{ "ticker": { "uuid": "3f929a96-2068-4f30-afe5-eae43639447a", "symbol": "BKHT", "name": "Brockhaus Technologies AG", "exchange": "GER", "exchange_name": "XETRA", "country": "DE", "currency": "EUR", "sector": "Technology", "industry": "Computer Hardware", "page_url": "https://sharemaestro.com/factors/ticker/3f929a96-2068-4f30-afe5-eae43639447a/", "api_url": "https://sharemaestro.com/factors/api/tickers/3f929a96-2068-4f30-afe5-eae43639447a/" }, "ticker_metadata": { "id": 14293, "uuid": "3f929a96-2068-4f30-afe5-eae43639447a", "symbol": "BKHT", "name": "Brockhaus Technologies AG", "asset_type": "equity", "market_cap": 187535616, "stock_exchange_id": 8, "industry": "Computer Hardware", "sector": "Technology", "description": "Brockhaus Technologies AG is a private equity firm. The firm specializing in emerging growth, middle market, later stage, mature, growth capital and buyout investments. It seeks to invest in B2B, telecommunication service, internet software, e-commerce software, constructing, engineering, health care technology, other specialty retail, software, Infrared sensors, healthcare technology and technology companies. It seeks to invest in Germany, Austria and Switzerland. It operates as a technology holding company that acquires and holds majority stakes in growth companies in the German speaking region. Brockhaus Technologies AG was founded in 2017 and is based in Frankfurt am Main, Germany.", "currency": "EUR", "is_active": true }, "exchange_metadata": { "id": 8, "name": "XETRA", "symbol": "GER", "country_code": "DE", "currency": "EUR", "benchmark": "^GDAXI", "data_symbol": "GER", "ticker_suffix": ".DE", "update_provider": "yfinance", "update_group": "primary", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "3f929a96-2068-4f30-afe5-eae43639447a", "symbol": "BKHT", "name": "Brockhaus Technologies AG", "exchange": "GER", "exchange_name": "XETRA", "country": "DE", "currency": "EUR", "sector": "Technology", "industry": "Computer Hardware", "page_url": "https://sharemaestro.com/factors/ticker/3f929a96-2068-4f30-afe5-eae43639447a/", "api_url": "https://sharemaestro.com/factors/api/tickers/3f929a96-2068-4f30-afe5-eae43639447a/" }, "week_end_date": "2026-06-07", "universe": "EUR_DE", "score": { "os": 0.84, "value": 0.67, "quality": 0.61, "momentum": 0.74, "coverage": 0.788, "confidence": 0.788, "delta": null }, "headline_factors": { "price": 18.45, "market_cap": 192759448.15, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": 0.2551, "shareholder_yield": 0.0119, "roe": -0.3201, "piotroski_f_score": 6, "momentum_12_1": 0.2424, "volatility_252d": 0.6545 }, "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": "2024-12-31", "financials_age_days": 523, "has_full_data": true, "completeness_score": 0.7857, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T12:29:52.366026+00:00", "batch_id": "" }, "size": { "price_close": 18.45, "market_cap": 192759448.1477, "market_cap_usd": 192759448.1477, "enterprise_value": 207043448.1477, "shares_outstanding": 10447666, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 1.1106, "ptbv_ratio": 1.1106, "ps_ratio": 1.7433, "pcf_ratio": null, "pfcf_ratio": -14.0465, "ev_ebitda": 3.9199, "ev_ebit": 7.1693, "ev_sales": 1.8725, "ev_fcf": -15.0873, "earnings_yield": null, "fcf_yield": -0.0663, "price_to_sales": 1.7433, "price_to_book": 1.1106, "price_to_cashflow": null, "ebitda_to_ev": 0.2551, "sales_yield": 0.534 }, "yield": { "dividend_yield": 0.0119, "buyback_yield": 0, "shareholder_yield": 0.0119, "debt_paydown_yield": 0.0875, "total_yield": 0.0994 }, "quality": { "gross_margin": 1.2281, "operating_margin": 0.2612, "net_margin": -0.5024, "ebitda_margin": 0.4777, "fcf_margin": -0.1241, "roe": -0.3201, "roa": -0.0987, "roic": 0.1153, "roc_greenblatt": null, "asset_turnover": 0.1964, "cash_conversion": 0.247, "accruals_ratio": -0.0847, "sbc_to_revenue": null, "piotroski_f_score": 6, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.5175, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.2412, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": null, "net_debt_to_ebitda": 0.2704, "debt_to_assets": 0.0366, "interest_coverage": 2.0775, "current_ratio": 1.4145, "quick_ratio": 1.4145, "net_debt": 14284000, "local_beta": 0.4984, "volatility_252d": 0.6545, "volatility_60d": 1.5796, "max_drawdown_12m": -0.3352, "risk_adjusted_momentum": 0.3704 }, "growth": { "revenue_growth_1y": 0.0948, "revenue_growth_3y_cagr": 0.7362, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.1514, "book_value_growth_1y": -0.2193, "revenue_growth": 0.0948, "earnings_growth": null }, "momentum": { "price_return_1m": 0, "price_return_3m": 0.0917, "price_return_6m": 0.6473, "price_return_9m": 0.7826, "price_return_12m": 0.2424, "price_return_12m_ex1m": 0.2424, "momentum_6m": 0.6473, "momentum_12m": 0.2424, "momentum_12_1": 0.2424, "distance_from_52w_high": -0.0416, "distance_from_52w_low": 0.9139, "relative_strength": 0.2237 }, "raw_ttm": { "revenue_ttm": 110569000, "gross_profit_ttm": 135795000, "ebit_ttm": 28879000, "ebitda_ttm": 52819000, "net_income_ttm": -55553000, "eps_diluted_ttm": -5.3173, "operating_cash_flow_ttm": -7900000, "capital_expenditure_ttm": -5823000, "fcf_ttm": -13723000, "dividends_paid_ttm": -2298000, "share_repurchases_ttm": 0, "shares_issued_ttm": null, "interest_expense_ttm": 13901000, "cash_and_equivalents": 6324000, "total_current_assets": 492175000, "total_current_liabilities": 347955000, "net_ppe": null, "total_assets": 562921000, "total_debt": 20608000, "total_equity": 173559000, "net_working_capital": 152090000, "book_value_per_share": 16.6122, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 16.6122 }, "ranks": { "universe_ticker_count": 632, "rank_pe": 50, "rank_pb": 26, "rank_ptbv": 26, "rank_ps": 52, "rank_pcf": 50, "rank_ev_ebitda": 11, "rank_ev_ebit": 24, "rank_earnings_yield": 50, "rank_fcf_yield": 91, "rank_dividend_yield": 55, "rank_shareholder_yield": 65, "rank_total_yield": 16, "rank_roe": 94, "rank_roc": 50, "rank_roic": 40, "rank_gross_margin": 1, "rank_fcf_margin": 92, "rank_piotroski": 40, "rank_accruals": 20, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 26, "rank_momentum_12m": 34, "rank_momentum_12m_ex1m": 31, "rank_relative_strength": 34 }, "composites": { "value_composite": 33, "quality_composite": 39, "momentum_composite": 26, "growth_composite": 28, "yield_composite": 39, "svqf_composite": 40, "vc1_composite": 28, "vc2_composite": 33, "vc3_composite": 21, "trending_value_composite": null, "overall_composite": 16, "quality_value_composite": 0.6393, "os_score": 0.84, "value_percentile": 0.67, "quality_percentile": 0.61, "momentum_percentile": 0.74, "factor_coverage": 0.788, "signal_confidence": 0.788, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 48, "small_cap_core_rank": 40, "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": 7684, "ticker_id": 14293, "universe_id": 5, "week_end_date": "2026-06-07", "source_primary": "yfinance", "source_gaps": {}, "financials_period_end": "2024-12-31", "financials_age_days": 523, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T12:29:52.366026+00:00", "batch_id": "", "os_score_delta": null, "price_close": 18.45, "market_cap": 192759448.1477, "market_cap_usd": 192759448.1477, "enterprise_value": 207043448.1477, "shares_outstanding": 10447666, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 1.11062779, "ptbv_ratio": 1.11062779, "ps_ratio": 1.74334079, "pcf_ratio": null, "pfcf_ratio": -14.04645108, "ev_ebitda": 3.91986687, "ev_ebit": 7.16934271, "ev_sales": 1.87252709, "ev_fcf": -15.08733135, "earnings_yield": null, "fcf_yield": -0.06628077, "dividend_yield": 0.01192159, "buyback_yield": 0, "shareholder_yield": 0.01192159, "debt_paydown_yield": 0.08750284, "total_yield": 0.09942444, "gross_margin": 1.22814713, "operating_margin": 0.26118532, "net_margin": -0.50242835, "ebitda_margin": 0.47770171, "fcf_margin": -0.12411255, "roe": -0.32008136, "roa": -0.09868703, "roic": 0.11530507, "roc_greenblatt": null, "asset_turnover": 0.1964201, "cash_conversion": 0.24702536, "accruals_ratio": -0.08465309, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 0.27043299, "debt_to_assets": 0.03660904, "interest_coverage": 2.07747644, "current_ratio": 1.41447888, "quick_ratio": 1.41447888, "net_debt": 14284000, "revenue_growth_1y": 0.09479183, "revenue_growth_3y_cagr": 0.7361756, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.15140517, "book_value_growth_1y": -0.21932149, "piotroski_f_score": 6, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.517523, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0, "price_return_3m": 0.09171604, "price_return_6m": 0.64732152, "price_return_9m": 0.78260879, "price_return_12m": 0.24242431, "price_return_12m_ex1m": 0.24242431, "distance_from_52w_high": -0.04155839, "distance_from_52w_low": 0.91390052, "relative_strength": 0.22372034, "local_beta": 0.4984, "volatility_252d": 0.654546, "volatility_60d": 1.579606, "max_drawdown_12m": -0.33517241, "revenue_ttm": 110569000, "gross_profit_ttm": 135795000, "ebit_ttm": 28879000, "ebitda_ttm": 52819000, "net_income_ttm": -55553000, "eps_diluted_ttm": -5.31726416, "operating_cash_flow_ttm": -7900000, "capital_expenditure_ttm": -5823000, "fcf_ttm": -13723000, "dividends_paid_ttm": -2298000, "share_repurchases_ttm": 0, "shares_issued_ttm": null, "interest_expense_ttm": 13901000, "cash_and_equivalents": 6324000, "total_current_assets": 492175000, "total_current_liabilities": 347955000, "net_ppe": null, "total_assets": 562921000, "total_debt": 20608000, "total_equity": 173559000, "net_working_capital": 152090000, "book_value_per_share": 16.61222708, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 16.61222708, "universe_ticker_count": 632, "sector": "Technology", "rank_pe": 50, "rank_pb": 26, "rank_ptbv": 26, "rank_ps": 52, "rank_pcf": 50, "rank_ev_ebitda": 11, "rank_ev_ebit": 24, "rank_earnings_yield": 50, "rank_fcf_yield": 91, "rank_dividend_yield": 55, "rank_shareholder_yield": 65, "rank_total_yield": 16, "rank_roe": 94, "rank_roc": 50, "rank_roic": 40, "rank_gross_margin": 1, "rank_fcf_margin": 92, "rank_piotroski": 40, "rank_accruals": 20, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 26, "rank_momentum_12m": 34, "rank_momentum_12m_ex1m": 31, "rank_relative_strength": 34, "value_composite": 33, "quality_composite": 39, "momentum_composite": 26, "growth_composite": 28, "yield_composite": 39, "svqf_composite": 40, "vc1_composite": 28, "vc2_composite": 33, "vc3_composite": 21, "trending_value_composite": null, "overall_composite": 16, "factor_coverage": 0.788, "signal_confidence": 0.788, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 48, "small_cap_core_rank": 40, "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": 18.45, "os": 0.84, "value": 0.67, "quality": 0.61, "momentum": 0.74, "confidence": 0.788, "coverage": 0.788, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.0119, "roe": -0.3201, "momentum_12_1": 0.2424, "complete_fields": { "id": 7684, "ticker_id": 14293, "universe_id": 5, "week_end_date": "2026-06-07", "source_primary": "yfinance", "source_gaps": {}, "financials_period_end": "2024-12-31", "financials_age_days": 523, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T12:29:52.366026+00:00", "batch_id": "", "os_score_delta": null, "price_close": 18.45, "market_cap": 192759448.1477, "market_cap_usd": 192759448.1477, "enterprise_value": 207043448.1477, "shares_outstanding": 10447666, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 1.11062779, "ptbv_ratio": 1.11062779, "ps_ratio": 1.74334079, "pcf_ratio": null, "pfcf_ratio": -14.04645108, "ev_ebitda": 3.91986687, "ev_ebit": 7.16934271, "ev_sales": 1.87252709, "ev_fcf": -15.08733135, "earnings_yield": null, "fcf_yield": -0.06628077, "dividend_yield": 0.01192159, "buyback_yield": 0, "shareholder_yield": 0.01192159, "debt_paydown_yield": 0.08750284, "total_yield": 0.09942444, "gross_margin": 1.22814713, "operating_margin": 0.26118532, "net_margin": -0.50242835, "ebitda_margin": 0.47770171, "fcf_margin": -0.12411255, "roe": -0.32008136, "roa": -0.09868703, "roic": 0.11530507, "roc_greenblatt": null, "asset_turnover": 0.1964201, "cash_conversion": 0.24702536, "accruals_ratio": -0.08465309, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 0.27043299, "debt_to_assets": 0.03660904, "interest_coverage": 2.07747644, "current_ratio": 1.41447888, "quick_ratio": 1.41447888, "net_debt": 14284000, "revenue_growth_1y": 0.09479183, "revenue_growth_3y_cagr": 0.7361756, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.15140517, "book_value_growth_1y": -0.21932149, "piotroski_f_score": 6, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.517523, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0, "price_return_3m": 0.09171604, "price_return_6m": 0.64732152, "price_return_9m": 0.78260879, "price_return_12m": 0.24242431, "price_return_12m_ex1m": 0.24242431, "distance_from_52w_high": -0.04155839, "distance_from_52w_low": 0.91390052, "relative_strength": 0.22372034, "local_beta": 0.4984, "volatility_252d": 0.654546, "volatility_60d": 1.579606, "max_drawdown_12m": -0.33517241, "revenue_ttm": 110569000, "gross_profit_ttm": 135795000, "ebit_ttm": 28879000, "ebitda_ttm": 52819000, "net_income_ttm": -55553000, "eps_diluted_ttm": -5.31726416, "operating_cash_flow_ttm": -7900000, "capital_expenditure_ttm": -5823000, "fcf_ttm": -13723000, "dividends_paid_ttm": -2298000, "share_repurchases_ttm": 0, "shares_issued_ttm": null, "interest_expense_ttm": 13901000, "cash_and_equivalents": 6324000, "total_current_assets": 492175000, "total_current_liabilities": 347955000, "net_ppe": null, "total_assets": 562921000, "total_debt": 20608000, "total_equity": 173559000, "net_working_capital": 152090000, "book_value_per_share": 16.61222708, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 16.61222708, "universe_ticker_count": 632, "sector": "Technology", "rank_pe": 50, "rank_pb": 26, "rank_ptbv": 26, "rank_ps": 52, "rank_pcf": 50, "rank_ev_ebitda": 11, "rank_ev_ebit": 24, "rank_earnings_yield": 50, "rank_fcf_yield": 91, "rank_dividend_yield": 55, "rank_shareholder_yield": 65, "rank_total_yield": 16, "rank_roe": 94, "rank_roc": 50, "rank_roic": 40, "rank_gross_margin": 1, "rank_fcf_margin": 92, "rank_piotroski": 40, "rank_accruals": 20, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 26, "rank_momentum_12m": 34, "rank_momentum_12m_ex1m": 31, "rank_relative_strength": 34, "value_composite": 33, "quality_composite": 39, "momentum_composite": 26, "growth_composite": 28, "yield_composite": 39, "svqf_composite": 40, "vc1_composite": 28, "vc2_composite": 33, "vc3_composite": 21, "trending_value_composite": null, "overall_composite": 16, "factor_coverage": 0.788, "signal_confidence": 0.788, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 48, "small_cap_core_rank": 40, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:49:29.113810+00:00", "is_restated": false, "income_statement": { "revenue": 204321000, "cost_of_revenue": 68526000, "gross_profit": 135795000, "ebit": 28879000, "ebitda": 52819000, "pretax_income": null, "tax_provision": null, "net_income": -55553000, "net_income_to_common": -55553000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 48427000, "total_current_assets": 124696000, "total_assets": 598990000, "short_term_debt": 33337000, "long_term_debt": 39575000, "total_debt": 257496000, "total_liabilities": null, "total_equity": 200294000, "shares_outstanding": 10447666, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 41017000, "capital_expenditure": -6438000, "free_cash_flow": 34579000, "dividends_paid": -2298000, "share_repurchases": 0, "shares_issued": null, "net_debt_issued": -16867000 }, "complete_fields": { "id": 384591, "ticker_id": 14293, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:49:29.113810+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "52819000", "netIncome": "-55553000", "grossProfit": "135795000", "totalRevenue": "204321000", "costOfRevenue": "68526000", "interestExpense": "13901000", "operatingIncome": "28879000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "71542000" }, "balance": { "totalDebt": "257496000", "totalAssets": "598990000", "longTermDebt": "39575000", "shortTermDebt": "33337000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "10447666", "totalCurrentAssets": "124696000", "totalShareholderEquity": "200294000", "totalCurrentLiabilities": "98188000", "cashAndShortTermInvestments": "48427000" }, "cashflow": { "freeCashFlow": "34579000", "dividendsPaid": "-2298000", "issuanceOfDebt": "15000000", "issuanceOfStock": null, "repaymentOfDebt": "-31867000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "41017000", "repurchaseOfStock": "0", "capitalExpenditures": "-6438000" } }, "revenue": 204321000, "cost_of_revenue": 68526000, "gross_profit": 135795000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 28879000, "depreciation_amortisation": 71542000, "ebitda": 52819000, "interest_expense": 13901000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -55553000, "net_income_continuing_ops": null, "net_income_to_common": -55553000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 48427000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 124696000, "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": 598990000, "short_term_debt": 33337000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 98188000, "long_term_debt": 39575000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 257496000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 200294000, "shares_outstanding": 10447666, "operating_cash_flow": 41017000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -6438000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -2298000, "share_repurchases": 0, "shares_issued": null, "net_debt_issued": -16867000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 34579000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "52819000", "netIncome": "-55553000", "grossProfit": "135795000", "totalRevenue": "204321000", "costOfRevenue": "68526000", "interestExpense": "13901000", "operatingIncome": "28879000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "71542000" }, "balance": { "totalDebt": "257496000", "totalAssets": "598990000", "longTermDebt": "39575000", "shortTermDebt": "33337000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "10447666", "totalCurrentAssets": "124696000", "totalShareholderEquity": "200294000", "totalCurrentLiabilities": "98188000", "cashAndShortTermInvestments": "48427000" }, "cashflow": { "freeCashFlow": "34579000", "dividendsPaid": "-2298000", "issuanceOfDebt": "15000000", "issuanceOfStock": null, "repaymentOfDebt": "-31867000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "41017000", "repurchaseOfStock": "0", "capitalExpenditures": "-6438000" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:49:29.113810+00:00", "is_restated": false, "income_statement": { "revenue": 186630000, "cost_of_revenue": 68245000, "gross_profit": 118385000, "ebit": 40937000, "ebitda": 52416000, "pretax_income": null, "tax_provision": null, "net_income": -5095000, "net_income_to_common": -5095000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 53666000, "total_current_assets": 137778000, "total_assets": 659176000, "short_term_debt": 14109000, "long_term_debt": 70959000, "total_debt": 272187000, "total_liabilities": null, "total_equity": 256564000, "shares_outstanding": 10447666, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 34796000, "capital_expenditure": -4764000, "free_cash_flow": 30032000, "dividends_paid": null, "share_repurchases": -10999000, "shares_issued": null, "net_debt_issued": -8046000 }, "complete_fields": { "id": 384593, "ticker_id": 14293, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:49:29.113810+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "52416000", "netIncome": "-5095000", "grossProfit": "118385000", "totalRevenue": "186630000", "costOfRevenue": "68245000", "interestExpense": "13762000", "operatingIncome": "40937000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "20259000" }, "balance": { "totalDebt": "272187000", "totalAssets": "659176000", "longTermDebt": "70959000", "shortTermDebt": "14109000", "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "10447666", "totalCurrentAssets": "137778000", "totalShareholderEquity": "256564000", "totalCurrentLiabilities": "55885000", "cashAndShortTermInvestments": "53666000" }, "cashflow": { "freeCashFlow": "30032000", "dividendsPaid": null, "issuanceOfDebt": "25419000", "issuanceOfStock": null, "repaymentOfDebt": "-33465000", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "34796000", "repurchaseOfStock": "-10999000", "capitalExpenditures": "-4764000" } }, "revenue": 186630000, "cost_of_revenue": 68245000, "gross_profit": 118385000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 40937000, "depreciation_amortisation": 20259000, "ebitda": 52416000, "interest_expense": 13762000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -5095000, "net_income_continuing_ops": null, "net_income_to_common": -5095000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 53666000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 137778000, "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": 659176000, "short_term_debt": 14109000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 55885000, "long_term_debt": 70959000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 272187000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 256564000, "shares_outstanding": 10447666, "operating_cash_flow": 34796000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -4764000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": -10999000, "shares_issued": null, "net_debt_issued": -8046000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 30032000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "52416000", "netIncome": "-5095000", "grossProfit": "118385000", "totalRevenue": "186630000", "costOfRevenue": "68245000", "interestExpense": "13762000", "operatingIncome": "40937000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "20259000" }, "balance": { "totalDebt": "272187000", "totalAssets": "659176000", "longTermDebt": "70959000", "shortTermDebt": "14109000", "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "10447666", "totalCurrentAssets": "137778000", "totalShareholderEquity": "256564000", "totalCurrentLiabilities": "55885000", "cashAndShortTermInvestments": "53666000" }, "cashflow": { "freeCashFlow": "30032000", "dividendsPaid": null, "issuanceOfDebt": "25419000", "issuanceOfStock": null, "repaymentOfDebt": "-33465000", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "34796000", "repurchaseOfStock": "-10999000", "capitalExpenditures": "-4764000" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:49:29.113810+00:00", "is_restated": false, "income_statement": { "revenue": 142712000, "cost_of_revenue": 50991000, "gross_profit": 91721000, "ebit": 29262000, "ebitda": 51789000, "pretax_income": null, "tax_provision": null, "net_income": 49019000, "net_income_to_common": 49019000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 70800000, "total_current_assets": 145640000, "total_assets": 655509000, "short_term_debt": 4371000, "long_term_debt": 86576000, "total_debt": 248952000, "total_liabilities": null, "total_equity": 272700000, "shares_outstanding": 10947637, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 34914000, "capital_expenditure": -3155000, "free_cash_flow": 31759000, "dividends_paid": null, "share_repurchases": 0, "shares_issued": null, "net_debt_issued": -41172000 }, "complete_fields": { "id": 384594, "ticker_id": 14293, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:49:29.113810+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "51789000", "netIncome": "49019000", "grossProfit": "91721000", "totalRevenue": "142712000", "costOfRevenue": "50991000", "interestExpense": "12395000", "operatingIncome": "29262000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "20065000" }, "balance": { "totalDebt": "248952000", "totalAssets": "655509000", "longTermDebt": "86576000", "shortTermDebt": "4371000", "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "10947637", "totalCurrentAssets": "145640000", "totalShareholderEquity": "272700000", "totalCurrentLiabilities": "49912000", "cashAndShortTermInvestments": "70800000" }, "cashflow": { "freeCashFlow": "31759000", "dividendsPaid": null, "issuanceOfDebt": "10000000", "issuanceOfStock": null, "repaymentOfDebt": "-51172000", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "34914000", "repurchaseOfStock": "0", "capitalExpenditures": "-3155000" } }, "revenue": 142712000, "cost_of_revenue": 50991000, "gross_profit": 91721000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 29262000, "depreciation_amortisation": 20065000, "ebitda": 51789000, "interest_expense": 12395000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 49019000, "net_income_continuing_ops": null, "net_income_to_common": 49019000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 70800000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 145640000, "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": 655509000, "short_term_debt": 4371000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 49912000, "long_term_debt": 86576000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 248952000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 272700000, "shares_outstanding": 10947637, "operating_cash_flow": 34914000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -3155000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": 0, "shares_issued": null, "net_debt_issued": -41172000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 31759000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "51789000", "netIncome": "49019000", "grossProfit": "91721000", "totalRevenue": "142712000", "costOfRevenue": "50991000", "interestExpense": "12395000", "operatingIncome": "29262000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "20065000" }, "balance": { "totalDebt": "248952000", "totalAssets": "655509000", "longTermDebt": "86576000", "shortTermDebt": "4371000", "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "10947637", "totalCurrentAssets": "145640000", "totalShareholderEquity": "272700000", "totalCurrentLiabilities": "49912000", "cashAndShortTermInvestments": "70800000" }, "cashflow": { "freeCashFlow": "31759000", "dividendsPaid": null, "issuanceOfDebt": "10000000", "issuanceOfStock": null, "repaymentOfDebt": "-51172000", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "34914000", "repurchaseOfStock": "0", "capitalExpenditures": "-3155000" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:49:29.113810+00:00", "is_restated": false, "income_statement": { "revenue": 39042000, "cost_of_revenue": 8869000, "gross_profit": 30173000, "ebit": -68000, "ebitda": -4397000, "pretax_income": null, "tax_provision": null, "net_income": -15881000, "net_income_to_common": -15881000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 30327000, "total_current_assets": 108368000, "total_assets": 614501000, "short_term_debt": 16046000, "long_term_debt": 119571000, "total_debt": 266146000, "total_liabilities": null, "total_equity": 222043000, "shares_outstanding": 10385564, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -6205000, "capital_expenditure": -2469000, "free_cash_flow": -8674000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": 58021000 }, "complete_fields": { "id": 384595, "ticker_id": 14293, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:49:29.113810+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-4397000", "netIncome": "-15881000", "grossProfit": "30173000", "totalRevenue": "39042000", "costOfRevenue": "8869000", "interestExpense": "2800000", "operatingIncome": "-68000", "fiscalDateEnding": "2021-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "9683000" }, "balance": { "totalDebt": "266146000", "totalAssets": "614501000", "longTermDebt": "119571000", "shortTermDebt": "16046000", "fiscalDateEnding": "2021-12-31", "totalLiabilities": null, "sharesOutstanding": "10385564", "totalCurrentAssets": "108368000", "totalShareholderEquity": "222043000", "totalCurrentLiabilities": "58422000", "cashAndShortTermInvestments": "30327000" }, "cashflow": { "freeCashFlow": "-8674000", "dividendsPaid": null, "issuanceOfDebt": "63400000", "issuanceOfStock": "0", "repaymentOfDebt": "-5379000", "fiscalDateEnding": "2021-12-31", "operatingCashflow": "-6205000", "repurchaseOfStock": null, "capitalExpenditures": "-2469000" } }, "revenue": 39042000, "cost_of_revenue": 8869000, "gross_profit": 30173000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -68000, "depreciation_amortisation": 9683000, "ebitda": -4397000, "interest_expense": 2800000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -15881000, "net_income_continuing_ops": null, "net_income_to_common": -15881000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 30327000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 108368000, "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": 614501000, "short_term_debt": 16046000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 58422000, "long_term_debt": 119571000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 266146000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 222043000, "shares_outstanding": 10385564, "operating_cash_flow": -6205000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -2469000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": 58021000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -8674000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-4397000", "netIncome": "-15881000", "grossProfit": "30173000", "totalRevenue": "39042000", "costOfRevenue": "8869000", "interestExpense": "2800000", "operatingIncome": "-68000", "fiscalDateEnding": "2021-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "9683000" }, "balance": { "totalDebt": "266146000", "totalAssets": "614501000", "longTermDebt": "119571000", "shortTermDebt": "16046000", "fiscalDateEnding": "2021-12-31", "totalLiabilities": null, "sharesOutstanding": "10385564", "totalCurrentAssets": "108368000", "totalShareholderEquity": "222043000", "totalCurrentLiabilities": "58422000", "cashAndShortTermInvestments": "30327000" }, "cashflow": { "freeCashFlow": "-8674000", "dividendsPaid": null, "issuanceOfDebt": "63400000", "issuanceOfStock": "0", "repaymentOfDebt": "-5379000", "fiscalDateEnding": "2021-12-31", "operatingCashflow": "-6205000", "repurchaseOfStock": null, "capitalExpenditures": "-2469000" } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:49:29.113810+00:00", "is_restated": false, "income_statement": { "revenue": 5616000, "cost_of_revenue": 1170000, "gross_profit": 4446000, "ebit": -2830000, "ebitda": -1185000, "pretax_income": null, "tax_provision": null, "net_income": -1837000, "net_income_to_common": -1837000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6324000, "total_current_assets": 492175000, "total_assets": 562921000, "short_term_debt": 14194000, "long_term_debt": 0, "total_debt": 20608000, "total_liabilities": null, "total_equity": 173559000, "shares_outstanding": 10447666, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -655000, "capital_expenditure": -461000, "free_cash_flow": -1116000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -1000000 }, "complete_fields": { "id": 384587, "ticker_id": 14293, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:49:29.113810+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-1185000", "netIncome": "-1837000", "grossProfit": "4446000", "totalRevenue": "5616000", "costOfRevenue": "1170000", "interestExpense": "400000", "operatingIncome": "-2830000", "fiscalDateEnding": "2026-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "1595000" }, "balance": { "totalDebt": "20608000", "totalAssets": "562921000", "longTermDebt": "0", "shortTermDebt": "14194000", "fiscalDateEnding": "2026-03-31", "totalLiabilities": null, "sharesOutstanding": "10447666", "totalCurrentAssets": "492175000", "totalShareholderEquity": "173559000", "totalCurrentLiabilities": "347955000", "cashAndShortTermInvestments": "6324000" }, "cashflow": { "freeCashFlow": "-1116000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": "-1000000", "fiscalDateEnding": "2026-03-31", "operatingCashflow": "-655000", "repurchaseOfStock": null, "capitalExpenditures": "-461000" } }, "revenue": 5616000, "cost_of_revenue": 1170000, "gross_profit": 4446000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -2830000, "depreciation_amortisation": 1595000, "ebitda": -1185000, "interest_expense": 400000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -1837000, "net_income_continuing_ops": null, "net_income_to_common": -1837000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 6324000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 492175000, "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": 562921000, "short_term_debt": 14194000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 347955000, "long_term_debt": 0, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 20608000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 173559000, "shares_outstanding": 10447666, "operating_cash_flow": -655000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -461000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -1000000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -1116000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-1185000", "netIncome": "-1837000", "grossProfit": "4446000", "totalRevenue": "5616000", "costOfRevenue": "1170000", "interestExpense": "400000", "operatingIncome": "-2830000", "fiscalDateEnding": "2026-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "1595000" }, "balance": { "totalDebt": "20608000", "totalAssets": "562921000", "longTermDebt": "0", "shortTermDebt": "14194000", "fiscalDateEnding": "2026-03-31", "totalLiabilities": null, "sharesOutstanding": "10447666", "totalCurrentAssets": "492175000", "totalShareholderEquity": "173559000", "totalCurrentLiabilities": "347955000", "cashAndShortTermInvestments": "6324000" }, "cashflow": { "freeCashFlow": "-1116000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": "-1000000", "fiscalDateEnding": "2026-03-31", "operatingCashflow": "-655000", "repurchaseOfStock": null, "capitalExpenditures": "-461000" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:49:29.113810+00:00", "is_restated": false, "income_statement": { "revenue": 69481000, "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": 26012000, "total_current_assets": 117071000, "total_assets": 609888000, "short_term_debt": 44207000, "long_term_debt": 24887000, "total_debt": 252759000, "total_liabilities": null, "total_equity": 192006000, "shares_outstanding": 10447666, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -18273000, "capital_expenditure": -3435000, "free_cash_flow": -21708000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -2009000 }, "complete_fields": { "id": 384588, "ticker_id": 14293, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:49:29.113810+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": "69481000", "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2025-06-30", "researchAndDevelopment": null, "depreciationAndAmortization": "10251000" }, "balance": { "totalDebt": "252759000", "totalAssets": "609888000", "longTermDebt": "24887000", "shortTermDebt": "44207000", "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "10447666", "totalCurrentAssets": "117071000", "totalShareholderEquity": "192006000", "totalCurrentLiabilities": "133092000", "cashAndShortTermInvestments": "26012000" }, "cashflow": { "freeCashFlow": "-21708000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": "-2009000", "fiscalDateEnding": "2025-06-30", "operatingCashflow": "-18273000", "repurchaseOfStock": null, "capitalExpenditures": "-3435000" } }, "revenue": 69481000, "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": 10251000, "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": 26012000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 117071000, "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": 609888000, "short_term_debt": 44207000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 133092000, "long_term_debt": 24887000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 252759000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 192006000, "shares_outstanding": 10447666, "operating_cash_flow": -18273000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -3435000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -2009000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -21708000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": "69481000", "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2025-06-30", "researchAndDevelopment": null, "depreciationAndAmortization": "10251000" }, "balance": { "totalDebt": "252759000", "totalAssets": "609888000", "longTermDebt": "24887000", "shortTermDebt": "44207000", "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "10447666", "totalCurrentAssets": "117071000", "totalShareholderEquity": "192006000", "totalCurrentLiabilities": "133092000", "cashAndShortTermInvestments": "26012000" }, "cashflow": { "freeCashFlow": "-21708000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": "-2009000", "fiscalDateEnding": "2025-06-30", "operatingCashflow": "-18273000", "repurchaseOfStock": null, "capitalExpenditures": "-3435000" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:49:29.113810+00:00", "is_restated": false, "income_statement": { "revenue": 6490000, "cost_of_revenue": 1211000, "gross_profit": 5279000, "ebit": -3308000, "ebitda": -1207000, "pretax_income": null, "tax_provision": null, "net_income": -5499000, "net_income_to_common": -5499000, "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": -2329000, "capital_expenditure": -734000, "free_cash_flow": -3063000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 384589, "ticker_id": 14293, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:49:29.113810+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-1207000", "netIncome": "-5499000", "grossProfit": "5279000", "totalRevenue": "6490000", "costOfRevenue": "1211000", "interestExpense": "266000", "operatingIncome": "-3308000", "fiscalDateEnding": "2025-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "1838000" }, "cashflow": { "freeCashFlow": "-3063000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": "0", "fiscalDateEnding": "2025-03-31", "operatingCashflow": "-2329000", "repurchaseOfStock": null, "capitalExpenditures": "-734000" } }, "revenue": 6490000, "cost_of_revenue": 1211000, "gross_profit": 5279000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -3308000, "depreciation_amortisation": 1838000, "ebitda": -1207000, "interest_expense": 266000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -5499000, "net_income_continuing_ops": null, "net_income_to_common": -5499000, "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": -2329000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -734000, "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": -3063000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-1207000", "netIncome": "-5499000", "grossProfit": "5279000", "totalRevenue": "6490000", "costOfRevenue": "1211000", "interestExpense": "266000", "operatingIncome": "-3308000", "fiscalDateEnding": "2025-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "1838000" }, "cashflow": { "freeCashFlow": "-3063000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": "0", "fiscalDateEnding": "2025-03-31", "operatingCashflow": "-2329000", "repurchaseOfStock": null, "capitalExpenditures": "-734000" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:49:29.113810+00:00", "is_restated": false, "income_statement": { "revenue": 28982000, "cost_of_revenue": 12772000, "gross_profit": 16210000, "ebit": -17133000, "ebitda": -2676000, "pretax_income": null, "tax_provision": null, "net_income": -53247000, "net_income_to_common": -53247000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 48427000, "total_current_assets": 124696000, "total_assets": 598990000, "short_term_debt": 33337000, "long_term_debt": 39575000, "total_debt": 257496000, "total_liabilities": null, "total_equity": 200294000, "shares_outstanding": 10447666, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 13357000, "capital_expenditure": -1193000, "free_cash_flow": 12164000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -8588000 }, "complete_fields": { "id": 384590, "ticker_id": 14293, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:49:29.113810+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-2676000", "netIncome": "-53247000", "grossProfit": "16210000", "totalRevenue": "28982000", "costOfRevenue": "12772000", "interestExpense": "2982000", "operatingIncome": "-17133000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "53610000" }, "balance": { "totalDebt": "257496000", "totalAssets": "598990000", "longTermDebt": "39575000", "shortTermDebt": "33337000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "10447666", "totalCurrentAssets": "124696000", "totalShareholderEquity": "200294000", "totalCurrentLiabilities": "98188000", "cashAndShortTermInvestments": "48427000" }, "cashflow": { "freeCashFlow": "12164000", "dividendsPaid": "0", "issuanceOfDebt": "0", "issuanceOfStock": null, "repaymentOfDebt": "-8588000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "13357000", "repurchaseOfStock": null, "capitalExpenditures": "-1193000" } }, "revenue": 28982000, "cost_of_revenue": 12772000, "gross_profit": 16210000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -17133000, "depreciation_amortisation": 53610000, "ebitda": -2676000, "interest_expense": 2982000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -53247000, "net_income_continuing_ops": null, "net_income_to_common": -53247000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 48427000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 124696000, "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": 598990000, "short_term_debt": 33337000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 98188000, "long_term_debt": 39575000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 257496000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 200294000, "shares_outstanding": 10447666, "operating_cash_flow": 13357000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -1193000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -8588000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 12164000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-2676000", "netIncome": "-53247000", "grossProfit": "16210000", "totalRevenue": "28982000", "costOfRevenue": "12772000", "interestExpense": "2982000", "operatingIncome": "-17133000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "53610000" }, "balance": { "totalDebt": "257496000", "totalAssets": "598990000", "longTermDebt": "39575000", "shortTermDebt": "33337000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "10447666", "totalCurrentAssets": "124696000", "totalShareholderEquity": "200294000", "totalCurrentLiabilities": "98188000", "cashAndShortTermInvestments": "48427000" }, "cashflow": { "freeCashFlow": "12164000", "dividendsPaid": "0", "issuanceOfDebt": "0", "issuanceOfStock": null, "repaymentOfDebt": "-8588000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "13357000", "repurchaseOfStock": null, "capitalExpenditures": "-1193000" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:49:29.113810+00:00", "is_restated": false, "income_statement": { "revenue": 66330000, "cost_of_revenue": 17956000, "gross_profit": 48374000, "ebit": 21867000, "ebitda": 27606000, "pretax_income": null, "tax_provision": null, "net_income": 4344000, "net_income_to_common": 4344000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 44615000, "total_current_assets": 129877000, "total_assets": 686113000, "short_term_debt": 7494000, "long_term_debt": 68765000, "total_debt": 270410000, "total_liabilities": null, "total_equity": 254135000, "shares_outstanding": 10447666, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 27597000, "capital_expenditure": -3636000, "free_cash_flow": 23961000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -6452000 }, "complete_fields": { "id": 384592, "ticker_id": 14293, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:49:29.113810+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "27606000", "netIncome": "4344000", "grossProfit": "48374000", "totalRevenue": "66330000", "costOfRevenue": "17956000", "interestExpense": "3895000", "operatingIncome": "21867000", "fiscalDateEnding": "2024-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": "6263000" }, "balance": { "totalDebt": "270410000", "totalAssets": "686113000", "longTermDebt": "68765000", "shortTermDebt": "7494000", "fiscalDateEnding": "2024-09-30", "totalLiabilities": null, "sharesOutstanding": "10447666", "totalCurrentAssets": "129877000", "totalShareholderEquity": "254135000", "totalCurrentLiabilities": "66468000", "cashAndShortTermInvestments": "44615000" }, "cashflow": { "freeCashFlow": "23961000", "dividendsPaid": "0", "issuanceOfDebt": "0", "issuanceOfStock": null, "repaymentOfDebt": "-6452000", "fiscalDateEnding": "2024-09-30", "operatingCashflow": "27597000", "repurchaseOfStock": null, "capitalExpenditures": "-3636000" } }, "revenue": 66330000, "cost_of_revenue": 17956000, "gross_profit": 48374000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 21867000, "depreciation_amortisation": 6263000, "ebitda": 27606000, "interest_expense": 3895000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 4344000, "net_income_continuing_ops": null, "net_income_to_common": 4344000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 44615000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 129877000, "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": 686113000, "short_term_debt": 7494000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 66468000, "long_term_debt": 68765000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 270410000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 254135000, "shares_outstanding": 10447666, "operating_cash_flow": 27597000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -3636000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -6452000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 23961000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "27606000", "netIncome": "4344000", "grossProfit": "48374000", "totalRevenue": "66330000", "costOfRevenue": "17956000", "interestExpense": "3895000", "operatingIncome": "21867000", "fiscalDateEnding": "2024-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": "6263000" }, "balance": { "totalDebt": "270410000", "totalAssets": "686113000", "longTermDebt": "68765000", "shortTermDebt": "7494000", "fiscalDateEnding": "2024-09-30", "totalLiabilities": null, "sharesOutstanding": "10447666", "totalCurrentAssets": "129877000", "totalShareholderEquity": "254135000", "totalCurrentLiabilities": "66468000", "cashAndShortTermInvestments": "44615000" }, "cashflow": { "freeCashFlow": "23961000", "dividendsPaid": "0", "issuanceOfDebt": "0", "issuanceOfStock": null, "repaymentOfDebt": "-6452000", "fiscalDateEnding": "2024-09-30", "operatingCashflow": "27597000", "repurchaseOfStock": null, "capitalExpenditures": "-3636000" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "cornerstone_value", "name": "Cornerstone Value", "slug": "cornerstone-value", "group": "value", "page_url": "/factors/cornerstone-value/", "rank_field": "cornerstone_value_rank" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "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": "small_cap_value", "name": "Small Cap Value", "slug": "small-cap-value", "group": "universe", "page_url": "/factors/small-cap-value/", "rank_field": "-value_percentile" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 4, "quarterly_financial_periods": 5, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2024-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }