{ "ticker": { "uuid": "3b6d89c4-73ae-47c5-a423-14d17e6a6a8f", "symbol": "TIMA", "name": "ZEAL Network SE", "exchange": "GER", "exchange_name": "XETRA", "country": "DE", "currency": "EUR", "sector": "Consumer Cyclical", "industry": "Gambling", "page_url": "https://sharemaestro.com/factors/ticker/3b6d89c4-73ae-47c5-a423-14d17e6a6a8f/", "api_url": "https://sharemaestro.com/factors/api/tickers/3b6d89c4-73ae-47c5-a423-14d17e6a6a8f/" }, "ticker_metadata": { "id": 20716, "uuid": "3b6d89c4-73ae-47c5-a423-14d17e6a6a8f", "symbol": "TIMA", "name": "ZEAL Network SE", "asset_type": "equity", "market_cap": 949497856, "stock_exchange_id": 8, "industry": "Gambling", "sector": "Consumer Cyclical", "description": "ZEAL Network SE engages in the online lottery brokerage business in Germany. The company operates through three segments: Germany, ONCE, and ZEAL Ventures. The company's lottery products include LOTTO 6aus49, Spiel 77, Super 6, Eurojackpot, Gl\u00fccksSpirale, Keno, lotterys clubs, instant lotteries, and Deutsche Fernsehlotterie, as well as charity lotteries, including freiheit+ and Traumhausverlosung. It also engages in the operation of portals, such as Lotto24 and Tipp24 online lottery brokerage business; operation of games; and online lottery operation for the national organizations, as well as invests in lottery-related start-ups. The company was formerly known as Tipp24 SE and changed its name to ZEAL Network SE in November 2014. ZEAL Network SE was founded in 1999 and is headquartered in Hamburg, 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": "3b6d89c4-73ae-47c5-a423-14d17e6a6a8f", "symbol": "TIMA", "name": "ZEAL Network SE", "exchange": "GER", "exchange_name": "XETRA", "country": "DE", "currency": "EUR", "sector": "Consumer Cyclical", "industry": "Gambling", "page_url": "https://sharemaestro.com/factors/ticker/3b6d89c4-73ae-47c5-a423-14d17e6a6a8f/", "api_url": "https://sharemaestro.com/factors/api/tickers/3b6d89c4-73ae-47c5-a423-14d17e6a6a8f/" }, "week_end_date": "2026-06-07", "universe": "EUR_DE", "score": { "os": 0.35, "value": 0.22, "quality": 0.92, "momentum": 0.38, "coverage": 0.939, "confidence": 0.939, "delta": null }, "headline_factors": { "price": 45, "market_cap": 949497885, "pe_ratio": 22.5176, "earnings_yield": 0.0444, "ebitda_to_ev": 0.0757, "shareholder_yield": 0.0513, "roe": 0.1762, "piotroski_f_score": 8, "momentum_12_1": 0.0913, "volatility_252d": 0.1655 }, "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": true }, "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": 1, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T12:30:51.630328+00:00", "batch_id": "" }, "size": { "price_close": 45, "market_cap": 949497885, "market_cap_usd": 949497885, "enterprise_value": 919753885, "shares_outstanding": 21099953, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 22.5176, "pb_ratio": 3.9685, "ptbv_ratio": 3.9685, "ps_ratio": 4.377, "pcf_ratio": 21.46, "pfcf_ratio": 21.9091, "ev_ebitda": 13.204, "ev_ebit": 15.1193, "ev_sales": 4.2399, "ev_fcf": 21.2228, "earnings_yield": 0.0444, "fcf_yield": 0.0471, "price_to_sales": 4.377, "price_to_book": 3.9685, "price_to_cashflow": 21.46, "ebitda_to_ev": 0.0757, "sales_yield": 0.2359 }, "yield": { "dividend_yield": 0.0251, "buyback_yield": 0.0262, "shareholder_yield": 0.0513, "debt_paydown_yield": 0.0108, "total_yield": 0.062 }, "quality": { "gross_margin": 0.9034, "operating_margin": 0.2804, "net_margin": 0.1944, "ebitda_margin": 0.3211, "fcf_margin": 0.1998, "roe": 0.1762, "roa": 0.0948, "roic": 0.2178, "roc_greenblatt": null, "asset_turnover": 0.4879, "cash_conversion": 1.0278, "accruals_ratio": -0.0047, "sbc_to_revenue": null, "piotroski_f_score": 8, "altman_z_score": null, "earnings_stability_5y": 0.2468, "revenue_stability_5y": 0.3687, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.4408, "external_financing": 0.0565 }, "leverage_and_risk": { "debt_to_equity": null, "net_debt_to_ebitda": -0.427, "debt_to_assets": 0.1918, "interest_coverage": 21.6103, "current_ratio": 1.6555, "quick_ratio": 1.6555, "net_debt": -29744000, "local_beta": 0.1647, "volatility_252d": 0.1655, "volatility_60d": 0.3845, "max_drawdown_12m": -0.1158, "risk_adjusted_momentum": 0.5517 }, "growth": { "revenue_growth_1y": 0.6217, "revenue_growth_3y_cagr": 0.312, "revenue_growth_5y_cagr": null, "eps_growth_1y": 3.6658, "eps_growth_3y_cagr": 0.7558, "eps_growth_5y_cagr": null, "fcf_growth_1y": 1.9652, "book_value_growth_1y": -0.0553, "revenue_growth": 0.6217, "earnings_growth": 3.6658 }, "momentum": { "price_return_1m": -0.0771, "price_return_3m": -0.0771, "price_return_6m": -0.0564, "price_return_9m": 0.0412, "price_return_12m": 0.0072, "price_return_12m_ex1m": 0.0913, "momentum_6m": -0.0564, "momentum_12m": 0.0072, "momentum_12_1": 0.0913, "distance_from_52w_high": -0.1158, "distance_from_52w_low": 0.0412, "relative_strength": -0.0115 }, "raw_ttm": { "revenue_ttm": 216928000, "gross_profit_ttm": 195973000, "ebit_ttm": 60833000, "ebitda_ttm": 69657000, "net_income_ttm": 42167000, "eps_diluted_ttm": 1.9984, "operating_cash_flow_ttm": 44245000, "capital_expenditure_ttm": -907000, "fcf_ttm": 43338000, "dividends_paid_ttm": -23832000, "share_repurchases_ttm": -24997000, "shares_issued_ttm": 131000, "interest_expense_ttm": 2815000, "cash_and_equivalents": 115019000, "total_current_assets": 160335000, "total_current_liabilities": 96850000, "net_ppe": null, "total_assets": 444617000, "total_debt": 85275000, "total_equity": 239257000, "net_working_capital": -41008000, "book_value_per_share": 11.3392, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 11.3392 }, "ranks": { "universe_ticker_count": 632, "rank_pe": 63, "rank_pb": 72, "rank_ptbv": 72, "rank_ps": 81, "rank_pcf": 80, "rank_ev_ebitda": 63, "rank_ev_ebit": 54, "rank_earnings_yield": 62, "rank_fcf_yield": 42, "rank_dividend_yield": 38, "rank_shareholder_yield": 26, "rank_total_yield": 30, "rank_roe": 29, "rank_roc": 50, "rank_roic": 18, "rank_gross_margin": 3, "rank_fcf_margin": 20, "rank_piotroski": 12, "rank_accruals": 79, "rank_sue": 50, "rank_eps_growth_1y": 2, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 3, "rank_momentum_12m": 55, "rank_momentum_12m_ex1m": 46, "rank_relative_strength": 55 }, "composites": { "value_composite": 78, "quality_composite": 8, "momentum_composite": 62, "growth_composite": 1, "yield_composite": 26, "svqf_composite": 73, "vc1_composite": 83, "vc2_composite": 76, "vc3_composite": 77, "trending_value_composite": null, "overall_composite": 65, "quality_value_composite": 0.4499, "os_score": 0.35, "value_percentile": 0.22, "quality_percentile": 0.92, "momentum_percentile": 0.38, "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": null, "all_cap_buyback_rank": 16, "small_cap_core_rank": 79, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": true } } }, "latest_snapshot_fields": { "id": 8264, "ticker_id": 20716, "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": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T12:30:51.630328+00:00", "batch_id": "", "os_score_delta": null, "price_close": 45, "market_cap": 949497885, "market_cap_usd": 949497885, "enterprise_value": 919753885, "shares_outstanding": 21099953, "fx_rate_to_usd": null, "pe_ratio": 22.5175584, "pb_ratio": 3.96852709, "ptbv_ratio": 3.96852709, "ps_ratio": 4.37701857, "pcf_ratio": 21.46000418, "pfcf_ratio": 21.90913021, "ev_ebitda": 13.20404102, "ev_ebit": 15.11932479, "ev_sales": 4.23990395, "ev_fcf": 21.22280412, "earnings_yield": 0.04440979, "fcf_yield": 0.04711913, "dividend_yield": 0.02509958, "buyback_yield": 0.02618858, "shareholder_yield": 0.05128816, "debt_paydown_yield": 0.01075516, "total_yield": 0.06204332, "gross_margin": 0.90340113, "operating_margin": 0.28042945, "net_margin": 0.19438247, "ebitda_margin": 0.32110654, "fcf_margin": 0.19978057, "roe": 0.17624145, "roa": 0.09483893, "roic": 0.21776572, "roc_greenblatt": null, "asset_turnover": 0.48789857, "cash_conversion": 1.02777053, "accruals_ratio": -0.00467369, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": -0.42700662, "debt_to_assets": 0.19179429, "interest_coverage": 21.61030195, "current_ratio": 1.65549819, "quick_ratio": 1.65549819, "net_debt": -29744000, "revenue_growth_1y": 0.62169754, "revenue_growth_3y_cagr": 0.31198596, "revenue_growth_5y_cagr": null, "eps_growth_1y": 3.66578435, "eps_growth_3y_cagr": 0.75583711, "eps_growth_5y_cagr": null, "fcf_growth_1y": 1.96515375, "book_value_growth_1y": -0.05529358, "piotroski_f_score": 8, "altman_z_score": null, "earnings_stability_5y": 0.246805, "revenue_stability_5y": 0.368684, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.07705329, "price_return_3m": -0.07705329, "price_return_6m": -0.05637626, "price_return_9m": 0.04116688, "price_return_12m": 0.00721578, "price_return_12m_ex1m": 0.09130438, "distance_from_52w_high": -0.11580299, "distance_from_52w_low": 0.04116688, "relative_strength": -0.01148818, "local_beta": 0.1647, "volatility_252d": 0.165501, "volatility_60d": 0.38454, "max_drawdown_12m": -0.11580299, "revenue_ttm": 216928000, "gross_profit_ttm": 195973000, "ebit_ttm": 60833000, "ebitda_ttm": 69657000, "net_income_ttm": 42167000, "eps_diluted_ttm": 1.99844047, "operating_cash_flow_ttm": 44245000, "capital_expenditure_ttm": -907000, "fcf_ttm": 43338000, "dividends_paid_ttm": -23832000, "share_repurchases_ttm": -24997000, "shares_issued_ttm": 131000, "interest_expense_ttm": 2815000, "cash_and_equivalents": 115019000, "total_current_assets": 160335000, "total_current_liabilities": 96850000, "net_ppe": null, "total_assets": 444617000, "total_debt": 85275000, "total_equity": 239257000, "net_working_capital": -41008000, "book_value_per_share": 11.33921957, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 11.33921957, "universe_ticker_count": 632, "sector": "Consumer Cyclical", "rank_pe": 63, "rank_pb": 72, "rank_ptbv": 72, "rank_ps": 81, "rank_pcf": 80, "rank_ev_ebitda": 63, "rank_ev_ebit": 54, "rank_earnings_yield": 62, "rank_fcf_yield": 42, "rank_dividend_yield": 38, "rank_shareholder_yield": 26, "rank_total_yield": 30, "rank_roe": 29, "rank_roc": 50, "rank_roic": 18, "rank_gross_margin": 3, "rank_fcf_margin": 20, "rank_piotroski": 12, "rank_accruals": 79, "rank_sue": 50, "rank_eps_growth_1y": 2, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 3, "rank_momentum_12m": 55, "rank_momentum_12m_ex1m": 46, "rank_relative_strength": 55, "value_composite": 78, "quality_composite": 8, "momentum_composite": 62, "growth_composite": 1, "yield_composite": 26, "svqf_composite": 73, "vc1_composite": 83, "vc2_composite": 76, "vc3_composite": 77, "trending_value_composite": null, "overall_composite": 65, "factor_coverage": 0.939, "signal_confidence": 0.939, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 16, "small_cap_core_rank": 79, "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": 45, "os": 0.35, "value": 0.22, "quality": 0.92, "momentum": 0.38, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 22.5176, "earnings_yield": 0.0444, "shareholder_yield": 0.0513, "roe": 0.1762, "momentum_12_1": 0.0913, "complete_fields": { "id": 8264, "ticker_id": 20716, "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": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T12:30:51.630328+00:00", "batch_id": "", "os_score_delta": null, "price_close": 45, "market_cap": 949497885, "market_cap_usd": 949497885, "enterprise_value": 919753885, "shares_outstanding": 21099953, "fx_rate_to_usd": null, "pe_ratio": 22.5175584, "pb_ratio": 3.96852709, "ptbv_ratio": 3.96852709, "ps_ratio": 4.37701857, "pcf_ratio": 21.46000418, "pfcf_ratio": 21.90913021, "ev_ebitda": 13.20404102, "ev_ebit": 15.11932479, "ev_sales": 4.23990395, "ev_fcf": 21.22280412, "earnings_yield": 0.04440979, "fcf_yield": 0.04711913, "dividend_yield": 0.02509958, "buyback_yield": 0.02618858, "shareholder_yield": 0.05128816, "debt_paydown_yield": 0.01075516, "total_yield": 0.06204332, "gross_margin": 0.90340113, "operating_margin": 0.28042945, "net_margin": 0.19438247, "ebitda_margin": 0.32110654, "fcf_margin": 0.19978057, "roe": 0.17624145, "roa": 0.09483893, "roic": 0.21776572, "roc_greenblatt": null, "asset_turnover": 0.48789857, "cash_conversion": 1.02777053, "accruals_ratio": -0.00467369, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": -0.42700662, "debt_to_assets": 0.19179429, "interest_coverage": 21.61030195, "current_ratio": 1.65549819, "quick_ratio": 1.65549819, "net_debt": -29744000, "revenue_growth_1y": 0.62169754, "revenue_growth_3y_cagr": 0.31198596, "revenue_growth_5y_cagr": null, "eps_growth_1y": 3.66578435, "eps_growth_3y_cagr": 0.75583711, "eps_growth_5y_cagr": null, "fcf_growth_1y": 1.96515375, "book_value_growth_1y": -0.05529358, "piotroski_f_score": 8, "altman_z_score": null, "earnings_stability_5y": 0.246805, "revenue_stability_5y": 0.368684, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.07705329, "price_return_3m": -0.07705329, "price_return_6m": -0.05637626, "price_return_9m": 0.04116688, "price_return_12m": 0.00721578, "price_return_12m_ex1m": 0.09130438, "distance_from_52w_high": -0.11580299, "distance_from_52w_low": 0.04116688, "relative_strength": -0.01148818, "local_beta": 0.1647, "volatility_252d": 0.165501, "volatility_60d": 0.38454, "max_drawdown_12m": -0.11580299, "revenue_ttm": 216928000, "gross_profit_ttm": 195973000, "ebit_ttm": 60833000, "ebitda_ttm": 69657000, "net_income_ttm": 42167000, "eps_diluted_ttm": 1.99844047, "operating_cash_flow_ttm": 44245000, "capital_expenditure_ttm": -907000, "fcf_ttm": 43338000, "dividends_paid_ttm": -23832000, "share_repurchases_ttm": -24997000, "shares_issued_ttm": 131000, "interest_expense_ttm": 2815000, "cash_and_equivalents": 115019000, "total_current_assets": 160335000, "total_current_liabilities": 96850000, "net_ppe": null, "total_assets": 444617000, "total_debt": 85275000, "total_equity": 239257000, "net_working_capital": -41008000, "book_value_per_share": 11.33921957, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 11.33921957, "universe_ticker_count": 632, "sector": "Consumer Cyclical", "rank_pe": 63, "rank_pb": 72, "rank_ptbv": 72, "rank_ps": 81, "rank_pcf": 80, "rank_ev_ebitda": 63, "rank_ev_ebit": 54, "rank_earnings_yield": 62, "rank_fcf_yield": 42, "rank_dividend_yield": 38, "rank_shareholder_yield": 26, "rank_total_yield": 30, "rank_roe": 29, "rank_roc": 50, "rank_roic": 18, "rank_gross_margin": 3, "rank_fcf_margin": 20, "rank_piotroski": 12, "rank_accruals": 79, "rank_sue": 50, "rank_eps_growth_1y": 2, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 3, "rank_momentum_12m": 55, "rank_momentum_12m_ex1m": 46, "rank_relative_strength": 55, "value_composite": 78, "quality_composite": 8, "momentum_composite": 62, "growth_composite": 1, "yield_composite": 26, "svqf_composite": 73, "vc1_composite": 83, "vc2_composite": 76, "vc3_composite": 77, "trending_value_composite": null, "overall_composite": 65, "factor_coverage": 0.939, "signal_confidence": 0.939, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 16, "small_cap_core_rank": 79, "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": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:20:25.676674+00:00", "is_restated": false, "income_statement": { "revenue": 188198000, "cost_of_revenue": 18509000, "gross_profit": 169689000, "ebit": 53397000, "ebitda": 61296000, "pretax_income": null, "tax_provision": null, "net_income": 58392000, "net_income_to_common": 58392000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 114916000, "total_current_assets": 164833000, "total_assets": 457533000, "short_term_debt": 10526000, "long_term_debt": 86232000, "total_debt": 99114000, "total_liabilities": null, "total_equity": 238508000, "shares_outstanding": 21094109, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 75110000, "capital_expenditure": -569000, "free_cash_flow": 74541000, "dividends_paid": -23832000, "share_repurchases": -24997000, "shares_issued": 131000, "net_debt_issued": 73941000 }, "complete_fields": { "id": 389869, "ticker_id": 20716, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:20:25.676674+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "61296000", "netIncome": "58392000", "grossProfit": "169689000", "totalRevenue": "188198000", "costOfRevenue": "18509000", "interestExpense": "2815000", "operatingIncome": "53397000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "8194000" }, "balance": { "totalDebt": "99114000", "totalAssets": "457533000", "longTermDebt": "86232000", "shortTermDebt": "10526000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "21094109", "totalCurrentAssets": "164833000", "totalShareholderEquity": "238508000", "totalCurrentLiabilities": "91288000", "cashAndShortTermInvestments": "114916000" }, "cashflow": { "freeCashFlow": "74541000", "dividendsPaid": "-23832000", "issuanceOfDebt": "119510000", "issuanceOfStock": "131000", "repaymentOfDebt": "-45569000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "75110000", "repurchaseOfStock": "-24997000", "capitalExpenditures": "-569000" } }, "revenue": 188198000, "cost_of_revenue": 18509000, "gross_profit": 169689000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 53397000, "depreciation_amortisation": 8194000, "ebitda": 61296000, "interest_expense": 2815000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 58392000, "net_income_continuing_ops": null, "net_income_to_common": 58392000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 114916000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 164833000, "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": 457533000, "short_term_debt": 10526000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 91288000, "long_term_debt": 86232000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 99114000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 238508000, "shares_outstanding": 21094109, "operating_cash_flow": 75110000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -569000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -23832000, "share_repurchases": -24997000, "shares_issued": 131000, "net_debt_issued": 73941000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 74541000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "61296000", "netIncome": "58392000", "grossProfit": "169689000", "totalRevenue": "188198000", "costOfRevenue": "18509000", "interestExpense": "2815000", "operatingIncome": "53397000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "8194000" }, "balance": { "totalDebt": "99114000", "totalAssets": "457533000", "longTermDebt": "86232000", "shortTermDebt": "10526000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "21094109", "totalCurrentAssets": "164833000", "totalShareholderEquity": "238508000", "totalCurrentLiabilities": "91288000", "cashAndShortTermInvestments": "114916000" }, "cashflow": { "freeCashFlow": "74541000", "dividendsPaid": "-23832000", "issuanceOfDebt": "119510000", "issuanceOfStock": "131000", "repaymentOfDebt": "-45569000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "75110000", "repurchaseOfStock": "-24997000", "capitalExpenditures": "-569000" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:20:25.676674+00:00", "is_restated": false, "income_statement": { "revenue": 116050000, "cost_of_revenue": 12011000, "gross_profit": 104039000, "ebit": 23071000, "ebitda": 33112000, "pretax_income": null, "tax_provision": null, "net_income": 12849000, "net_income_to_common": 12849000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 57704000, "total_current_assets": 92637000, "total_assets": 394653000, "short_term_debt": 7175000, "long_term_debt": 15763000, "total_debt": 27700000, "total_liabilities": null, "total_equity": 259207000, "shares_outstanding": 21657176, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 25567000, "capital_expenditure": -428000, "free_cash_flow": 25139000, "dividends_paid": -79374000, "share_repurchases": 0, "shares_issued": 120000, "net_debt_issued": -4675000 }, "complete_fields": { "id": 389871, "ticker_id": 20716, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:20:25.676674+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "33112000", "netIncome": "12849000", "grossProfit": "104039000", "totalRevenue": "116050000", "costOfRevenue": "12011000", "interestExpense": "1534000", "operatingIncome": "23071000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "9256000" }, "balance": { "totalDebt": "27700000", "totalAssets": "394653000", "longTermDebt": "15763000", "shortTermDebt": "7175000", "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "21657176", "totalCurrentAssets": "92637000", "totalShareholderEquity": "259207000", "totalCurrentLiabilities": "57997000", "cashAndShortTermInvestments": "57704000" }, "cashflow": { "freeCashFlow": "25139000", "dividendsPaid": "-79374000", "issuanceOfDebt": "0", "issuanceOfStock": "120000", "repaymentOfDebt": "-4675000", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "25567000", "repurchaseOfStock": "0", "capitalExpenditures": "-428000" } }, "revenue": 116050000, "cost_of_revenue": 12011000, "gross_profit": 104039000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 23071000, "depreciation_amortisation": 9256000, "ebitda": 33112000, "interest_expense": 1534000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 12849000, "net_income_continuing_ops": null, "net_income_to_common": 12849000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 57704000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 92637000, "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": 394653000, "short_term_debt": 7175000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 57997000, "long_term_debt": 15763000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 27700000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 259207000, "shares_outstanding": 21657176, "operating_cash_flow": 25567000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -428000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -79374000, "share_repurchases": 0, "shares_issued": 120000, "net_debt_issued": -4675000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 25139000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "33112000", "netIncome": "12849000", "grossProfit": "104039000", "totalRevenue": "116050000", "costOfRevenue": "12011000", "interestExpense": "1534000", "operatingIncome": "23071000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "9256000" }, "balance": { "totalDebt": "27700000", "totalAssets": "394653000", "longTermDebt": "15763000", "shortTermDebt": "7175000", "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "21657176", "totalCurrentAssets": "92637000", "totalShareholderEquity": "259207000", "totalCurrentLiabilities": "57997000", "cashAndShortTermInvestments": "57704000" }, "cashflow": { "freeCashFlow": "25139000", "dividendsPaid": "-79374000", "issuanceOfDebt": "0", "issuanceOfStock": "120000", "repaymentOfDebt": "-4675000", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "25567000", "repurchaseOfStock": "0", "capitalExpenditures": "-428000" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:20:25.676674+00:00", "is_restated": false, "income_statement": { "revenue": 105201000, "cost_of_revenue": 10652000, "gross_profit": 94549000, "ebit": 22706000, "ebitda": 32241000, "pretax_income": null, "tax_provision": null, "net_income": 15962000, "net_income_to_common": 15962000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 61209000, "total_current_assets": 139538000, "total_assets": 459736000, "short_term_debt": 4675000, "long_term_debt": 22938000, "total_debt": 32735000, "total_liabilities": null, "total_equity": 327950000, "shares_outstanding": 21652952, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 28489000, "capital_expenditure": -1429000, "free_cash_flow": 27060000, "dividends_paid": -48213000, "share_repurchases": -20000000, "shares_issued": 114000, "net_debt_issued": 18912000 }, "complete_fields": { "id": 389872, "ticker_id": 20716, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:20:25.676674+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "32241000", "netIncome": "15962000", "grossProfit": "94549000", "totalRevenue": "105201000", "costOfRevenue": "10652000", "interestExpense": "700000", "operatingIncome": "22706000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "8730000" }, "balance": { "totalDebt": "32735000", "totalAssets": "459736000", "longTermDebt": "22938000", "shortTermDebt": "4675000", "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "21652952", "totalCurrentAssets": "139538000", "totalShareholderEquity": "327950000", "totalCurrentLiabilities": "44562000", "cashAndShortTermInvestments": "61209000" }, "cashflow": { "freeCashFlow": "27060000", "dividendsPaid": "-48213000", "issuanceOfDebt": "20000000", "issuanceOfStock": "114000", "repaymentOfDebt": "-1088000", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "28489000", "repurchaseOfStock": "-20000000", "capitalExpenditures": "-1429000" } }, "revenue": 105201000, "cost_of_revenue": 10652000, "gross_profit": 94549000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 22706000, "depreciation_amortisation": 8730000, "ebitda": 32241000, "interest_expense": 700000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 15962000, "net_income_continuing_ops": null, "net_income_to_common": 15962000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 61209000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 139538000, "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": 459736000, "short_term_debt": 4675000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 44562000, "long_term_debt": 22938000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 32735000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 327950000, "shares_outstanding": 21652952, "operating_cash_flow": 28489000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -1429000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -48213000, "share_repurchases": -20000000, "shares_issued": 114000, "net_debt_issued": 18912000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 27060000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "32241000", "netIncome": "15962000", "grossProfit": "94549000", "totalRevenue": "105201000", "costOfRevenue": "10652000", "interestExpense": "700000", "operatingIncome": "22706000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "8730000" }, "balance": { "totalDebt": "32735000", "totalAssets": "459736000", "longTermDebt": "22938000", "shortTermDebt": "4675000", "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "21652952", "totalCurrentAssets": "139538000", "totalShareholderEquity": "327950000", "totalCurrentLiabilities": "44562000", "cashAndShortTermInvestments": "61209000" }, "cashflow": { "freeCashFlow": "27060000", "dividendsPaid": "-48213000", "issuanceOfDebt": "20000000", "issuanceOfStock": "114000", "repaymentOfDebt": "-1088000", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "28489000", "repurchaseOfStock": "-20000000", "capitalExpenditures": "-1429000" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:20:25.676674+00:00", "is_restated": false, "income_statement": { "revenue": 83335000, "cost_of_revenue": 9579000, "gross_profit": 73756000, "ebit": 15350000, "ebitda": 26840000, "pretax_income": null, "tax_provision": null, "net_income": 10787000, "net_income_to_common": 10787000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 89922000, "total_current_assets": 176331000, "total_assets": 503398000, "short_term_debt": 1088000, "long_term_debt": 7613000, "total_debt": 15634000, "total_liabilities": null, "total_equity": 378223000, "shares_outstanding": 22363501, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 25996000, "capital_expenditure": -402000, "free_cash_flow": 25594000, "dividends_paid": -20131000, "share_repurchases": 0, "shares_issued": 138000, "net_debt_issued": 8700000 }, "complete_fields": { "id": 389873, "ticker_id": 20716, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:20:25.676674+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "26840000", "netIncome": "10787000", "grossProfit": "73756000", "totalRevenue": "83335000", "costOfRevenue": "9579000", "interestExpense": "1497000", "operatingIncome": "15350000", "fiscalDateEnding": "2021-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "8688000" }, "balance": { "totalDebt": "15634000", "totalAssets": "503398000", "longTermDebt": "7613000", "shortTermDebt": "1088000", "fiscalDateEnding": "2021-12-31", "totalLiabilities": null, "sharesOutstanding": "22363501", "totalCurrentAssets": "176331000", "totalShareholderEquity": "378223000", "totalCurrentLiabilities": "48660000", "cashAndShortTermInvestments": "89922000" }, "cashflow": { "freeCashFlow": "25594000", "dividendsPaid": "-20131000", "issuanceOfDebt": "8700000", "issuanceOfStock": "138000", "repaymentOfDebt": "0", "fiscalDateEnding": "2021-12-31", "operatingCashflow": "25996000", "repurchaseOfStock": "0", "capitalExpenditures": "-402000" } }, "revenue": 83335000, "cost_of_revenue": 9579000, "gross_profit": 73756000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 15350000, "depreciation_amortisation": 8688000, "ebitda": 26840000, "interest_expense": 1497000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 10787000, "net_income_continuing_ops": null, "net_income_to_common": 10787000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 89922000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 176331000, "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": 503398000, "short_term_debt": 1088000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 48660000, "long_term_debt": 7613000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 15634000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 378223000, "shares_outstanding": 22363501, "operating_cash_flow": 25996000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -402000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -20131000, "share_repurchases": 0, "shares_issued": 138000, "net_debt_issued": 8700000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 25594000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "26840000", "netIncome": "10787000", "grossProfit": "73756000", "totalRevenue": "83335000", "costOfRevenue": "9579000", "interestExpense": "1497000", "operatingIncome": "15350000", "fiscalDateEnding": "2021-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "8688000" }, "balance": { "totalDebt": "15634000", "totalAssets": "503398000", "longTermDebt": "7613000", "shortTermDebt": "1088000", "fiscalDateEnding": "2021-12-31", "totalLiabilities": null, "sharesOutstanding": "22363501", "totalCurrentAssets": "176331000", "totalShareholderEquity": "378223000", "totalCurrentLiabilities": "48660000", "cashAndShortTermInvestments": "89922000" }, "cashflow": { "freeCashFlow": "25594000", "dividendsPaid": "-20131000", "issuanceOfDebt": "8700000", "issuanceOfStock": "138000", "repaymentOfDebt": "0", "fiscalDateEnding": "2021-12-31", "operatingCashflow": "25996000", "repurchaseOfStock": "0", "capitalExpenditures": "-402000" } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:20:25.676674+00:00", "is_restated": false, "income_statement": { "revenue": 54294000, "cost_of_revenue": 5795000, "gross_profit": 48499000, "ebit": 13137000, "ebitda": 15507000, "pretax_income": null, "tax_provision": null, "net_income": 8304000, "net_income_to_common": 8304000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 115019000, "total_current_assets": 160335000, "total_assets": 444617000, "short_term_debt": 10526000, "long_term_debt": 73417000, "total_debt": 85275000, "total_liabilities": null, "total_equity": 239257000, "shares_outstanding": 21099953, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -962000, "capital_expenditure": -181000, "free_cash_flow": -1143000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -2317000 }, "complete_fields": { "id": 389864, "ticker_id": 20716, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:20:25.676674+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "15507000", "netIncome": "8304000", "grossProfit": "48499000", "totalRevenue": "54294000", "costOfRevenue": "5795000", "interestExpense": null, "operatingIncome": "13137000", "fiscalDateEnding": "2026-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "2370000" }, "balance": { "totalDebt": "85275000", "totalAssets": "444617000", "longTermDebt": "73417000", "shortTermDebt": "10526000", "fiscalDateEnding": "2026-03-31", "totalLiabilities": null, "sharesOutstanding": "21099953", "totalCurrentAssets": "160335000", "totalShareholderEquity": "239257000", "totalCurrentLiabilities": "96850000", "cashAndShortTermInvestments": "115019000" }, "cashflow": { "freeCashFlow": "-1143000", "dividendsPaid": null, "issuanceOfDebt": "315000", "issuanceOfStock": null, "repaymentOfDebt": "-2632000", "fiscalDateEnding": "2026-03-31", "operatingCashflow": "-962000", "repurchaseOfStock": null, "capitalExpenditures": "-181000" } }, "revenue": 54294000, "cost_of_revenue": 5795000, "gross_profit": 48499000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 13137000, "depreciation_amortisation": 2370000, "ebitda": 15507000, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 8304000, "net_income_continuing_ops": null, "net_income_to_common": 8304000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 115019000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 160335000, "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": 444617000, "short_term_debt": 10526000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 96850000, "long_term_debt": 73417000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 85275000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 239257000, "shares_outstanding": 21099953, "operating_cash_flow": -962000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -181000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -2317000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -1143000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "15507000", "netIncome": "8304000", "grossProfit": "48499000", "totalRevenue": "54294000", "costOfRevenue": "5795000", "interestExpense": null, "operatingIncome": "13137000", "fiscalDateEnding": "2026-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "2370000" }, "balance": { "totalDebt": "85275000", "totalAssets": "444617000", "longTermDebt": "73417000", "shortTermDebt": "10526000", "fiscalDateEnding": "2026-03-31", "totalLiabilities": null, "sharesOutstanding": "21099953", "totalCurrentAssets": "160335000", "totalShareholderEquity": "239257000", "totalCurrentLiabilities": "96850000", "cashAndShortTermInvestments": "115019000" }, "cashflow": { "freeCashFlow": "-1143000", "dividendsPaid": null, "issuanceOfDebt": "315000", "issuanceOfStock": null, "repaymentOfDebt": "-2632000", "fiscalDateEnding": "2026-03-31", "operatingCashflow": "-962000", "repurchaseOfStock": null, "capitalExpenditures": "-181000" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:20:25.676674+00:00", "is_restated": false, "income_statement": { "revenue": 61108000, "cost_of_revenue": 5365000, "gross_profit": 55743000, "ebit": 16600000, "ebitda": 18757000, "pretax_income": null, "tax_provision": null, "net_income": 14343000, "net_income_to_common": 14343000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 105218000, "total_current_assets": 147023000, "total_assets": 432576000, "short_term_debt": 10526000, "long_term_debt": 78620000, "total_debt": 90648000, "total_liabilities": null, "total_equity": 220392000, "shares_outstanding": 21099953, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 35846000, "capital_expenditure": -273000, "free_cash_flow": 35573000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -2631000 }, "complete_fields": { "id": 389865, "ticker_id": 20716, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:20:25.676674+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "18757000", "netIncome": "14343000", "grossProfit": "55743000", "totalRevenue": "61108000", "costOfRevenue": "5365000", "interestExpense": null, "operatingIncome": "16600000", "fiscalDateEnding": "2025-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": "2157000" }, "balance": { "totalDebt": "90648000", "totalAssets": "432576000", "longTermDebt": "78620000", "shortTermDebt": "10526000", "fiscalDateEnding": "2025-09-30", "totalLiabilities": null, "sharesOutstanding": "21099953", "totalCurrentAssets": "147023000", "totalShareholderEquity": "220392000", "totalCurrentLiabilities": "96298000", "cashAndShortTermInvestments": "105218000" }, "cashflow": { "freeCashFlow": "35573000", "dividendsPaid": "0", "issuanceOfDebt": "0", "issuanceOfStock": "0", "repaymentOfDebt": "-2631000", "fiscalDateEnding": "2025-09-30", "operatingCashflow": "35846000", "repurchaseOfStock": null, "capitalExpenditures": "-273000" } }, "revenue": 61108000, "cost_of_revenue": 5365000, "gross_profit": 55743000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 16600000, "depreciation_amortisation": 2157000, "ebitda": 18757000, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 14343000, "net_income_continuing_ops": null, "net_income_to_common": 14343000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 105218000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 147023000, "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": 432576000, "short_term_debt": 10526000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 96298000, "long_term_debt": 78620000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 90648000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 220392000, "shares_outstanding": 21099953, "operating_cash_flow": 35846000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -273000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": 0, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -2631000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 35573000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "18757000", "netIncome": "14343000", "grossProfit": "55743000", "totalRevenue": "61108000", "costOfRevenue": "5365000", "interestExpense": null, "operatingIncome": "16600000", "fiscalDateEnding": "2025-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": "2157000" }, "balance": { "totalDebt": "90648000", "totalAssets": "432576000", "longTermDebt": "78620000", "shortTermDebt": "10526000", "fiscalDateEnding": "2025-09-30", "totalLiabilities": null, "sharesOutstanding": "21099953", "totalCurrentAssets": "147023000", "totalShareholderEquity": "220392000", "totalCurrentLiabilities": "96298000", "cashAndShortTermInvestments": "105218000" }, "cashflow": { "freeCashFlow": "35573000", "dividendsPaid": "0", "issuanceOfDebt": "0", "issuanceOfStock": "0", "repaymentOfDebt": "-2631000", "fiscalDateEnding": "2025-09-30", "operatingCashflow": "35846000", "repurchaseOfStock": null, "capitalExpenditures": "-273000" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:20:25.676674+00:00", "is_restated": false, "income_statement": { "revenue": 50395000, "cost_of_revenue": 4927000, "gross_profit": 45468000, "ebit": 15487000, "ebitda": 17653000, "pretax_income": null, "tax_provision": null, "net_income": 9687000, "net_income_to_common": 9687000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 72838000, "total_current_assets": 117967000, "total_assets": 405008000, "short_term_debt": 10526000, "long_term_debt": 81220000, "total_debt": 93444000, "total_liabilities": null, "total_equity": 206138000, "shares_outstanding": 21099953, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 9776000, "capital_expenditure": -165000, "free_cash_flow": 9611000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -3948000 }, "complete_fields": { "id": 389866, "ticker_id": 20716, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:20:25.676674+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "17653000", "netIncome": "9687000", "grossProfit": "45468000", "totalRevenue": "50395000", "costOfRevenue": "4927000", "interestExpense": "1155000", "operatingIncome": "15487000", "fiscalDateEnding": "2025-06-30", "researchAndDevelopment": null, "depreciationAndAmortization": "2140000" }, "balance": { "totalDebt": "93444000", "totalAssets": "405008000", "longTermDebt": "81220000", "shortTermDebt": "10526000", "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "21099953", "totalCurrentAssets": "117967000", "totalShareholderEquity": "206138000", "totalCurrentLiabilities": "76796000", "cashAndShortTermInvestments": "72838000" }, "cashflow": { "freeCashFlow": "9611000", "dividendsPaid": null, "issuanceOfDebt": "0", "issuanceOfStock": null, "repaymentOfDebt": "-3948000", "fiscalDateEnding": "2025-06-30", "operatingCashflow": "9776000", "repurchaseOfStock": null, "capitalExpenditures": "-165000" } }, "revenue": 50395000, "cost_of_revenue": 4927000, "gross_profit": 45468000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 15487000, "depreciation_amortisation": 2140000, "ebitda": 17653000, "interest_expense": 1155000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 9687000, "net_income_continuing_ops": null, "net_income_to_common": 9687000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 72838000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 117967000, "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": 405008000, "short_term_debt": 10526000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 76796000, "long_term_debt": 81220000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 93444000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 206138000, "shares_outstanding": 21099953, "operating_cash_flow": 9776000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -165000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -3948000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 9611000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "17653000", "netIncome": "9687000", "grossProfit": "45468000", "totalRevenue": "50395000", "costOfRevenue": "4927000", "interestExpense": "1155000", "operatingIncome": "15487000", "fiscalDateEnding": "2025-06-30", "researchAndDevelopment": null, "depreciationAndAmortization": "2140000" }, "balance": { "totalDebt": "93444000", "totalAssets": "405008000", "longTermDebt": "81220000", "shortTermDebt": "10526000", "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "21099953", "totalCurrentAssets": "117967000", "totalShareholderEquity": "206138000", "totalCurrentLiabilities": "76796000", "cashAndShortTermInvestments": "72838000" }, "cashflow": { "freeCashFlow": "9611000", "dividendsPaid": null, "issuanceOfDebt": "0", "issuanceOfStock": null, "repaymentOfDebt": "-3948000", "fiscalDateEnding": "2025-06-30", "operatingCashflow": "9776000", "repurchaseOfStock": null, "capitalExpenditures": "-165000" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:20:25.676674+00:00", "is_restated": false, "income_statement": { "revenue": 51131000, "cost_of_revenue": 4868000, "gross_profit": 46263000, "ebit": 15609000, "ebitda": 17740000, "pretax_income": null, "tax_provision": null, "net_income": 9833000, "net_income_to_common": 9833000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 112512000, "total_current_assets": 160625000, "total_assets": 450638000, "short_term_debt": 12409000, "long_term_debt": 83818000, "total_debt": 98096000, "total_liabilities": null, "total_equity": 247832000, "shares_outstanding": 21094109, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -415000, "capital_expenditure": -288000, "free_cash_flow": -703000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -1316000 }, "complete_fields": { "id": 389867, "ticker_id": 20716, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:20:25.676674+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "17740000", "netIncome": "9833000", "grossProfit": "46263000", "totalRevenue": "51131000", "costOfRevenue": "4868000", "interestExpense": null, "operatingIncome": "15609000", "fiscalDateEnding": "2025-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "2131000" }, "balance": { "totalDebt": "98096000", "totalAssets": "450638000", "longTermDebt": "83818000", "shortTermDebt": "12409000", "fiscalDateEnding": "2025-03-31", "totalLiabilities": null, "sharesOutstanding": "21094109", "totalCurrentAssets": "160625000", "totalShareholderEquity": "247832000", "totalCurrentLiabilities": "78920000", "cashAndShortTermInvestments": "112512000" }, "cashflow": { "freeCashFlow": "-703000", "dividendsPaid": null, "issuanceOfDebt": "0", "issuanceOfStock": null, "repaymentOfDebt": "-1316000", "fiscalDateEnding": "2025-03-31", "operatingCashflow": "-415000", "repurchaseOfStock": null, "capitalExpenditures": "-288000" } }, "revenue": 51131000, "cost_of_revenue": 4868000, "gross_profit": 46263000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 15609000, "depreciation_amortisation": 2131000, "ebitda": 17740000, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 9833000, "net_income_continuing_ops": null, "net_income_to_common": 9833000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 112512000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 160625000, "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": 450638000, "short_term_debt": 12409000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 78920000, "long_term_debt": 83818000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 98096000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 247832000, "shares_outstanding": 21094109, "operating_cash_flow": -415000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -288000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -1316000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -703000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "17740000", "netIncome": "9833000", "grossProfit": "46263000", "totalRevenue": "51131000", "costOfRevenue": "4868000", "interestExpense": null, "operatingIncome": "15609000", "fiscalDateEnding": "2025-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "2131000" }, "balance": { "totalDebt": "98096000", "totalAssets": "450638000", "longTermDebt": "83818000", "shortTermDebt": "12409000", "fiscalDateEnding": "2025-03-31", "totalLiabilities": null, "sharesOutstanding": "21094109", "totalCurrentAssets": "160625000", "totalShareholderEquity": "247832000", "totalCurrentLiabilities": "78920000", "cashAndShortTermInvestments": "112512000" }, "cashflow": { "freeCashFlow": "-703000", "dividendsPaid": null, "issuanceOfDebt": "0", "issuanceOfStock": null, "repaymentOfDebt": "-1316000", "fiscalDateEnding": "2025-03-31", "operatingCashflow": "-415000", "repurchaseOfStock": null, "capitalExpenditures": "-288000" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:20:25.676674+00:00", "is_restated": false, "income_statement": { "revenue": 67246000, "cost_of_revenue": 6081000, "gross_profit": 61165000, "ebit": 24591000, "ebitda": 26421000, "pretax_income": null, "tax_provision": null, "net_income": 14108000, "net_income_to_common": 14108000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 114916000, "total_current_assets": 164833000, "total_assets": 457533000, "short_term_debt": 10526000, "long_term_debt": 86232000, "total_debt": 99114000, "total_liabilities": null, "total_equity": 238508000, "shares_outstanding": 21094109, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 49763000, "capital_expenditure": -86000, "free_cash_flow": 49677000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": 58056000 }, "complete_fields": { "id": 389868, "ticker_id": 20716, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:20:25.676674+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "26421000", "netIncome": "14108000", "grossProfit": "61165000", "totalRevenue": "67246000", "costOfRevenue": "6081000", "interestExpense": null, "operatingIncome": "24591000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "2125000" }, "balance": { "totalDebt": "99114000", "totalAssets": "457533000", "longTermDebt": "86232000", "shortTermDebt": "10526000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "21094109", "totalCurrentAssets": "164833000", "totalShareholderEquity": "238508000", "totalCurrentLiabilities": "91288000", "cashAndShortTermInvestments": "114916000" }, "cashflow": { "freeCashFlow": "49677000", "dividendsPaid": "0", "issuanceOfDebt": "60688000", "issuanceOfStock": "0", "repaymentOfDebt": "-2632000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "49763000", "repurchaseOfStock": null, "capitalExpenditures": "-86000" } }, "revenue": 67246000, "cost_of_revenue": 6081000, "gross_profit": 61165000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 24591000, "depreciation_amortisation": 2125000, "ebitda": 26421000, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 14108000, "net_income_continuing_ops": null, "net_income_to_common": 14108000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 114916000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 164833000, "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": 457533000, "short_term_debt": 10526000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 91288000, "long_term_debt": 86232000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 99114000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 238508000, "shares_outstanding": 21094109, "operating_cash_flow": 49763000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -86000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": 0, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": 58056000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 49677000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "26421000", "netIncome": "14108000", "grossProfit": "61165000", "totalRevenue": "67246000", "costOfRevenue": "6081000", "interestExpense": null, "operatingIncome": "24591000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "2125000" }, "balance": { "totalDebt": "99114000", "totalAssets": "457533000", "longTermDebt": "86232000", "shortTermDebt": "10526000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "21094109", "totalCurrentAssets": "164833000", "totalShareholderEquity": "238508000", "totalCurrentLiabilities": "91288000", "cashAndShortTermInvestments": "114916000" }, "cashflow": { "freeCashFlow": "49677000", "dividendsPaid": "0", "issuanceOfDebt": "60688000", "issuanceOfStock": "0", "repaymentOfDebt": "-2632000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "49763000", "repurchaseOfStock": null, "capitalExpenditures": "-86000" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:20:25.676674+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": -4000, "share_repurchases": null, "shares_issued": 131000, "net_debt_issued": null }, "complete_fields": { "id": 389870, "ticker_id": 20716, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:20:25.676674+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": "-4000", "issuanceOfDebt": null, "issuanceOfStock": "131000", "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": -4000, "share_repurchases": null, "shares_issued": 131000, "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": "-4000", "issuanceOfDebt": null, "issuanceOfStock": "131000", "repaymentOfDebt": null, "fiscalDateEnding": "2024-09-30", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "cornerstone_value", "name": "Cornerstone Value", "slug": "cornerstone-value", "group": "value", "page_url": "/factors/cornerstone-value/", "rank_field": "cornerstone_value_rank" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "garp", "name": "GARP", "slug": "garp", "group": "growth", "page_url": "/factors/garp/", "rank_field": "-revenue_growth" }, { "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": "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": 6, "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" ] } } }