{ "ticker": { "uuid": "3bf0f849-f042-4e3b-ba7b-b3a2af0bb106", "symbol": "DUL", "name": "Alnylam Pharmaceuticals, Inc.", "exchange": "GER", "exchange_name": "XETRA", "country": "DE", "currency": "EUR", "sector": "Healthcare", "industry": "Biotechnology", "page_url": "https://sharemaestro.com/factors/ticker/3bf0f849-f042-4e3b-ba7b-b3a2af0bb106/", "api_url": "https://sharemaestro.com/factors/api/tickers/3bf0f849-f042-4e3b-ba7b-b3a2af0bb106/" }, "ticker_metadata": { "id": 14764, "uuid": "3bf0f849-f042-4e3b-ba7b-b3a2af0bb106", "symbol": "DUL", "name": "Alnylam Pharmaceuticals, Inc.", "asset_type": "equity", "market_cap": 34259326976, "stock_exchange_id": 8, "industry": "Biotechnology", "sector": "Healthcare", "description": "Alnylam Pharmaceuticals, Inc. discovers, develops, manufactures, and commercializes therapeutics based on ribonucleic acid interference in the United States, Europe, and internationally. The company offers ONPATTRO for hereditary transthyretin-mediated (hATTR) amyloidosis; AMVUTTRA for ATTR and hATTR amyloidosis; Leqvio for hypercholesterolemia; Qfitlia for hemophilia A or B; GIVLAARI for acute hepatic porphyria; and OXLUMO for primary hyperoxaluria type 1. It also develops a range of products in Phase 3 trial, such as Nucresiran for ATTR amyloidosis; Zilebesiran for hypertension; Cemdisiran for myasthenia gravis, paroxysmal nocturnal hemoglobinuria, and geographic atrophy; and Elebsiran for hepatitis D virus infections. In addition, the company is developing various products in Phase 2 trial, including Rapirosiran for metabolic dysfunction-associated steatohepatitis; ALN-ANG3 for diabetic kidney disease; ALN-4324 for type 2 diabetes mellitus; Mivelsiran for cerebral amyloid angiopathy, as well as in Phase 1 trial for Alzheimer's disease; and ALN-6400 for bleeding disorders. Further, it develops a range of products in Phase 1 trial, such as ALN-2232 for obesity and weight management; ALN-PNP for non-alcoholic fatty liver disease; ALN-APOC3 for dyslipidemia; ALN-CIDEB for metabolic dysfunction-associated steatohepatitis; ALN-HTT02 for Huntington's disease; ALN-5288 for Alzheimer's disease; ALN-SOD for SOD1 amyotrophic lateral sclerosis; ALN-SNCA for Parkinson's disease; AG-236 for polycythemia vera; ALN-CFB for paroxysmal nocturnal hemoglobinuria; ALN-BCAT for hepatocellular carcinoma; and ALN-4285, ALN-4915, and ALN-F1202 for healthy volunteers. The company has collaborations with Regeneron Pharmaceuticals, Inc.; Roche Holding AG; Sanofi S.A.; Novartis AG; PeptiDream, Inc; Dicerna Pharmaceuticals, Inc.; and Ionis Pharmaceuticals, Inc. Alnylam Pharmaceuticals, Inc. was founded in 2002 and is headquartered in Cambridge, Massachusetts.", "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": "3bf0f849-f042-4e3b-ba7b-b3a2af0bb106", "symbol": "DUL", "name": "Alnylam Pharmaceuticals, Inc.", "exchange": "GER", "exchange_name": "XETRA", "country": "DE", "currency": "EUR", "sector": "Healthcare", "industry": "Biotechnology", "page_url": "https://sharemaestro.com/factors/ticker/3bf0f849-f042-4e3b-ba7b-b3a2af0bb106/", "api_url": "https://sharemaestro.com/factors/api/tickers/3bf0f849-f042-4e3b-ba7b-b3a2af0bb106/" }, "week_end_date": "2026-06-07", "universe": "EUR_DE", "score": { "os": 0.23, "value": 0.01, "quality": 0.93, "momentum": 0.58, "coverage": 0.848, "confidence": 0.848, "delta": null }, "headline_factors": { "price": 263.9, "market_cap": 35215870799.34, "pe_ratio": 61.0098, "earnings_yield": 0.0164, "ebitda_to_ev": 0.0266, "shareholder_yield": -0.0061, "roe": 0.5368, "piotroski_f_score": 6, "momentum_12_1": null, "volatility_252d": 1.0181 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "yfinance", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.8571, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T12:29:44.412327+00:00", "batch_id": "" }, "size": { "price_close": 263.9, "market_cap": 35215870799.336, "market_cap_usd": 35215870799.336, "enterprise_value": 34778149799.336, "shares_outstanding": 133444000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 61.0098, "pb_ratio": 32.7474, "ptbv_ratio": 32.7474, "ps_ratio": 8.2147, "pcf_ratio": 49.2601, "pfcf_ratio": 54.7395, "ev_ebitda": 37.6194, "ev_ebit": 46.2391, "ev_sales": 8.1126, "ev_fcf": 54.0591, "earnings_yield": 0.0164, "fcf_yield": 0.0185, "price_to_sales": 8.2147, "price_to_book": 32.7474, "price_to_cashflow": 49.2601, "ebitda_to_ev": 0.0266, "sales_yield": 0.1233 }, "yield": { "dividend_yield": 0, "buyback_yield": -0.0061, "shareholder_yield": -0.0061, "debt_paydown_yield": 0.0155, "total_yield": 0.0094 }, "quality": { "gross_margin": 0.8083, "operating_margin": 0.1754, "net_margin": 0.1346, "ebitda_margin": 0.2156, "fcf_margin": 0.1501, "roe": 0.5368, "roa": 0.1125, "roic": 0.8846, "roc_greenblatt": null, "asset_turnover": 0.8357, "cash_conversion": 1.1145, "accruals_ratio": -0.0268, "sbc_to_revenue": null, "piotroski_f_score": 6, "altman_z_score": null, "earnings_stability_5y": 1.2844, "revenue_stability_5y": 0.5089, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.6755, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": null, "net_debt_to_ebitda": -0.4735, "debt_to_assets": 0.2482, "interest_coverage": 2.6552, "current_ratio": 3.1266, "quick_ratio": 3.1266, "net_debt": -437721000, "local_beta": 0.5265, "volatility_252d": 1.0181, "volatility_60d": 2.2412, "max_drawdown_12m": -0.3573, "risk_adjusted_momentum": null }, "growth": { "revenue_growth_1y": 0.6519, "revenue_growth_3y_cagr": 0.5298, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": 10.4894, "revenue_growth": 0.6519, "earnings_growth": null }, "momentum": { "price_return_1m": 0.0011, "price_return_3m": -0.0376, "price_return_6m": -0.3285, "price_return_9m": null, "price_return_12m": null, "price_return_12m_ex1m": null, "momentum_6m": -0.3285, "momentum_12m": null, "momentum_12_1": null, "distance_from_52w_high": -0.3379, "distance_from_52w_low": 0.1615, "relative_strength": null }, "raw_ttm": { "revenue_ttm": 4286923000, "gross_profit_ttm": 3464971000, "ebit_ttm": 752137000, "ebitda_ttm": 924474000, "net_income_ttm": 577217000, "eps_diluted_ttm": 4.3255, "operating_cash_flow_ttm": 714896000, "capital_expenditure_ttm": -71560000, "fcf_ttm": 643336000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": 213820000, "interest_expense_ttm": 283267000, "cash_and_equivalents": 1710779000, "total_current_assets": 4219308000, "total_current_liabilities": 1349475000, "net_ppe": null, "total_assets": 5129547000, "total_debt": 1273058000, "total_equity": 1075380000, "net_working_capital": 1204715000, "book_value_per_share": 8.0587, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 8.0587 }, "ranks": { "universe_ticker_count": 632, "rank_pe": 92, "rank_pb": 98, "rank_ptbv": 98, "rank_ps": 92, "rank_pcf": 95, "rank_ev_ebitda": 95, "rank_ev_ebit": 92, "rank_earnings_yield": 92, "rank_fcf_yield": 70, "rank_dividend_yield": 73, "rank_shareholder_yield": 95, "rank_total_yield": 77, "rank_roe": 6, "rank_roc": 50, "rank_roic": 2, "rank_gross_margin": 8, "rank_fcf_margin": 28, "rank_piotroski": 36, "rank_accruals": 64, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 3, "rank_momentum_12m": 50, "rank_momentum_12m_ex1m": 50, "rank_relative_strength": 50 }, "composites": { "value_composite": 99, "quality_composite": 7, "momentum_composite": 42, "growth_composite": 12, "yield_composite": 87, "svqf_composite": 94, "vc1_composite": 99, "vc2_composite": 100, "vc3_composite": 99, "trending_value_composite": null, "overall_composite": 77, "quality_value_composite": 0.0964, "os_score": 0.23, "value_percentile": 0.01, "quality_percentile": 0.93, "momentum_percentile": 0.58, "factor_coverage": 0.848, "signal_confidence": 0.848, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 92, "small_cap_core_rank": 100, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 7603, "ticker_id": 14764, "universe_id": 5, "week_end_date": "2026-06-07", "source_primary": "yfinance", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.8571, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T12:29:44.412327+00:00", "batch_id": "", "os_score_delta": null, "price_close": 263.9, "market_cap": 35215870799.336, "market_cap_usd": 35215870799.336, "enterprise_value": 34778149799.336, "shares_outstanding": 133444000, "fx_rate_to_usd": null, "pe_ratio": 61.00976028, "pb_ratio": 32.74737376, "ptbv_ratio": 32.74737376, "ps_ratio": 8.2147197, "pcf_ratio": 49.26013126, "pfcf_ratio": 54.73946864, "ev_ebitda": 37.619392, "ev_ebit": 46.23911575, "ev_sales": 8.11261359, "ev_fcf": 54.05907613, "earnings_yield": 0.01639082, "fcf_yield": 0.01849828, "dividend_yield": 0, "buyback_yield": -0.00607169, "shareholder_yield": -0.00607169, "debt_paydown_yield": 0.01546269, "total_yield": 0.00939099, "gross_margin": 0.80826528, "operating_margin": 0.17544915, "net_margin": 0.13464599, "ebitda_margin": 0.21564978, "fcf_margin": 0.15006941, "roe": 0.53675631, "roa": 0.11252787, "roic": 0.88464642, "roc_greenblatt": null, "asset_turnover": 0.8357313, "cash_conversion": 1.11454791, "accruals_ratio": -0.02684038, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": -0.47348114, "debt_to_assets": 0.24818137, "interest_coverage": 2.65522281, "current_ratio": 3.12662924, "quick_ratio": 3.12662924, "net_debt": -437721000, "revenue_growth_1y": 0.65192864, "revenue_growth_3y_cagr": 0.52977274, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": 10.48942096, "piotroski_f_score": 6, "altman_z_score": null, "earnings_stability_5y": 1.284365, "revenue_stability_5y": 0.508876, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.00113804, "price_return_3m": -0.03756389, "price_return_6m": -0.32849874, "price_return_9m": null, "price_return_12m": null, "price_return_12m_ex1m": null, "distance_from_52w_high": -0.33793279, "distance_from_52w_low": 0.16153168, "relative_strength": null, "local_beta": 0.5265, "volatility_252d": 1.018063, "volatility_60d": 2.241162, "max_drawdown_12m": -0.35725036, "revenue_ttm": 4286923000, "gross_profit_ttm": 3464971000, "ebit_ttm": 752137000, "ebitda_ttm": 924474000, "net_income_ttm": 577217000, "eps_diluted_ttm": 4.3255373, "operating_cash_flow_ttm": 714896000, "capital_expenditure_ttm": -71560000, "fcf_ttm": 643336000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": 213820000, "interest_expense_ttm": 283267000, "cash_and_equivalents": 1710779000, "total_current_assets": 4219308000, "total_current_liabilities": 1349475000, "net_ppe": null, "total_assets": 5129547000, "total_debt": 1273058000, "total_equity": 1075380000, "net_working_capital": 1204715000, "book_value_per_share": 8.05866131, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 8.05866131, "universe_ticker_count": 632, "sector": "Healthcare", "rank_pe": 92, "rank_pb": 98, "rank_ptbv": 98, "rank_ps": 92, "rank_pcf": 95, "rank_ev_ebitda": 95, "rank_ev_ebit": 92, "rank_earnings_yield": 92, "rank_fcf_yield": 70, "rank_dividend_yield": 73, "rank_shareholder_yield": 95, "rank_total_yield": 77, "rank_roe": 6, "rank_roc": 50, "rank_roic": 2, "rank_gross_margin": 8, "rank_fcf_margin": 28, "rank_piotroski": 36, "rank_accruals": 64, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 3, "rank_momentum_12m": 50, "rank_momentum_12m_ex1m": 50, "rank_relative_strength": 50, "value_composite": 99, "quality_composite": 7, "momentum_composite": 42, "growth_composite": 12, "yield_composite": 87, "svqf_composite": 94, "vc1_composite": 99, "vc2_composite": 100, "vc3_composite": 99, "trending_value_composite": null, "overall_composite": 77, "factor_coverage": 0.848, "signal_confidence": 0.848, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 92, "small_cap_core_rank": 100, "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": 263.9, "os": 0.23, "value": 0.01, "quality": 0.93, "momentum": 0.58, "confidence": 0.848, "coverage": 0.848, "pe_ratio": 61.0098, "earnings_yield": 0.0164, "shareholder_yield": -0.0061, "roe": 0.5368, "momentum_12_1": null, "complete_fields": { "id": 7603, "ticker_id": 14764, "universe_id": 5, "week_end_date": "2026-06-07", "source_primary": "yfinance", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.8571, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T12:29:44.412327+00:00", "batch_id": "", "os_score_delta": null, "price_close": 263.9, "market_cap": 35215870799.336, "market_cap_usd": 35215870799.336, "enterprise_value": 34778149799.336, "shares_outstanding": 133444000, "fx_rate_to_usd": null, "pe_ratio": 61.00976028, "pb_ratio": 32.74737376, "ptbv_ratio": 32.74737376, "ps_ratio": 8.2147197, "pcf_ratio": 49.26013126, "pfcf_ratio": 54.73946864, "ev_ebitda": 37.619392, "ev_ebit": 46.23911575, "ev_sales": 8.11261359, "ev_fcf": 54.05907613, "earnings_yield": 0.01639082, "fcf_yield": 0.01849828, "dividend_yield": 0, "buyback_yield": -0.00607169, "shareholder_yield": -0.00607169, "debt_paydown_yield": 0.01546269, "total_yield": 0.00939099, "gross_margin": 0.80826528, "operating_margin": 0.17544915, "net_margin": 0.13464599, "ebitda_margin": 0.21564978, "fcf_margin": 0.15006941, "roe": 0.53675631, "roa": 0.11252787, "roic": 0.88464642, "roc_greenblatt": null, "asset_turnover": 0.8357313, "cash_conversion": 1.11454791, "accruals_ratio": -0.02684038, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": -0.47348114, "debt_to_assets": 0.24818137, "interest_coverage": 2.65522281, "current_ratio": 3.12662924, "quick_ratio": 3.12662924, "net_debt": -437721000, "revenue_growth_1y": 0.65192864, "revenue_growth_3y_cagr": 0.52977274, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": 10.48942096, "piotroski_f_score": 6, "altman_z_score": null, "earnings_stability_5y": 1.284365, "revenue_stability_5y": 0.508876, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.00113804, "price_return_3m": -0.03756389, "price_return_6m": -0.32849874, "price_return_9m": null, "price_return_12m": null, "price_return_12m_ex1m": null, "distance_from_52w_high": -0.33793279, "distance_from_52w_low": 0.16153168, "relative_strength": null, "local_beta": 0.5265, "volatility_252d": 1.018063, "volatility_60d": 2.241162, "max_drawdown_12m": -0.35725036, "revenue_ttm": 4286923000, "gross_profit_ttm": 3464971000, "ebit_ttm": 752137000, "ebitda_ttm": 924474000, "net_income_ttm": 577217000, "eps_diluted_ttm": 4.3255373, "operating_cash_flow_ttm": 714896000, "capital_expenditure_ttm": -71560000, "fcf_ttm": 643336000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": 213820000, "interest_expense_ttm": 283267000, "cash_and_equivalents": 1710779000, "total_current_assets": 4219308000, "total_current_liabilities": 1349475000, "net_ppe": null, "total_assets": 5129547000, "total_debt": 1273058000, "total_equity": 1075380000, "net_working_capital": 1204715000, "book_value_per_share": 8.05866131, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 8.05866131, "universe_ticker_count": 632, "sector": "Healthcare", "rank_pe": 92, "rank_pb": 98, "rank_ptbv": 98, "rank_ps": 92, "rank_pcf": 95, "rank_ev_ebitda": 95, "rank_ev_ebit": 92, "rank_earnings_yield": 92, "rank_fcf_yield": 70, "rank_dividend_yield": 73, "rank_shareholder_yield": 95, "rank_total_yield": 77, "rank_roe": 6, "rank_roc": 50, "rank_roic": 2, "rank_gross_margin": 8, "rank_fcf_margin": 28, "rank_piotroski": 36, "rank_accruals": 64, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 3, "rank_momentum_12m": 50, "rank_momentum_12m_ex1m": 50, "rank_relative_strength": 50, "value_composite": 99, "quality_composite": 7, "momentum_composite": 42, "growth_composite": 12, "yield_composite": 87, "svqf_composite": 94, "vc1_composite": 99, "vc2_composite": 100, "vc3_composite": 99, "trending_value_composite": null, "overall_composite": 77, "factor_coverage": 0.848, "signal_confidence": 0.848, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 92, "small_cap_core_rank": 100, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:55:31.105068+00:00", "is_restated": false, "income_statement": { "revenue": 3713937000, "cost_of_revenue": 681871000, "gross_profit": 3032066000, "ebit": 501578000, "ebitda": 631437000, "pretax_income": null, "tax_provision": null, "net_income": 313747000, "net_income_to_common": 313747000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1657250000, "total_current_assets": 4050662000, "total_assets": 4966331000, "short_term_debt": 45518000, "long_term_debt": 1007784000, "total_debt": 1278389000, "total_liabilities": null, "total_equity": 789176000, "shares_outstanding": 132376000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 524080000, "capital_expenditure": -58697000, "free_cash_flow": 465383000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -544532000 }, "complete_fields": { "id": 385633, "ticker_id": 14764, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:55:31.105068+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "631437000", "netIncome": "313747000", "grossProfit": "3032066000", "totalRevenue": "3713937000", "costOfRevenue": "681871000", "interestExpense": "252627000", "operatingIncome": "501578000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": "1319775000", "depreciationAndAmortization": "55658000" }, "balance": { "totalDebt": "1278389000", "totalAssets": "4966331000", "longTermDebt": "1007784000", "shortTermDebt": "45518000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "132376000", "totalCurrentAssets": "4050662000", "totalShareholderEquity": "789176000", "totalCurrentLiabilities": "1466349000", "cashAndShortTermInvestments": "1657250000" }, "cashflow": { "freeCashFlow": "465383000", "dividendsPaid": null, "issuanceOfDebt": "645692000", "issuanceOfStock": null, "repaymentOfDebt": "-1190224000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "524080000", "repurchaseOfStock": null, "capitalExpenditures": "-58697000" } }, "revenue": 3713937000, "cost_of_revenue": 681871000, "gross_profit": 3032066000, "research_and_development": 1319775000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 501578000, "depreciation_amortisation": 55658000, "ebitda": 631437000, "interest_expense": 252627000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 313747000, "net_income_continuing_ops": null, "net_income_to_common": 313747000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1657250000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 4050662000, "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": 4966331000, "short_term_debt": 45518000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1466349000, "long_term_debt": 1007784000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 1278389000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 789176000, "shares_outstanding": 132376000, "operating_cash_flow": 524080000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -58697000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -544532000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 465383000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "631437000", "netIncome": "313747000", "grossProfit": "3032066000", "totalRevenue": "3713937000", "costOfRevenue": "681871000", "interestExpense": "252627000", "operatingIncome": "501578000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": "1319775000", "depreciationAndAmortization": "55658000" }, "balance": { "totalDebt": "1278389000", "totalAssets": "4966331000", "longTermDebt": "1007784000", "shortTermDebt": "45518000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "132376000", "totalCurrentAssets": "4050662000", "totalShareholderEquity": "789176000", "totalCurrentLiabilities": "1466349000", "cashAndShortTermInvestments": "1657250000" }, "cashflow": { "freeCashFlow": "465383000", "dividendsPaid": null, "issuanceOfDebt": "645692000", "issuanceOfStock": null, "repaymentOfDebt": "-1190224000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "524080000", "repurchaseOfStock": null, "capitalExpenditures": "-58697000" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:55:31.105068+00:00", "is_restated": false, "income_statement": { "revenue": 2248243000, "cost_of_revenue": 323370000, "gross_profit": 1924873000, "ebit": -176885000, "ebitda": -178847000, "pretax_income": null, "tax_provision": null, "net_income": -278157000, "net_income_to_common": -278157000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 966428000, "total_current_assets": 3295285000, "total_assets": 4239983000, "short_term_debt": 41886000, "long_term_debt": 1024621000, "total_debt": 1296048000, "total_liabilities": null, "total_equity": 67088000, "shares_outstanding": 129294000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -8312000, "capital_expenditure": -34277000, "free_cash_flow": -42589000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 385638, "ticker_id": 14764, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:55:31.105068+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-178847000", "netIncome": "-278157000", "grossProfit": "1924873000", "totalRevenue": "2248243000", "costOfRevenue": "323370000", "interestExpense": "141858000", "operatingIncome": "-176885000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": "1126232000", "depreciationAndAmortization": "56670000" }, "balance": { "totalDebt": "1296048000", "totalAssets": "4239983000", "longTermDebt": "1024621000", "shortTermDebt": "41886000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "129294000", "totalCurrentAssets": "3295285000", "totalShareholderEquity": "67088000", "totalCurrentLiabilities": "1186272000", "cashAndShortTermInvestments": "966428000" }, "cashflow": { "freeCashFlow": "-42589000", "dividendsPaid": null, "issuanceOfDebt": "0", "issuanceOfStock": null, "repaymentOfDebt": "0", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "-8312000", "repurchaseOfStock": null, "capitalExpenditures": "-34277000" } }, "revenue": 2248243000, "cost_of_revenue": 323370000, "gross_profit": 1924873000, "research_and_development": 1126232000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -176885000, "depreciation_amortisation": 56670000, "ebitda": -178847000, "interest_expense": 141858000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -278157000, "net_income_continuing_ops": null, "net_income_to_common": -278157000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 966428000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 3295285000, "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": 4239983000, "short_term_debt": 41886000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1186272000, "long_term_debt": 1024621000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 1296048000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 67088000, "shares_outstanding": 129294000, "operating_cash_flow": -8312000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -34277000, "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": -42589000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-178847000", "netIncome": "-278157000", "grossProfit": "1924873000", "totalRevenue": "2248243000", "costOfRevenue": "323370000", "interestExpense": "141858000", "operatingIncome": "-176885000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": "1126232000", "depreciationAndAmortization": "56670000" }, "balance": { "totalDebt": "1296048000", "totalAssets": "4239983000", "longTermDebt": "1024621000", "shortTermDebt": "41886000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "129294000", "totalCurrentAssets": "3295285000", "totalShareholderEquity": "67088000", "totalCurrentLiabilities": "1186272000", "cashAndShortTermInvestments": "966428000" }, "cashflow": { "freeCashFlow": "-42589000", "dividendsPaid": null, "issuanceOfDebt": "0", "issuanceOfStock": null, "repaymentOfDebt": "0", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "-8312000", "repurchaseOfStock": null, "capitalExpenditures": "-34277000" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:55:31.105068+00:00", "is_restated": false, "income_statement": { "revenue": 1828292000, "cost_of_revenue": 310406000, "gross_profit": 1517886000, "ebit": -282175000, "ebitda": -258242000, "pretax_income": null, "tax_provision": null, "net_income": -440242000, "net_income_to_common": -440242000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 812688000, "total_current_assets": 2982697000, "total_assets": 3829880000, "short_term_debt": 41510000, "long_term_debt": 1020776000, "total_debt": 1305387000, "total_liabilities": null, "total_equity": -220644000, "shares_outstanding": 125794000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 104156000, "capital_expenditure": -62211000, "free_cash_flow": 41945000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 385640, "ticker_id": 14764, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:55:31.105068+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-258242000", "netIncome": "-440242000", "grossProfit": "1517886000", "totalRevenue": "1828292000", "costOfRevenue": "310406000", "interestExpense": "121221000", "operatingIncome": "-282175000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": "1004415000", "depreciationAndAmortization": "54054000" }, "balance": { "totalDebt": "1305387000", "totalAssets": "3829880000", "longTermDebt": "1020776000", "shortTermDebt": "41510000", "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "125794000", "totalCurrentAssets": "2982697000", "totalShareholderEquity": "-220644000", "totalCurrentLiabilities": "967786000", "cashAndShortTermInvestments": "812688000" }, "cashflow": { "freeCashFlow": "41945000", "dividendsPaid": null, "issuanceOfDebt": "0", "issuanceOfStock": null, "repaymentOfDebt": "0", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "104156000", "repurchaseOfStock": null, "capitalExpenditures": "-62211000" } }, "revenue": 1828292000, "cost_of_revenue": 310406000, "gross_profit": 1517886000, "research_and_development": 1004415000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -282175000, "depreciation_amortisation": 54054000, "ebitda": -258242000, "interest_expense": 121221000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -440242000, "net_income_continuing_ops": null, "net_income_to_common": -440242000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 812688000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 2982697000, "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": 3829880000, "short_term_debt": 41510000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 967786000, "long_term_debt": 1020776000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 1305387000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": -220644000, "shares_outstanding": 125794000, "operating_cash_flow": 104156000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -62211000, "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": 41945000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-258242000", "netIncome": "-440242000", "grossProfit": "1517886000", "totalRevenue": "1828292000", "costOfRevenue": "310406000", "interestExpense": "121221000", "operatingIncome": "-282175000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": "1004415000", "depreciationAndAmortization": "54054000" }, "balance": { "totalDebt": "1305387000", "totalAssets": "3829880000", "longTermDebt": "1020776000", "shortTermDebt": "41510000", "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "125794000", "totalCurrentAssets": "2982697000", "totalShareholderEquity": "-220644000", "totalCurrentLiabilities": "967786000", "cashAndShortTermInvestments": "812688000" }, "cashflow": { "freeCashFlow": "41945000", "dividendsPaid": null, "issuanceOfDebt": "0", "issuanceOfStock": null, "repaymentOfDebt": "0", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "104156000", "repurchaseOfStock": null, "capitalExpenditures": "-62211000" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:55:31.105068+00:00", "is_restated": false, "income_statement": { "revenue": 1037418000, "cost_of_revenue": 168817000, "gross_profit": 868601000, "ebit": -785072000, "ebitda": -926557000, "pretax_income": null, "tax_provision": null, "net_income": -1131156000, "net_income_to_common": -1131156000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 866394000, "total_current_assets": 2692247000, "total_assets": 3546359000, "short_term_debt": 41967000, "long_term_debt": 1016942000, "total_debt": 1320248000, "total_liabilities": null, "total_equity": -158223000, "shares_outstanding": 123925000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -541274000, "capital_expenditure": -72059000, "free_cash_flow": -613333000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": 254004000 }, "complete_fields": { "id": 385641, "ticker_id": 14764, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:55:31.105068+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-926557000", "netIncome": "-1131156000", "grossProfit": "868601000", "totalRevenue": "1037418000", "costOfRevenue": "168817000", "interestExpense": "155968000", "operatingIncome": "-785072000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": "883015000", "depreciationAndAmortization": "44468000" }, "balance": { "totalDebt": "1320248000", "totalAssets": "3546359000", "longTermDebt": "1016942000", "shortTermDebt": "41967000", "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "123925000", "totalCurrentAssets": "2692247000", "totalShareholderEquity": "-158223000", "totalCurrentLiabilities": "767915000", "cashAndShortTermInvestments": "866394000" }, "cashflow": { "freeCashFlow": "-613333000", "dividendsPaid": null, "issuanceOfDebt": "1016111000", "issuanceOfStock": "0", "repaymentOfDebt": "-762107000", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "-541274000", "repurchaseOfStock": null, "capitalExpenditures": "-72059000" } }, "revenue": 1037418000, "cost_of_revenue": 168817000, "gross_profit": 868601000, "research_and_development": 883015000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -785072000, "depreciation_amortisation": 44468000, "ebitda": -926557000, "interest_expense": 155968000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -1131156000, "net_income_continuing_ops": null, "net_income_to_common": -1131156000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 866394000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 2692247000, "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": 3546359000, "short_term_debt": 41967000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 767915000, "long_term_debt": 1016942000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 1320248000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": -158223000, "shares_outstanding": 123925000, "operating_cash_flow": -541274000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -72059000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": 254004000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -613333000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-926557000", "netIncome": "-1131156000", "grossProfit": "868601000", "totalRevenue": "1037418000", "costOfRevenue": "168817000", "interestExpense": "155968000", "operatingIncome": "-785072000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": "883015000", "depreciationAndAmortization": "44468000" }, "balance": { "totalDebt": "1320248000", "totalAssets": "3546359000", "longTermDebt": "1016942000", "shortTermDebt": "41967000", "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "123925000", "totalCurrentAssets": "2692247000", "totalShareholderEquity": "-158223000", "totalCurrentLiabilities": "767915000", "cashAndShortTermInvestments": "866394000" }, "cashflow": { "freeCashFlow": "-613333000", "dividendsPaid": null, "issuanceOfDebt": "1016111000", "issuanceOfStock": "0", "repaymentOfDebt": "-762107000", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "-541274000", "repurchaseOfStock": null, "capitalExpenditures": "-72059000" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:55:31.105068+00:00", "is_restated": false, "income_statement": { "revenue": null, "cost_of_revenue": null, "gross_profit": null, "ebit": null, "ebitda": null, "pretax_income": null, "tax_provision": null, "net_income": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": null, "total_current_assets": null, "total_assets": null, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": null, "total_equity": null, "shares_outstanding": null, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": null, "free_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": null }, "complete_fields": { "id": 385642, "ticker_id": 14764, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:55:31.105068+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2021-12-31", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "0", "repaymentOfDebt": null, "fiscalDateEnding": "2021-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } }, "revenue": null, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": null, "depreciation_amortisation": null, "ebitda": null, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": null, "net_income_continuing_ops": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": null, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": null, "shares_outstanding": null, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": null, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2021-12-31", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "0", "repaymentOfDebt": null, "fiscalDateEnding": "2021-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:55:31.105068+00:00", "is_restated": false, "income_statement": { "revenue": 1167175000, "cost_of_revenue": 211122000, "gross_profit": 956053000, "ebit": 268636000, "ebitda": 304492000, "pretax_income": null, "tax_provision": null, "net_income": 205991000, "net_income_to_common": 205991000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1710779000, "total_current_assets": 4219308000, "total_assets": 5129547000, "short_term_debt": 45661000, "long_term_debt": 1009372000, "total_debt": 1273058000, "total_liabilities": null, "total_equity": 1075380000, "shares_outstanding": 133444000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 70504000, "capital_expenditure": -21833000, "free_cash_flow": 48671000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 13157000, "net_debt_issued": null }, "complete_fields": { "id": 385631, "ticker_id": 14764, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:55:31.105068+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "304492000", "netIncome": "205991000", "grossProfit": "956053000", "totalRevenue": "1167175000", "costOfRevenue": "211122000", "interestExpense": "69286000", "operatingIncome": "268636000", "fiscalDateEnding": "2026-03-31", "researchAndDevelopment": "364866000", "depreciationAndAmortization": "13553000" }, "balance": { "totalDebt": "1273058000", "totalAssets": "5129547000", "longTermDebt": "1009372000", "shortTermDebt": "45661000", "fiscalDateEnding": "2026-03-31", "totalLiabilities": null, "sharesOutstanding": "133444000", "totalCurrentAssets": "4219308000", "totalShareholderEquity": "1075380000", "totalCurrentLiabilities": "1349475000", "cashAndShortTermInvestments": "1710779000" }, "cashflow": { "freeCashFlow": "48671000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "13157000", "repaymentOfDebt": null, "fiscalDateEnding": "2026-03-31", "operatingCashflow": "70504000", "repurchaseOfStock": null, "capitalExpenditures": "-21833000" } }, "revenue": 1167175000, "cost_of_revenue": 211122000, "gross_profit": 956053000, "research_and_development": 364866000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 268636000, "depreciation_amortisation": 13553000, "ebitda": 304492000, "interest_expense": 69286000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 205991000, "net_income_continuing_ops": null, "net_income_to_common": 205991000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1710779000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 4219308000, "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": 5129547000, "short_term_debt": 45661000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1349475000, "long_term_debt": 1009372000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 1273058000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 1075380000, "shares_outstanding": 133444000, "operating_cash_flow": 70504000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -21833000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": 13157000, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 48671000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "304492000", "netIncome": "205991000", "grossProfit": "956053000", "totalRevenue": "1167175000", "costOfRevenue": "211122000", "interestExpense": "69286000", "operatingIncome": "268636000", "fiscalDateEnding": "2026-03-31", "researchAndDevelopment": "364866000", "depreciationAndAmortization": "13553000" }, "balance": { "totalDebt": "1273058000", "totalAssets": "5129547000", "longTermDebt": "1009372000", "shortTermDebt": "45661000", "fiscalDateEnding": "2026-03-31", "totalLiabilities": null, "sharesOutstanding": "133444000", "totalCurrentAssets": "4219308000", "totalShareholderEquity": "1075380000", "totalCurrentLiabilities": "1349475000", "cashAndShortTermInvestments": "1710779000" }, "cashflow": { "freeCashFlow": "48671000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "13157000", "repaymentOfDebt": null, "fiscalDateEnding": "2026-03-31", "operatingCashflow": "70504000", "repurchaseOfStock": null, "capitalExpenditures": "-21833000" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:55:31.105068+00:00", "is_restated": false, "income_statement": { "revenue": 1097033000, "cost_of_revenue": 267723000, "gross_profit": 829310000, "ebit": 131718000, "ebitda": 303980000, "pretax_income": null, "tax_provision": null, "net_income": 186419000, "net_income_to_common": 186419000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1657250000, "total_current_assets": 4050662000, "total_assets": 4966331000, "short_term_debt": 45518000, "long_term_debt": 1007784000, "total_debt": 1278389000, "total_liabilities": null, "total_equity": 789176000, "shares_outstanding": 132376000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 163555000, "capital_expenditure": -23292000, "free_cash_flow": 140263000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 41701000, "net_debt_issued": -52934000 }, "complete_fields": { "id": 385632, "ticker_id": 14764, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:55:31.105068+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "303980000", "netIncome": "186419000", "grossProfit": "829310000", "totalRevenue": "1097033000", "costOfRevenue": "267723000", "interestExpense": "129337000", "operatingIncome": "131718000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": "372218000", "depreciationAndAmortization": "13506000" }, "balance": { "totalDebt": "1278389000", "totalAssets": "4966331000", "longTermDebt": "1007784000", "shortTermDebt": "45518000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "132376000", "totalCurrentAssets": "4050662000", "totalShareholderEquity": "789176000", "totalCurrentLiabilities": "1466349000", "cashAndShortTermInvestments": "1657250000" }, "cashflow": { "freeCashFlow": "140263000", "dividendsPaid": null, "issuanceOfDebt": "-680000", "issuanceOfStock": "41701000", "repaymentOfDebt": "-52254000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "163555000", "repurchaseOfStock": null, "capitalExpenditures": "-23292000" } }, "revenue": 1097033000, "cost_of_revenue": 267723000, "gross_profit": 829310000, "research_and_development": 372218000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 131718000, "depreciation_amortisation": 13506000, "ebitda": 303980000, "interest_expense": 129337000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 186419000, "net_income_continuing_ops": null, "net_income_to_common": 186419000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1657250000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 4050662000, "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": 4966331000, "short_term_debt": 45518000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1466349000, "long_term_debt": 1007784000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 1278389000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 789176000, "shares_outstanding": 132376000, "operating_cash_flow": 163555000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -23292000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": 41701000, "net_debt_issued": -52934000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 140263000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "303980000", "netIncome": "186419000", "grossProfit": "829310000", "totalRevenue": "1097033000", "costOfRevenue": "267723000", "interestExpense": "129337000", "operatingIncome": "131718000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": "372218000", "depreciationAndAmortization": "13506000" }, "balance": { "totalDebt": "1278389000", "totalAssets": "4966331000", "longTermDebt": "1007784000", "shortTermDebt": "45518000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "132376000", "totalCurrentAssets": "4050662000", "totalShareholderEquity": "789176000", "totalCurrentLiabilities": "1466349000", "cashAndShortTermInvestments": "1657250000" }, "cashflow": { "freeCashFlow": "140263000", "dividendsPaid": null, "issuanceOfDebt": "-680000", "issuanceOfStock": "41701000", "repaymentOfDebt": "-52254000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "163555000", "repurchaseOfStock": null, "capitalExpenditures": "-23292000" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:55:31.105068+00:00", "is_restated": false, "income_statement": { "revenue": 1249026000, "cost_of_revenue": 200154000, "gross_profit": 1048872000, "ebit": 367982000, "ebitda": 297170000, "pretax_income": null, "tax_provision": null, "net_income": 251084000, "net_income_to_common": 251084000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1490249000, "total_current_assets": 3952811000, "total_assets": 4851662000, "short_term_debt": 44755000, "long_term_debt": 1040276000, "total_debt": 1308452000, "total_liabilities": null, "total_equity": 233894000, "shares_outstanding": 131791000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 325109000, "capital_expenditure": -12142000, "free_cash_flow": 312967000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 77740000, "net_debt_issued": null }, "complete_fields": { "id": 385634, "ticker_id": 14764, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:55:31.105068+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "297170000", "netIncome": "251084000", "grossProfit": "1048872000", "totalRevenue": "1249026000", "costOfRevenue": "200154000", "interestExpense": "44398000", "operatingIncome": "367982000", "fiscalDateEnding": "2025-09-30", "researchAndDevelopment": "358814000", "depreciationAndAmortization": "13803000" }, "balance": { "totalDebt": "1308452000", "totalAssets": "4851662000", "longTermDebt": "1040276000", "shortTermDebt": "44755000", "fiscalDateEnding": "2025-09-30", "totalLiabilities": null, "sharesOutstanding": "131791000", "totalCurrentAssets": "3952811000", "totalShareholderEquity": "233894000", "totalCurrentLiabilities": "1555477000", "cashAndShortTermInvestments": "1490249000" }, "cashflow": { "freeCashFlow": "312967000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "77740000", "repaymentOfDebt": null, "fiscalDateEnding": "2025-09-30", "operatingCashflow": "325109000", "repurchaseOfStock": null, "capitalExpenditures": "-12142000" } }, "revenue": 1249026000, "cost_of_revenue": 200154000, "gross_profit": 1048872000, "research_and_development": 358814000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 367982000, "depreciation_amortisation": 13803000, "ebitda": 297170000, "interest_expense": 44398000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 251084000, "net_income_continuing_ops": null, "net_income_to_common": 251084000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1490249000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 3952811000, "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": 4851662000, "short_term_debt": 44755000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1555477000, "long_term_debt": 1040276000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 1308452000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 233894000, "shares_outstanding": 131791000, "operating_cash_flow": 325109000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -12142000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": 77740000, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 312967000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "297170000", "netIncome": "251084000", "grossProfit": "1048872000", "totalRevenue": "1249026000", "costOfRevenue": "200154000", "interestExpense": "44398000", "operatingIncome": "367982000", "fiscalDateEnding": "2025-09-30", "researchAndDevelopment": "358814000", "depreciationAndAmortization": "13803000" }, "balance": { "totalDebt": "1308452000", "totalAssets": "4851662000", "longTermDebt": "1040276000", "shortTermDebt": "44755000", "fiscalDateEnding": "2025-09-30", "totalLiabilities": null, "sharesOutstanding": "131791000", "totalCurrentAssets": "3952811000", "totalShareholderEquity": "233894000", "totalCurrentLiabilities": "1555477000", "cashAndShortTermInvestments": "1490249000" }, "cashflow": { "freeCashFlow": "312967000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "77740000", "repaymentOfDebt": null, "fiscalDateEnding": "2025-09-30", "operatingCashflow": "325109000", "repurchaseOfStock": null, "capitalExpenditures": "-12142000" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:55:31.105068+00:00", "is_restated": false, "income_statement": { "revenue": 773689000, "cost_of_revenue": 142953000, "gross_profit": 630736000, "ebit": -16199000, "ebitda": 18832000, "pretax_income": null, "tax_provision": null, "net_income": -66277000, "net_income_to_common": -66277000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1113685000, "total_current_assets": 3643699000, "total_assets": 4566019000, "short_term_debt": 46097000, "long_term_debt": 1026522000, "total_debt": 1297064000, "total_liabilities": null, "total_equity": 250591000, "shares_outstanding": 130977000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 155728000, "capital_expenditure": -14293000, "free_cash_flow": 141435000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 81222000, "net_debt_issued": null }, "complete_fields": { "id": 385635, "ticker_id": 14764, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:55:31.105068+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "18832000", "netIncome": "-66277000", "grossProfit": "630736000", "totalRevenue": "773689000", "costOfRevenue": "142953000", "interestExpense": "40246000", "operatingIncome": "-16199000", "fiscalDateEnding": "2025-06-30", "researchAndDevelopment": "323621000", "depreciationAndAmortization": "13944000" }, "balance": { "totalDebt": "1297064000", "totalAssets": "4566019000", "longTermDebt": "1026522000", "shortTermDebt": "46097000", "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "130977000", "totalCurrentAssets": "3643699000", "totalShareholderEquity": "250591000", "totalCurrentLiabilities": "1300847000", "cashAndShortTermInvestments": "1113685000" }, "cashflow": { "freeCashFlow": "141435000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "81222000", "repaymentOfDebt": null, "fiscalDateEnding": "2025-06-30", "operatingCashflow": "155728000", "repurchaseOfStock": null, "capitalExpenditures": "-14293000" } }, "revenue": 773689000, "cost_of_revenue": 142953000, "gross_profit": 630736000, "research_and_development": 323621000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -16199000, "depreciation_amortisation": 13944000, "ebitda": 18832000, "interest_expense": 40246000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -66277000, "net_income_continuing_ops": null, "net_income_to_common": -66277000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1113685000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 3643699000, "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": 4566019000, "short_term_debt": 46097000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1300847000, "long_term_debt": 1026522000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 1297064000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 250591000, "shares_outstanding": 130977000, "operating_cash_flow": 155728000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -14293000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": 81222000, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 141435000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "18832000", "netIncome": "-66277000", "grossProfit": "630736000", "totalRevenue": "773689000", "costOfRevenue": "142953000", "interestExpense": "40246000", "operatingIncome": "-16199000", "fiscalDateEnding": "2025-06-30", "researchAndDevelopment": "323621000", "depreciationAndAmortization": "13944000" }, "balance": { "totalDebt": "1297064000", "totalAssets": "4566019000", "longTermDebt": "1026522000", "shortTermDebt": "46097000", "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "130977000", "totalCurrentAssets": "3643699000", "totalShareholderEquity": "250591000", "totalCurrentLiabilities": "1300847000", "cashAndShortTermInvestments": "1113685000" }, "cashflow": { "freeCashFlow": "141435000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "81222000", "repaymentOfDebt": null, "fiscalDateEnding": "2025-06-30", "operatingCashflow": "155728000", "repurchaseOfStock": null, "capitalExpenditures": "-14293000" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:55:31.105068+00:00", "is_restated": false, "income_statement": { "revenue": 594189000, "cost_of_revenue": 71041000, "gross_profit": 523148000, "ebit": 18077000, "ebitda": 70346000, "pretax_income": null, "tax_provision": null, "net_income": -18251000, "net_income_to_common": -18251000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1019654000, "total_current_assets": 3268258000, "total_assets": 4213811000, "short_term_debt": 46011000, "long_term_debt": 1025566000, "total_debt": 1301638000, "total_liabilities": null, "total_equity": 115435000, "shares_outstanding": 130311000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -120312000, "capital_expenditure": -8970000, "free_cash_flow": -129282000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 49365000, "net_debt_issued": null }, "complete_fields": { "id": 385636, "ticker_id": 14764, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:55:31.105068+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "70346000", "netIncome": "-18251000", "grossProfit": "523148000", "totalRevenue": "594189000", "costOfRevenue": "71041000", "interestExpense": "58309000", "operatingIncome": "18077000", "fiscalDateEnding": "2025-03-31", "researchAndDevelopment": "265122000", "depreciationAndAmortization": "14405000" }, "balance": { "totalDebt": "1301638000", "totalAssets": "4213811000", "longTermDebt": "1025566000", "shortTermDebt": "46011000", "fiscalDateEnding": "2025-03-31", "totalLiabilities": null, "sharesOutstanding": "130311000", "totalCurrentAssets": "3268258000", "totalShareholderEquity": "115435000", "totalCurrentLiabilities": "1075623000", "cashAndShortTermInvestments": "1019654000" }, "cashflow": { "freeCashFlow": "-129282000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "49365000", "repaymentOfDebt": null, "fiscalDateEnding": "2025-03-31", "operatingCashflow": "-120312000", "repurchaseOfStock": null, "capitalExpenditures": "-8970000" } }, "revenue": 594189000, "cost_of_revenue": 71041000, "gross_profit": 523148000, "research_and_development": 265122000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 18077000, "depreciation_amortisation": 14405000, "ebitda": 70346000, "interest_expense": 58309000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -18251000, "net_income_continuing_ops": null, "net_income_to_common": -18251000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1019654000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 3268258000, "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": 4213811000, "short_term_debt": 46011000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1075623000, "long_term_debt": 1025566000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 1301638000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 115435000, "shares_outstanding": 130311000, "operating_cash_flow": -120312000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -8970000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": 49365000, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -129282000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "70346000", "netIncome": "-18251000", "grossProfit": "523148000", "totalRevenue": "594189000", "costOfRevenue": "71041000", "interestExpense": "58309000", "operatingIncome": "18077000", "fiscalDateEnding": "2025-03-31", "researchAndDevelopment": "265122000", "depreciationAndAmortization": "14405000" }, "balance": { "totalDebt": "1301638000", "totalAssets": "4213811000", "longTermDebt": "1025566000", "shortTermDebt": "46011000", "fiscalDateEnding": "2025-03-31", "totalLiabilities": null, "sharesOutstanding": "130311000", "totalCurrentAssets": "3268258000", "totalShareholderEquity": "115435000", "totalCurrentLiabilities": "1075623000", "cashAndShortTermInvestments": "1019654000" }, "cashflow": { "freeCashFlow": "-129282000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "49365000", "repaymentOfDebt": null, "fiscalDateEnding": "2025-03-31", "operatingCashflow": "-120312000", "repurchaseOfStock": null, "capitalExpenditures": "-8970000" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:55:31.105068+00:00", "is_restated": false, "income_statement": { "revenue": null, "cost_of_revenue": null, "gross_profit": null, "ebit": null, "ebitda": null, "pretax_income": null, "tax_provision": null, "net_income": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": null, "total_current_assets": null, "total_assets": null, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": null, "total_equity": null, "shares_outstanding": null, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": null, "free_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 385637, "ticker_id": 14764, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:55:31.105068+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2024-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } }, "revenue": null, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": null, "depreciation_amortisation": null, "ebitda": null, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": null, "net_income_continuing_ops": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": null, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": null, "shares_outstanding": null, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": null, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2024-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:55:31.105068+00:00", "is_restated": false, "income_statement": { "revenue": null, "cost_of_revenue": null, "gross_profit": null, "ebit": null, "ebitda": null, "pretax_income": null, "tax_provision": null, "net_income": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": null, "total_current_assets": null, "total_assets": null, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": null, "total_equity": null, "shares_outstanding": null, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": null, "free_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 385639, "ticker_id": 14764, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:55:31.105068+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2024-09-30", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2024-09-30", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } }, "revenue": null, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": null, "depreciation_amortisation": null, "ebitda": null, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": null, "net_income_continuing_ops": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": null, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": null, "shares_outstanding": null, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": null, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2024-09-30", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2024-09-30", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "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": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 5, "quarterly_financial_periods": 7, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }