{ "ticker": { "uuid": "428b4f48-4dec-4871-adc0-62fb54cadd5f", "symbol": "TTK", "name": "TAKKT AG", "exchange": "GER", "exchange_name": "XETRA", "country": "DE", "currency": "EUR", "sector": "Industrials", "industry": "Business Equipment & Supplies", "page_url": "https://sharemaestro.com/factors/ticker/428b4f48-4dec-4871-adc0-62fb54cadd5f/", "api_url": "https://sharemaestro.com/factors/api/tickers/428b4f48-4dec-4871-adc0-62fb54cadd5f/" }, "ticker_metadata": { "id": 20764, "uuid": "428b4f48-4dec-4871-adc0-62fb54cadd5f", "symbol": "TTK", "name": "TAKKT AG", "asset_type": "equity", "market_cap": 157531824, "stock_exchange_id": 8, "industry": "Business Equipment & Supplies", "sector": "Industrials", "description": "TAKKT AG operates as an omnichannel direct marketing company for business equipment in Europe, Germany, the United States, North America, and internationally. It operates in three divisions: Industrial & Packaging, Office Furniture & Displays, and FoodService. The company offers pallet-lifting trucks, universal cabinets and swivel chairs, as well as special-purpose products, such as environmental cabinets and containers for hazardous materials; business equipment and office furniture, including desks, chairs, cabinets, and workbenches to small and medium-sized companies under the BiGDUG and OfficeFurnitureOnline brands; lockers; and collapsible boxes, package padding, shipping pallets, and stretch film under the ratioform and Davpack brands. It also provides office furniture products comprising office chairs and desks, conference tables, and furniture for reception areas under the National Business Furniture and OfficeFurniture.com brands to companies and service providers, such as lawyers and architects, as well as public institutions like government agencies, schools, health care sector, and churches; and advertising banners, digital display stands, mobile trade booths, and fixtures under the Displays2go brand. In addition, the company offers buffet equipment, such as serving platters and food baskets to operators of large cafeterias, food service businesses and food retailers; pots and pans; and large appliances, including refrigerators and freezers to hotels, restaurants, cafeterias, and catering companies under the Hubert and XXLhoreca brands. It sells its products through webshop and print marketing, as well as outreach by key account managers and telesales. TAKKT AG was founded in 1945 and is headquartered in Stuttgart, 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": "428b4f48-4dec-4871-adc0-62fb54cadd5f", "symbol": "TTK", "name": "TAKKT AG", "exchange": "GER", "exchange_name": "XETRA", "country": "DE", "currency": "EUR", "sector": "Industrials", "industry": "Business Equipment & Supplies", "page_url": "https://sharemaestro.com/factors/ticker/428b4f48-4dec-4871-adc0-62fb54cadd5f/", "api_url": "https://sharemaestro.com/factors/api/tickers/428b4f48-4dec-4871-adc0-62fb54cadd5f/" }, "week_end_date": "2026-06-07", "universe": "EUR_DE", "score": { "os": 0.26, "value": 0.74, "quality": 0.11, "momentum": 0, "coverage": 0.848, "confidence": 0.848, "delta": null }, "headline_factors": { "price": 2.43, "market_cap": 159408000, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": 0.0447, "shareholder_yield": 0.2406, "roe": -0.3507, "piotroski_f_score": 3, "momentum_12_1": -0.6205, "volatility_252d": 0.3488 }, "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": "2026-06-07T12:30:41.472929+00:00", "batch_id": "" }, "size": { "price_close": 2.43, "market_cap": 159408000, "market_cap_usd": 159408000, "enterprise_value": 296404000, "shares_outstanding": 65600000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 0.4422, "ptbv_ratio": 0.4422, "ps_ratio": 0.1686, "pcf_ratio": 11.7575, "pfcf_ratio": 33.3141, "ev_ebitda": 22.3853, "ev_ebit": -16.5376, "ev_sales": 0.3135, "ev_fcf": 61.9444, "earnings_yield": null, "fcf_yield": 0.0161, "price_to_sales": 0.1686, "price_to_book": 0.4422, "price_to_cashflow": 11.7575, "ebitda_to_ev": 0.0447, "sales_yield": 3.1898 }, "yield": { "dividend_yield": 0.241, "buyback_yield": -0.0004, "shareholder_yield": 0.2406, "debt_paydown_yield": null, "total_yield": 0.2406 }, "quality": { "gross_margin": 0.3861, "operating_margin": -0.019, "net_margin": -0.1337, "ebitda_margin": 0.014, "fcf_margin": 0.0051, "roe": -0.3507, "roa": -0.1756, "roic": -0.027, "roc_greenblatt": null, "asset_turnover": 1.3132, "cash_conversion": -0.0378, "accruals_ratio": -0.1944, "sbc_to_revenue": null, "piotroski_f_score": 3, "altman_z_score": null, "earnings_stability_5y": 1.4322, "revenue_stability_5y": 0.1482, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.5071, "external_financing": 0.0001 }, "leverage_and_risk": { "debt_to_equity": null, "net_debt_to_ebitda": 10.3463, "debt_to_assets": 0.2062, "interest_coverage": -2.0604, "current_ratio": 1.2644, "quick_ratio": 1.2644, "net_debt": 136996000, "local_beta": 0.7931, "volatility_252d": 0.3488, "volatility_60d": 0.7623, "max_drawdown_12m": -0.6561, "risk_adjusted_momentum": -1.779 }, "growth": { "revenue_growth_1y": -0.0842, "revenue_growth_3y_cagr": -0.1032, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.7331, "book_value_growth_1y": -0.3324, "revenue_growth": -0.0842, "earnings_growth": null }, "momentum": { "price_return_1m": -0.0471, "price_return_3m": -0.1503, "price_return_6m": -0.3424, "price_return_9m": -0.5235, "price_return_12m": -0.6384, "price_return_12m_ex1m": -0.6205, "momentum_6m": -0.3424, "momentum_12m": -0.6384, "momentum_12_1": -0.6205, "distance_from_52w_high": -0.6405, "distance_from_52w_low": 0.0452, "relative_strength": -0.6571 }, "raw_ttm": { "revenue_ttm": 945476000, "gross_profit_ttm": 365087000, "ebit_ttm": -17923000, "ebitda_ttm": 13241000, "net_income_ttm": -126440000, "eps_diluted_ttm": -1.9274, "operating_cash_flow_ttm": 13558000, "capital_expenditure_ttm": -8773000, "fcf_ttm": 4785000, "dividends_paid_ttm": -38422000, "share_repurchases_ttm": 0, "shares_issued_ttm": 61000, "interest_expense_ttm": 8699000, "cash_and_equivalents": 11500000, "total_current_assets": 224300000, "total_current_liabilities": 177400000, "net_ppe": null, "total_assets": 720000000, "total_debt": 148496000, "total_equity": 360500000, "net_working_capital": 71457000, "book_value_per_share": 5.4954, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 5.4954 }, "ranks": { "universe_ticker_count": 632, "rank_pe": 50, "rank_pb": 5, "rank_ptbv": 5, "rank_ps": 6, "rank_pcf": 56, "rank_ev_ebitda": 85, "rank_ev_ebit": 7, "rank_earnings_yield": 50, "rank_fcf_yield": 72, "rank_dividend_yield": 2, "rank_shareholder_yield": 2, "rank_total_yield": 5, "rank_roe": 95, "rank_roc": 50, "rank_roic": 91, "rank_gross_margin": 56, "rank_fcf_margin": 77, "rank_piotroski": 95, "rank_accruals": 4, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 89, "rank_momentum_12m": 99, "rank_momentum_12m_ex1m": 99, "rank_relative_strength": 99 }, "composites": { "value_composite": 26, "quality_composite": 89, "momentum_composite": 100, "growth_composite": 82, "yield_composite": 2, "svqf_composite": 59, "vc1_composite": 31, "vc2_composite": 21, "vc3_composite": 22, "trending_value_composite": null, "overall_composite": 74, "quality_value_composite": 0.2853, "os_score": 0.26, "value_percentile": 0.74, "quality_percentile": 0.11, "momentum_percentile": 0, "factor_coverage": 0.848, "signal_confidence": 0.848, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 87, "small_cap_core_rank": 26, "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": 8158, "ticker_id": 20764, "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": "2026-06-07T12:30:41.472929+00:00", "batch_id": "", "os_score_delta": null, "price_close": 2.43, "market_cap": 159408000, "market_cap_usd": 159408000, "enterprise_value": 296404000, "shares_outstanding": 65600000, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 0.44218585, "ptbv_ratio": 0.44218585, "ps_ratio": 0.16860079, "pcf_ratio": 11.75748635, "pfcf_ratio": 33.31410658, "ev_ebitda": 22.38531833, "ev_ebit": -16.53763321, "ev_sales": 0.31349712, "ev_fcf": 61.94440961, "earnings_yield": null, "fcf_yield": 0.01614351, "dividend_yield": 0.24102931, "buyback_yield": -0.00038267, "shareholder_yield": 0.24064664, "debt_paydown_yield": null, "total_yield": 0.24064664, "gross_margin": 0.38614095, "operating_margin": -0.01895659, "net_margin": -0.13373158, "ebitda_margin": 0.01400459, "fcf_margin": 0.00506094, "roe": -0.35073509, "roa": -0.17561111, "roic": -0.02701982, "roc_greenblatt": null, "asset_turnover": 1.31316111, "cash_conversion": -0.03784404, "accruals_ratio": -0.19444167, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 10.34634846, "debt_to_assets": 0.20624444, "interest_coverage": -2.06035176, "current_ratio": 1.2643743, "quick_ratio": 1.2643743, "net_debt": 136996000, "revenue_growth_1y": -0.08416264, "revenue_growth_3y_cagr": -0.10316129, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.73314881, "book_value_growth_1y": -0.33243278, "piotroski_f_score": 3, "altman_z_score": null, "earnings_stability_5y": 1.432218, "revenue_stability_5y": 0.148193, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.04705882, "price_return_3m": -0.15034965, "price_return_6m": -0.34235453, "price_return_9m": -0.52352941, "price_return_12m": -0.63839286, "price_return_12m_ex1m": -0.62053571, "distance_from_52w_high": -0.64053254, "distance_from_52w_low": 0.04516129, "relative_strength": -0.65709682, "local_beta": 0.7931, "volatility_252d": 0.348821, "volatility_60d": 0.762328, "max_drawdown_12m": -0.65606509, "revenue_ttm": 945476000, "gross_profit_ttm": 365087000, "ebit_ttm": -17923000, "ebitda_ttm": 13241000, "net_income_ttm": -126440000, "eps_diluted_ttm": -1.92743902, "operating_cash_flow_ttm": 13558000, "capital_expenditure_ttm": -8773000, "fcf_ttm": 4785000, "dividends_paid_ttm": -38422000, "share_repurchases_ttm": 0, "shares_issued_ttm": 61000, "interest_expense_ttm": 8699000, "cash_and_equivalents": 11500000, "total_current_assets": 224300000, "total_current_liabilities": 177400000, "net_ppe": null, "total_assets": 720000000, "total_debt": 148496000, "total_equity": 360500000, "net_working_capital": 71457000, "book_value_per_share": 5.49542683, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 5.49542683, "universe_ticker_count": 632, "sector": "Industrials", "rank_pe": 50, "rank_pb": 5, "rank_ptbv": 5, "rank_ps": 6, "rank_pcf": 56, "rank_ev_ebitda": 85, "rank_ev_ebit": 7, "rank_earnings_yield": 50, "rank_fcf_yield": 72, "rank_dividend_yield": 2, "rank_shareholder_yield": 2, "rank_total_yield": 5, "rank_roe": 95, "rank_roc": 50, "rank_roic": 91, "rank_gross_margin": 56, "rank_fcf_margin": 77, "rank_piotroski": 95, "rank_accruals": 4, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 89, "rank_momentum_12m": 99, "rank_momentum_12m_ex1m": 99, "rank_relative_strength": 99, "value_composite": 26, "quality_composite": 89, "momentum_composite": 100, "growth_composite": 82, "yield_composite": 2, "svqf_composite": 59, "vc1_composite": 31, "vc2_composite": 21, "vc3_composite": 22, "trending_value_composite": null, "overall_composite": 74, "factor_coverage": 0.848, "signal_confidence": 0.848, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 87, "small_cap_core_rank": 26, "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": 2.43, "os": 0.26, "value": 0.74, "quality": 0.11, "momentum": 0, "confidence": 0.848, "coverage": 0.848, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.2406, "roe": -0.3507, "momentum_12_1": -0.6205, "complete_fields": { "id": 8158, "ticker_id": 20764, "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": "2026-06-07T12:30:41.472929+00:00", "batch_id": "", "os_score_delta": null, "price_close": 2.43, "market_cap": 159408000, "market_cap_usd": 159408000, "enterprise_value": 296404000, "shares_outstanding": 65600000, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 0.44218585, "ptbv_ratio": 0.44218585, "ps_ratio": 0.16860079, "pcf_ratio": 11.75748635, "pfcf_ratio": 33.31410658, "ev_ebitda": 22.38531833, "ev_ebit": -16.53763321, "ev_sales": 0.31349712, "ev_fcf": 61.94440961, "earnings_yield": null, "fcf_yield": 0.01614351, "dividend_yield": 0.24102931, "buyback_yield": -0.00038267, "shareholder_yield": 0.24064664, "debt_paydown_yield": null, "total_yield": 0.24064664, "gross_margin": 0.38614095, "operating_margin": -0.01895659, "net_margin": -0.13373158, "ebitda_margin": 0.01400459, "fcf_margin": 0.00506094, "roe": -0.35073509, "roa": -0.17561111, "roic": -0.02701982, "roc_greenblatt": null, "asset_turnover": 1.31316111, "cash_conversion": -0.03784404, "accruals_ratio": -0.19444167, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 10.34634846, "debt_to_assets": 0.20624444, "interest_coverage": -2.06035176, "current_ratio": 1.2643743, "quick_ratio": 1.2643743, "net_debt": 136996000, "revenue_growth_1y": -0.08416264, "revenue_growth_3y_cagr": -0.10316129, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.73314881, "book_value_growth_1y": -0.33243278, "piotroski_f_score": 3, "altman_z_score": null, "earnings_stability_5y": 1.432218, "revenue_stability_5y": 0.148193, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.04705882, "price_return_3m": -0.15034965, "price_return_6m": -0.34235453, "price_return_9m": -0.52352941, "price_return_12m": -0.63839286, "price_return_12m_ex1m": -0.62053571, "distance_from_52w_high": -0.64053254, "distance_from_52w_low": 0.04516129, "relative_strength": -0.65709682, "local_beta": 0.7931, "volatility_252d": 0.348821, "volatility_60d": 0.762328, "max_drawdown_12m": -0.65606509, "revenue_ttm": 945476000, "gross_profit_ttm": 365087000, "ebit_ttm": -17923000, "ebitda_ttm": 13241000, "net_income_ttm": -126440000, "eps_diluted_ttm": -1.92743902, "operating_cash_flow_ttm": 13558000, "capital_expenditure_ttm": -8773000, "fcf_ttm": 4785000, "dividends_paid_ttm": -38422000, "share_repurchases_ttm": 0, "shares_issued_ttm": 61000, "interest_expense_ttm": 8699000, "cash_and_equivalents": 11500000, "total_current_assets": 224300000, "total_current_liabilities": 177400000, "net_ppe": null, "total_assets": 720000000, "total_debt": 148496000, "total_equity": 360500000, "net_working_capital": 71457000, "book_value_per_share": 5.49542683, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 5.49542683, "universe_ticker_count": 632, "sector": "Industrials", "rank_pe": 50, "rank_pb": 5, "rank_ptbv": 5, "rank_ps": 6, "rank_pcf": 56, "rank_ev_ebitda": 85, "rank_ev_ebit": 7, "rank_earnings_yield": 50, "rank_fcf_yield": 72, "rank_dividend_yield": 2, "rank_shareholder_yield": 2, "rank_total_yield": 5, "rank_roe": 95, "rank_roc": 50, "rank_roic": 91, "rank_gross_margin": 56, "rank_fcf_margin": 77, "rank_piotroski": 95, "rank_accruals": 4, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 89, "rank_momentum_12m": 99, "rank_momentum_12m_ex1m": 99, "rank_relative_strength": 99, "value_composite": 26, "quality_composite": 89, "momentum_composite": 100, "growth_composite": 82, "yield_composite": 2, "svqf_composite": 59, "vc1_composite": 31, "vc2_composite": 21, "vc3_composite": 22, "trending_value_composite": null, "overall_composite": 74, "factor_coverage": 0.848, "signal_confidence": 0.848, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 87, "small_cap_core_rank": 26, "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": "2026-06-07T12:21:30.684018+00:00", "is_restated": false, "income_statement": { "revenue": 964276000, "cost_of_revenue": 595589000, "gross_profit": 368687000, "ebit": -12723000, "ebitda": 19841000, "pretax_income": null, "tax_provision": null, "net_income": -120240000, "net_income_to_common": -120240000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 14454000, "total_current_assets": 216298000, "total_assets": 716374000, "short_term_debt": 36057000, "long_term_debt": 60427000, "total_debt": 148496000, "total_liabilities": null, "total_equity": 362271000, "shares_outstanding": 64037325, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 30858000, "capital_expenditure": -8973000, "free_cash_flow": 21885000, "dividends_paid": -38422000, "share_repurchases": 0, "shares_issued": 61000, "net_debt_issued": null }, "complete_fields": { "id": 390060, "ticker_id": 20764, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:21:30.684018+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "19841000", "netIncome": "-120240000", "grossProfit": "368687000", "totalRevenue": "964276000", "costOfRevenue": "595589000", "interestExpense": "9699000", "operatingIncome": "-12723000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "158739000" }, "balance": { "totalDebt": "148496000", "totalAssets": "716374000", "longTermDebt": "60427000", "shortTermDebt": "36057000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "64037325", "totalCurrentAssets": "216298000", "totalShareholderEquity": "362271000", "totalCurrentLiabilities": "183412000", "cashAndShortTermInvestments": "14454000" }, "cashflow": { "freeCashFlow": "21885000", "dividendsPaid": "-38422000", "issuanceOfDebt": null, "issuanceOfStock": "61000", "repaymentOfDebt": null, "fiscalDateEnding": "2025-12-31", "operatingCashflow": "30858000", "repurchaseOfStock": "0", "capitalExpenditures": "-8973000" } }, "revenue": 964276000, "cost_of_revenue": 595589000, "gross_profit": 368687000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -12723000, "depreciation_amortisation": 158739000, "ebitda": 19841000, "interest_expense": 9699000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -120240000, "net_income_continuing_ops": null, "net_income_to_common": -120240000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 14454000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 216298000, "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": 716374000, "short_term_debt": 36057000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 183412000, "long_term_debt": 60427000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 148496000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 362271000, "shares_outstanding": 64037325, "operating_cash_flow": 30858000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -8973000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -38422000, "share_repurchases": 0, "shares_issued": 61000, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 21885000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "19841000", "netIncome": "-120240000", "grossProfit": "368687000", "totalRevenue": "964276000", "costOfRevenue": "595589000", "interestExpense": "9699000", "operatingIncome": "-12723000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "158739000" }, "balance": { "totalDebt": "148496000", "totalAssets": "716374000", "longTermDebt": "60427000", "shortTermDebt": "36057000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "64037325", "totalCurrentAssets": "216298000", "totalShareholderEquity": "362271000", "totalCurrentLiabilities": "183412000", "cashAndShortTermInvestments": "14454000" }, "cashflow": { "freeCashFlow": "21885000", "dividendsPaid": "-38422000", "issuanceOfDebt": null, "issuanceOfStock": "61000", "repaymentOfDebt": null, "fiscalDateEnding": "2025-12-31", "operatingCashflow": "30858000", "repurchaseOfStock": "0", "capitalExpenditures": "-8973000" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:21:30.684018+00:00", "is_restated": false, "income_statement": { "revenue": 1052890000, "cost_of_revenue": 639017000, "gross_profit": 413873000, "ebit": 23360000, "ebitda": 54483000, "pretax_income": null, "tax_provision": null, "net_income": -41285000, "net_income_to_common": -41285000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 8131000, "total_current_assets": 253303000, "total_assets": 922733000, "short_term_debt": 33713000, "long_term_debt": 34174000, "total_debt": 124700000, "total_liabilities": null, "total_equity": 542572000, "shares_outstanding": 64025355, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 93863000, "capital_expenditure": -11851000, "free_cash_flow": 82012000, "dividends_paid": -64628000, "share_repurchases": -8516000, "shares_issued": 139000, "net_debt_issued": null }, "complete_fields": { "id": 390064, "ticker_id": 20764, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:21:30.684018+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "54483000", "netIncome": "-41285000", "grossProfit": "413873000", "totalRevenue": "1052890000", "costOfRevenue": "639017000", "interestExpense": "9112000", "operatingIncome": "23360000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "96185000" }, "balance": { "totalDebt": "124700000", "totalAssets": "922733000", "longTermDebt": "34174000", "shortTermDebt": "33713000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "64025355", "totalCurrentAssets": "253303000", "totalShareholderEquity": "542572000", "totalCurrentLiabilities": "188791000", "cashAndShortTermInvestments": "8131000" }, "cashflow": { "freeCashFlow": "82012000", "dividendsPaid": "-64628000", "issuanceOfDebt": null, "issuanceOfStock": "139000", "repaymentOfDebt": null, "fiscalDateEnding": "2024-12-31", "operatingCashflow": "93863000", "repurchaseOfStock": "-8516000", "capitalExpenditures": "-11851000" } }, "revenue": 1052890000, "cost_of_revenue": 639017000, "gross_profit": 413873000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 23360000, "depreciation_amortisation": 96185000, "ebitda": 54483000, "interest_expense": 9112000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -41285000, "net_income_continuing_ops": null, "net_income_to_common": -41285000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 8131000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 253303000, "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": 922733000, "short_term_debt": 33713000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 188791000, "long_term_debt": 34174000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 124700000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 542572000, "shares_outstanding": 64025355, "operating_cash_flow": 93863000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -11851000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -64628000, "share_repurchases": -8516000, "shares_issued": 139000, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 82012000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "54483000", "netIncome": "-41285000", "grossProfit": "413873000", "totalRevenue": "1052890000", "costOfRevenue": "639017000", "interestExpense": "9112000", "operatingIncome": "23360000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "96185000" }, "balance": { "totalDebt": "124700000", "totalAssets": "922733000", "longTermDebt": "34174000", "shortTermDebt": "33713000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "64025355", "totalCurrentAssets": "253303000", "totalShareholderEquity": "542572000", "totalCurrentLiabilities": "188791000", "cashAndShortTermInvestments": "8131000" }, "cashflow": { "freeCashFlow": "82012000", "dividendsPaid": "-64628000", "issuanceOfDebt": null, "issuanceOfStock": "139000", "repaymentOfDebt": null, "fiscalDateEnding": "2024-12-31", "operatingCashflow": "93863000", "repurchaseOfStock": "-8516000", "capitalExpenditures": "-11851000" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:21:30.684018+00:00", "is_restated": false, "income_statement": { "revenue": 1240018000, "cost_of_revenue": 746604000, "gross_profit": 493414000, "ebit": 72960000, "ebitda": 111755000, "pretax_income": null, "tax_provision": null, "net_income": 24554000, "net_income_to_common": 24554000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5587000, "total_current_assets": 276537000, "total_assets": 1006822000, "short_term_debt": 35760000, "long_term_debt": 21434000, "total_debt": 114863000, "total_liabilities": null, "total_equity": 642672000, "shares_outstanding": 64787328, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 106441000, "capital_expenditure": -15902000, "free_cash_flow": 90539000, "dividends_paid": -65059000, "share_repurchases": -4403000, "shares_issued": 137000, "net_debt_issued": null }, "complete_fields": { "id": 390066, "ticker_id": 20764, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:21:30.684018+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "111755000", "netIncome": "24554000", "grossProfit": "493414000", "totalRevenue": "1240018000", "costOfRevenue": "746604000", "interestExpense": "8635000", "operatingIncome": "72960000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "72986000" }, "balance": { "totalDebt": "114863000", "totalAssets": "1006822000", "longTermDebt": "21434000", "shortTermDebt": "35760000", "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "64787328", "totalCurrentAssets": "276537000", "totalShareholderEquity": "642672000", "totalCurrentLiabilities": "165405000", "cashAndShortTermInvestments": "5587000" }, "cashflow": { "freeCashFlow": "90539000", "dividendsPaid": "-65059000", "issuanceOfDebt": null, "issuanceOfStock": "137000", "repaymentOfDebt": null, "fiscalDateEnding": "2023-12-31", "operatingCashflow": "106441000", "repurchaseOfStock": "-4403000", "capitalExpenditures": "-15902000" } }, "revenue": 1240018000, "cost_of_revenue": 746604000, "gross_profit": 493414000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 72960000, "depreciation_amortisation": 72986000, "ebitda": 111755000, "interest_expense": 8635000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 24554000, "net_income_continuing_ops": null, "net_income_to_common": 24554000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 5587000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 276537000, "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": 1006822000, "short_term_debt": 35760000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 165405000, "long_term_debt": 21434000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 114863000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 642672000, "shares_outstanding": 64787328, "operating_cash_flow": 106441000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -15902000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -65059000, "share_repurchases": -4403000, "shares_issued": 137000, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 90539000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "111755000", "netIncome": "24554000", "grossProfit": "493414000", "totalRevenue": "1240018000", "costOfRevenue": "746604000", "interestExpense": "8635000", "operatingIncome": "72960000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "72986000" }, "balance": { "totalDebt": "114863000", "totalAssets": "1006822000", "longTermDebt": "21434000", "shortTermDebt": "35760000", "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "64787328", "totalCurrentAssets": "276537000", "totalShareholderEquity": "642672000", "totalCurrentLiabilities": "165405000", "cashAndShortTermInvestments": "5587000" }, "cashflow": { "freeCashFlow": "90539000", "dividendsPaid": "-65059000", "issuanceOfDebt": null, "issuanceOfStock": "137000", "repaymentOfDebt": null, "fiscalDateEnding": "2023-12-31", "operatingCashflow": "106441000", "repurchaseOfStock": "-4403000", "capitalExpenditures": "-15902000" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:21:30.684018+00:00", "is_restated": false, "income_statement": { "revenue": 1336775000, "cost_of_revenue": 811112000, "gross_profit": 525663000, "ebit": 81756000, "ebitda": 132896000, "pretax_income": null, "tax_provision": null, "net_income": 59285000, "net_income_to_common": 59285000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 7566000, "total_current_assets": 340003000, "total_assets": 1121523000, "short_term_debt": 31298000, "long_term_debt": 29514000, "total_debt": 124249000, "total_liabilities": null, "total_equity": 699844000, "shares_outstanding": 65100550, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 84421000, "capital_expenditure": -14571000, "free_cash_flow": 69850000, "dividends_paid": -72171000, "share_repurchases": -6524000, "shares_issued": 0, "net_debt_issued": null }, "complete_fields": { "id": 390067, "ticker_id": 20764, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:21:30.684018+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "132896000", "netIncome": "59285000", "grossProfit": "525663000", "totalRevenue": "1336775000", "costOfRevenue": "811112000", "interestExpense": "5626000", "operatingIncome": "81756000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "51329000" }, "balance": { "totalDebt": "124249000", "totalAssets": "1121523000", "longTermDebt": "29514000", "shortTermDebt": "31298000", "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "65100550", "totalCurrentAssets": "340003000", "totalShareholderEquity": "699844000", "totalCurrentLiabilities": "208072000", "cashAndShortTermInvestments": "7566000" }, "cashflow": { "freeCashFlow": "69850000", "dividendsPaid": "-72171000", "issuanceOfDebt": null, "issuanceOfStock": "0", "repaymentOfDebt": null, "fiscalDateEnding": "2022-12-31", "operatingCashflow": "84421000", "repurchaseOfStock": "-6524000", "capitalExpenditures": "-14571000" } }, "revenue": 1336775000, "cost_of_revenue": 811112000, "gross_profit": 525663000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 81756000, "depreciation_amortisation": 51329000, "ebitda": 132896000, "interest_expense": 5626000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 59285000, "net_income_continuing_ops": null, "net_income_to_common": 59285000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 7566000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 340003000, "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": 1121523000, "short_term_debt": 31298000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 208072000, "long_term_debt": 29514000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 124249000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 699844000, "shares_outstanding": 65100550, "operating_cash_flow": 84421000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -14571000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -72171000, "share_repurchases": -6524000, "shares_issued": 0, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 69850000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "132896000", "netIncome": "59285000", "grossProfit": "525663000", "totalRevenue": "1336775000", "costOfRevenue": "811112000", "interestExpense": "5626000", "operatingIncome": "81756000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "51329000" }, "balance": { "totalDebt": "124249000", "totalAssets": "1121523000", "longTermDebt": "29514000", "shortTermDebt": "31298000", "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "65100550", "totalCurrentAssets": "340003000", "totalShareholderEquity": "699844000", "totalCurrentLiabilities": "208072000", "cashAndShortTermInvestments": "7566000" }, "cashflow": { "freeCashFlow": "69850000", "dividendsPaid": "-72171000", "issuanceOfDebt": null, "issuanceOfStock": "0", "repaymentOfDebt": null, "fiscalDateEnding": "2022-12-31", "operatingCashflow": "84421000", "repurchaseOfStock": "-6524000", "capitalExpenditures": "-14571000" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:21:30.684018+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": 390068, "ticker_id": 20764, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:21:30.684018+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": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2021-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } }, "revenue": null, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": null, "depreciation_amortisation": null, "ebitda": null, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": null, "net_income_continuing_ops": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": null, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": null, "shares_outstanding": null, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": null, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": 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": "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": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2021-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:21:30.684018+00:00", "is_restated": false, "income_statement": { "revenue": 225700000, "cost_of_revenue": 136600000, "gross_profit": 89100000, "ebit": -2700000, "ebitda": 4500000, "pretax_income": null, "tax_provision": null, "net_income": -5000000, "net_income_to_common": -5000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 11500000, "total_current_assets": 224300000, "total_assets": 720000000, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": null, "total_equity": 360500000, "shares_outstanding": 65600000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -6200000, "capital_expenditure": -1300000, "free_cash_flow": -7500000, "dividends_paid": null, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": null }, "complete_fields": { "id": 390058, "ticker_id": 20764, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:21:30.684018+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "4500000", "netIncome": "-5000000", "grossProfit": "89100000", "totalRevenue": "225700000", "costOfRevenue": "136600000", "interestExpense": "2200000", "operatingIncome": "-2700000", "fiscalDateEnding": "2026-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "7100000" }, "balance": { "totalDebt": null, "totalAssets": "720000000", "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2026-03-31", "totalLiabilities": null, "sharesOutstanding": "65600000", "totalCurrentAssets": "224300000", "totalShareholderEquity": "360500000", "totalCurrentLiabilities": "177400000", "cashAndShortTermInvestments": "11500000" }, "cashflow": { "freeCashFlow": "-7500000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "0", "repaymentOfDebt": null, "fiscalDateEnding": "2026-03-31", "operatingCashflow": "-6200000", "repurchaseOfStock": "0", "capitalExpenditures": "-1300000" } }, "revenue": 225700000, "cost_of_revenue": 136600000, "gross_profit": 89100000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -2700000, "depreciation_amortisation": 7100000, "ebitda": 4500000, "interest_expense": 2200000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -5000000, "net_income_continuing_ops": null, "net_income_to_common": -5000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 11500000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 224300000, "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": 720000000, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 177400000, "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": 360500000, "shares_outstanding": 65600000, "operating_cash_flow": -6200000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -1300000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -7500000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "4500000", "netIncome": "-5000000", "grossProfit": "89100000", "totalRevenue": "225700000", "costOfRevenue": "136600000", "interestExpense": "2200000", "operatingIncome": "-2700000", "fiscalDateEnding": "2026-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "7100000" }, "balance": { "totalDebt": null, "totalAssets": "720000000", "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2026-03-31", "totalLiabilities": null, "sharesOutstanding": "65600000", "totalCurrentAssets": "224300000", "totalShareholderEquity": "360500000", "totalCurrentLiabilities": "177400000", "cashAndShortTermInvestments": "11500000" }, "cashflow": { "freeCashFlow": "-7500000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "0", "repaymentOfDebt": null, "fiscalDateEnding": "2026-03-31", "operatingCashflow": "-6200000", "repurchaseOfStock": "0", "capitalExpenditures": "-1300000" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:21:30.684018+00:00", "is_restated": false, "income_statement": { "revenue": 227976000, "cost_of_revenue": 146389000, "gross_profit": 81587000, "ebit": -17123000, "ebitda": -7459000, "pretax_income": null, "tax_provision": null, "net_income": -120040000, "net_income_to_common": -120040000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 14454000, "total_current_assets": 216298000, "total_assets": 716374000, "short_term_debt": 36057000, "long_term_debt": 60427000, "total_debt": 148496000, "total_liabilities": null, "total_equity": 362271000, "shares_outstanding": 64037325, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 17658000, "capital_expenditure": -2673000, "free_cash_flow": 14985000, "dividends_paid": -22000, "share_repurchases": 0, "shares_issued": -39000, "net_debt_issued": null }, "complete_fields": { "id": 390059, "ticker_id": 20764, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:21:30.684018+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-7459000", "netIncome": "-120040000", "grossProfit": "81587000", "totalRevenue": "227976000", "costOfRevenue": "146389000", "interestExpense": "2499000", "operatingIncome": "-17123000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "135839000" }, "balance": { "totalDebt": "148496000", "totalAssets": "716374000", "longTermDebt": "60427000", "shortTermDebt": "36057000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "64037325", "totalCurrentAssets": "216298000", "totalShareholderEquity": "362271000", "totalCurrentLiabilities": "183412000", "cashAndShortTermInvestments": "14454000" }, "cashflow": { "freeCashFlow": "14985000", "dividendsPaid": "-22000", "issuanceOfDebt": null, "issuanceOfStock": "-39000", "repaymentOfDebt": null, "fiscalDateEnding": "2025-12-31", "operatingCashflow": "17658000", "repurchaseOfStock": "0", "capitalExpenditures": "-2673000" } }, "revenue": 227976000, "cost_of_revenue": 146389000, "gross_profit": 81587000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -17123000, "depreciation_amortisation": 135839000, "ebitda": -7459000, "interest_expense": 2499000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -120040000, "net_income_continuing_ops": null, "net_income_to_common": -120040000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 14454000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 216298000, "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": 716374000, "short_term_debt": 36057000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 183412000, "long_term_debt": 60427000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 148496000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 362271000, "shares_outstanding": 64037325, "operating_cash_flow": 17658000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -2673000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -22000, "share_repurchases": 0, "shares_issued": -39000, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 14985000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-7459000", "netIncome": "-120040000", "grossProfit": "81587000", "totalRevenue": "227976000", "costOfRevenue": "146389000", "interestExpense": "2499000", "operatingIncome": "-17123000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "135839000" }, "balance": { "totalDebt": "148496000", "totalAssets": "716374000", "longTermDebt": "60427000", "shortTermDebt": "36057000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "64037325", "totalCurrentAssets": "216298000", "totalShareholderEquity": "362271000", "totalCurrentLiabilities": "183412000", "cashAndShortTermInvestments": "14454000" }, "cashflow": { "freeCashFlow": "14985000", "dividendsPaid": "-22000", "issuanceOfDebt": null, "issuanceOfStock": "-39000", "repaymentOfDebt": null, "fiscalDateEnding": "2025-12-31", "operatingCashflow": "17658000", "repurchaseOfStock": "0", "capitalExpenditures": "-2673000" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:21:30.684018+00:00", "is_restated": false, "income_statement": { "revenue": 240300000, "cost_of_revenue": 146100000, "gross_profit": 94200000, "ebit": -1700000, "ebitda": 5400000, "pretax_income": null, "tax_provision": null, "net_income": -2700000, "net_income_to_common": -2700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6200000, "total_current_assets": 239800000, "total_assets": 879700000, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": null, "total_equity": 483600000, "shares_outstanding": 65600000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 1400000, "capital_expenditure": -2400000, "free_cash_flow": -1000000, "dividends_paid": null, "share_repurchases": 0, "shares_issued": 100000, "net_debt_issued": null }, "complete_fields": { "id": 390061, "ticker_id": 20764, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:21:30.684018+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "5400000", "netIncome": "-2700000", "grossProfit": "94200000", "totalRevenue": "240300000", "costOfRevenue": "146100000", "interestExpense": "2000000", "operatingIncome": "-1700000", "fiscalDateEnding": "2025-06-30", "researchAndDevelopment": null, "depreciationAndAmortization": "7400000" }, "balance": { "totalDebt": null, "totalAssets": "879700000", "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "65600000", "totalCurrentAssets": "239800000", "totalShareholderEquity": "483600000", "totalCurrentLiabilities": "199800000", "cashAndShortTermInvestments": "6200000" }, "cashflow": { "freeCashFlow": "-1000000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "100000", "repaymentOfDebt": null, "fiscalDateEnding": "2025-06-30", "operatingCashflow": "1400000", "repurchaseOfStock": "0", "capitalExpenditures": "-2400000" } }, "revenue": 240300000, "cost_of_revenue": 146100000, "gross_profit": 94200000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1700000, "depreciation_amortisation": 7400000, "ebitda": 5400000, "interest_expense": 2000000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -2700000, "net_income_continuing_ops": null, "net_income_to_common": -2700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 6200000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 239800000, "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": 879700000, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 199800000, "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": 483600000, "shares_outstanding": 65600000, "operating_cash_flow": 1400000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -2400000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": 0, "shares_issued": 100000, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -1000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "5400000", "netIncome": "-2700000", "grossProfit": "94200000", "totalRevenue": "240300000", "costOfRevenue": "146100000", "interestExpense": "2000000", "operatingIncome": "-1700000", "fiscalDateEnding": "2025-06-30", "researchAndDevelopment": null, "depreciationAndAmortization": "7400000" }, "balance": { "totalDebt": null, "totalAssets": "879700000", "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "65600000", "totalCurrentAssets": "239800000", "totalShareholderEquity": "483600000", "totalCurrentLiabilities": "199800000", "cashAndShortTermInvestments": "6200000" }, "cashflow": { "freeCashFlow": "-1000000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "100000", "repaymentOfDebt": null, "fiscalDateEnding": "2025-06-30", "operatingCashflow": "1400000", "repurchaseOfStock": "0", "capitalExpenditures": "-2400000" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:21:30.684018+00:00", "is_restated": false, "income_statement": { "revenue": 251500000, "cost_of_revenue": 151300000, "gross_profit": 100200000, "ebit": 3600000, "ebitda": 10800000, "pretax_income": null, "tax_provision": null, "net_income": 1300000, "net_income_to_common": 1300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6000000, "total_current_assets": 252300000, "total_assets": 913000000, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": null, "total_equity": 539900000, "shares_outstanding": 65600000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 700000, "capital_expenditure": -2400000, "free_cash_flow": -1700000, "dividends_paid": null, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": null }, "complete_fields": { "id": 390062, "ticker_id": 20764, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:21:30.684018+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "10800000", "netIncome": "1300000", "grossProfit": "100200000", "totalRevenue": "251500000", "costOfRevenue": "151300000", "interestExpense": "2000000", "operatingIncome": "3600000", "fiscalDateEnding": "2025-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "7600000" }, "balance": { "totalDebt": null, "totalAssets": "913000000", "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2025-03-31", "totalLiabilities": null, "sharesOutstanding": "65600000", "totalCurrentAssets": "252300000", "totalShareholderEquity": "539900000", "totalCurrentLiabilities": "211100000", "cashAndShortTermInvestments": "6000000" }, "cashflow": { "freeCashFlow": "-1700000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "0", "repaymentOfDebt": null, "fiscalDateEnding": "2025-03-31", "operatingCashflow": "700000", "repurchaseOfStock": "0", "capitalExpenditures": "-2400000" } }, "revenue": 251500000, "cost_of_revenue": 151300000, "gross_profit": 100200000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 3600000, "depreciation_amortisation": 7600000, "ebitda": 10800000, "interest_expense": 2000000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 1300000, "net_income_continuing_ops": null, "net_income_to_common": 1300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 6000000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 252300000, "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": 913000000, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 211100000, "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": 539900000, "shares_outstanding": 65600000, "operating_cash_flow": 700000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -2400000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -1700000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "10800000", "netIncome": "1300000", "grossProfit": "100200000", "totalRevenue": "251500000", "costOfRevenue": "151300000", "interestExpense": "2000000", "operatingIncome": "3600000", "fiscalDateEnding": "2025-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "7600000" }, "balance": { "totalDebt": null, "totalAssets": "913000000", "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2025-03-31", "totalLiabilities": null, "sharesOutstanding": "65600000", "totalCurrentAssets": "252300000", "totalShareholderEquity": "539900000", "totalCurrentLiabilities": "211100000", "cashAndShortTermInvestments": "6000000" }, "cashflow": { "freeCashFlow": "-1700000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "0", "repaymentOfDebt": null, "fiscalDateEnding": "2025-03-31", "operatingCashflow": "700000", "repurchaseOfStock": "0", "capitalExpenditures": "-2400000" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:21:30.684018+00:00", "is_restated": false, "income_statement": { "revenue": 254490000, "cost_of_revenue": 161317000, "gross_profit": 93173000, "ebit": -2340000, "ebitda": 4583000, "pretax_income": null, "tax_provision": null, "net_income": -55985000, "net_income_to_common": -55985000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 8131000, "total_current_assets": 253303000, "total_assets": 922733000, "short_term_debt": 33713000, "long_term_debt": 34174000, "total_debt": 124700000, "total_liabilities": null, "total_equity": 542572000, "shares_outstanding": 64025355, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 38363000, "capital_expenditure": -2851000, "free_cash_flow": 35512000, "dividends_paid": -28000, "share_repurchases": -1816000, "shares_issued": 39000, "net_debt_issued": null }, "complete_fields": { "id": 390063, "ticker_id": 20764, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:21:30.684018+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "4583000", "netIncome": "-55985000", "grossProfit": "93173000", "totalRevenue": "254490000", "costOfRevenue": "161317000", "interestExpense": "2912000", "operatingIncome": "-2340000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "71485000" }, "balance": { "totalDebt": "124700000", "totalAssets": "922733000", "longTermDebt": "34174000", "shortTermDebt": "33713000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "64025355", "totalCurrentAssets": "253303000", "totalShareholderEquity": "542572000", "totalCurrentLiabilities": "188791000", "cashAndShortTermInvestments": "8131000" }, "cashflow": { "freeCashFlow": "35512000", "dividendsPaid": "-28000", "issuanceOfDebt": null, "issuanceOfStock": "39000", "repaymentOfDebt": null, "fiscalDateEnding": "2024-12-31", "operatingCashflow": "38363000", "repurchaseOfStock": "-1816000", "capitalExpenditures": "-2851000" } }, "revenue": 254490000, "cost_of_revenue": 161317000, "gross_profit": 93173000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -2340000, "depreciation_amortisation": 71485000, "ebitda": 4583000, "interest_expense": 2912000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -55985000, "net_income_continuing_ops": null, "net_income_to_common": -55985000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 8131000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 253303000, "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": 922733000, "short_term_debt": 33713000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 188791000, "long_term_debt": 34174000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 124700000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 542572000, "shares_outstanding": 64025355, "operating_cash_flow": 38363000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -2851000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -28000, "share_repurchases": -1816000, "shares_issued": 39000, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 35512000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "4583000", "netIncome": "-55985000", "grossProfit": "93173000", "totalRevenue": "254490000", "costOfRevenue": "161317000", "interestExpense": "2912000", "operatingIncome": "-2340000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "71485000" }, "balance": { "totalDebt": "124700000", "totalAssets": "922733000", "longTermDebt": "34174000", "shortTermDebt": "33713000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "64025355", "totalCurrentAssets": "253303000", "totalShareholderEquity": "542572000", "totalCurrentLiabilities": "188791000", "cashAndShortTermInvestments": "8131000" }, "cashflow": { "freeCashFlow": "35512000", "dividendsPaid": "-28000", "issuanceOfDebt": null, "issuanceOfStock": "39000", "repaymentOfDebt": null, "fiscalDateEnding": "2024-12-31", "operatingCashflow": "38363000", "repurchaseOfStock": "-1816000", "capitalExpenditures": "-2851000" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:21:30.684018+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": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 390065, "ticker_id": 20764, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:21:30.684018+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": "0", "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": 0, "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": "0", "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": "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" } ], "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" ] } } }