{ "ticker": { "uuid": "3a0da84b-96cf-4436-8ea9-5071c645f1a3", "symbol": "B7E", "name": "Blue Cap AG", "exchange": "GER", "exchange_name": "XETRA", "country": "DE", "currency": "EUR", "sector": "Financial Services", "industry": "Asset Management", "page_url": "https://sharemaestro.com/factors/ticker/3a0da84b-96cf-4436-8ea9-5071c645f1a3/", "api_url": "https://sharemaestro.com/factors/api/tickers/3a0da84b-96cf-4436-8ea9-5071c645f1a3/" }, "ticker_metadata": { "id": 14211, "uuid": "3a0da84b-96cf-4436-8ea9-5071c645f1a3", "symbol": "B7E", "name": "Blue Cap AG", "asset_type": "equity", "market_cap": 86360944, "stock_exchange_id": 8, "industry": "Asset Management", "sector": "Financial Services", "description": "Blue Cap AG is a private equity firm based in Munich, Germany, specializing in investments in middle market, late-stage, mature, turnaround, recapitalization, buyout, special situations, restructuring, corporate carve-outs, and growth capital. It focuses on SMEs, particularly B2B companies in industrial goods and services across sectors such as adhesives & coatings, plastics, business services, and medical. The firm targets investments in Germany, Austria, and Switzerland, typically ranging from $5.65 million to $28.3 million in equity, with target sales between \u008020 million ($23.46 million) and \u0080200 million ($234.65 million), and EBITDA up to $10 million. Blue Cap prefers majority stakes and aims for exits within three to seven years, investing from its balance sheet capital. Founded in 2006, the firm operates with a long-term, value-driven approach.", "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": "3a0da84b-96cf-4436-8ea9-5071c645f1a3", "symbol": "B7E", "name": "Blue Cap AG", "exchange": "GER", "exchange_name": "XETRA", "country": "DE", "currency": "EUR", "sector": "Financial Services", "industry": "Asset Management", "page_url": "https://sharemaestro.com/factors/ticker/3a0da84b-96cf-4436-8ea9-5071c645f1a3/", "api_url": "https://sharemaestro.com/factors/api/tickers/3a0da84b-96cf-4436-8ea9-5071c645f1a3/" }, "week_end_date": "2026-06-07", "universe": "EUR_DE", "score": { "os": 0.83, "value": 0.87, "quality": 0.24, "momentum": 0.68, "coverage": 0.879, "confidence": 0.534, "delta": null }, "headline_factors": { "price": 19.2, "market_cap": 86136638.09, "pe_ratio": 6.496, "earnings_yield": 0.1539, "ebitda_to_ev": 0.199, "shareholder_yield": 0.0387, "roe": 0.1394, "piotroski_f_score": 7, "momentum_12_1": 0.1463, "volatility_252d": 0.224 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": true, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "yfinance", "financials_period_end": "2024-12-31", "financials_age_days": 523, "has_full_data": true, "completeness_score": 0.9286, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T12:29:51.650395+00:00", "batch_id": "" }, "size": { "price_close": 19.2, "market_cap": 86136638.0863, "market_cap_usd": 86136638.0863, "enterprise_value": 95506638.0863, "shares_outstanding": 4486283, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 6.496, "pb_ratio": 0.9057, "ptbv_ratio": 0.9057, "ps_ratio": 0.4183, "pcf_ratio": 6.6274, "pfcf_ratio": 14.1556, "ev_ebitda": 5.024, "ev_ebit": 65.7759, "ev_sales": 0.4639, "ev_fcf": 15.6954, "earnings_yield": 0.1539, "fcf_yield": 0.0637, "price_to_sales": 0.4183, "price_to_book": 0.9057, "price_to_cashflow": 6.6274, "ebitda_to_ev": 0.199, "sales_yield": 2.1558 }, "yield": { "dividend_yield": 0.0339, "buyback_yield": 0.0049, "shareholder_yield": 0.0387, "debt_paydown_yield": 0.0691, "total_yield": 0.1078 }, "quality": { "gross_margin": 0.2817, "operating_margin": 0.0071, "net_margin": 0.0644, "ebitda_margin": 0.0923, "fcf_margin": 0.0296, "roe": 0.1394, "roa": 0.0614, "roic": 0.0104, "roc_greenblatt": null, "asset_turnover": 0.9532, "cash_conversion": 0.4589, "accruals_ratio": 0.0012, "sbc_to_revenue": null, "piotroski_f_score": 7, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.1637, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.2686, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": null, "net_debt_to_ebitda": 0.4929, "debt_to_assets": 0.2901, "interest_coverage": 0.3192, "current_ratio": 1.653, "quick_ratio": 1.653, "net_debt": 9370000, "local_beta": -0.1068, "volatility_252d": 0.224, "volatility_60d": 0.5066, "max_drawdown_12m": -0.1887, "risk_adjusted_momentum": 0.6531 }, "growth": { "revenue_growth_1y": -0.0586, "revenue_growth_3y_cagr": -0.0834, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": 0.3703, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.3702, "book_value_growth_1y": 0.1352, "revenue_growth": -0.0586, "earnings_growth": null }, "momentum": { "price_return_1m": 0.0026, "price_return_3m": 0.0909, "price_return_6m": 0.0435, "price_return_9m": -0.0588, "price_return_12m": 0.1493, "price_return_12m_ex1m": 0.1463, "momentum_6m": 0.0435, "momentum_12m": 0.1493, "momentum_12_1": 0.1463, "distance_from_52w_high": -0.0943, "distance_from_52w_low": 0.1429, "relative_strength": 0.1306 }, "raw_ttm": { "revenue_ttm": 205897000, "gross_profit_ttm": 58008000, "ebit_ttm": 1452000, "ebitda_ttm": 19010000, "net_income_ttm": 13260000, "eps_diluted_ttm": 2.9557, "operating_cash_flow_ttm": 12997000, "capital_expenditure_ttm": -6912000, "fcf_ttm": 6085000, "dividends_paid_ttm": -2916000, "share_repurchases_ttm": -418000, "shares_issued_ttm": null, "interest_expense_ttm": 4549000, "cash_and_equivalents": 53291000, "total_current_assets": 106471000, "total_current_liabilities": 64411000, "net_ppe": null, "total_assets": 215997000, "total_debt": 62661000, "total_equity": 95102000, "net_working_capital": 22609000, "book_value_per_share": 21.1984, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 21.1984 }, "ranks": { "universe_ticker_count": 632, "rank_pe": 9, "rank_pb": 19, "rank_ptbv": 19, "rank_ps": 15, "rank_pcf": 30, "rank_ev_ebitda": 17, "rank_ev_ebit": 95, "rank_earnings_yield": 9, "rank_fcf_yield": 29, "rank_dividend_yield": 25, "rank_shareholder_yield": 36, "rank_total_yield": 14, "rank_roe": 40, "rank_roc": 50, "rank_roic": 86, "rank_gross_margin": 72, "rank_fcf_margin": 69, "rank_piotroski": 16, "rank_accruals": 84, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 85, "rank_momentum_12m": 42, "rank_momentum_12m_ex1m": 40, "rank_relative_strength": 42 }, "composites": { "value_composite": 13, "quality_composite": 76, "momentum_composite": 32, "growth_composite": 78, "yield_composite": 17, "svqf_composite": 6, "vc1_composite": 7, "vc2_composite": 7, "vc3_composite": 5, "trending_value_composite": 42, "overall_composite": 17, "quality_value_composite": 0.4569, "os_score": 0.83, "value_percentile": 0.87, "quality_percentile": 0.24, "momentum_percentile": 0.68, "factor_coverage": 0.879, "signal_confidence": 0.534, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": 11, "all_cap_buyback_rank": 32, "small_cap_core_rank": 9, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": true, "trending_value_rank": 42, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 7675, "ticker_id": 14211, "universe_id": 5, "week_end_date": "2026-06-07", "source_primary": "yfinance", "source_gaps": {}, "financials_period_end": "2024-12-31", "financials_age_days": 523, "has_full_data": true, "completeness_score": 0.9286, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T12:29:51.650395+00:00", "batch_id": "", "os_score_delta": null, "price_close": 19.2, "market_cap": 86136638.0863, "market_cap_usd": 86136638.0863, "enterprise_value": 95506638.0863, "shares_outstanding": 4486283, "fx_rate_to_usd": null, "pe_ratio": 6.49597572, "pb_ratio": 0.90572899, "ptbv_ratio": 0.90572899, "ps_ratio": 0.41834819, "pcf_ratio": 6.62742464, "pfcf_ratio": 14.15556912, "ev_ebitda": 5.02402094, "ev_ebit": 65.77592155, "ev_sales": 0.46385638, "ev_fcf": 15.69542121, "earnings_yield": 0.15394146, "fcf_yield": 0.06371285, "dividend_yield": 0.03385319, "buyback_yield": 0.00485275, "shareholder_yield": 0.03870595, "debt_paydown_yield": 0.06906469, "total_yield": 0.10777063, "gross_margin": 0.2817331, "operating_margin": 0.00705207, "net_margin": 0.06440113, "ebitda_margin": 0.09232772, "fcf_margin": 0.02955361, "roe": 0.13942924, "roa": 0.06138974, "roic": 0.01042385, "roc_greenblatt": null, "asset_turnover": 0.95324009, "cash_conversion": 0.45889894, "accruals_ratio": 0.00121761, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 0.49289847, "debt_to_assets": 0.29010125, "interest_coverage": 0.31919103, "current_ratio": 1.65299405, "quick_ratio": 1.65299405, "net_debt": 9370000, "revenue_growth_1y": -0.05860164, "revenue_growth_3y_cagr": -0.08337527, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": 0.37033829, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.37021321, "book_value_growth_1y": 0.13519385, "piotroski_f_score": 7, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.163702, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.00261102, "price_return_3m": 0.09090915, "price_return_6m": 0.04347832, "price_return_9m": -0.05882348, "price_return_12m": 0.14927783, "price_return_12m_ex1m": 0.14628486, "distance_from_52w_high": -0.09433962, "distance_from_52w_low": 0.14285727, "relative_strength": 0.13057387, "local_beta": -0.1068, "volatility_252d": 0.223988, "volatility_60d": 0.506608, "max_drawdown_12m": -0.18867924, "revenue_ttm": 205897000, "gross_profit_ttm": 58008000, "ebit_ttm": 1452000, "ebitda_ttm": 19010000, "net_income_ttm": 13260000, "eps_diluted_ttm": 2.95567622, "operating_cash_flow_ttm": 12997000, "capital_expenditure_ttm": -6912000, "fcf_ttm": 6085000, "dividends_paid_ttm": -2916000, "share_repurchases_ttm": -418000, "shares_issued_ttm": null, "interest_expense_ttm": 4549000, "cash_and_equivalents": 53291000, "total_current_assets": 106471000, "total_current_liabilities": 64411000, "net_ppe": null, "total_assets": 215997000, "total_debt": 62661000, "total_equity": 95102000, "net_working_capital": 22609000, "book_value_per_share": 21.1983952, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 21.1983952, "universe_ticker_count": 632, "sector": "Financial Services", "rank_pe": 9, "rank_pb": 19, "rank_ptbv": 19, "rank_ps": 15, "rank_pcf": 30, "rank_ev_ebitda": 17, "rank_ev_ebit": 95, "rank_earnings_yield": 9, "rank_fcf_yield": 29, "rank_dividend_yield": 25, "rank_shareholder_yield": 36, "rank_total_yield": 14, "rank_roe": 40, "rank_roc": 50, "rank_roic": 86, "rank_gross_margin": 72, "rank_fcf_margin": 69, "rank_piotroski": 16, "rank_accruals": 84, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 85, "rank_momentum_12m": 42, "rank_momentum_12m_ex1m": 40, "rank_relative_strength": 42, "value_composite": 13, "quality_composite": 76, "momentum_composite": 32, "growth_composite": 78, "yield_composite": 17, "svqf_composite": 6, "vc1_composite": 7, "vc2_composite": 7, "vc3_composite": 5, "trending_value_composite": 42, "overall_composite": 17, "factor_coverage": 0.879, "signal_confidence": 0.534, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": 11, "all_cap_buyback_rank": 32, "small_cap_core_rank": 9, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": true }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 19.2, "os": 0.83, "value": 0.87, "quality": 0.24, "momentum": 0.68, "confidence": 0.534, "coverage": 0.879, "pe_ratio": 6.496, "earnings_yield": 0.1539, "shareholder_yield": 0.0387, "roe": 0.1394, "momentum_12_1": 0.1463, "complete_fields": { "id": 7675, "ticker_id": 14211, "universe_id": 5, "week_end_date": "2026-06-07", "source_primary": "yfinance", "source_gaps": {}, "financials_period_end": "2024-12-31", "financials_age_days": 523, "has_full_data": true, "completeness_score": 0.9286, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T12:29:51.650395+00:00", "batch_id": "", "os_score_delta": null, "price_close": 19.2, "market_cap": 86136638.0863, "market_cap_usd": 86136638.0863, "enterprise_value": 95506638.0863, "shares_outstanding": 4486283, "fx_rate_to_usd": null, "pe_ratio": 6.49597572, "pb_ratio": 0.90572899, "ptbv_ratio": 0.90572899, "ps_ratio": 0.41834819, "pcf_ratio": 6.62742464, "pfcf_ratio": 14.15556912, "ev_ebitda": 5.02402094, "ev_ebit": 65.77592155, "ev_sales": 0.46385638, "ev_fcf": 15.69542121, "earnings_yield": 0.15394146, "fcf_yield": 0.06371285, "dividend_yield": 0.03385319, "buyback_yield": 0.00485275, "shareholder_yield": 0.03870595, "debt_paydown_yield": 0.06906469, "total_yield": 0.10777063, "gross_margin": 0.2817331, "operating_margin": 0.00705207, "net_margin": 0.06440113, "ebitda_margin": 0.09232772, "fcf_margin": 0.02955361, "roe": 0.13942924, "roa": 0.06138974, "roic": 0.01042385, "roc_greenblatt": null, "asset_turnover": 0.95324009, "cash_conversion": 0.45889894, "accruals_ratio": 0.00121761, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 0.49289847, "debt_to_assets": 0.29010125, "interest_coverage": 0.31919103, "current_ratio": 1.65299405, "quick_ratio": 1.65299405, "net_debt": 9370000, "revenue_growth_1y": -0.05860164, "revenue_growth_3y_cagr": -0.08337527, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": 0.37033829, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.37021321, "book_value_growth_1y": 0.13519385, "piotroski_f_score": 7, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.163702, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.00261102, "price_return_3m": 0.09090915, "price_return_6m": 0.04347832, "price_return_9m": -0.05882348, "price_return_12m": 0.14927783, "price_return_12m_ex1m": 0.14628486, "distance_from_52w_high": -0.09433962, "distance_from_52w_low": 0.14285727, "relative_strength": 0.13057387, "local_beta": -0.1068, "volatility_252d": 0.223988, "volatility_60d": 0.506608, "max_drawdown_12m": -0.18867924, "revenue_ttm": 205897000, "gross_profit_ttm": 58008000, "ebit_ttm": 1452000, "ebitda_ttm": 19010000, "net_income_ttm": 13260000, "eps_diluted_ttm": 2.95567622, "operating_cash_flow_ttm": 12997000, "capital_expenditure_ttm": -6912000, "fcf_ttm": 6085000, "dividends_paid_ttm": -2916000, "share_repurchases_ttm": -418000, "shares_issued_ttm": null, "interest_expense_ttm": 4549000, "cash_and_equivalents": 53291000, "total_current_assets": 106471000, "total_current_liabilities": 64411000, "net_ppe": null, "total_assets": 215997000, "total_debt": 62661000, "total_equity": 95102000, "net_working_capital": 22609000, "book_value_per_share": 21.1983952, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 21.1983952, "universe_ticker_count": 632, "sector": "Financial Services", "rank_pe": 9, "rank_pb": 19, "rank_ptbv": 19, "rank_ps": 15, "rank_pcf": 30, "rank_ev_ebitda": 17, "rank_ev_ebit": 95, "rank_earnings_yield": 9, "rank_fcf_yield": 29, "rank_dividend_yield": 25, "rank_shareholder_yield": 36, "rank_total_yield": 14, "rank_roe": 40, "rank_roc": 50, "rank_roic": 86, "rank_gross_margin": 72, "rank_fcf_margin": 69, "rank_piotroski": 16, "rank_accruals": 84, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 85, "rank_momentum_12m": 42, "rank_momentum_12m_ex1m": 40, "rank_relative_strength": 42, "value_composite": 13, "quality_composite": 76, "momentum_composite": 32, "growth_composite": 78, "yield_composite": 17, "svqf_composite": 6, "vc1_composite": 7, "vc2_composite": 7, "vc3_composite": 5, "trending_value_composite": 42, "overall_composite": 17, "factor_coverage": 0.879, "signal_confidence": 0.534, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": 11, "all_cap_buyback_rank": 32, "small_cap_core_rank": 9, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": true } } ], "financial_periods": { "annual": [ { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:48:24.109649+00:00", "is_restated": false, "income_statement": { "revenue": 205897000, "cost_of_revenue": 147889000, "gross_profit": 58008000, "ebit": 1452000, "ebitda": 19010000, "pretax_income": null, "tax_provision": null, "net_income": 13260000, "net_income_to_common": 13260000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 53291000, "total_current_assets": 106471000, "total_assets": 215997000, "short_term_debt": 33840000, "long_term_debt": 25562000, "total_debt": 74881000, "total_liabilities": null, "total_equity": 95102000, "shares_outstanding": 4486283, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 12997000, "capital_expenditure": -6912000, "free_cash_flow": 6085000, "dividends_paid": -2916000, "share_repurchases": -418000, "shares_issued": null, "net_debt_issued": -5949000 }, "complete_fields": { "id": 384397, "ticker_id": 14211, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:48:24.109649+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "19010000", "netIncome": "13260000", "grossProfit": "58008000", "totalRevenue": "205897000", "costOfRevenue": "147889000", "interestExpense": "4549000", "operatingIncome": "1452000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "17069000" }, "balance": { "totalDebt": "74881000", "totalAssets": "215997000", "longTermDebt": "25562000", "shortTermDebt": "33840000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "4486283", "totalCurrentAssets": "106471000", "totalShareholderEquity": "95102000", "totalCurrentLiabilities": "64411000", "cashAndShortTermInvestments": "53291000" }, "cashflow": { "freeCashFlow": "6085000", "dividendsPaid": "-2916000", "issuanceOfDebt": "173000", "issuanceOfStock": null, "repaymentOfDebt": "-6122000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "12997000", "repurchaseOfStock": "-418000", "capitalExpenditures": "-6912000" } }, "revenue": 205897000, "cost_of_revenue": 147889000, "gross_profit": 58008000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1452000, "depreciation_amortisation": 17069000, "ebitda": 19010000, "interest_expense": 4549000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 13260000, "net_income_continuing_ops": null, "net_income_to_common": 13260000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 53291000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 106471000, "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": 215997000, "short_term_debt": 33840000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 64411000, "long_term_debt": 25562000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 74881000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 95102000, "shares_outstanding": 4486283, "operating_cash_flow": 12997000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -6912000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -2916000, "share_repurchases": -418000, "shares_issued": null, "net_debt_issued": -5949000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 6085000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "19010000", "netIncome": "13260000", "grossProfit": "58008000", "totalRevenue": "205897000", "costOfRevenue": "147889000", "interestExpense": "4549000", "operatingIncome": "1452000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "17069000" }, "balance": { "totalDebt": "74881000", "totalAssets": "215997000", "longTermDebt": "25562000", "shortTermDebt": "33840000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "4486283", "totalCurrentAssets": "106471000", "totalShareholderEquity": "95102000", "totalCurrentLiabilities": "64411000", "cashAndShortTermInvestments": "53291000" }, "cashflow": { "freeCashFlow": "6085000", "dividendsPaid": "-2916000", "issuanceOfDebt": "173000", "issuanceOfStock": null, "repaymentOfDebt": "-6122000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "12997000", "repurchaseOfStock": "-418000", "capitalExpenditures": "-6912000" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:48:24.109649+00:00", "is_restated": false, "income_statement": { "revenue": 218714000, "cost_of_revenue": 164203000, "gross_profit": 54511000, "ebit": -1201000, "ebitda": 14985000, "pretax_income": null, "tax_provision": null, "net_income": -17824000, "net_income_to_common": -17824000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 35814000, "total_current_assets": 109732000, "total_assets": 243904000, "short_term_debt": 21830000, "long_term_debt": 53345000, "total_debt": 97697000, "total_liabilities": null, "total_equity": 83776000, "shares_outstanding": 4486283, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 14730000, "capital_expenditure": -5068000, "free_cash_flow": 9662000, "dividends_paid": -1987000, "share_repurchases": -801000, "shares_issued": 39000, "net_debt_issued": -10159000 }, "complete_fields": { "id": 384398, "ticker_id": 14211, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:48:24.109649+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "14985000", "netIncome": "-17824000", "grossProfit": "54511000", "totalRevenue": "218714000", "costOfRevenue": "164203000", "interestExpense": "4473000", "operatingIncome": "-1201000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "22159000" }, "balance": { "totalDebt": "97697000", "totalAssets": "243904000", "longTermDebt": "53345000", "shortTermDebt": "21830000", "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "4486283", "totalCurrentAssets": "109732000", "totalShareholderEquity": "83776000", "totalCurrentLiabilities": "63909000", "cashAndShortTermInvestments": "35814000" }, "cashflow": { "freeCashFlow": "9662000", "dividendsPaid": "-1987000", "issuanceOfDebt": "3030000", "issuanceOfStock": "39000", "repaymentOfDebt": "-13189000", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "14730000", "repurchaseOfStock": "-801000", "capitalExpenditures": "-5068000" } }, "revenue": 218714000, "cost_of_revenue": 164203000, "gross_profit": 54511000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1201000, "depreciation_amortisation": 22159000, "ebitda": 14985000, "interest_expense": 4473000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -17824000, "net_income_continuing_ops": null, "net_income_to_common": -17824000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 35814000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 109732000, "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": 243904000, "short_term_debt": 21830000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 63909000, "long_term_debt": 53345000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 97697000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 83776000, "shares_outstanding": 4486283, "operating_cash_flow": 14730000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -5068000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -1987000, "share_repurchases": -801000, "shares_issued": 39000, "net_debt_issued": -10159000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 9662000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "14985000", "netIncome": "-17824000", "grossProfit": "54511000", "totalRevenue": "218714000", "costOfRevenue": "164203000", "interestExpense": "4473000", "operatingIncome": "-1201000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "22159000" }, "balance": { "totalDebt": "97697000", "totalAssets": "243904000", "longTermDebt": "53345000", "shortTermDebt": "21830000", "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "4486283", "totalCurrentAssets": "109732000", "totalShareholderEquity": "83776000", "totalCurrentLiabilities": "63909000", "cashAndShortTermInvestments": "35814000" }, "cashflow": { "freeCashFlow": "9662000", "dividendsPaid": "-1987000", "issuanceOfDebt": "3030000", "issuanceOfStock": "39000", "repaymentOfDebt": "-13189000", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "14730000", "repurchaseOfStock": "-801000", "capitalExpenditures": "-5068000" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:48:24.109649+00:00", "is_restated": false, "income_statement": { "revenue": 291268000, "cost_of_revenue": 214516000, "gross_profit": 76752000, "ebit": 3302000, "ebitda": 41892000, "pretax_income": null, "tax_provision": null, "net_income": 12204000, "net_income_to_common": 12204000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 32139000, "total_current_assets": 129618000, "total_assets": 298701000, "short_term_debt": 33751000, "long_term_debt": 52785000, "total_debt": 108568000, "total_liabilities": null, "total_equity": 103679000, "shares_outstanding": 4398044, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 15201000, "capital_expenditure": -6443000, "free_cash_flow": 8758000, "dividends_paid": -3740000, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": -409000 }, "complete_fields": { "id": 384399, "ticker_id": 14211, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:48:24.109649+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "41892000", "netIncome": "12204000", "grossProfit": "76752000", "totalRevenue": "291268000", "costOfRevenue": "214516000", "interestExpense": "2882000", "operatingIncome": "3302000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "24245000" }, "balance": { "totalDebt": "108568000", "totalAssets": "298701000", "longTermDebt": "52785000", "shortTermDebt": "33751000", "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "4398044", "totalCurrentAssets": "129618000", "totalShareholderEquity": "103679000", "totalCurrentLiabilities": "90466000", "cashAndShortTermInvestments": "32139000" }, "cashflow": { "freeCashFlow": "8758000", "dividendsPaid": "-3740000", "issuanceOfDebt": "22269000", "issuanceOfStock": "0", "repaymentOfDebt": "-22678000", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "15201000", "repurchaseOfStock": "0", "capitalExpenditures": "-6443000" } }, "revenue": 291268000, "cost_of_revenue": 214516000, "gross_profit": 76752000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 3302000, "depreciation_amortisation": 24245000, "ebitda": 41892000, "interest_expense": 2882000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 12204000, "net_income_continuing_ops": null, "net_income_to_common": 12204000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 32139000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 129618000, "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": 298701000, "short_term_debt": 33751000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 90466000, "long_term_debt": 52785000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 108568000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 103679000, "shares_outstanding": 4398044, "operating_cash_flow": 15201000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -6443000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -3740000, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": -409000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 8758000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "41892000", "netIncome": "12204000", "grossProfit": "76752000", "totalRevenue": "291268000", "costOfRevenue": "214516000", "interestExpense": "2882000", "operatingIncome": "3302000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "24245000" }, "balance": { "totalDebt": "108568000", "totalAssets": "298701000", "longTermDebt": "52785000", "shortTermDebt": "33751000", "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "4398044", "totalCurrentAssets": "129618000", "totalShareholderEquity": "103679000", "totalCurrentLiabilities": "90466000", "cashAndShortTermInvestments": "32139000" }, "cashflow": { "freeCashFlow": "8758000", "dividendsPaid": "-3740000", "issuanceOfDebt": "22269000", "issuanceOfStock": "0", "repaymentOfDebt": "-22678000", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "15201000", "repurchaseOfStock": "0", "capitalExpenditures": "-6443000" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:48:24.109649+00:00", "is_restated": false, "income_statement": { "revenue": 267347000, "cost_of_revenue": 197665000, "gross_profit": 69682000, "ebit": 1568000, "ebitda": 26857000, "pretax_income": null, "tax_provision": null, "net_income": 5153000, "net_income_to_common": 5153000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 38170000, "total_current_assets": 133428000, "total_assets": 268035000, "short_term_debt": 23460000, "long_term_debt": 60798000, "total_debt": 105312000, "total_liabilities": null, "total_equity": 93074000, "shares_outstanding": 4398044, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 12440000, "capital_expenditure": -6061000, "free_cash_flow": 6379000, "dividends_paid": -4000000, "share_repurchases": null, "shares_issued": 10799000, "net_debt_issued": 11252000 }, "complete_fields": { "id": 384400, "ticker_id": 14211, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:48:24.109649+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "26857000", "netIncome": "5153000", "grossProfit": "69682000", "totalRevenue": "267347000", "costOfRevenue": "197665000", "interestExpense": "2323000", "operatingIncome": "1568000", "fiscalDateEnding": "2021-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "19435000" }, "balance": { "totalDebt": "105312000", "totalAssets": "268035000", "longTermDebt": "60798000", "shortTermDebt": "23460000", "fiscalDateEnding": "2021-12-31", "totalLiabilities": null, "sharesOutstanding": "4398044", "totalCurrentAssets": "133428000", "totalShareholderEquity": "93074000", "totalCurrentLiabilities": "68542000", "cashAndShortTermInvestments": "38170000" }, "cashflow": { "freeCashFlow": "6379000", "dividendsPaid": "-4000000", "issuanceOfDebt": "19500000", "issuanceOfStock": "10799000", "repaymentOfDebt": "-8248000", "fiscalDateEnding": "2021-12-31", "operatingCashflow": "12440000", "repurchaseOfStock": null, "capitalExpenditures": "-6061000" } }, "revenue": 267347000, "cost_of_revenue": 197665000, "gross_profit": 69682000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1568000, "depreciation_amortisation": 19435000, "ebitda": 26857000, "interest_expense": 2323000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 5153000, "net_income_continuing_ops": null, "net_income_to_common": 5153000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 38170000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 133428000, "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": 268035000, "short_term_debt": 23460000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 68542000, "long_term_debt": 60798000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 105312000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 93074000, "shares_outstanding": 4398044, "operating_cash_flow": 12440000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -6061000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -4000000, "share_repurchases": null, "shares_issued": 10799000, "net_debt_issued": 11252000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 6379000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "26857000", "netIncome": "5153000", "grossProfit": "69682000", "totalRevenue": "267347000", "costOfRevenue": "197665000", "interestExpense": "2323000", "operatingIncome": "1568000", "fiscalDateEnding": "2021-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "19435000" }, "balance": { "totalDebt": "105312000", "totalAssets": "268035000", "longTermDebt": "60798000", "shortTermDebt": "23460000", "fiscalDateEnding": "2021-12-31", "totalLiabilities": null, "sharesOutstanding": "4398044", "totalCurrentAssets": "133428000", "totalShareholderEquity": "93074000", "totalCurrentLiabilities": "68542000", "cashAndShortTermInvestments": "38170000" }, "cashflow": { "freeCashFlow": "6379000", "dividendsPaid": "-4000000", "issuanceOfDebt": "19500000", "issuanceOfStock": "10799000", "repaymentOfDebt": "-8248000", "fiscalDateEnding": "2021-12-31", "operatingCashflow": "12440000", "repurchaseOfStock": null, "capitalExpenditures": "-6061000" } } } ], "quarterly": [ { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:48:24.109649+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": 62661000, "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": 384395, "ticker_id": 14211, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:48:24.109649+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": "62661000", "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": 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": 62661000, "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": "62661000", "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:48:24.109649+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": 53291000, "total_current_assets": 106471000, "total_assets": 215997000, "short_term_debt": 33840000, "long_term_debt": 25562000, "total_debt": 74881000, "total_liabilities": null, "total_equity": 95102000, "shares_outstanding": 4486283, "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": 384396, "ticker_id": 14211, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:48:24.109649+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": "74881000", "totalAssets": "215997000", "longTermDebt": "25562000", "shortTermDebt": "33840000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "4486283", "totalCurrentAssets": "106471000", "totalShareholderEquity": "95102000", "totalCurrentLiabilities": "64411000", "cashAndShortTermInvestments": "53291000" } }, "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": 53291000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 106471000, "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": 215997000, "short_term_debt": 33840000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 64411000, "long_term_debt": 25562000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 74881000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 95102000, "shares_outstanding": 4486283, "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": "74881000", "totalAssets": "215997000", "longTermDebt": "25562000", "shortTermDebt": "33840000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "4486283", "totalCurrentAssets": "106471000", "totalShareholderEquity": "95102000", "totalCurrentLiabilities": "64411000", "cashAndShortTermInvestments": "53291000" } } } ] }, "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": "high_yield", "name": "High Yield", "slug": "high-yield", "group": "income", "page_url": "/factors/high-yield/", "rank_field": "-dividend_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" }, { "key": "low_volatility", "name": "Low Volatility", "slug": "low-volatility", "group": "defensive", "page_url": "/factors/low-volatility/", "rank_field": "volatility_252d" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 4, "quarterly_financial_periods": 2, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2024-12-31" }, "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" ] } } }