{ "ticker": { "uuid": "3f4b6cfe-039d-4d5d-a2a6-314f76f55821", "symbol": "ADJ", "name": "Adler Group S.A.", "exchange": "GER", "exchange_name": "XETRA", "country": "DE", "currency": "EUR", "sector": "Real Estate", "industry": "Real Estate Services", "page_url": "https://sharemaestro.com/factors/ticker/3f4b6cfe-039d-4d5d-a2a6-314f76f55821/", "api_url": "https://sharemaestro.com/factors/api/tickers/3f4b6cfe-039d-4d5d-a2a6-314f76f55821/" }, "ticker_metadata": { "id": 13926, "uuid": "3f4b6cfe-039d-4d5d-a2a6-314f76f55821", "symbol": "ADJ", "name": "Adler Group S.A.", "asset_type": "equity", "market_cap": 25397374, "stock_exchange_id": 8, "industry": "Real Estate Services", "sector": "Real Estate", "description": "Adler Group S.A. engages in the purchase, development, and management of multi-family residential real estate properties in Germany. It operates through Residential property Management, Privatisation, Adler RE, and Consus segments. The company is involved in renting and managing residential properties, including modernization and maintenance of properties, management of tenancy agreements, and marketing of residential units. It also engages in holding, operation, and sale of residential and commercial units; modernization, maintenance, and management of non-vacant units; and development of urban middle-income houses, as well as invests in residential properties. The company was formerly known as ADO Properties S.A. and changed its name to Adler Group S.A. in September 2020. Adler Group S.A. was founded in 2006 and is based in Luxembourg, Luxembourg.", "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": "3f4b6cfe-039d-4d5d-a2a6-314f76f55821", "symbol": "ADJ", "name": "Adler Group S.A.", "exchange": "GER", "exchange_name": "XETRA", "country": "DE", "currency": "EUR", "sector": "Real Estate", "industry": "Real Estate Services", "page_url": "https://sharemaestro.com/factors/ticker/3f4b6cfe-039d-4d5d-a2a6-314f76f55821/", "api_url": "https://sharemaestro.com/factors/api/tickers/3f4b6cfe-039d-4d5d-a2a6-314f76f55821/" }, "week_end_date": "2026-06-07", "universe": "EUR_DE", "score": { "os": 0.71, "value": 0.55, "quality": 0.56, "momentum": 0.59, "coverage": 0.818, "confidence": 0.731, "delta": null }, "headline_factors": { "price": 0.15, "market_cap": 22971355.21, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": null, "shareholder_yield": 0, "roe": -0.5784, "piotroski_f_score": 4, "momentum_12_1": -0.3481, "volatility_252d": 0.4275 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "yfinance", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T12:29:43.216536+00:00", "batch_id": "" }, "size": { "price_close": 0.1515, "market_cap": 22971355.2105, "market_cap_usd": 22971355.2105, "enterprise_value": 3257665355.2105, "shares_outstanding": 151626107, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 0.0273, "ptbv_ratio": 0.0273, "ps_ratio": 0.076, "pcf_ratio": null, "pfcf_ratio": -0.4391, "ev_ebitda": null, "ev_ebit": -26.426, "ev_sales": 10.7792, "ev_fcf": -62.2738, "earnings_yield": null, "fcf_yield": -0.0161, "price_to_sales": 0.076, "price_to_book": 0.0273, "price_to_cashflow": null, "ebitda_to_ev": null, "sales_yield": 0.0928 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": 17.7718, "total_yield": 17.7718 }, "quality": { "gross_margin": -0.3759, "operating_margin": -0.4079, "net_margin": -1.6102, "ebitda_margin": -0.9753, "fcf_margin": -0.1731, "roe": -0.5784, "roa": -0.1034, "roic": -0.0227, "roc_greenblatt": null, "asset_turnover": 0.0642, "cash_conversion": 0.1075, "accruals_ratio": -0.0934, "sbc_to_revenue": null, "piotroski_f_score": 4, "altman_z_score": null, "earnings_stability_5y": 1.0317, "revenue_stability_5y": 0.3989, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": -0.0241, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": null, "net_debt_to_ebitda": -10.9743, "debt_to_assets": 0.7326, "interest_coverage": -0.4054, "current_ratio": 2.2211, "quick_ratio": 2.2211, "net_debt": 3234694000, "local_beta": 0.7068, "volatility_252d": 0.4275, "volatility_60d": 0.9046, "max_drawdown_12m": -0.394, "risk_adjusted_momentum": -0.8142 }, "growth": { "revenue_growth_1y": -0.2294, "revenue_growth_3y_cagr": -0.2562, "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": -0.3659, "revenue_growth": -0.2294, "earnings_growth": null }, "momentum": { "price_return_1m": -0.1062, "price_return_3m": -0.1721, "price_return_6m": -0.261, "price_return_9m": -0.2463, "price_return_12m": -0.4173, "price_return_12m_ex1m": -0.3481, "momentum_6m": -0.261, "momentum_12m": -0.4173, "momentum_12_1": -0.3481, "distance_from_52w_high": -0.394, "distance_from_52w_low": 0, "relative_strength": -0.436 }, "raw_ttm": { "revenue_ttm": 302219000, "gross_profit_ttm": -113612000, "ebit_ttm": -123275000, "ebitda_ttm": -294751000, "net_income_ttm": -486620000, "eps_diluted_ttm": -3.2093, "operating_cash_flow_ttm": -47094000, "capital_expenditure_ttm": -5218000, "fcf_ttm": -52312000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 304079000, "cash_and_equivalents": 213737000, "total_current_assets": 617829000, "total_current_liabilities": 278167000, "net_ppe": null, "total_assets": 4707099000, "total_debt": 3448431000, "total_equity": 841313000, "net_working_capital": 182001000, "book_value_per_share": 5.5486, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 5.5486 }, "ranks": { "universe_ticker_count": null, "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null }, "composites": { "value_composite": 45, "quality_composite": 44, "momentum_composite": 41, "growth_composite": 44, "yield_composite": 44, "svqf_composite": 37, "vc1_composite": 45, "vc2_composite": 46, "vc3_composite": 46, "trending_value_composite": null, "overall_composite": 29, "quality_value_composite": 0.555, "os_score": 0.71, "value_percentile": 0.55, "quality_percentile": 0.56, "momentum_percentile": 0.59, "factor_coverage": 0.818, "signal_confidence": 0.731, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": 80, "all_cap_buyback_rank": 42, "small_cap_core_rank": null, "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": 7592, "ticker_id": 13926, "universe_id": 5, "week_end_date": "2026-06-07", "source_primary": "yfinance", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T12:29:43.216536+00:00", "batch_id": "", "os_score_delta": null, "price_close": 0.1515, "market_cap": 22971355.2105, "market_cap_usd": 22971355.2105, "enterprise_value": 3257665355.2105, "shares_outstanding": 151626107, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 0.02730417, "ptbv_ratio": 0.02730417, "ps_ratio": 0.07600897, "pcf_ratio": null, "pfcf_ratio": -0.4391221, "ev_ebitda": null, "ev_ebit": -26.42600166, "ev_sales": 10.7791547, "ev_fcf": -62.27376807, "earnings_yield": null, "fcf_yield": -0.01605813, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": 17.77182914, "total_yield": 17.77182914, "gross_margin": -0.37592607, "operating_margin": -0.40789957, "net_margin": -1.61015687, "ebitda_margin": -0.97528944, "fcf_margin": -0.17309302, "roe": -0.57840542, "roa": -0.10338002, "roic": -0.02268304, "roc_greenblatt": null, "asset_turnover": 0.06420494, "cash_conversion": 0.10750072, "accruals_ratio": -0.09337513, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": -10.97432748, "debt_to_assets": 0.73260218, "interest_coverage": -0.40540452, "current_ratio": 2.22107223, "quick_ratio": 2.22107223, "net_debt": 3234694000, "revenue_growth_1y": -0.22940863, "revenue_growth_3y_cagr": -0.25621256, "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": -0.36587666, "piotroski_f_score": 4, "altman_z_score": null, "earnings_stability_5y": 1.031682, "revenue_stability_5y": 0.398879, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.10619469, "price_return_3m": -0.17213115, "price_return_6m": -0.26097561, "price_return_9m": -0.24626866, "price_return_12m": -0.41730769, "price_return_12m_ex1m": -0.34807692, "distance_from_52w_high": -0.394, "distance_from_52w_low": 0, "relative_strength": -0.43601166, "local_beta": 0.7068, "volatility_252d": 0.427512, "volatility_60d": 0.904576, "max_drawdown_12m": -0.394, "revenue_ttm": 302219000, "gross_profit_ttm": -113612000, "ebit_ttm": -123275000, "ebitda_ttm": -294751000, "net_income_ttm": -486620000, "eps_diluted_ttm": -3.20934178, "operating_cash_flow_ttm": -47094000, "capital_expenditure_ttm": -5218000, "fcf_ttm": -52312000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 304079000, "cash_and_equivalents": 213737000, "total_current_assets": 617829000, "total_current_liabilities": 278167000, "net_ppe": null, "total_assets": 4707099000, "total_debt": 3448431000, "total_equity": 841313000, "net_working_capital": 182001000, "book_value_per_share": 5.54860252, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 5.54860252, "universe_ticker_count": null, "sector": "Real Estate", "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null, "value_composite": 45, "quality_composite": 44, "momentum_composite": 41, "growth_composite": 44, "yield_composite": 44, "svqf_composite": 37, "vc1_composite": 45, "vc2_composite": 46, "vc3_composite": 46, "trending_value_composite": null, "overall_composite": 29, "factor_coverage": 0.818, "signal_confidence": 0.731, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": 80, "all_cap_buyback_rank": 42, "small_cap_core_rank": null, "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": 0.15, "os": 0.71, "value": 0.55, "quality": 0.56, "momentum": 0.59, "confidence": 0.731, "coverage": 0.818, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0, "roe": -0.5784, "momentum_12_1": -0.3481, "complete_fields": { "id": 7592, "ticker_id": 13926, "universe_id": 5, "week_end_date": "2026-06-07", "source_primary": "yfinance", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T12:29:43.216536+00:00", "batch_id": "", "os_score_delta": null, "price_close": 0.1515, "market_cap": 22971355.2105, "market_cap_usd": 22971355.2105, "enterprise_value": 3257665355.2105, "shares_outstanding": 151626107, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 0.02730417, "ptbv_ratio": 0.02730417, "ps_ratio": 0.07600897, "pcf_ratio": null, "pfcf_ratio": -0.4391221, "ev_ebitda": null, "ev_ebit": -26.42600166, "ev_sales": 10.7791547, "ev_fcf": -62.27376807, "earnings_yield": null, "fcf_yield": -0.01605813, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": 17.77182914, "total_yield": 17.77182914, "gross_margin": -0.37592607, "operating_margin": -0.40789957, "net_margin": -1.61015687, "ebitda_margin": -0.97528944, "fcf_margin": -0.17309302, "roe": -0.57840542, "roa": -0.10338002, "roic": -0.02268304, "roc_greenblatt": null, "asset_turnover": 0.06420494, "cash_conversion": 0.10750072, "accruals_ratio": -0.09337513, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": -10.97432748, "debt_to_assets": 0.73260218, "interest_coverage": -0.40540452, "current_ratio": 2.22107223, "quick_ratio": 2.22107223, "net_debt": 3234694000, "revenue_growth_1y": -0.22940863, "revenue_growth_3y_cagr": -0.25621256, "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": -0.36587666, "piotroski_f_score": 4, "altman_z_score": null, "earnings_stability_5y": 1.031682, "revenue_stability_5y": 0.398879, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.10619469, "price_return_3m": -0.17213115, "price_return_6m": -0.26097561, "price_return_9m": -0.24626866, "price_return_12m": -0.41730769, "price_return_12m_ex1m": -0.34807692, "distance_from_52w_high": -0.394, "distance_from_52w_low": 0, "relative_strength": -0.43601166, "local_beta": 0.7068, "volatility_252d": 0.427512, "volatility_60d": 0.904576, "max_drawdown_12m": -0.394, "revenue_ttm": 302219000, "gross_profit_ttm": -113612000, "ebit_ttm": -123275000, "ebitda_ttm": -294751000, "net_income_ttm": -486620000, "eps_diluted_ttm": -3.20934178, "operating_cash_flow_ttm": -47094000, "capital_expenditure_ttm": -5218000, "fcf_ttm": -52312000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 304079000, "cash_and_equivalents": 213737000, "total_current_assets": 617829000, "total_current_liabilities": 278167000, "net_ppe": null, "total_assets": 4707099000, "total_debt": 3448431000, "total_equity": 841313000, "net_working_capital": 182001000, "book_value_per_share": 5.54860252, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 5.54860252, "universe_ticker_count": null, "sector": "Real Estate", "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null, "value_composite": 45, "quality_composite": 44, "momentum_composite": 41, "growth_composite": 44, "yield_composite": 44, "svqf_composite": 37, "vc1_composite": 45, "vc2_composite": 46, "vc3_composite": 46, "trending_value_composite": null, "overall_composite": 29, "factor_coverage": 0.818, "signal_confidence": 0.731, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": 80, "all_cap_buyback_rank": 42, "small_cap_core_rank": null, "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": "2026-06-07T11:45:30.244414+00:00", "is_restated": false, "income_statement": { "revenue": 302219000, "cost_of_revenue": 415831000, "gross_profit": -113612000, "ebit": -123275000, "ebitda": -294751000, "pretax_income": null, "tax_provision": null, "net_income": -486620000, "net_income_to_common": -486620000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 213737000, "total_current_assets": 617829000, "total_assets": 4707099000, "short_term_debt": 56076000, "long_term_debt": 3386097000, "total_debt": 3448431000, "total_liabilities": null, "total_equity": 841313000, "shares_outstanding": 151626107, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -64187000, "capital_expenditure": -5218000, "free_cash_flow": -69405000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -369151000 }, "complete_fields": { "id": 383858, "ticker_id": 13926, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:45:30.244414+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-294751000", "netIncome": "-486620000", "grossProfit": "-113612000", "totalRevenue": "302219000", "costOfRevenue": "415831000", "interestExpense": "304079000", "operatingIncome": "-123275000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "9441000" }, "balance": { "totalDebt": "3448431000", "totalAssets": "4707099000", "longTermDebt": "3386097000", "shortTermDebt": "56076000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "151626107", "totalCurrentAssets": "617829000", "totalShareholderEquity": "841313000", "totalCurrentLiabilities": "278167000", "cashAndShortTermInvestments": "213737000" }, "cashflow": { "freeCashFlow": "-69405000", "dividendsPaid": null, "issuanceOfDebt": "294512000", "issuanceOfStock": null, "repaymentOfDebt": "-663663000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "-64187000", "repurchaseOfStock": null, "capitalExpenditures": "-5218000" } }, "revenue": 302219000, "cost_of_revenue": 415831000, "gross_profit": -113612000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -123275000, "depreciation_amortisation": 9441000, "ebitda": -294751000, "interest_expense": 304079000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -486620000, "net_income_continuing_ops": null, "net_income_to_common": -486620000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 213737000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 617829000, "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": 4707099000, "short_term_debt": 56076000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 278167000, "long_term_debt": 3386097000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 3448431000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 841313000, "shares_outstanding": 151626107, "operating_cash_flow": -64187000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -5218000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -369151000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -69405000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-294751000", "netIncome": "-486620000", "grossProfit": "-113612000", "totalRevenue": "302219000", "costOfRevenue": "415831000", "interestExpense": "304079000", "operatingIncome": "-123275000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "9441000" }, "balance": { "totalDebt": "3448431000", "totalAssets": "4707099000", "longTermDebt": "3386097000", "shortTermDebt": "56076000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "151626107", "totalCurrentAssets": "617829000", "totalShareholderEquity": "841313000", "totalCurrentLiabilities": "278167000", "cashAndShortTermInvestments": "213737000" }, "cashflow": { "freeCashFlow": "-69405000", "dividendsPaid": null, "issuanceOfDebt": "294512000", "issuanceOfStock": null, "repaymentOfDebt": "-663663000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "-64187000", "repurchaseOfStock": null, "capitalExpenditures": "-5218000" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:45:30.244414+00:00", "is_restated": false, "income_statement": { "revenue": 392191000, "cost_of_revenue": 322903000, "gross_profit": 69288000, "ebit": -48304000, "ebitda": 1179760000, "pretax_income": null, "tax_provision": null, "net_income": 873604000, "net_income_to_common": 873604000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 246990000, "total_current_assets": 857362000, "total_assets": 6887153000, "short_term_debt": 362229000, "long_term_debt": 3172791000, "total_debt": 3562391000, "total_liabilities": null, "total_equity": 1326734000, "shares_outstanding": 151626107, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -168514000, "capital_expenditure": -1988000, "free_cash_flow": -170502000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 250323000 }, "complete_fields": { "id": 383863, "ticker_id": 13926, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:45:30.244414+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "1179760000", "netIncome": "873604000", "grossProfit": "69288000", "totalRevenue": "392191000", "costOfRevenue": "322903000", "interestExpense": "381242000", "operatingIncome": "-48304000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "8547000" }, "balance": { "totalDebt": "3562391000", "totalAssets": "6887153000", "longTermDebt": "3172791000", "shortTermDebt": "362229000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "151626107", "totalCurrentAssets": "857362000", "totalShareholderEquity": "1326734000", "totalCurrentLiabilities": "917626000", "cashAndShortTermInvestments": "246990000" }, "cashflow": { "freeCashFlow": "-170502000", "dividendsPaid": null, "issuanceOfDebt": "907523000", "issuanceOfStock": null, "repaymentOfDebt": "-657200000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "-168514000", "repurchaseOfStock": null, "capitalExpenditures": "-1988000" } }, "revenue": 392191000, "cost_of_revenue": 322903000, "gross_profit": 69288000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -48304000, "depreciation_amortisation": 8547000, "ebitda": 1179760000, "interest_expense": 381242000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 873604000, "net_income_continuing_ops": null, "net_income_to_common": 873604000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 246990000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 857362000, "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": 6887153000, "short_term_debt": 362229000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 917626000, "long_term_debt": 3172791000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 3562391000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 1326734000, "shares_outstanding": 151626107, "operating_cash_flow": -168514000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -1988000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 250323000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -170502000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "1179760000", "netIncome": "873604000", "grossProfit": "69288000", "totalRevenue": "392191000", "costOfRevenue": "322903000", "interestExpense": "381242000", "operatingIncome": "-48304000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "8547000" }, "balance": { "totalDebt": "3562391000", "totalAssets": "6887153000", "longTermDebt": "3172791000", "shortTermDebt": "362229000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "151626107", "totalCurrentAssets": "857362000", "totalShareholderEquity": "1326734000", "totalCurrentLiabilities": "917626000", "cashAndShortTermInvestments": "246990000" }, "cashflow": { "freeCashFlow": "-170502000", "dividendsPaid": null, "issuanceOfDebt": "907523000", "issuanceOfStock": null, "repaymentOfDebt": "-657200000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "-168514000", "repurchaseOfStock": null, "capitalExpenditures": "-1988000" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:45:30.244414+00:00", "is_restated": false, "income_statement": { "revenue": 445079000, "cost_of_revenue": 442884000, "gross_profit": 2193000, "ebit": -114206000, "ebitda": -1662423000, "pretax_income": null, "tax_provision": null, "net_income": -1656495000, "net_income_to_common": -1656495000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 377419000, "total_current_assets": 1144047000, "total_assets": 7716787000, "short_term_debt": 291628000, "long_term_debt": 5758998000, "total_debt": 6083717000, "total_liabilities": null, "total_equity": -228856000, "shares_outstanding": 151626107, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -126559000, "capital_expenditure": -2351000, "free_cash_flow": -128910000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -15926000 }, "complete_fields": { "id": 383865, "ticker_id": 13926, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:45:30.244414+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-1662423000", "netIncome": "-1656495000", "grossProfit": "2193000", "totalRevenue": "445079000", "costOfRevenue": "442884000", "interestExpense": "293187000", "operatingIncome": "-114206000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "10348000" }, "balance": { "totalDebt": "6083717000", "totalAssets": "7716787000", "longTermDebt": "5758998000", "shortTermDebt": "291628000", "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "151626107", "totalCurrentAssets": "1144047000", "totalShareholderEquity": "-228856000", "totalCurrentLiabilities": "799328000", "cashAndShortTermInvestments": "377419000" }, "cashflow": { "freeCashFlow": "-128910000", "dividendsPaid": null, "issuanceOfDebt": "1247560000", "issuanceOfStock": null, "repaymentOfDebt": "-1263486000", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "-126559000", "repurchaseOfStock": null, "capitalExpenditures": "-2351000" } }, "revenue": 445079000, "cost_of_revenue": 442884000, "gross_profit": 2193000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -114206000, "depreciation_amortisation": 10348000, "ebitda": -1662423000, "interest_expense": 293187000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -1656495000, "net_income_continuing_ops": null, "net_income_to_common": -1656495000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 377419000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 1144047000, "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": 7716787000, "short_term_debt": 291628000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 799328000, "long_term_debt": 5758998000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 6083717000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": -228856000, "shares_outstanding": 151626107, "operating_cash_flow": -126559000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -2351000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -15926000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -128910000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-1662423000", "netIncome": "-1656495000", "grossProfit": "2193000", "totalRevenue": "445079000", "costOfRevenue": "442884000", "interestExpense": "293187000", "operatingIncome": "-114206000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "10348000" }, "balance": { "totalDebt": "6083717000", "totalAssets": "7716787000", "longTermDebt": "5758998000", "shortTermDebt": "291628000", "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "151626107", "totalCurrentAssets": "1144047000", "totalShareholderEquity": "-228856000", "totalCurrentLiabilities": "799328000", "cashAndShortTermInvestments": "377419000" }, "cashflow": { "freeCashFlow": "-128910000", "dividendsPaid": null, "issuanceOfDebt": "1247560000", "issuanceOfStock": null, "repaymentOfDebt": "-1263486000", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "-126559000", "repurchaseOfStock": null, "capitalExpenditures": "-2351000" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:45:30.244414+00:00", "is_restated": false, "income_statement": { "revenue": 734472000, "cost_of_revenue": 972194000, "gross_profit": -237722000, "ebit": -379001000, "ebitda": -1624218000, "pretax_income": null, "tax_provision": null, "net_income": -1556867000, "net_income_to_common": -1556867000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 386985000, "total_current_assets": 1391315000, "total_assets": 9709513000, "short_term_debt": 907161000, "long_term_debt": 5073205000, "total_debt": 5994518000, "total_liabilities": null, "total_equity": 1417112000, "shares_outstanding": 117510233, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -138217000, "capital_expenditure": -1221000, "free_cash_flow": -139438000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -1070953000 }, "complete_fields": { "id": 383866, "ticker_id": 13926, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:45:30.244414+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-1624218000", "netIncome": "-1556867000", "grossProfit": "-237722000", "totalRevenue": "734472000", "costOfRevenue": "972194000", "interestExpense": "162788000", "operatingIncome": "-379001000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "20165000" }, "balance": { "totalDebt": "5994518000", "totalAssets": "9709513000", "longTermDebt": "5073205000", "shortTermDebt": "907161000", "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "117510233", "totalCurrentAssets": "1391315000", "totalShareholderEquity": "1417112000", "totalCurrentLiabilities": "1492962000", "cashAndShortTermInvestments": "386985000" }, "cashflow": { "freeCashFlow": "-139438000", "dividendsPaid": null, "issuanceOfDebt": "237327000", "issuanceOfStock": null, "repaymentOfDebt": "-1308280000", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "-138217000", "repurchaseOfStock": null, "capitalExpenditures": "-1221000" } }, "revenue": 734472000, "cost_of_revenue": 972194000, "gross_profit": -237722000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -379001000, "depreciation_amortisation": 20165000, "ebitda": -1624218000, "interest_expense": 162788000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -1556867000, "net_income_continuing_ops": null, "net_income_to_common": -1556867000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 386985000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 1391315000, "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": 9709513000, "short_term_debt": 907161000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1492962000, "long_term_debt": 5073205000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 5994518000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 1417112000, "shares_outstanding": 117510233, "operating_cash_flow": -138217000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -1221000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -1070953000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -139438000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-1624218000", "netIncome": "-1556867000", "grossProfit": "-237722000", "totalRevenue": "734472000", "costOfRevenue": "972194000", "interestExpense": "162788000", "operatingIncome": "-379001000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "20165000" }, "balance": { "totalDebt": "5994518000", "totalAssets": "9709513000", "longTermDebt": "5073205000", "shortTermDebt": "907161000", "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "117510233", "totalCurrentAssets": "1391315000", "totalShareholderEquity": "1417112000", "totalCurrentLiabilities": "1492962000", "cashAndShortTermInvestments": "386985000" }, "cashflow": { "freeCashFlow": "-139438000", "dividendsPaid": null, "issuanceOfDebt": "237327000", "issuanceOfStock": null, "repaymentOfDebt": "-1308280000", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "-138217000", "repurchaseOfStock": null, "capitalExpenditures": "-1221000" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:45:30.244414+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": -54054000, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": null }, "complete_fields": { "id": 383867, "ticker_id": 13926, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:45:30.244414+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2021-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2021-12-31", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": "-54054000", "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": -54054000, "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": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2021-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2021-12-31", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": "-54054000", "issuanceOfDebt": null, "issuanceOfStock": "0", "repaymentOfDebt": null, "fiscalDateEnding": "2021-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } } } ], "quarterly": [ { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:45:30.244414+00:00", "is_restated": false, "income_statement": { "revenue": 92730000, "cost_of_revenue": 107938000, "gross_profit": -15208000, "ebit": 63159000, "ebitda": -84049000, "pretax_income": null, "tax_provision": null, "net_income": -20137000, "net_income_to_common": -20137000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 213737000, "total_current_assets": 617829000, "total_assets": 4707099000, "short_term_debt": 56076000, "long_term_debt": 3386097000, "total_debt": 3448431000, "total_liabilities": null, "total_equity": 841313000, "shares_outstanding": 151626107, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -68006000, "capital_expenditure": -2001000, "free_cash_flow": -70007000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -19546000 }, "complete_fields": { "id": 383857, "ticker_id": 13926, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:45:30.244414+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-84049000", "netIncome": "-20137000", "grossProfit": "-15208000", "totalRevenue": "92730000", "costOfRevenue": "107938000", "interestExpense": "12850000", "operatingIncome": "63159000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "3269000" }, "balance": { "totalDebt": "3448431000", "totalAssets": "4707099000", "longTermDebt": "3386097000", "shortTermDebt": "56076000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "151626107", "totalCurrentAssets": "617829000", "totalShareholderEquity": "841313000", "totalCurrentLiabilities": "278167000", "cashAndShortTermInvestments": "213737000" }, "cashflow": { "freeCashFlow": "-70007000", "dividendsPaid": null, "issuanceOfDebt": "0", "issuanceOfStock": null, "repaymentOfDebt": "19546000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "-68006000", "repurchaseOfStock": null, "capitalExpenditures": "-2001000" } }, "revenue": 92730000, "cost_of_revenue": 107938000, "gross_profit": -15208000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 63159000, "depreciation_amortisation": 3269000, "ebitda": -84049000, "interest_expense": 12850000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -20137000, "net_income_continuing_ops": null, "net_income_to_common": -20137000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 213737000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 617829000, "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": 4707099000, "short_term_debt": 56076000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 278167000, "long_term_debt": 3386097000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 3448431000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 841313000, "shares_outstanding": 151626107, "operating_cash_flow": -68006000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -2001000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -19546000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -70007000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-84049000", "netIncome": "-20137000", "grossProfit": "-15208000", "totalRevenue": "92730000", "costOfRevenue": "107938000", "interestExpense": "12850000", "operatingIncome": "63159000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "3269000" }, "balance": { "totalDebt": "3448431000", "totalAssets": "4707099000", "longTermDebt": "3386097000", "shortTermDebt": "56076000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "151626107", "totalCurrentAssets": "617829000", "totalShareholderEquity": "841313000", "totalCurrentLiabilities": "278167000", "cashAndShortTermInvestments": "213737000" }, "cashflow": { "freeCashFlow": "-70007000", "dividendsPaid": null, "issuanceOfDebt": "0", "issuanceOfStock": null, "repaymentOfDebt": "19546000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "-68006000", "repurchaseOfStock": null, "capitalExpenditures": "-2001000" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:45:30.244414+00:00", "is_restated": false, "income_statement": { "revenue": 102797000, "cost_of_revenue": 129317000, "gross_profit": -26520000, "ebit": -54589000, "ebitda": -14385000, "pretax_income": null, "tax_provision": null, "net_income": -116339000, "net_income_to_common": -116339000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 240973000, "total_current_assets": 676224000, "total_assets": 4815076000, "short_term_debt": 40524000, "long_term_debt": 3342798000, "total_debt": 3390255000, "total_liabilities": null, "total_equity": 868437000, "shares_outstanding": 151626107, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 26852000, "capital_expenditure": -79000, "free_cash_flow": 26773000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -83977000 }, "complete_fields": { "id": 383859, "ticker_id": 13926, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:45:30.244414+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-14385000", "netIncome": "-116339000", "grossProfit": "-26520000", "totalRevenue": "102797000", "costOfRevenue": "129317000", "interestExpense": "99719000", "operatingIncome": "-54589000", "fiscalDateEnding": "2025-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": "2211000" }, "balance": { "totalDebt": "3390255000", "totalAssets": "4815076000", "longTermDebt": "3342798000", "shortTermDebt": "40524000", "fiscalDateEnding": "2025-09-30", "totalLiabilities": null, "sharesOutstanding": "151626107", "totalCurrentAssets": "676224000", "totalShareholderEquity": "868437000", "totalCurrentLiabilities": "289717000", "cashAndShortTermInvestments": "240973000" }, "cashflow": { "freeCashFlow": "26773000", "dividendsPaid": null, "issuanceOfDebt": "0", "issuanceOfStock": null, "repaymentOfDebt": "-83977000", "fiscalDateEnding": "2025-09-30", "operatingCashflow": "26852000", "repurchaseOfStock": null, "capitalExpenditures": "-79000" } }, "revenue": 102797000, "cost_of_revenue": 129317000, "gross_profit": -26520000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -54589000, "depreciation_amortisation": 2211000, "ebitda": -14385000, "interest_expense": 99719000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -116339000, "net_income_continuing_ops": null, "net_income_to_common": -116339000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 240973000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 676224000, "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": 4815076000, "short_term_debt": 40524000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 289717000, "long_term_debt": 3342798000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 3390255000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 868437000, "shares_outstanding": 151626107, "operating_cash_flow": 26852000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -79000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -83977000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 26773000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-14385000", "netIncome": "-116339000", "grossProfit": "-26520000", "totalRevenue": "102797000", "costOfRevenue": "129317000", "interestExpense": "99719000", "operatingIncome": "-54589000", "fiscalDateEnding": "2025-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": "2211000" }, "balance": { "totalDebt": "3390255000", "totalAssets": "4815076000", "longTermDebt": "3342798000", "shortTermDebt": "40524000", "fiscalDateEnding": "2025-09-30", "totalLiabilities": null, "sharesOutstanding": "151626107", "totalCurrentAssets": "676224000", "totalShareholderEquity": "868437000", "totalCurrentLiabilities": "289717000", "cashAndShortTermInvestments": "240973000" }, "cashflow": { "freeCashFlow": "26773000", "dividendsPaid": null, "issuanceOfDebt": "0", "issuanceOfStock": null, "repaymentOfDebt": "-83977000", "fiscalDateEnding": "2025-09-30", "operatingCashflow": "26852000", "repurchaseOfStock": null, "capitalExpenditures": "-79000" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:45:30.244414+00:00", "is_restated": false, "income_statement": { "revenue": 49327000, "cost_of_revenue": 134594000, "gross_profit": -85267000, "ebit": -112190000, "ebitda": -168868000, "pretax_income": null, "tax_provision": null, "net_income": -189778000, "net_income_to_common": -189778000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 284575000, "total_current_assets": 869527000, "total_assets": 5043416000, "short_term_debt": 38184000, "long_term_debt": 3370664000, "total_debt": 3415569000, "total_liabilities": null, "total_equity": 973802000, "shares_outstanding": 151626107, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 22834000, "capital_expenditure": -2893000, "free_cash_flow": 19941000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -32980000 }, "complete_fields": { "id": 383860, "ticker_id": 13926, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:45:30.244414+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-168868000", "netIncome": "-189778000", "grossProfit": "-85267000", "totalRevenue": "49327000", "costOfRevenue": "134594000", "interestExpense": "54364000", "operatingIncome": "-112190000", "fiscalDateEnding": "2025-06-30", "researchAndDevelopment": null, "depreciationAndAmortization": "2079000" }, "balance": { "totalDebt": "3415569000", "totalAssets": "5043416000", "longTermDebt": "3370664000", "shortTermDebt": "38184000", "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "151626107", "totalCurrentAssets": "869527000", "totalShareholderEquity": "973802000", "totalCurrentLiabilities": "385218000", "cashAndShortTermInvestments": "284575000" }, "cashflow": { "freeCashFlow": "19941000", "dividendsPaid": null, "issuanceOfDebt": "280927000", "issuanceOfStock": null, "repaymentOfDebt": "-313907000", "fiscalDateEnding": "2025-06-30", "operatingCashflow": "22834000", "repurchaseOfStock": null, "capitalExpenditures": "-2893000" } }, "revenue": 49327000, "cost_of_revenue": 134594000, "gross_profit": -85267000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -112190000, "depreciation_amortisation": 2079000, "ebitda": -168868000, "interest_expense": 54364000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -189778000, "net_income_continuing_ops": null, "net_income_to_common": -189778000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 284575000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 869527000, "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": 5043416000, "short_term_debt": 38184000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 385218000, "long_term_debt": 3370664000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 3415569000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 973802000, "shares_outstanding": 151626107, "operating_cash_flow": 22834000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -2893000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -32980000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 19941000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-168868000", "netIncome": "-189778000", "grossProfit": "-85267000", "totalRevenue": "49327000", "costOfRevenue": "134594000", "interestExpense": "54364000", "operatingIncome": "-112190000", "fiscalDateEnding": "2025-06-30", "researchAndDevelopment": null, "depreciationAndAmortization": "2079000" }, "balance": { "totalDebt": "3415569000", "totalAssets": "5043416000", "longTermDebt": "3370664000", "shortTermDebt": "38184000", "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "151626107", "totalCurrentAssets": "869527000", "totalShareholderEquity": "973802000", "totalCurrentLiabilities": "385218000", "cashAndShortTermInvestments": "284575000" }, "cashflow": { "freeCashFlow": "19941000", "dividendsPaid": null, "issuanceOfDebt": "280927000", "issuanceOfStock": null, "repaymentOfDebt": "-313907000", "fiscalDateEnding": "2025-06-30", "operatingCashflow": "22834000", "repurchaseOfStock": null, "capitalExpenditures": "-2893000" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:45:30.244414+00:00", "is_restated": false, "income_statement": { "revenue": 57365000, "cost_of_revenue": 43982000, "gross_profit": 13383000, "ebit": -19655000, "ebitda": -27449000, "pretax_income": null, "tax_provision": null, "net_income": -160366000, "net_income_to_common": -160366000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 292530000, "total_current_assets": 912187000, "total_assets": 5241718000, "short_term_debt": 357707000, "long_term_debt": 3025023000, "total_debt": 3409071000, "total_liabilities": null, "total_equity": 1166297000, "shares_outstanding": 151626107, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -28774000, "capital_expenditure": -245000, "free_cash_flow": -29019000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -271740000 }, "complete_fields": { "id": 383861, "ticker_id": 13926, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:45:30.244414+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-27449000", "netIncome": "-160366000", "grossProfit": "13383000", "totalRevenue": "57365000", "costOfRevenue": "43982000", "interestExpense": "137146000", "operatingIncome": "-19655000", "fiscalDateEnding": "2025-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "1882000" }, "balance": { "totalDebt": "3409071000", "totalAssets": "5241718000", "longTermDebt": "3025023000", "shortTermDebt": "357707000", "fiscalDateEnding": "2025-03-31", "totalLiabilities": null, "sharesOutstanding": "151626107", "totalCurrentAssets": "912187000", "totalShareholderEquity": "1166297000", "totalCurrentLiabilities": "681478000", "cashAndShortTermInvestments": "292530000" }, "cashflow": { "freeCashFlow": "-29019000", "dividendsPaid": null, "issuanceOfDebt": "13585000", "issuanceOfStock": null, "repaymentOfDebt": "-285325000", "fiscalDateEnding": "2025-03-31", "operatingCashflow": "-28774000", "repurchaseOfStock": null, "capitalExpenditures": "-245000" } }, "revenue": 57365000, "cost_of_revenue": 43982000, "gross_profit": 13383000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -19655000, "depreciation_amortisation": 1882000, "ebitda": -27449000, "interest_expense": 137146000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -160366000, "net_income_continuing_ops": null, "net_income_to_common": -160366000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 292530000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 912187000, "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": 5241718000, "short_term_debt": 357707000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 681478000, "long_term_debt": 3025023000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 3409071000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 1166297000, "shares_outstanding": 151626107, "operating_cash_flow": -28774000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -245000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -271740000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -29019000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-27449000", "netIncome": "-160366000", "grossProfit": "13383000", "totalRevenue": "57365000", "costOfRevenue": "43982000", "interestExpense": "137146000", "operatingIncome": "-19655000", "fiscalDateEnding": "2025-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "1882000" }, "balance": { "totalDebt": "3409071000", "totalAssets": "5241718000", "longTermDebt": "3025023000", "shortTermDebt": "357707000", "fiscalDateEnding": "2025-03-31", "totalLiabilities": null, "sharesOutstanding": "151626107", "totalCurrentAssets": "912187000", "totalShareholderEquity": "1166297000", "totalCurrentLiabilities": "681478000", "cashAndShortTermInvestments": "292530000" }, "cashflow": { "freeCashFlow": "-29019000", "dividendsPaid": null, "issuanceOfDebt": "13585000", "issuanceOfStock": null, "repaymentOfDebt": "-285325000", "fiscalDateEnding": "2025-03-31", "operatingCashflow": "-28774000", "repurchaseOfStock": null, "capitalExpenditures": "-245000" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:45:30.244414+00:00", "is_restated": false, "income_statement": { "revenue": 142809000, "cost_of_revenue": 117027000, "gross_profit": 25782000, "ebit": 8989000, "ebitda": -600176000, "pretax_income": null, "tax_provision": null, "net_income": -603909000, "net_income_to_common": -603909000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 246990000, "total_current_assets": 857362000, "total_assets": 6887153000, "short_term_debt": 362229000, "long_term_debt": 3172791000, "total_debt": 3562391000, "total_liabilities": null, "total_equity": 1326734000, "shares_outstanding": 151626107, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -128602000, "capital_expenditure": -1809000, "free_cash_flow": -130411000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -7425000 }, "complete_fields": { "id": 383862, "ticker_id": 13926, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:45:30.244414+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-600176000", "netIncome": "-603909000", "grossProfit": "25782000", "totalRevenue": "142809000", "costOfRevenue": "117027000", "interestExpense": "69449000", "operatingIncome": "8989000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "-1925000" }, "balance": { "totalDebt": "3562391000", "totalAssets": "6887153000", "longTermDebt": "3172791000", "shortTermDebt": "362229000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "151626107", "totalCurrentAssets": "857362000", "totalShareholderEquity": "1326734000", "totalCurrentLiabilities": "917626000", "cashAndShortTermInvestments": "246990000" }, "cashflow": { "freeCashFlow": "-130411000", "dividendsPaid": null, "issuanceOfDebt": "3524000", "issuanceOfStock": null, "repaymentOfDebt": "-10949000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "-128602000", "repurchaseOfStock": null, "capitalExpenditures": "-1809000" } }, "revenue": 142809000, "cost_of_revenue": 117027000, "gross_profit": 25782000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 8989000, "depreciation_amortisation": -1925000, "ebitda": -600176000, "interest_expense": 69449000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -603909000, "net_income_continuing_ops": null, "net_income_to_common": -603909000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 246990000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 857362000, "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": 6887153000, "short_term_debt": 362229000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 917626000, "long_term_debt": 3172791000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 3562391000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 1326734000, "shares_outstanding": 151626107, "operating_cash_flow": -128602000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -1809000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -7425000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -130411000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-600176000", "netIncome": "-603909000", "grossProfit": "25782000", "totalRevenue": "142809000", "costOfRevenue": "117027000", "interestExpense": "69449000", "operatingIncome": "8989000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "-1925000" }, "balance": { "totalDebt": "3562391000", "totalAssets": "6887153000", "longTermDebt": "3172791000", "shortTermDebt": "362229000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "151626107", "totalCurrentAssets": "857362000", "totalShareholderEquity": "1326734000", "totalCurrentLiabilities": "917626000", "cashAndShortTermInvestments": "246990000" }, "cashflow": { "freeCashFlow": "-130411000", "dividendsPaid": null, "issuanceOfDebt": "3524000", "issuanceOfStock": null, "repaymentOfDebt": "-10949000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "-128602000", "repurchaseOfStock": null, "capitalExpenditures": "-1809000" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:45:30.244414+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": 383864, "ticker_id": 13926, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:45:30.244414+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2024-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2024-09-30", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2024-09-30", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } }, "revenue": null, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": null, "depreciation_amortisation": null, "ebitda": null, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": null, "net_income_continuing_ops": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": null, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": null, "shares_outstanding": null, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": null, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2024-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2024-09-30", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2024-09-30", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" }, { "key": "tiny_titans", "name": "Tiny Titans", "slug": "tiny-titans", "group": "universe", "page_url": "/factors/tiny-titans/", "rank_field": "tiny_titans_rank" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 5, "quarterly_financial_periods": 6, "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" ] } } }