{ "ticker": { "uuid": "451afbcd-39e0-41f6-816d-ddcebe221c0c", "symbol": "EUZ", "name": "Eckert & Ziegler SE", "exchange": "GER", "exchange_name": "XETRA", "country": "DE", "currency": "EUR", "sector": "Healthcare", "industry": "Medical Devices", "page_url": "https://sharemaestro.com/factors/ticker/451afbcd-39e0-41f6-816d-ddcebe221c0c/", "api_url": "https://sharemaestro.com/factors/api/tickers/451afbcd-39e0-41f6-816d-ddcebe221c0c/" }, "ticker_metadata": { "id": 15169, "uuid": "451afbcd-39e0-41f6-816d-ddcebe221c0c", "symbol": "EUZ", "name": "Eckert & Ziegler SE", "asset_type": "equity", "market_cap": 1033764224, "stock_exchange_id": 8, "industry": "Medical Devices", "sector": "Healthcare", "description": "Eckert & Ziegler SE manufactures and sells isotope technology components in Europe, North America, Asia, and internationally. It operates through two segments, Medical and Isotope Products. The company provides small implants for the treatment of prostate cancer seeds based on iodine-125; and eye applicators based on ruthenium-106 and iodine-125 for the treatment of choroidal melanomas; brain seed, HDR and brachytherapy; therapeutic and radiotherapy accessories, X-Ray therapy, GA-68 generators, radiochromatography, hot cells; and radiopharmaceuticals, laboratory equipment, radiosynthesis equipment, quality-control equipment, consumables, therapeutic products and plant engineering, and other services. It offers standard and radiation sources for medical and industrial sectors; medical imaging and spect diagnostics, industrial analytical and instrument, high activity CS-137 and CO-60, and oil well logging sources; blood irradiators and environmental disposal source services; and bulk isotopes as well as calibration-related sources for radioisotopes. In addition, the company offers Tc-99m generators and supplies, trade in raw isotopes and other products, and services. It serves medical, scientific, and industrial applications. The company was formerly known as Eckert & Ziegler Strahlen- und Medizintechnik AG and changed its name to Eckert & Ziegler SE in March 2024. Eckert & Ziegler SE was founded in 1992 and is headquartered in Berlin, 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": "451afbcd-39e0-41f6-816d-ddcebe221c0c", "symbol": "EUZ", "name": "Eckert & Ziegler SE", "exchange": "GER", "exchange_name": "XETRA", "country": "DE", "currency": "EUR", "sector": "Healthcare", "industry": "Medical Devices", "page_url": "https://sharemaestro.com/factors/ticker/451afbcd-39e0-41f6-816d-ddcebe221c0c/", "api_url": "https://sharemaestro.com/factors/api/tickers/451afbcd-39e0-41f6-816d-ddcebe221c0c/" }, "week_end_date": "2026-06-07", "universe": "EUR_DE", "score": { "os": 0.22, "value": 0.29, "quality": 0.83, "momentum": 0.1, "coverage": 0.939, "confidence": 0.939, "delta": null }, "headline_factors": { "price": 15.47, "market_cap": 968058826.28, "pe_ratio": 19.5789, "earnings_yield": 0.0511, "ebitda_to_ev": 0.1083, "shareholder_yield": 0.0114, "roe": 0.1842, "piotroski_f_score": 7, "momentum_12_1": -0.2899, "volatility_252d": 0.3345 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": true }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "yfinance", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T12:30:01.370133+00:00", "batch_id": "" }, "size": { "price_close": 15.47, "market_cap": 968058826.28, "market_cap_usd": 968058826.28, "enterprise_value": 887543826.28, "shares_outstanding": 62576524, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 19.5789, "pb_ratio": 3.607, "ptbv_ratio": 3.607, "ps_ratio": 3.0566, "pcf_ratio": 17.0951, "pfcf_ratio": 32.4156, "ev_ebitda": 9.2344, "ev_ebit": 11.7551, "ev_sales": 2.8024, "ev_fcf": 29.7195, "earnings_yield": 0.0511, "fcf_yield": 0.0336, "price_to_sales": 3.0566, "price_to_book": 3.607, "price_to_cashflow": 17.0951, "ebitda_to_ev": 0.1083, "sales_yield": 0.3568 }, "yield": { "dividend_yield": 0.0108, "buyback_yield": 0.0007, "shareholder_yield": 0.0114, "debt_paydown_yield": 0.0108, "total_yield": 0.0222 }, "quality": { "gross_margin": 0.4891, "operating_margin": 0.2384, "net_margin": 0.1561, "ebitda_margin": 0.3035, "fcf_margin": 0.0943, "roe": 0.1842, "roa": 0.1038, "roic": 0.3014, "roc_greenblatt": null, "asset_turnover": 0.6646, "cash_conversion": 0.604, "accruals_ratio": -0.0151, "sbc_to_revenue": null, "piotroski_f_score": 7, "altman_z_score": null, "earnings_stability_5y": 0.3491, "revenue_stability_5y": 0.1559, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.3251, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": null, "net_debt_to_ebitda": -0.8377, "debt_to_assets": 0.0908, "interest_coverage": 15.72, "current_ratio": 3.4123, "quick_ratio": 3.4123, "net_debt": -80515000, "local_beta": 1.083, "volatility_252d": 0.3345, "volatility_60d": 0.7603, "max_drawdown_12m": -0.392, "risk_adjusted_momentum": -0.8665 }, "growth": { "revenue_growth_1y": 0.0545, "revenue_growth_3y_cagr": 0.1197, "revenue_growth_5y_cagr": null, "eps_growth_1y": 0.4645, "eps_growth_3y_cagr": 0.1854, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.3441, "book_value_growth_1y": 0.1261, "revenue_growth": 0.0545, "earnings_growth": 0.4645 }, "momentum": { "price_return_1m": 0.0124, "price_return_3m": 0.0218, "price_return_6m": 0, "price_return_9m": -0.0509, "price_return_12m": -0.281, "price_return_12m_ex1m": -0.2899, "momentum_6m": 0, "momentum_12m": -0.281, "momentum_12_1": -0.2899, "distance_from_52w_high": -0.316, "distance_from_52w_low": 0.1251, "relative_strength": -0.2997 }, "raw_ttm": { "revenue_ttm": 316713000, "gross_profit_ttm": 154912000, "ebit_ttm": 75503000, "ebitda_ttm": 96113000, "net_income_ttm": 49444000, "eps_diluted_ttm": 0.7901, "operating_cash_flow_ttm": 56628000, "capital_expenditure_ttm": -26764000, "fcf_ttm": 29864000, "dividends_paid_ttm": -10428000, "share_repurchases_ttm": -638000, "shares_issued_ttm": null, "interest_expense_ttm": 4803000, "cash_and_equivalents": 123780000, "total_current_assets": 255445000, "total_current_liabilities": 74860000, "net_ppe": null, "total_assets": 476529000, "total_debt": 43265000, "total_equity": 268381000, "net_working_capital": 63131000, "book_value_per_share": 4.2888, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 4.2888 }, "ranks": { "universe_ticker_count": 632, "rank_pe": 54, "rank_pb": 70, "rank_ptbv": 70, "rank_ps": 69, "rank_pcf": 73, "rank_ev_ebitda": 45, "rank_ev_ebit": 40, "rank_earnings_yield": 54, "rank_fcf_yield": 56, "rank_dividend_yield": 56, "rank_shareholder_yield": 65, "rank_total_yield": 64, "rank_roe": 28, "rank_roc": 50, "rank_roic": 9, "rank_gross_margin": 41, "rank_fcf_margin": 42, "rank_piotroski": 18, "rank_accruals": 73, "rank_sue": 50, "rank_eps_growth_1y": 20, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 40, "rank_momentum_12m": 87, "rank_momentum_12m_ex1m": 87, "rank_relative_strength": 87 }, "composites": { "value_composite": 71, "quality_composite": 17, "momentum_composite": 90, "growth_composite": 17, "yield_composite": 69, "svqf_composite": 67, "vc1_composite": 73, "vc2_composite": 74, "vc3_composite": 73, "trending_value_composite": null, "overall_composite": 78, "quality_value_composite": 0.4906, "os_score": 0.22, "value_percentile": 0.29, "quality_percentile": 0.83, "momentum_percentile": 0.1, "factor_coverage": 0.939, "signal_confidence": 0.939, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 39, "small_cap_core_rank": 77, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": true } } }, "latest_snapshot_fields": { "id": 7772, "ticker_id": 15169, "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": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T12:30:01.370133+00:00", "batch_id": "", "os_score_delta": null, "price_close": 15.47, "market_cap": 968058826.28, "market_cap_usd": 968058826.28, "enterprise_value": 887543826.28, "shares_outstanding": 62576524, "fx_rate_to_usd": null, "pe_ratio": 19.57889382, "pb_ratio": 3.60703189, "ptbv_ratio": 3.60703189, "ps_ratio": 3.05658065, "pcf_ratio": 17.09505591, "pfcf_ratio": 32.41557816, "ev_ebitda": 9.23437856, "ev_ebit": 11.75508028, "ev_sales": 2.80235995, "ev_fcf": 29.71952271, "earnings_yield": 0.05107541, "fcf_yield": 0.03364792, "dividend_yield": 0.01077207, "buyback_yield": 0.00065905, "shareholder_yield": 0.01143112, "debt_paydown_yield": 0.01080513, "total_yield": 0.02223625, "gross_margin": 0.48912422, "operating_margin": 0.23839565, "net_margin": 0.15611611, "ebitda_margin": 0.30347033, "fcf_margin": 0.09429357, "roe": 0.18423063, "roa": 0.10375864, "roic": 0.30142362, "roc_greenblatt": null, "asset_turnover": 0.66462482, "cash_conversion": 0.60399644, "accruals_ratio": -0.01507568, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": -0.83771186, "debt_to_assets": 0.09079196, "interest_coverage": 15.71996669, "current_ratio": 3.41230297, "quick_ratio": 3.41230297, "net_debt": -80515000, "revenue_growth_1y": 0.05445327, "revenue_growth_3y_cagr": 0.11969411, "revenue_growth_5y_cagr": null, "eps_growth_1y": 0.46454712, "eps_growth_3y_cagr": 0.18535837, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.34413415, "book_value_growth_1y": 0.1260625, "piotroski_f_score": 7, "altman_z_score": null, "earnings_stability_5y": 0.349145, "revenue_stability_5y": 0.15592, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.01243455, "price_return_3m": 0.02179657, "price_return_6m": 0, "price_return_9m": -0.05092019, "price_return_12m": -0.28103093, "price_return_12m_ex1m": -0.28986119, "distance_from_52w_high": -0.31599117, "distance_from_52w_low": 0.12509091, "relative_strength": -0.2997349, "local_beta": 1.083, "volatility_252d": 0.334505, "volatility_60d": 0.760262, "max_drawdown_12m": -0.39204128, "revenue_ttm": 316713000, "gross_profit_ttm": 154912000, "ebit_ttm": 75503000, "ebitda_ttm": 96113000, "net_income_ttm": 49444000, "eps_diluted_ttm": 0.79013657, "operating_cash_flow_ttm": 56628000, "capital_expenditure_ttm": -26764000, "fcf_ttm": 29864000, "dividends_paid_ttm": -10428000, "share_repurchases_ttm": -638000, "shares_issued_ttm": null, "interest_expense_ttm": 4803000, "cash_and_equivalents": 123780000, "total_current_assets": 255445000, "total_current_liabilities": 74860000, "net_ppe": null, "total_assets": 476529000, "total_debt": 43265000, "total_equity": 268381000, "net_working_capital": 63131000, "book_value_per_share": 4.28884481, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 4.28884481, "universe_ticker_count": 632, "sector": "Healthcare", "rank_pe": 54, "rank_pb": 70, "rank_ptbv": 70, "rank_ps": 69, "rank_pcf": 73, "rank_ev_ebitda": 45, "rank_ev_ebit": 40, "rank_earnings_yield": 54, "rank_fcf_yield": 56, "rank_dividend_yield": 56, "rank_shareholder_yield": 65, "rank_total_yield": 64, "rank_roe": 28, "rank_roc": 50, "rank_roic": 9, "rank_gross_margin": 41, "rank_fcf_margin": 42, "rank_piotroski": 18, "rank_accruals": 73, "rank_sue": 50, "rank_eps_growth_1y": 20, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 40, "rank_momentum_12m": 87, "rank_momentum_12m_ex1m": 87, "rank_relative_strength": 87, "value_composite": 71, "quality_composite": 17, "momentum_composite": 90, "growth_composite": 17, "yield_composite": 69, "svqf_composite": 67, "vc1_composite": 73, "vc2_composite": 74, "vc3_composite": 73, "trending_value_composite": null, "overall_composite": 78, "factor_coverage": 0.939, "signal_confidence": 0.939, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 39, "small_cap_core_rank": 77, "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": 15.47, "os": 0.22, "value": 0.29, "quality": 0.83, "momentum": 0.1, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 19.5789, "earnings_yield": 0.0511, "shareholder_yield": 0.0114, "roe": 0.1842, "momentum_12_1": -0.2899, "complete_fields": { "id": 7772, "ticker_id": 15169, "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": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T12:30:01.370133+00:00", "batch_id": "", "os_score_delta": null, "price_close": 15.47, "market_cap": 968058826.28, "market_cap_usd": 968058826.28, "enterprise_value": 887543826.28, "shares_outstanding": 62576524, "fx_rate_to_usd": null, "pe_ratio": 19.57889382, "pb_ratio": 3.60703189, "ptbv_ratio": 3.60703189, "ps_ratio": 3.05658065, "pcf_ratio": 17.09505591, "pfcf_ratio": 32.41557816, "ev_ebitda": 9.23437856, "ev_ebit": 11.75508028, "ev_sales": 2.80235995, "ev_fcf": 29.71952271, "earnings_yield": 0.05107541, "fcf_yield": 0.03364792, "dividend_yield": 0.01077207, "buyback_yield": 0.00065905, "shareholder_yield": 0.01143112, "debt_paydown_yield": 0.01080513, "total_yield": 0.02223625, "gross_margin": 0.48912422, "operating_margin": 0.23839565, "net_margin": 0.15611611, "ebitda_margin": 0.30347033, "fcf_margin": 0.09429357, "roe": 0.18423063, "roa": 0.10375864, "roic": 0.30142362, "roc_greenblatt": null, "asset_turnover": 0.66462482, "cash_conversion": 0.60399644, "accruals_ratio": -0.01507568, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": -0.83771186, "debt_to_assets": 0.09079196, "interest_coverage": 15.71996669, "current_ratio": 3.41230297, "quick_ratio": 3.41230297, "net_debt": -80515000, "revenue_growth_1y": 0.05445327, "revenue_growth_3y_cagr": 0.11969411, "revenue_growth_5y_cagr": null, "eps_growth_1y": 0.46454712, "eps_growth_3y_cagr": 0.18535837, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.34413415, "book_value_growth_1y": 0.1260625, "piotroski_f_score": 7, "altman_z_score": null, "earnings_stability_5y": 0.349145, "revenue_stability_5y": 0.15592, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.01243455, "price_return_3m": 0.02179657, "price_return_6m": 0, "price_return_9m": -0.05092019, "price_return_12m": -0.28103093, "price_return_12m_ex1m": -0.28986119, "distance_from_52w_high": -0.31599117, "distance_from_52w_low": 0.12509091, "relative_strength": -0.2997349, "local_beta": 1.083, "volatility_252d": 0.334505, "volatility_60d": 0.760262, "max_drawdown_12m": -0.39204128, "revenue_ttm": 316713000, "gross_profit_ttm": 154912000, "ebit_ttm": 75503000, "ebitda_ttm": 96113000, "net_income_ttm": 49444000, "eps_diluted_ttm": 0.79013657, "operating_cash_flow_ttm": 56628000, "capital_expenditure_ttm": -26764000, "fcf_ttm": 29864000, "dividends_paid_ttm": -10428000, "share_repurchases_ttm": -638000, "shares_issued_ttm": null, "interest_expense_ttm": 4803000, "cash_and_equivalents": 123780000, "total_current_assets": 255445000, "total_current_liabilities": 74860000, "net_ppe": null, "total_assets": 476529000, "total_debt": 43265000, "total_equity": 268381000, "net_working_capital": 63131000, "book_value_per_share": 4.28884481, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 4.28884481, "universe_ticker_count": 632, "sector": "Healthcare", "rank_pe": 54, "rank_pb": 70, "rank_ptbv": 70, "rank_ps": 69, "rank_pcf": 73, "rank_ev_ebitda": 45, "rank_ev_ebit": 40, "rank_earnings_yield": 54, "rank_fcf_yield": 56, "rank_dividend_yield": 56, "rank_shareholder_yield": 65, "rank_total_yield": 64, "rank_roe": 28, "rank_roc": 50, "rank_roic": 9, "rank_gross_margin": 41, "rank_fcf_margin": 42, "rank_piotroski": 18, "rank_accruals": 73, "rank_sue": 50, "rank_eps_growth_1y": 20, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 40, "rank_momentum_12m": 87, "rank_momentum_12m_ex1m": 87, "rank_relative_strength": 87, "value_composite": 71, "quality_composite": 17, "momentum_composite": 90, "growth_composite": 17, "yield_composite": 69, "svqf_composite": 67, "vc1_composite": 73, "vc2_composite": 74, "vc3_composite": 73, "trending_value_composite": null, "overall_composite": 78, "factor_coverage": 0.939, "signal_confidence": 0.939, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 39, "small_cap_core_rank": 77, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:57:47.556677+00:00", "is_restated": false, "income_statement": { "revenue": 311960000, "cost_of_revenue": 158982000, "gross_profit": 152979000, "ebit": 75276000, "ebitda": 94321000, "pretax_income": null, "tax_provision": null, "net_income": 48763000, "net_income_to_common": 48763000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 128688000, "total_current_assets": null, "total_assets": 457926000, "short_term_debt": 6313000, "long_term_debt": 7139000, "total_debt": 44805000, "total_liabilities": null, "total_equity": 251767000, "shares_outstanding": 62573961, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 58406000, "capital_expenditure": -26020000, "free_cash_flow": 32386000, "dividends_paid": -10428000, "share_repurchases": -638000, "shares_issued": null, "net_debt_issued": -10469000 }, "complete_fields": { "id": 386020, "ticker_id": 15169, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:57:47.556677+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "94321000", "netIncome": "48763000", "grossProfit": "152979000", "totalRevenue": "311960000", "costOfRevenue": "158982000", "interestExpense": "4482000", "operatingIncome": "75276000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": "5102000", "depreciationAndAmortization": "17072000" }, "balance": { "totalDebt": "44805000", "totalAssets": "457926000", "longTermDebt": "7139000", "shortTermDebt": "6313000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "62573961", "totalCurrentAssets": null, "totalShareholderEquity": "251767000", "totalCurrentLiabilities": "71779000", "cashAndShortTermInvestments": "128688000" }, "cashflow": { "freeCashFlow": "32386000", "dividendsPaid": "-10428000", "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": "-10469000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "58406000", "repurchaseOfStock": "-638000", "capitalExpenditures": "-26020000" } }, "revenue": 311960000, "cost_of_revenue": 158982000, "gross_profit": 152979000, "research_and_development": 5102000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 75276000, "depreciation_amortisation": 17072000, "ebitda": 94321000, "interest_expense": 4482000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 48763000, "net_income_continuing_ops": null, "net_income_to_common": 48763000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 128688000, "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": 457926000, "short_term_debt": 6313000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 71779000, "long_term_debt": 7139000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 44805000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 251767000, "shares_outstanding": 62573961, "operating_cash_flow": 58406000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -26020000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -10428000, "share_repurchases": -638000, "shares_issued": null, "net_debt_issued": -10469000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 32386000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "94321000", "netIncome": "48763000", "grossProfit": "152979000", "totalRevenue": "311960000", "costOfRevenue": "158982000", "interestExpense": "4482000", "operatingIncome": "75276000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": "5102000", "depreciationAndAmortization": "17072000" }, "balance": { "totalDebt": "44805000", "totalAssets": "457926000", "longTermDebt": "7139000", "shortTermDebt": "6313000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "62573961", "totalCurrentAssets": null, "totalShareholderEquity": "251767000", "totalCurrentLiabilities": "71779000", "cashAndShortTermInvestments": "128688000" }, "cashflow": { "freeCashFlow": "32386000", "dividendsPaid": "-10428000", "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": "-10469000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "58406000", "repurchaseOfStock": "-638000", "capitalExpenditures": "-26020000" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:57:47.556677+00:00", "is_restated": false, "income_statement": { "revenue": 295850000, "cost_of_revenue": 152696000, "gross_profit": 143156000, "ebit": 67225000, "ebitda": 80964000, "pretax_income": null, "tax_provision": null, "net_income": 33276000, "net_income_to_common": 33276000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 118221000, "total_current_assets": null, "total_assets": 442396000, "short_term_debt": 6393000, "long_term_debt": 13933000, "total_debt": 55339000, "total_liabilities": null, "total_equity": 223450000, "shares_outstanding": 62537094, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 66572000, "capital_expenditure": -17193000, "free_cash_flow": 49379000, "dividends_paid": -1042000, "share_repurchases": -746000, "shares_issued": 0, "net_debt_issued": -9204000 }, "complete_fields": { "id": 386025, "ticker_id": 15169, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:57:47.556677+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "80964000", "netIncome": "33276000", "grossProfit": "143156000", "totalRevenue": "295850000", "costOfRevenue": "152696000", "interestExpense": "3746000", "operatingIncome": "67225000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": "4861000", "depreciationAndAmortization": "18854000" }, "balance": { "totalDebt": "55339000", "totalAssets": "442396000", "longTermDebt": "13933000", "shortTermDebt": "6393000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "62537094", "totalCurrentAssets": null, "totalShareholderEquity": "223450000", "totalCurrentLiabilities": "72219000", "cashAndShortTermInvestments": "118221000" }, "cashflow": { "freeCashFlow": "49379000", "dividendsPaid": "-1042000", "issuanceOfDebt": "0", "issuanceOfStock": "0", "repaymentOfDebt": "-9204000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "66572000", "repurchaseOfStock": "-746000", "capitalExpenditures": "-17193000" } }, "revenue": 295850000, "cost_of_revenue": 152696000, "gross_profit": 143156000, "research_and_development": 4861000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 67225000, "depreciation_amortisation": 18854000, "ebitda": 80964000, "interest_expense": 3746000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 33276000, "net_income_continuing_ops": null, "net_income_to_common": 33276000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 118221000, "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": 442396000, "short_term_debt": 6393000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 72219000, "long_term_debt": 13933000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 55339000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 223450000, "shares_outstanding": 62537094, "operating_cash_flow": 66572000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -17193000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -1042000, "share_repurchases": -746000, "shares_issued": 0, "net_debt_issued": -9204000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 49379000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "80964000", "netIncome": "33276000", "grossProfit": "143156000", "totalRevenue": "295850000", "costOfRevenue": "152696000", "interestExpense": "3746000", "operatingIncome": "67225000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": "4861000", "depreciationAndAmortization": "18854000" }, "balance": { "totalDebt": "55339000", "totalAssets": "442396000", "longTermDebt": "13933000", "shortTermDebt": "6393000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "62537094", "totalCurrentAssets": null, "totalShareholderEquity": "223450000", "totalCurrentLiabilities": "72219000", "cashAndShortTermInvestments": "118221000" }, "cashflow": { "freeCashFlow": "49379000", "dividendsPaid": "-1042000", "issuanceOfDebt": "0", "issuanceOfStock": "0", "repaymentOfDebt": "-9204000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "66572000", "repurchaseOfStock": "-746000", "capitalExpenditures": "-17193000" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:57:47.556677+00:00", "is_restated": false, "income_statement": { "revenue": 246092000, "cost_of_revenue": 132663000, "gross_profit": 113429000, "ebit": 46582000, "ebitda": 59673000, "pretax_income": null, "tax_provision": null, "net_income": 26300000, "net_income_to_common": 26300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 67998000, "total_current_assets": null, "total_assets": 439364000, "short_term_debt": 6352000, "long_term_debt": 20036000, "total_debt": 56304000, "total_liabilities": null, "total_equity": 222176000, "shares_outstanding": 62479065, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 47397000, "capital_expenditure": -26276000, "free_cash_flow": 21121000, "dividends_paid": -10406000, "share_repurchases": -332000, "shares_issued": 481000, "net_debt_issued": 1424000 }, "complete_fields": { "id": 386027, "ticker_id": 15169, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:57:47.556677+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "59673000", "netIncome": "26300000", "grossProfit": "113429000", "totalRevenue": "246092000", "costOfRevenue": "132663000", "interestExpense": "3993000", "operatingIncome": "46582000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": "4331000", "depreciationAndAmortization": "13374000" }, "balance": { "totalDebt": "56304000", "totalAssets": "439364000", "longTermDebt": "20036000", "shortTermDebt": "6352000", "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "62479065", "totalCurrentAssets": null, "totalShareholderEquity": "222176000", "totalCurrentLiabilities": "83685000", "cashAndShortTermInvestments": "67998000" }, "cashflow": { "freeCashFlow": "21121000", "dividendsPaid": "-10406000", "issuanceOfDebt": "17200000", "issuanceOfStock": "481000", "repaymentOfDebt": "-15776000", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "47397000", "repurchaseOfStock": "-332000", "capitalExpenditures": "-26276000" } }, "revenue": 246092000, "cost_of_revenue": 132663000, "gross_profit": 113429000, "research_and_development": 4331000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 46582000, "depreciation_amortisation": 13374000, "ebitda": 59673000, "interest_expense": 3993000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 26300000, "net_income_continuing_ops": null, "net_income_to_common": 26300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 67998000, "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": 439364000, "short_term_debt": 6352000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 83685000, "long_term_debt": 20036000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 56304000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 222176000, "shares_outstanding": 62479065, "operating_cash_flow": 47397000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -26276000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -10406000, "share_repurchases": -332000, "shares_issued": 481000, "net_debt_issued": 1424000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 21121000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "59673000", "netIncome": "26300000", "grossProfit": "113429000", "totalRevenue": "246092000", "costOfRevenue": "132663000", "interestExpense": "3993000", "operatingIncome": "46582000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": "4331000", "depreciationAndAmortization": "13374000" }, "balance": { "totalDebt": "56304000", "totalAssets": "439364000", "longTermDebt": "20036000", "shortTermDebt": "6352000", "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "62479065", "totalCurrentAssets": null, "totalShareholderEquity": "222176000", "totalCurrentLiabilities": "83685000", "cashAndShortTermInvestments": "67998000" }, "cashflow": { "freeCashFlow": "21121000", "dividendsPaid": "-10406000", "issuanceOfDebt": "17200000", "issuanceOfStock": "481000", "repaymentOfDebt": "-15776000", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "47397000", "repurchaseOfStock": "-332000", "capitalExpenditures": "-26276000" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:57:47.556677+00:00", "is_restated": false, "income_statement": { "revenue": 222229000, "cost_of_revenue": 115477000, "gross_profit": 106752000, "ebit": 45921000, "ebitda": 57904000, "pretax_income": null, "tax_provision": null, "net_income": 29278000, "net_income_to_common": 29278000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 82701000, "total_current_assets": 174355000, "total_assets": 407456000, "short_term_debt": 0, "long_term_debt": 22400000, "total_debt": 49587000, "total_liabilities": null, "total_equity": 212067000, "shares_outstanding": 62386278, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 34298000, "capital_expenditure": -27084000, "free_cash_flow": 7214000, "dividends_paid": -10382000, "share_repurchases": -359000, "shares_issued": 0, "net_debt_issued": 11996000 }, "complete_fields": { "id": 386028, "ticker_id": 15169, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:57:47.556677+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "57904000", "netIncome": "29278000", "grossProfit": "106752000", "totalRevenue": "222229000", "costOfRevenue": "115477000", "interestExpense": "1773000", "operatingIncome": "45921000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": "3171000", "depreciationAndAmortization": "10866000" }, "balance": { "totalDebt": "49587000", "totalAssets": "407456000", "longTermDebt": "22400000", "shortTermDebt": "0", "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "62386278", "totalCurrentAssets": "174355000", "totalShareholderEquity": "212067000", "totalCurrentLiabilities": "56653000", "cashAndShortTermInvestments": "82701000" }, "cashflow": { "freeCashFlow": "7214000", "dividendsPaid": "-10382000", "issuanceOfDebt": "24183000", "issuanceOfStock": "0", "repaymentOfDebt": "-12187000", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "34298000", "repurchaseOfStock": "-359000", "capitalExpenditures": "-27084000" } }, "revenue": 222229000, "cost_of_revenue": 115477000, "gross_profit": 106752000, "research_and_development": 3171000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 45921000, "depreciation_amortisation": 10866000, "ebitda": 57904000, "interest_expense": 1773000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 29278000, "net_income_continuing_ops": null, "net_income_to_common": 29278000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 82701000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 174355000, "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": 407456000, "short_term_debt": 0, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 56653000, "long_term_debt": 22400000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 49587000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 212067000, "shares_outstanding": 62386278, "operating_cash_flow": 34298000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -27084000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -10382000, "share_repurchases": -359000, "shares_issued": 0, "net_debt_issued": 11996000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 7214000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "57904000", "netIncome": "29278000", "grossProfit": "106752000", "totalRevenue": "222229000", "costOfRevenue": "115477000", "interestExpense": "1773000", "operatingIncome": "45921000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": "3171000", "depreciationAndAmortization": "10866000" }, "balance": { "totalDebt": "49587000", "totalAssets": "407456000", "longTermDebt": "22400000", "shortTermDebt": "0", "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "62386278", "totalCurrentAssets": "174355000", "totalShareholderEquity": "212067000", "totalCurrentLiabilities": "56653000", "cashAndShortTermInvestments": "82701000" }, "cashflow": { "freeCashFlow": "7214000", "dividendsPaid": "-10382000", "issuanceOfDebt": "24183000", "issuanceOfStock": "0", "repaymentOfDebt": "-12187000", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "34298000", "repurchaseOfStock": "-359000", "capitalExpenditures": "-27084000" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:57:47.556677+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": 7063000 }, "complete_fields": { "id": 386029, "ticker_id": 15169, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:57:47.556677+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": "7063000", "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": 7063000, "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": "7063000", "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": "2026-06-07T11:57:47.556677+00:00", "is_restated": false, "income_statement": { "revenue": 72946000, "cost_of_revenue": 36931000, "gross_profit": 36014000, "ebit": 15973000, "ebitda": 20670000, "pretax_income": null, "tax_provision": null, "net_income": 10372000, "net_income_to_common": 10372000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 123780000, "total_current_assets": 255445000, "total_assets": 476529000, "short_term_debt": 6326000, "long_term_debt": 5624000, "total_debt": 43265000, "total_liabilities": null, "total_equity": 268381000, "shares_outstanding": 62576524, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 5175000, "capital_expenditure": -5603000, "free_cash_flow": -428000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -1582000 }, "complete_fields": { "id": 386018, "ticker_id": 15169, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:57:47.556677+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "20670000", "netIncome": "10372000", "grossProfit": "36014000", "totalRevenue": "72946000", "costOfRevenue": "36931000", "interestExpense": "1046000", "operatingIncome": "15973000", "fiscalDateEnding": "2026-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "3991000" }, "balance": { "totalDebt": "43265000", "totalAssets": "476529000", "longTermDebt": "5624000", "shortTermDebt": "6326000", "fiscalDateEnding": "2026-03-31", "totalLiabilities": null, "sharesOutstanding": "62576524", "totalCurrentAssets": "255445000", "totalShareholderEquity": "268381000", "totalCurrentLiabilities": "74860000", "cashAndShortTermInvestments": "123780000" }, "cashflow": { "freeCashFlow": "-428000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": "-1582000", "fiscalDateEnding": "2026-03-31", "operatingCashflow": "5175000", "repurchaseOfStock": null, "capitalExpenditures": "-5603000" } }, "revenue": 72946000, "cost_of_revenue": 36931000, "gross_profit": 36014000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 15973000, "depreciation_amortisation": 3991000, "ebitda": 20670000, "interest_expense": 1046000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 10372000, "net_income_continuing_ops": null, "net_income_to_common": 10372000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 123780000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 255445000, "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": 476529000, "short_term_debt": 6326000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 74860000, "long_term_debt": 5624000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 43265000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 268381000, "shares_outstanding": 62576524, "operating_cash_flow": 5175000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -5603000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -1582000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -428000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "20670000", "netIncome": "10372000", "grossProfit": "36014000", "totalRevenue": "72946000", "costOfRevenue": "36931000", "interestExpense": "1046000", "operatingIncome": "15973000", "fiscalDateEnding": "2026-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "3991000" }, "balance": { "totalDebt": "43265000", "totalAssets": "476529000", "longTermDebt": "5624000", "shortTermDebt": "6326000", "fiscalDateEnding": "2026-03-31", "totalLiabilities": null, "sharesOutstanding": "62576524", "totalCurrentAssets": "255445000", "totalShareholderEquity": "268381000", "totalCurrentLiabilities": "74860000", "cashAndShortTermInvestments": "123780000" }, "cashflow": { "freeCashFlow": "-428000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": "-1582000", "fiscalDateEnding": "2026-03-31", "operatingCashflow": "5175000", "repurchaseOfStock": null, "capitalExpenditures": "-5603000" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:57:47.556677+00:00", "is_restated": false, "income_statement": { "revenue": 87844000, "cost_of_revenue": 42490000, "gross_profit": 45355000, "ebit": 25690000, "ebitda": 32545000, "pretax_income": null, "tax_provision": null, "net_income": 18909000, "net_income_to_common": 18909000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 128688000, "total_current_assets": 247954000, "total_assets": 457926000, "short_term_debt": 6313000, "long_term_debt": 7139000, "total_debt": 44805000, "total_liabilities": null, "total_equity": 251767000, "shares_outstanding": 62573961, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 18745000, "capital_expenditure": -8698000, "free_cash_flow": 10047000, "dividends_paid": 0, "share_repurchases": -638000, "shares_issued": null, "net_debt_issued": -2599000 }, "complete_fields": { "id": 386019, "ticker_id": 15169, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:57:47.556677+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "32545000", "netIncome": "18909000", "grossProfit": "45355000", "totalRevenue": "87844000", "costOfRevenue": "42490000", "interestExpense": "1412000", "operatingIncome": "25690000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "4925000" }, "balance": { "totalDebt": "44805000", "totalAssets": "457926000", "longTermDebt": "7139000", "shortTermDebt": "6313000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "62573961", "totalCurrentAssets": "247954000", "totalShareholderEquity": "251767000", "totalCurrentLiabilities": "71779000", "cashAndShortTermInvestments": "128688000" }, "cashflow": { "freeCashFlow": "10047000", "dividendsPaid": "0", "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": "-2599000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "18745000", "repurchaseOfStock": "-638000", "capitalExpenditures": "-8698000" } }, "revenue": 87844000, "cost_of_revenue": 42490000, "gross_profit": 45355000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 25690000, "depreciation_amortisation": 4925000, "ebitda": 32545000, "interest_expense": 1412000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 18909000, "net_income_continuing_ops": null, "net_income_to_common": 18909000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 128688000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 247954000, "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": 457926000, "short_term_debt": 6313000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 71779000, "long_term_debt": 7139000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 44805000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 251767000, "shares_outstanding": 62573961, "operating_cash_flow": 18745000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -8698000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": 0, "share_repurchases": -638000, "shares_issued": null, "net_debt_issued": -2599000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 10047000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "32545000", "netIncome": "18909000", "grossProfit": "45355000", "totalRevenue": "87844000", "costOfRevenue": "42490000", "interestExpense": "1412000", "operatingIncome": "25690000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "4925000" }, "balance": { "totalDebt": "44805000", "totalAssets": "457926000", "longTermDebt": "7139000", "shortTermDebt": "6313000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "62573961", "totalCurrentAssets": "247954000", "totalShareholderEquity": "251767000", "totalCurrentLiabilities": "71779000", "cashAndShortTermInvestments": "128688000" }, "cashflow": { "freeCashFlow": "10047000", "dividendsPaid": "0", "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": "-2599000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "18745000", "repurchaseOfStock": "-638000", "capitalExpenditures": "-8698000" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:57:47.556677+00:00", "is_restated": false, "income_statement": { "revenue": 75313000, "cost_of_revenue": 41161000, "gross_profit": 34152000, "ebit": 15311000, "ebitda": 19391000, "pretax_income": null, "tax_provision": null, "net_income": 8457000, "net_income_to_common": 8457000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 120953000, "total_current_assets": 244571000, "total_assets": 452040000, "short_term_debt": 6313000, "long_term_debt": 8719000, "total_debt": 46413000, "total_liabilities": null, "total_equity": 231531000, "shares_outstanding": 62573961, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 17586000, "capital_expenditure": -6974000, "free_cash_flow": 10612000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -2613000 }, "complete_fields": { "id": 386021, "ticker_id": 15169, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:57:47.556677+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "19391000", "netIncome": "8457000", "grossProfit": "34152000", "totalRevenue": "75313000", "costOfRevenue": "41161000", "interestExpense": "1128000", "operatingIncome": "15311000", "fiscalDateEnding": "2025-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": "4252000" }, "balance": { "totalDebt": "46413000", "totalAssets": "452040000", "longTermDebt": "8719000", "shortTermDebt": "6313000", "fiscalDateEnding": "2025-09-30", "totalLiabilities": null, "sharesOutstanding": "62573961", "totalCurrentAssets": "244571000", "totalShareholderEquity": "231531000", "totalCurrentLiabilities": "83509000", "cashAndShortTermInvestments": "120953000" }, "cashflow": { "freeCashFlow": "10612000", "dividendsPaid": "0", "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": "-2613000", "fiscalDateEnding": "2025-09-30", "operatingCashflow": "17586000", "repurchaseOfStock": null, "capitalExpenditures": "-6974000" } }, "revenue": 75313000, "cost_of_revenue": 41161000, "gross_profit": 34152000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 15311000, "depreciation_amortisation": 4252000, "ebitda": 19391000, "interest_expense": 1128000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 8457000, "net_income_continuing_ops": null, "net_income_to_common": 8457000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 120953000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 244571000, "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": 452040000, "short_term_debt": 6313000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 83509000, "long_term_debt": 8719000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 46413000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 231531000, "shares_outstanding": 62573961, "operating_cash_flow": 17586000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -6974000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -2613000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 10612000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "19391000", "netIncome": "8457000", "grossProfit": "34152000", "totalRevenue": "75313000", "costOfRevenue": "41161000", "interestExpense": "1128000", "operatingIncome": "15311000", "fiscalDateEnding": "2025-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": "4252000" }, "balance": { "totalDebt": "46413000", "totalAssets": "452040000", "longTermDebt": "8719000", "shortTermDebt": "6313000", "fiscalDateEnding": "2025-09-30", "totalLiabilities": null, "sharesOutstanding": "62573961", "totalCurrentAssets": "244571000", "totalShareholderEquity": "231531000", "totalCurrentLiabilities": "83509000", "cashAndShortTermInvestments": "120953000" }, "cashflow": { "freeCashFlow": "10612000", "dividendsPaid": "0", "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": "-2613000", "fiscalDateEnding": "2025-09-30", "operatingCashflow": "17586000", "repurchaseOfStock": null, "capitalExpenditures": "-6974000" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:57:47.556677+00:00", "is_restated": false, "income_statement": { "revenue": 80610000, "cost_of_revenue": 41219000, "gross_profit": 39391000, "ebit": 18529000, "ebitda": 23507000, "pretax_income": null, "tax_provision": null, "net_income": 11706000, "net_income_to_common": 11706000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 112268000, "total_current_assets": 233598000, "total_assets": 438885000, "short_term_debt": 6314000, "long_term_debt": 10304000, "total_debt": 48574000, "total_liabilities": null, "total_equity": 224600000, "shares_outstanding": 20855658, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 15122000, "capital_expenditure": -5489000, "free_cash_flow": 9633000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -3666000 }, "complete_fields": { "id": 386022, "ticker_id": 15169, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:57:47.556677+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "23507000", "netIncome": "11706000", "grossProfit": "39391000", "totalRevenue": "80610000", "costOfRevenue": "41219000", "interestExpense": "1217000", "operatingIncome": "18529000", "fiscalDateEnding": "2025-06-30", "researchAndDevelopment": null, "depreciationAndAmortization": "4681000" }, "balance": { "totalDebt": "48574000", "totalAssets": "438885000", "longTermDebt": "10304000", "shortTermDebt": "6314000", "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "20855658", "totalCurrentAssets": "233598000", "totalShareholderEquity": "224600000", "totalCurrentLiabilities": "76911000", "cashAndShortTermInvestments": "112268000" }, "cashflow": { "freeCashFlow": "9633000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": "-3666000", "fiscalDateEnding": "2025-06-30", "operatingCashflow": "15122000", "repurchaseOfStock": null, "capitalExpenditures": "-5489000" } }, "revenue": 80610000, "cost_of_revenue": 41219000, "gross_profit": 39391000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 18529000, "depreciation_amortisation": 4681000, "ebitda": 23507000, "interest_expense": 1217000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 11706000, "net_income_continuing_ops": null, "net_income_to_common": 11706000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 112268000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 233598000, "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": 438885000, "short_term_debt": 6314000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 76911000, "long_term_debt": 10304000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 48574000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 224600000, "shares_outstanding": 20855658, "operating_cash_flow": 15122000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -5489000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -3666000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 9633000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "23507000", "netIncome": "11706000", "grossProfit": "39391000", "totalRevenue": "80610000", "costOfRevenue": "41219000", "interestExpense": "1217000", "operatingIncome": "18529000", "fiscalDateEnding": "2025-06-30", "researchAndDevelopment": null, "depreciationAndAmortization": "4681000" }, "balance": { "totalDebt": "48574000", "totalAssets": "438885000", "longTermDebt": "10304000", "shortTermDebt": "6314000", "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "20855658", "totalCurrentAssets": "233598000", "totalShareholderEquity": "224600000", "totalCurrentLiabilities": "76911000", "cashAndShortTermInvestments": "112268000" }, "cashflow": { "freeCashFlow": "9633000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": "-3666000", "fiscalDateEnding": "2025-06-30", "operatingCashflow": "15122000", "repurchaseOfStock": null, "capitalExpenditures": "-5489000" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:57:47.556677+00:00", "is_restated": false, "income_statement": { "revenue": 68194000, "cost_of_revenue": 34112000, "gross_profit": 34082000, "ebit": 15746000, "ebitda": 18878000, "pretax_income": null, "tax_provision": null, "net_income": 9691000, "net_income_to_common": 9691000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 118079000, "total_current_assets": 239609000, "total_assets": 451659000, "short_term_debt": 6366000, "long_term_debt": 12163000, "total_debt": 53156000, "total_liabilities": null, "total_equity": 230841000, "shares_outstanding": 20848583, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 6953000, "capital_expenditure": -4859000, "free_cash_flow": 2094000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -1591000 }, "complete_fields": { "id": 386023, "ticker_id": 15169, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:57:47.556677+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "18878000", "netIncome": "9691000", "grossProfit": "34082000", "totalRevenue": "68194000", "costOfRevenue": "34112000", "interestExpense": "725000", "operatingIncome": "15746000", "fiscalDateEnding": "2025-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "3214000" }, "balance": { "totalDebt": "53156000", "totalAssets": "451659000", "longTermDebt": "12163000", "shortTermDebt": "6366000", "fiscalDateEnding": "2025-03-31", "totalLiabilities": null, "sharesOutstanding": "20848583", "totalCurrentAssets": "239609000", "totalShareholderEquity": "230841000", "totalCurrentLiabilities": "77831000", "cashAndShortTermInvestments": "118079000" }, "cashflow": { "freeCashFlow": "2094000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": "-1591000", "fiscalDateEnding": "2025-03-31", "operatingCashflow": "6953000", "repurchaseOfStock": null, "capitalExpenditures": "-4859000" } }, "revenue": 68194000, "cost_of_revenue": 34112000, "gross_profit": 34082000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 15746000, "depreciation_amortisation": 3214000, "ebitda": 18878000, "interest_expense": 725000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 9691000, "net_income_continuing_ops": null, "net_income_to_common": 9691000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 118079000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 239609000, "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": 451659000, "short_term_debt": 6366000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 77831000, "long_term_debt": 12163000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 53156000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 230841000, "shares_outstanding": 20848583, "operating_cash_flow": 6953000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -4859000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -1591000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 2094000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "18878000", "netIncome": "9691000", "grossProfit": "34082000", "totalRevenue": "68194000", "costOfRevenue": "34112000", "interestExpense": "725000", "operatingIncome": "15746000", "fiscalDateEnding": "2025-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "3214000" }, "balance": { "totalDebt": "53156000", "totalAssets": "451659000", "longTermDebt": "12163000", "shortTermDebt": "6366000", "fiscalDateEnding": "2025-03-31", "totalLiabilities": null, "sharesOutstanding": "20848583", "totalCurrentAssets": "239609000", "totalShareholderEquity": "230841000", "totalCurrentLiabilities": "77831000", "cashAndShortTermInvestments": "118079000" }, "cashflow": { "freeCashFlow": "2094000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": "-1591000", "fiscalDateEnding": "2025-03-31", "operatingCashflow": "6953000", "repurchaseOfStock": null, "capitalExpenditures": "-4859000" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:57:47.556677+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": -276000, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 386024, "ticker_id": 15169, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:57:47.556677+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": "0", "issuanceOfDebt": "0", "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2024-12-31", "operatingCashflow": null, "repurchaseOfStock": "-276000", "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": -276000, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": "0", "issuanceOfDebt": "0", "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2024-12-31", "operatingCashflow": null, "repurchaseOfStock": "-276000", "capitalExpenditures": null } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:57:47.556677+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": -1042000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 386026, "ticker_id": 15169, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:57:47.556677+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": "-1042000", "issuanceOfDebt": "0", "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": -1042000, "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": "-1042000", "issuanceOfDebt": "0", "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": 7, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }