvestments": "85955000" }, "cashflow": { "freeCashFlow": "2404000", "dividendsPaid": "-2464000", "issuanceOfDebt": "0", "issuanceOfStock": null, "repaymentOfDebt": "0", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "16452000", "repurchaseOfStock": null, "capitalExpenditures": "-14048000" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:11:13.162450+00:00", "is_restated": false, "income_statement": { "revenue": 222218000, "cost_of_revenue": 102283000, "gross_profit": 119935000, "ebit": 31374000, "ebitda": 42773000, "pretax_income": null, "tax_provision": null, "net_income": 26375000, "net_income_to_common": 26375000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 87514000, "total_current_assets": 145754000, "total_assets": 281069000, "short_term_debt": 783000, "long_term_debt": 89954000, "total_debt": 90737000, "total_liabilities": null, "total_equity": 133465000, "shares_outstanding": 8800000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 32437000, "capital_expenditure": -10812000, "free_cash_flow": 21625000, "dividends_paid": -2200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 30950000 }, "complete_fields": { "id": 388346, "ticker_id": 19874, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:11:13.162450+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "42773000", "netIncome": "26375000", "grossProfit": "119935000", "totalRevenue": "222218000", "costOfRevenue": "102283000", "interestExpense": "2118000", "operatingIncome": "31374000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "13202000" }, "balance": { "totalDebt": "90737000", "totalAssets": "281069000", "longTermDebt": "89954000", "shortTermDebt": "783000", "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "8800000", "totalCurrentAssets": "145754000", "totalShareholderEquity": "133465000", "totalCurrentLiabilities": "24918000", "cashAndShortTermInvestments": "87514000" }, "cashflow": { "freeCashFlow": "21625000", "dividendsPaid": "-2200000", "issuanceOfDebt": "89950000", "issuanceOfStock": null, "repaymentOfDebt": "-59000000", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "32437000", "repurchaseOfStock": null, "capitalExpenditures": "-10812000" } }, "revenue": 222218000, "cost_of_revenue": 102283000, "gross_profit": 119935000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 31374000, "depreciation_amortisation": 13202000, "ebitda": 42773000, "interest_expense": 2118000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 26375000, "net_income_continuing_ops": null, "net_income_to_common": 26375000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 87514000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 145754000, "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": 281069000, "short_term_debt": 783000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 24918000, "long_term_debt": 89954000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 90737000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 133465000, "shares_outstanding": 8800000, "operating_cash_flow": 32437000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -10812000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -2200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 30950000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 21625000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "42773000", "netIncome": "26375000", "grossProfit": "119935000", "totalRevenue": "222218000", "costOfRevenue": "102283000", "interestExpense": "2118000", "operatingIncome": "31374000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "13202000" }, "balance": { "totalDebt": "90737000", "totalAssets": "281069000", "longTermDebt": "89954000", "shortTermDebt": "783000", "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "8800000", "totalCurrentAssets": "145754000", "totalShareholderEquity": "133465000", "totalCurrentLiabilities": "24918000", "cashAndShortTermInvestments": "87514000" }, "cashflow": { "freeCashFlow": "21625000", "dividendsPaid": "-2200000", "issuanceOfDebt": "89950000", "issuanceOfStock": null, "repaymentOfDebt": "-59000000", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "32437000", "repurchaseOfStock": null, "capitalExpenditures": "-10812000" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:11:13.162450+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": 388347, "ticker_id": 19874, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:11:13.162450+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2021-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2021-12-31", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": "0", "issuanceOfStock": null, "repaymentOfDebt": "0", "fiscalDateEnding": "2021-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } }, "revenue": null, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": null, "depreciation_amortisation": null, "ebitda": null, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": null, "net_income_continuing_ops": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": null, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": null, "shares_outstanding": null, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": null, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2021-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2021-12-31", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": "0", "issuanceOfStock": null, "repaymentOfDebt": "0", "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": "2026-06-07T12:11:13.162450+00:00", "is_restated": false, "income_statement": { "revenue": 53871000, "cost_of_revenue": 27505000, "gross_profit": 26366000, "ebit": 2732000, "ebitda": 6748000, "pretax_income": null, "tax_provision": null, "net_income": 1803000, "net_income_to_common": 1803000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 91957000, "total_current_assets": 148721000, "total_assets": 311719000, "short_term_debt": 1301000, "long_term_debt": 89983000, "total_debt": 95817000, "total_liabilities": null, "total_equity": 160754000, "shares_outstanding": 8800000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 13191000, "capital_expenditure": -8904000, "free_cash_flow": 4287000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 388336, "ticker_id": 19874, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:11:13.162450+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "6748000", "netIncome": "1803000", "grossProfit": "26366000", "totalRevenue": "53871000", "costOfRevenue": "27505000", "interestExpense": "952000", "operatingIncome": "2732000", "fiscalDateEnding": "2026-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "3633000" }, "balance": { "totalDebt": "95817000", "totalAssets": "311719000", "longTermDebt": "89983000", "shortTermDebt": "1301000", "fiscalDateEnding": "2026-03-31", "totalLiabilities": null, "sharesOutstanding": "8800000", "totalCurrentAssets": "148721000", "totalShareholderEquity": "160754000", "totalCurrentLiabilities": "22789000", "cashAndShortTermInvestments": "91957000" }, "cashflow": { "freeCashFlow": "4287000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2026-03-31", "operatingCashflow": "13191000", "repurchaseOfStock": null, "capitalExpenditures": "-8904000" } }, "revenue": 53871000, "cost_of_revenue": 27505000, "gross_profit": 26366000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 2732000, "depreciation_amortisation": 3633000, "ebitda": 6748000, "interest_expense": 952000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 1803000, "net_income_continuing_ops": null, "net_income_to_common": 1803000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 91957000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 148721000, "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": 311719000, "short_term_debt": 1301000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 22789000, "long_term_debt": 89983000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 95817000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 160754000, "shares_outstanding": 8800000, "operating_cash_flow": 13191000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -8904000, "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": 4287000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "6748000", "netIncome": "1803000", "grossProfit": "26366000", "totalRevenue": "53871000", "costOfRevenue": "27505000", "interestExpense": "952000", "operatingIncome": "2732000", "fiscalDateEnding": "2026-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "3633000" }, "balance": { "totalDebt": "95817000", "totalAssets": "311719000", "longTermDebt": "89983000", "shortTermDebt": "1301000", "fiscalDateEnding": "2026-03-31", "totalLiabilities": null, "sharesOutstanding": "8800000", "totalCurrentAssets": "148721000", "totalShareholderEquity": "160754000", "totalCurrentLiabilities": "22789000", "cashAndShortTermInvestments": "91957000" }, "cashflow": { "freeCashFlow": "4287000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2026-03-31", "operatingCashflow": "13191000", "repurchaseOfStock": null, "capitalExpenditures": "-8904000" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:11:13.162450+00:00", "is_restated": false, "income_statement": { "revenue": 42241000, "cost_of_revenue": 21596000, "gross_profit": 20645000, "ebit": 3333000, "ebitda": 4475000, "pretax_income": null, "tax_provision": null, "net_income": 410000, "net_income_to_common": 410000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 72312000, "total_current_assets": 148316000, "total_assets": 300709000, "short_term_debt": 800000, "long_term_debt": 89980000, "total_debt": 90780000, "total_liabilities": null, "total_equity": 158284000, "shares_outstanding": 8800000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 3851000, "capital_expenditure": -7021000, "free_cash_flow": -3170000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 388337, "ticker_id": 19874, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:11:13.162450+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "4475000", "netIncome": "410000", "grossProfit": "20645000", "totalRevenue": "42241000", "costOfRevenue": "21596000", "interestExpense": "848000", "operatingIncome": "3333000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "2980000" }, "balance": { "totalDebt": "90780000", "totalAssets": "300709000", "longTermDebt": "89980000", "shortTermDebt": "800000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "8800000", "totalCurrentAssets": "148316000", "totalShareholderEquity": "158284000", "totalCurrentLiabilities": "18906000", "cashAndShortTermInvestments": "72312000" }, "cashflow": { "freeCashFlow": "-3170000", "dividendsPaid": "0", "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2025-12-31", "operatingCashflow": "3851000", "repurchaseOfStock": null, "capitalExpenditures": "-7021000" } }, "revenue": 42241000, "cost_of_revenue": 21596000, "gross_profit": 20645000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 3333000, "depreciation_amortisation": 2980000, "ebitda": 4475000, "interest_expense": 848000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 410000, "net_income_continuing_ops": null, "net_income_to_common": 410000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 72312000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 148316000, "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": 300709000, "short_term_debt": 800000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 18906000, "long_term_debt": 89980000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 90780000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 158284000, "shares_outstanding": 8800000, "operating_cash_flow": 3851000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -7021000, "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": -3170000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "4475000", "netIncome": "410000", "grossProfit": "20645000", "totalRevenue": "42241000", "costOfRevenue": "21596000", "interestExpense": "848000", "operatingIncome": "3333000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "2980000" }, "balance": { "totalDebt": "90780000", "totalAssets": "300709000", "longTermDebt": "89980000", "shortTermDebt": "800000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "8800000", "totalCurrentAssets": "148316000", "totalShareholderEquity": "158284000", "totalCurrentLiabilities": "18906000", "cashAndShortTermInvestments": "72312000" }, "cashflow": { "freeCashFlow": "-3170000", "dividendsPaid": "0", "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2025-12-31", "operatingCashflow": "3851000", "repurchaseOfStock": null, "capitalExpenditures": "-7021000" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:11:13.162450+00:00", "is_restated": false, "income_statement": { "revenue": 49048000, "cost_of_revenue": 22516000, "gross_profit": 26532000, "ebit": 5140000, "ebitda": 8481000, "pretax_income": null, "tax_provision": null, "net_income": 3389000, "net_income_to_common": 3389000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 75918000, "total_current_assets": 155596000, "total_assets": 304154000, "short_term_debt": 976000, "long_term_debt": 89978000, "total_debt": 90954000, "total_liabilities": null, "total_equity": 156768000, "shares_outstanding": 8800000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -8505000, "capital_expenditure": -6826000, "free_cash_flow": -15331000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 388339, "ticker_id": 19874, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:11:13.162450+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "8481000", "netIncome": "3389000", "grossProfit": "26532000", "totalRevenue": "49048000", "costOfRevenue": "22516000", "interestExpense": "937000", "operatingIncome": "5140000", "fiscalDateEnding": "2025-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": "2905000" }, "balance": { "totalDebt": "90954000", "totalAssets": "304154000", "longTermDebt": "89978000", "shortTermDebt": "976000", "fiscalDateEnding": "2025-09-30", "totalLiabilities": null, "sharesOutstanding": "8800000", "totalCurrentAssets": "155596000", "totalShareholderEquity": "156768000", "totalCurrentLiabilities": "22781000", "cashAndShortTermInvestments": "75918000" }, "cashflow": { "freeCashFlow": "-15331000", "dividendsPaid": "0", "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2025-09-30", "operatingCashflow": "-8505000", "repurchaseOfStock": null, "capitalExpenditures": "-6826000" } }, "revenue": 49048000, "cost_of_revenue": 22516000, "gross_profit": 26532000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 5140000, "depreciation_amortisation": 2905000, "ebitda": 8481000, "interest_expense": 937000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 3389000, "net_income_continuing_ops": null, "net_income_to_common": 3389000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 75918000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 155596000, "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": 304154000, "short_term_debt": 976000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 22781000, "long_term_debt": 89978000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 90954000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 156768000, "shares_outstanding": 8800000, "operating_cash_flow": -8505000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -6826000, "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": -15331000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "8481000", "netIncome": "3389000", "grossProfit": "26532000", "totalRevenue": "49048000", "costOfRevenue": "22516000", "interestExpense": "937000", "operatingIncome": "5140000", "fiscalDateEnding": "2025-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": "2905000" }, "balance": { "totalDebt": "90954000", "totalAssets": "304154000", "longTermDebt": "89978000", "shortTermDebt": "976000", "fiscalDateEnding": "2025-09-30", "totalLiabilities": null, "sharesOutstanding": "8800000", "totalCurrentAssets": "155596000", "totalShareholderEquity": "156768000", "totalCurrentLiabilities": "22781000", "cashAndShortTermInvestments": "75918000" }, "cashflow": { "freeCashFlow": "-15331000", "dividendsPaid": "0", "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2025-09-30", "operatingCashflow": "-8505000", "repurchaseOfStock": null, "capitalExpenditures": "-6826000" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:11:13.162450+00:00", "is_restated": false, "income_statement": { "revenue": 52732000, "cost_of_revenue": 24530000, "gross_profit": 28202000, "ebit": 4733000, "ebitda": 8110000, "pretax_income": null, "tax_provision": null, "net_income": 3113000, "net_income_to_common": 3113000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 90859000, "total_current_assets": 160520000, "total_assets": 305266000, "short_term_debt": 483000, "long_term_debt": 89976000, "total_debt": 90459000, "total_liabilities": null, "total_equity": 153393000, "shares_outstanding": 8800000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 7599000, "capital_expenditure": -5528000, "free_cash_flow": 2071000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 388340, "ticker_id": 19874, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:11:13.162450+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "8110000", "netIncome": "3113000", "grossProfit": "28202000", "totalRevenue": "52732000", "costOfRevenue": "24530000", "interestExpense": "958000", "operatingIncome": "4733000", "fiscalDateEnding": "2025-06-30", "researchAndDevelopment": null, "depreciationAndAmortization": "2864000" }, "balance": { "totalDebt": "90459000", "totalAssets": "305266000", "longTermDebt": "89976000", "shortTermDebt": "483000", "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "8800000", "totalCurrentAssets": "160520000", "totalShareholderEquity": "153393000", "totalCurrentLiabilities": "27332000", "cashAndShortTermInvestments": "90859000" }, "cashflow": { "freeCashFlow": "2071000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2025-06-30", "operatingCashflow": "7599000", "repurchaseOfStock": null, "capitalExpenditures": "-5528000" } }, "revenue": 52732000, "cost_of_revenue": 24530000, "gross_profit": 28202000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 4733000, "depreciation_amortisation": 2864000, "ebitda": 8110000, "interest_expense": 958000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 3113000, "net_income_continuing_ops": null, "net_income_to_common": 3113000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 90859000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 160520000, "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": 305266000, "short_term_debt": 483000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 27332000, "long_term_debt": 89976000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 90459000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 153393000, "shares_outstanding": 8800000, "operating_cash_flow": 7599000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -5528000, "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": 2071000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "8110000", "netIncome": "3113000", "grossProfit": "28202000", "totalRevenue": "52732000", "costOfRevenue": "24530000", "interestExpense": "958000", "operatingIncome": "4733000", "fiscalDateEnding": "2025-06-30", "researchAndDevelopment": null, "depreciationAndAmortization": "2864000" }, "balance": { "totalDebt": "90459000", "totalAssets": "305266000", "longTermDebt": "89976000", "shortTermDebt": "483000", "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "8800000", "totalCurrentAssets": "160520000", "totalShareholderEquity": "153393000", "totalCurrentLiabilities": "27332000", "cashAndShortTermInvestments": "90859000" }, "cashflow": { "freeCashFlow": "2071000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2025-06-30", "operatingCashflow": "7599000", "repurchaseOfStock": null, "capitalExpenditures": "-5528000" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:11:13.162450+00:00", "is_restated": false, "income_statement": { "revenue": 55535000, "cost_of_revenue": 28175000, "gross_profit": 27360000, "ebit": 4129000, "ebitda": 7520000, "pretax_income": null, "tax_provision": null, "net_income": 2763000, "net_income_to_common": 2763000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 93678000, "total_current_assets": 149626000, "total_assets": 308399000, "short_term_debt": 1503000, "long_term_debt": 89976000, "total_debt": 91479000, "total_liabilities": null, "total_equity": 154883000, "shares_outstanding": 8800000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 12889000, "capital_expenditure": -5490000, "free_cash_flow": 7399000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 388341, "ticker_id": 19874, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:11:13.162450+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "7520000", "netIncome": "2763000", "grossProfit": "27360000", "totalRevenue": "55535000", "costOfRevenue": "28175000", "interestExpense": "1035000", "operatingIncome": "4129000", "fiscalDateEnding": "2025-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "2851000" }, "balance": { "totalDebt": "91479000", "totalAssets": "308399000", "longTermDebt": "89976000", "shortTermDebt": "1503000", "fiscalDateEnding": "2025-03-31", "totalLiabilities": null, "sharesOutstanding": "8800000", "totalCurrentAssets": "149626000", "totalShareholderEquity": "154883000", "totalCurrentLiabilities": "28238000", "cashAndShortTermInvestments": "93678000" }, "cashflow": { "freeCashFlow": "7399000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2025-03-31", "operatingCashflow": "12889000", "repurchaseOfStock": null, "capitalExpenditures": "-5490000" } }, "revenue": 55535000, "cost_of_revenue": 28175000, "gross_profit": 27360000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 4129000, "depreciation_amortisation": 2851000, "ebitda": 7520000, "interest_expense": 1035000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 2763000, "net_income_continuing_ops": null, "net_income_to_common": 2763000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 93678000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 149626000, "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": 308399000, "short_term_debt": 1503000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 28238000, "long_term_debt": 89976000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 91479000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 154883000, "shares_outstanding": 8800000, "operating_cash_flow": 12889000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -5490000, "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": 7399000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "7520000", "netIncome": "2763000", "grossProfit": "27360000", "totalRevenue": "55535000", "costOfRevenue": "28175000", "interestExpense": "1035000", "operatingIncome": "4129000", "fiscalDateEnding": "2025-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "2851000" }, "balance": { "totalDebt": "91479000", "totalAssets": "308399000", "longTermDebt": "89976000", "shortTermDebt": "1503000", "fiscalDateEnding": "2025-03-31", "totalLiabilities": null, "sharesOutstanding": "8800000", "totalCurrentAssets": "149626000", "totalShareholderEquity": "154883000", "totalCurrentLiabilities": "28238000", "cashAndShortTermInvestments": "93678000" }, "cashflow": { "freeCashFlow": "7399000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2025-03-31", "operatingCashflow": "12889000", "repurchaseOfStock": null, "capitalExpenditures": "-5490000" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:11:13.162450+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": 388342, "ticker_id": 19874, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:11:13.162450+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": "2026-06-07T12:11:13.162450+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": 388344, "ticker_id": 19874, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:11:13.162450+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2024-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2024-09-30", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": "0", "issuanceOfDebt": 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": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2024-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2024-09-30", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": "0", "issuanceOfDebt": 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": "trending_value", "name": "Trending Value", "slug": "trending-value", "group": "multi_factor", "page_url": "/factors/trending-value/", "rank_field": "trending_value_rank" }, { "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": "deep_value", "name": "Deep Value", "slug": "deep-value", "group": "value", "page_url": "/factors/deep-value/", "rank_field": "-earnings_yield" }, { "key": "vc2_cheapest", "name": "VC2 Cheapest Decile", "slug": "vc2-cheapest", "group": "value", "page_url": "/factors/vc2-cheapest/", "rank_field": "vc2_score" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "piotroski_bargains", "name": "Piotroski Bargains", "slug": "piotroski-bargains", "group": "quality", "page_url": "/factors/piotroski-bargains/", "rank_field": "-piotroski_f_score" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" }, { "key": "tiny_titans", "name": "Tiny Titans", "slug": "tiny-titans", "group": "universe", "page_url": "/factors/tiny-titans/", "rank_field": "tiny_titans_rank" }, { "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" ] } } }