{ "ticker": { "uuid": "4e8613c5-4d9c-4c81-82e4-584e7763dcc2", "symbol": "WAC", "name": "Wacker Neuson SE", "exchange": "GER", "exchange_name": "XETRA", "country": "DE", "currency": "EUR", "sector": "Industrials", "industry": "Farm & Heavy Construction Machinery", "page_url": "https://sharemaestro.com/factors/ticker/4e8613c5-4d9c-4c81-82e4-584e7763dcc2/", "api_url": "https://sharemaestro.com/factors/api/tickers/4e8613c5-4d9c-4c81-82e4-584e7763dcc2/" }, "ticker_metadata": { "id": 21186, "uuid": "4e8613c5-4d9c-4c81-82e4-584e7763dcc2", "symbol": "WAC", "name": "Wacker Neuson SE", "asset_type": "equity", "market_cap": 1296372480, "stock_exchange_id": 8, "industry": "Farm & Heavy Construction Machinery", "sector": "Industrials", "description": "Wacker Neuson SE manufactures and distributes light and compact equipment in Germany, Austria, the United States, and internationally. It operates in three segments: Light Equipment, Compact Equipment, and Services. The company provides battery-powered rammers, vibratory plates and rollers for soil compaction, internal vibrators for concrete compaction, and mini excavators, as well as charging solutions. It also offers compact equipment, including track and wheeled excavators, wheel loaders, tele wheel loaders, skid steer loaders, telehandlers, wheel and track dumpers, and backhoe loaders, as well as related product attachments and accessories. In addition, the company provides repair and maintenance services; spare parts; used equipment, financing, telematics, training, e-business, and rental solutions; and digital service solutions. Further, it offers demolition and lighting products, pumps, heaters, generators, farm loaders, articulated wheels, and interchangeable batteries and chargers. Additionally, the company is involved in the sale of third-party machines, including resale of trade-ins. It distributes its products and services under the Wacker Neuson, Kramer, Weidemann, Enar, BatteryOne, and Sequello brand names. The company serves construction, gardening and landscaping, agricultural, municipal, recycling, railway, and manufacturing industries. Wacker Neuson SE was founded in 1848 and is headquartered in Munich, 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": "4e8613c5-4d9c-4c81-82e4-584e7763dcc2", "symbol": "WAC", "name": "Wacker Neuson SE", "exchange": "GER", "exchange_name": "XETRA", "country": "DE", "currency": "EUR", "sector": "Industrials", "industry": "Farm & Heavy Construction Machinery", "page_url": "https://sharemaestro.com/factors/ticker/4e8613c5-4d9c-4c81-82e4-584e7763dcc2/", "api_url": "https://sharemaestro.com/factors/api/tickers/4e8613c5-4d9c-4c81-82e4-584e7763dcc2/" }, "week_end_date": "2026-06-07", "universe": "EUR_DE", "score": { "os": 0.55, "value": 0.86, "quality": 0.12, "momentum": 0.19, "coverage": 0.939, "confidence": 0.939, "delta": null }, "headline_factors": { "price": 18.68, "market_cap": 1270526644.6, "pe_ratio": 15.1977, "earnings_yield": 0.0658, "ebitda_to_ev": 0.1808, "shareholder_yield": 0.0615, "roe": 0.0541, "piotroski_f_score": 5, "momentum_12_1": -0.1752, "volatility_252d": 0.5284 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "yfinance", "financials_period_end": "2024-12-31", "financials_age_days": 523, "has_full_data": true, "completeness_score": 1, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T12:30:49.979889+00:00", "batch_id": "" }, "size": { "price_close": 18.68, "market_cap": 1270526644.6, "market_cap_usd": 1270526644.6, "enterprise_value": 1472126644.6, "shares_outstanding": 68015345, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 15.1977, "pb_ratio": 0.8215, "ptbv_ratio": 0.8215, "ps_ratio": 0.5732, "pcf_ratio": 7.4869, "pfcf_ratio": 11.2536, "ev_ebitda": 5.5302, "ev_ebit": 11.7394, "ev_sales": 0.6641, "ev_fcf": 13.0392, "earnings_yield": 0.0658, "fcf_yield": 0.0767, "price_to_sales": 0.5732, "price_to_book": 0.8215, "price_to_cashflow": 7.4869, "ebitda_to_ev": 0.1808, "sales_yield": 1.5057 }, "yield": { "dividend_yield": 0.0615, "buyback_yield": 0, "shareholder_yield": 0.0615, "debt_paydown_yield": 0.0339, "total_yield": 0.0955 }, "quality": { "gross_margin": 0.2337, "operating_margin": 0.0566, "net_margin": 0.0377, "ebitda_margin": 0.1201, "fcf_margin": 0.0509, "roe": 0.0541, "roa": 0.0334, "roic": 0.0538, "roc_greenblatt": null, "asset_turnover": 0.8848, "cash_conversion": 1.3505, "accruals_ratio": -0.0344, "sbc_to_revenue": null, "piotroski_f_score": 5, "altman_z_score": null, "earnings_stability_5y": 0.662, "revenue_stability_5y": 0.1431, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.2068, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": null, "net_debt_to_ebitda": 0.7573, "debt_to_assets": 0.0931, "interest_coverage": 2.6512, "current_ratio": 1.7901, "quick_ratio": 1.7901, "net_debt": 201600000, "local_beta": 1.5852, "volatility_252d": 0.5284, "volatility_60d": 1.2766, "max_drawdown_12m": -0.3192, "risk_adjusted_momentum": -0.3315 }, "growth": { "revenue_growth_1y": -0.1582, "revenue_growth_3y_cagr": 0.0619, "revenue_growth_5y_cagr": null, "eps_growth_1y": -0.6224, "eps_growth_3y_cagr": -0.2015, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": -0.0001, "revenue_growth": -0.1582, "earnings_growth": -0.6224 }, "momentum": { "price_return_1m": 0.0071, "price_return_3m": 0.0296, "price_return_6m": -0.2288, "price_return_9m": -0.1798, "price_return_12m": -0.1693, "price_return_12m_ex1m": -0.1752, "momentum_6m": -0.2288, "momentum_12m": -0.1693, "momentum_12_1": -0.1752, "distance_from_52w_high": -0.2393, "distance_from_52w_low": 0.1173, "relative_strength": -0.188 }, "raw_ttm": { "revenue_ttm": 2216600000, "gross_profit_ttm": 518000000, "ebit_ttm": 125400000, "ebitda_ttm": 266200000, "net_income_ttm": 83600000, "eps_diluted_ttm": 1.2291, "operating_cash_flow_ttm": 169700000, "capital_expenditure_ttm": -56800000, "fcf_ttm": 112900000, "dividends_paid_ttm": -78200000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 47300000, "cash_and_equivalents": 31700000, "total_current_assets": 1105400000, "total_current_liabilities": 617500000, "net_ppe": null, "total_assets": 2505200000, "total_debt": 233300000, "total_equity": 1546600000, "net_working_capital": 574900000, "book_value_per_share": 22.739, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 22.739 }, "ranks": { "universe_ticker_count": 632, "rank_pe": 38, "rank_pb": 17, "rank_ptbv": 17, "rank_ps": 24, "rank_pcf": 35, "rank_ev_ebitda": 20, "rank_ev_ebit": 40, "rank_earnings_yield": 38, "rank_fcf_yield": 23, "rank_dividend_yield": 9, "rank_shareholder_yield": 20, "rank_total_yield": 17, "rank_roe": 70, "rank_roc": 50, "rank_roic": 69, "rank_gross_margin": 79, "rank_fcf_margin": 60, "rank_piotroski": 77, "rank_accruals": 56, "rank_sue": 50, "rank_eps_growth_1y": 96, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 95, "rank_momentum_12m": 76, "rank_momentum_12m_ex1m": 76, "rank_relative_strength": 76 }, "composites": { "value_composite": 14, "quality_composite": 88, "momentum_composite": 81, "growth_composite": 99, "yield_composite": 9, "svqf_composite": 28, "vc1_composite": 15, "vc2_composite": 11, "vc3_composite": 11, "trending_value_composite": null, "overall_composite": 45, "quality_value_composite": 0.3212, "os_score": 0.55, "value_percentile": 0.86, "quality_percentile": 0.12, "momentum_percentile": 0.19, "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": 82, "small_cap_core_rank": 13, "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": 8244, "ticker_id": 21186, "universe_id": 5, "week_end_date": "2026-06-07", "source_primary": "yfinance", "source_gaps": {}, "financials_period_end": "2024-12-31", "financials_age_days": 523, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T12:30:49.979889+00:00", "batch_id": "", "os_score_delta": null, "price_close": 18.68, "market_cap": 1270526644.6, "market_cap_usd": 1270526644.6, "enterprise_value": 1472126644.6, "shares_outstanding": 68015345, "fx_rate_to_usd": null, "pe_ratio": 15.19768714, "pb_ratio": 0.8214966, "ptbv_ratio": 0.8214966, "ps_ratio": 0.57318715, "pcf_ratio": 7.48689832, "pfcf_ratio": 11.25355753, "ev_ebitda": 5.53015268, "ev_ebit": 11.73944693, "ev_sales": 0.66413726, "ev_fcf": 13.03920854, "earnings_yield": 0.06579949, "fcf_yield": 0.07669177, "dividend_yield": 0.06154928, "buyback_yield": 0, "shareholder_yield": 0.06154928, "debt_paydown_yield": 0.03392294, "total_yield": 0.09547222, "gross_margin": 0.23369124, "operating_margin": 0.05657313, "net_margin": 0.03771542, "ebitda_margin": 0.12009384, "fcf_margin": 0.05093386, "roe": 0.05405405, "roa": 0.03337059, "roic": 0.05379819, "roc_greenblatt": null, "asset_turnover": 0.88479962, "cash_conversion": 1.35047847, "accruals_ratio": -0.03436851, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 0.75732532, "debt_to_assets": 0.0931263, "interest_coverage": 2.65116279, "current_ratio": 1.79012146, "quick_ratio": 1.79012146, "net_debt": 201600000, "revenue_growth_1y": -0.15819805, "revenue_growth_3y_cagr": 0.06193998, "revenue_growth_5y_cagr": null, "eps_growth_1y": -0.62237762, "eps_growth_3y_cagr": -0.20153182, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": -6.668e-05, "piotroski_f_score": 5, "altman_z_score": null, "earnings_stability_5y": 0.66203, "revenue_stability_5y": 0.143072, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.00710722, "price_return_3m": 0.0295587, "price_return_6m": -0.22875206, "price_return_9m": -0.17983565, "price_return_12m": -0.1692983, "price_return_12m_ex1m": -0.17516061, "distance_from_52w_high": -0.2393378, "distance_from_52w_low": 0.11733214, "relative_strength": -0.18800226, "local_beta": 1.5852, "volatility_252d": 0.528352, "volatility_60d": 1.276588, "max_drawdown_12m": -0.31921568, "revenue_ttm": 2216600000, "gross_profit_ttm": 518000000, "ebit_ttm": 125400000, "ebitda_ttm": 266200000, "net_income_ttm": 83600000, "eps_diluted_ttm": 1.2291344, "operating_cash_flow_ttm": 169700000, "capital_expenditure_ttm": -56800000, "fcf_ttm": 112900000, "dividends_paid_ttm": -78200000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 47300000, "cash_and_equivalents": 31700000, "total_current_assets": 1105400000, "total_current_liabilities": 617500000, "net_ppe": null, "total_assets": 2505200000, "total_debt": 233300000, "total_equity": 1546600000, "net_working_capital": 574900000, "book_value_per_share": 22.73898633, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 22.73898633, "universe_ticker_count": 632, "sector": "Industrials", "rank_pe": 38, "rank_pb": 17, "rank_ptbv": 17, "rank_ps": 24, "rank_pcf": 35, "rank_ev_ebitda": 20, "rank_ev_ebit": 40, "rank_earnings_yield": 38, "rank_fcf_yield": 23, "rank_dividend_yield": 9, "rank_shareholder_yield": 20, "rank_total_yield": 17, "rank_roe": 70, "rank_roc": 50, "rank_roic": 69, "rank_gross_margin": 79, "rank_fcf_margin": 60, "rank_piotroski": 77, "rank_accruals": 56, "rank_sue": 50, "rank_eps_growth_1y": 96, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 95, "rank_momentum_12m": 76, "rank_momentum_12m_ex1m": 76, "rank_relative_strength": 76, "value_composite": 14, "quality_composite": 88, "momentum_composite": 81, "growth_composite": 99, "yield_composite": 9, "svqf_composite": 28, "vc1_composite": 15, "vc2_composite": 11, "vc3_composite": 11, "trending_value_composite": null, "overall_composite": 45, "factor_coverage": 0.939, "signal_confidence": 0.939, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 82, "small_cap_core_rank": 13, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 18.68, "os": 0.55, "value": 0.86, "quality": 0.12, "momentum": 0.19, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 15.1977, "earnings_yield": 0.0658, "shareholder_yield": 0.0615, "roe": 0.0541, "momentum_12_1": -0.1752, "complete_fields": { "id": 8244, "ticker_id": 21186, "universe_id": 5, "week_end_date": "2026-06-07", "source_primary": "yfinance", "source_gaps": {}, "financials_period_end": "2024-12-31", "financials_age_days": 523, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T12:30:49.979889+00:00", "batch_id": "", "os_score_delta": null, "price_close": 18.68, "market_cap": 1270526644.6, "market_cap_usd": 1270526644.6, "enterprise_value": 1472126644.6, "shares_outstanding": 68015345, "fx_rate_to_usd": null, "pe_ratio": 15.19768714, "pb_ratio": 0.8214966, "ptbv_ratio": 0.8214966, "ps_ratio": 0.57318715, "pcf_ratio": 7.48689832, "pfcf_ratio": 11.25355753, "ev_ebitda": 5.53015268, "ev_ebit": 11.73944693, "ev_sales": 0.66413726, "ev_fcf": 13.03920854, "earnings_yield": 0.06579949, "fcf_yield": 0.07669177, "dividend_yield": 0.06154928, "buyback_yield": 0, "shareholder_yield": 0.06154928, "debt_paydown_yield": 0.03392294, "total_yield": 0.09547222, "gross_margin": 0.23369124, "operating_margin": 0.05657313, "net_margin": 0.03771542, "ebitda_margin": 0.12009384, "fcf_margin": 0.05093386, "roe": 0.05405405, "roa": 0.03337059, "roic": 0.05379819, "roc_greenblatt": null, "asset_turnover": 0.88479962, "cash_conversion": 1.35047847, "accruals_ratio": -0.03436851, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 0.75732532, "debt_to_assets": 0.0931263, "interest_coverage": 2.65116279, "current_ratio": 1.79012146, "quick_ratio": 1.79012146, "net_debt": 201600000, "revenue_growth_1y": -0.15819805, "revenue_growth_3y_cagr": 0.06193998, "revenue_growth_5y_cagr": null, "eps_growth_1y": -0.62237762, "eps_growth_3y_cagr": -0.20153182, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": -6.668e-05, "piotroski_f_score": 5, "altman_z_score": null, "earnings_stability_5y": 0.66203, "revenue_stability_5y": 0.143072, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.00710722, "price_return_3m": 0.0295587, "price_return_6m": -0.22875206, "price_return_9m": -0.17983565, "price_return_12m": -0.1692983, "price_return_12m_ex1m": -0.17516061, "distance_from_52w_high": -0.2393378, "distance_from_52w_low": 0.11733214, "relative_strength": -0.18800226, "local_beta": 1.5852, "volatility_252d": 0.528352, "volatility_60d": 1.276588, "max_drawdown_12m": -0.31921568, "revenue_ttm": 2216600000, "gross_profit_ttm": 518000000, "ebit_ttm": 125400000, "ebitda_ttm": 266200000, "net_income_ttm": 83600000, "eps_diluted_ttm": 1.2291344, "operating_cash_flow_ttm": 169700000, "capital_expenditure_ttm": -56800000, "fcf_ttm": 112900000, "dividends_paid_ttm": -78200000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 47300000, "cash_and_equivalents": 31700000, "total_current_assets": 1105400000, "total_current_liabilities": 617500000, "net_ppe": null, "total_assets": 2505200000, "total_debt": 233300000, "total_equity": 1546600000, "net_working_capital": 574900000, "book_value_per_share": 22.73898633, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 22.73898633, "universe_ticker_count": 632, "sector": "Industrials", "rank_pe": 38, "rank_pb": 17, "rank_ptbv": 17, "rank_ps": 24, "rank_pcf": 35, "rank_ev_ebitda": 20, "rank_ev_ebit": 40, "rank_earnings_yield": 38, "rank_fcf_yield": 23, "rank_dividend_yield": 9, "rank_shareholder_yield": 20, "rank_total_yield": 17, "rank_roe": 70, "rank_roc": 50, "rank_roic": 69, "rank_gross_margin": 79, "rank_fcf_margin": 60, "rank_piotroski": 77, "rank_accruals": 56, "rank_sue": 50, "rank_eps_growth_1y": 96, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 95, "rank_momentum_12m": 76, "rank_momentum_12m_ex1m": 76, "rank_relative_strength": 76, "value_composite": 14, "quality_composite": 88, "momentum_composite": 81, "growth_composite": 99, "yield_composite": 9, "svqf_composite": 28, "vc1_composite": 15, "vc2_composite": 11, "vc3_composite": 11, "trending_value_composite": null, "overall_composite": 45, "factor_coverage": 0.939, "signal_confidence": 0.939, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 82, "small_cap_core_rank": 13, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:24:27.621971+00:00", "is_restated": false, "income_statement": { "revenue": 2234900000, "cost_of_revenue": 1716900000, "gross_profit": 518000000, "ebit": 113400000, "ebitda": 226400000, "pretax_income": null, "tax_provision": null, "net_income": 70200000, "net_income_to_common": 70200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 35300000, "total_current_assets": 1008000000, "total_assets": 2488600000, "short_term_debt": 152000000, "long_term_debt": 193600000, "total_debt": 477200000, "total_liabilities": null, "total_equity": 1499600000, "shares_outstanding": 68015345, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 305300000, "capital_expenditure": -102600000, "free_cash_flow": 202700000, "dividends_paid": -78200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -51700000 }, "complete_fields": { "id": 390563, "ticker_id": 21186, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:24:27.621971+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "226400000", "netIncome": "70200000", "grossProfit": "518000000", "totalRevenue": "2234900000", "costOfRevenue": "1716900000", "interestExpense": "25500000", "operatingIncome": "113400000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": "58900000", "depreciationAndAmortization": "99400000" }, "balance": { "totalDebt": "477200000", "totalAssets": "2488600000", "longTermDebt": "193600000", "shortTermDebt": "152000000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "68015345", "totalCurrentAssets": "1008000000", "totalShareholderEquity": "1499600000", "totalCurrentLiabilities": "558600000", "cashAndShortTermInvestments": "35300000" }, "cashflow": { "freeCashFlow": "202700000", "dividendsPaid": "-78200000", "issuanceOfDebt": "144300000", "issuanceOfStock": null, "repaymentOfDebt": "-196000000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "305300000", "repurchaseOfStock": null, "capitalExpenditures": "-102600000" } }, "revenue": 2234900000, "cost_of_revenue": 1716900000, "gross_profit": 518000000, "research_and_development": 58900000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 113400000, "depreciation_amortisation": 99400000, "ebitda": 226400000, "interest_expense": 25500000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 70200000, "net_income_continuing_ops": null, "net_income_to_common": 70200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 35300000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 1008000000, "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": 2488600000, "short_term_debt": 152000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 558600000, "long_term_debt": 193600000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 477200000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 1499600000, "shares_outstanding": 68015345, "operating_cash_flow": 305300000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -102600000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -78200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -51700000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 202700000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "226400000", "netIncome": "70200000", "grossProfit": "518000000", "totalRevenue": "2234900000", "costOfRevenue": "1716900000", "interestExpense": "25500000", "operatingIncome": "113400000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": "58900000", "depreciationAndAmortization": "99400000" }, "balance": { "totalDebt": "477200000", "totalAssets": "2488600000", "longTermDebt": "193600000", "shortTermDebt": "152000000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "68015345", "totalCurrentAssets": "1008000000", "totalShareholderEquity": "1499600000", "totalCurrentLiabilities": "558600000", "cashAndShortTermInvestments": "35300000" }, "cashflow": { "freeCashFlow": "202700000", "dividendsPaid": "-78200000", "issuanceOfDebt": "144300000", "issuanceOfStock": null, "repaymentOfDebt": "-196000000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "305300000", "repurchaseOfStock": null, "capitalExpenditures": "-102600000" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:24:27.621971+00:00", "is_restated": false, "income_statement": { "revenue": 2654900000, "cost_of_revenue": 2008400000, "gross_profit": 646500000, "ebit": 236300000, "ebitda": 359900000, "pretax_income": null, "tax_provision": null, "net_income": 185900000, "net_income_to_common": 185900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 27800000, "total_current_assets": 1239600000, "total_assets": 2644900000, "short_term_debt": 296100000, "long_term_debt": 97100000, "total_debt": 511700000, "total_liabilities": null, "total_equity": 1499700000, "shares_outstanding": 68015345, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 113200000, "capital_expenditure": -163500000, "free_cash_flow": -50300000, "dividends_paid": -68000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 101500000 }, "complete_fields": { "id": 390565, "ticker_id": 21186, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:24:27.621971+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "359900000", "netIncome": "185900000", "grossProfit": "646500000", "totalRevenue": "2654900000", "costOfRevenue": "2008400000", "interestExpense": "18100000", "operatingIncome": "236300000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": "63700000", "depreciationAndAmortization": "87100000" }, "balance": { "totalDebt": "511700000", "totalAssets": "2644900000", "longTermDebt": "97100000", "shortTermDebt": "296100000", "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "68015345", "totalCurrentAssets": "1239600000", "totalShareholderEquity": "1499700000", "totalCurrentLiabilities": "826200000", "cashAndShortTermInvestments": "27800000" }, "cashflow": { "freeCashFlow": "-50300000", "dividendsPaid": "-68000000", "issuanceOfDebt": "202700000", "issuanceOfStock": null, "repaymentOfDebt": "-101200000", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "113200000", "repurchaseOfStock": null, "capitalExpenditures": "-163500000" } }, "revenue": 2654900000, "cost_of_revenue": 2008400000, "gross_profit": 646500000, "research_and_development": 63700000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 236300000, "depreciation_amortisation": 87100000, "ebitda": 359900000, "interest_expense": 18100000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 185900000, "net_income_continuing_ops": null, "net_income_to_common": 185900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 27800000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 1239600000, "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": 2644900000, "short_term_debt": 296100000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 826200000, "long_term_debt": 97100000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 511700000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 1499700000, "shares_outstanding": 68015345, "operating_cash_flow": 113200000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -163500000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -68000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 101500000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -50300000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "359900000", "netIncome": "185900000", "grossProfit": "646500000", "totalRevenue": "2654900000", "costOfRevenue": "2008400000", "interestExpense": "18100000", "operatingIncome": "236300000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": "63700000", "depreciationAndAmortization": "87100000" }, "balance": { "totalDebt": "511700000", "totalAssets": "2644900000", "longTermDebt": "97100000", "shortTermDebt": "296100000", "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "68015345", "totalCurrentAssets": "1239600000", "totalShareholderEquity": "1499700000", "totalCurrentLiabilities": "826200000", "cashAndShortTermInvestments": "27800000" }, "cashflow": { "freeCashFlow": "-50300000", "dividendsPaid": "-68000000", "issuanceOfDebt": "202700000", "issuanceOfStock": null, "repaymentOfDebt": "-101200000", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "113200000", "repurchaseOfStock": null, "capitalExpenditures": "-163500000" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:24:27.621971+00:00", "is_restated": false, "income_statement": { "revenue": 2252400000, "cost_of_revenue": 1718100000, "gross_profit": 534300000, "ebit": 186500000, "ebitda": 275200000, "pretax_income": null, "tax_provision": null, "net_income": 142600000, "net_income_to_common": 142600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 53700000, "total_current_assets": 1141200000, "total_assets": 2323900000, "short_term_debt": 118700000, "long_term_debt": 168800000, "total_debt": 366200000, "total_liabilities": null, "total_equity": 1392600000, "shares_outstanding": 68015345, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -6400000, "capital_expenditure": -103800000, "free_cash_flow": -110200000, "dividends_paid": -61200000, "share_repurchases": 0, "shares_issued": null, "net_debt_issued": -158900000 }, "complete_fields": { "id": 390566, "ticker_id": 21186, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:24:27.621971+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "275200000", "netIncome": "142600000", "grossProfit": "534300000", "totalRevenue": "2252400000", "costOfRevenue": "1718100000", "interestExpense": "10700000", "operatingIncome": "186500000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": "50100000", "depreciationAndAmortization": "72200000" }, "balance": { "totalDebt": "366200000", "totalAssets": "2323900000", "longTermDebt": "168800000", "shortTermDebt": "118700000", "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "68015345", "totalCurrentAssets": "1141200000", "totalShareholderEquity": "1392600000", "totalCurrentLiabilities": "587500000", "cashAndShortTermInvestments": "53700000" }, "cashflow": { "freeCashFlow": "-110200000", "dividendsPaid": "-61200000", "issuanceOfDebt": "2700000", "issuanceOfStock": null, "repaymentOfDebt": "-161600000", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "-6400000", "repurchaseOfStock": "0", "capitalExpenditures": "-103800000" } }, "revenue": 2252400000, "cost_of_revenue": 1718100000, "gross_profit": 534300000, "research_and_development": 50100000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 186500000, "depreciation_amortisation": 72200000, "ebitda": 275200000, "interest_expense": 10700000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 142600000, "net_income_continuing_ops": null, "net_income_to_common": 142600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 53700000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 1141200000, "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": 2323900000, "short_term_debt": 118700000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 587500000, "long_term_debt": 168800000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 366200000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 1392600000, "shares_outstanding": 68015345, "operating_cash_flow": -6400000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -103800000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -61200000, "share_repurchases": 0, "shares_issued": null, "net_debt_issued": -158900000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -110200000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "275200000", "netIncome": "142600000", "grossProfit": "534300000", "totalRevenue": "2252400000", "costOfRevenue": "1718100000", "interestExpense": "10700000", "operatingIncome": "186500000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": "50100000", "depreciationAndAmortization": "72200000" }, "balance": { "totalDebt": "366200000", "totalAssets": "2323900000", "longTermDebt": "168800000", "shortTermDebt": "118700000", "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "68015345", "totalCurrentAssets": "1141200000", "totalShareholderEquity": "1392600000", "totalCurrentLiabilities": "587500000", "cashAndShortTermInvestments": "53700000" }, "cashflow": { "freeCashFlow": "-110200000", "dividendsPaid": "-61200000", "issuanceOfDebt": "2700000", "issuanceOfStock": null, "repaymentOfDebt": "-161600000", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "-6400000", "repurchaseOfStock": "0", "capitalExpenditures": "-103800000" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:24:27.621971+00:00", "is_restated": false, "income_statement": { "revenue": 1866200000, "cost_of_revenue": 1382700000, "gross_profit": 483500000, "ebit": 186700000, "ebitda": 275400000, "pretax_income": null, "tax_provision": null, "net_income": 137900000, "net_income_to_common": 137900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 305500000, "total_current_assets": 1241700000, "total_assets": 2320800000, "short_term_debt": 139500000, "long_term_debt": 293600000, "total_debt": 507300000, "total_liabilities": null, "total_equity": 1286200000, "shares_outstanding": 68015345, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 331700000, "capital_expenditure": -82200000, "free_cash_flow": 249500000, "dividends_paid": -41700000, "share_repurchases": -53000000, "shares_issued": null, "net_debt_issued": -2400000 }, "complete_fields": { "id": 390567, "ticker_id": 21186, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:24:27.621971+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "275400000", "netIncome": "137900000", "grossProfit": "483500000", "totalRevenue": "1866200000", "costOfRevenue": "1382700000", "interestExpense": "10600000", "operatingIncome": "186700000", "fiscalDateEnding": "2021-12-31", "researchAndDevelopment": "45500000", "depreciationAndAmortization": "77400000" }, "balance": { "totalDebt": "507300000", "totalAssets": "2320800000", "longTermDebt": "293600000", "shortTermDebt": "139500000", "fiscalDateEnding": "2021-12-31", "totalLiabilities": null, "sharesOutstanding": "68015345", "totalCurrentAssets": "1241700000", "totalShareholderEquity": "1286200000", "totalCurrentLiabilities": "567900000", "cashAndShortTermInvestments": "305500000" }, "cashflow": { "freeCashFlow": "249500000", "dividendsPaid": "-41700000", "issuanceOfDebt": "0", "issuanceOfStock": null, "repaymentOfDebt": "-2400000", "fiscalDateEnding": "2021-12-31", "operatingCashflow": "331700000", "repurchaseOfStock": "-53000000", "capitalExpenditures": "-82200000" } }, "revenue": 1866200000, "cost_of_revenue": 1382700000, "gross_profit": 483500000, "research_and_development": 45500000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 186700000, "depreciation_amortisation": 77400000, "ebitda": 275400000, "interest_expense": 10600000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 137900000, "net_income_continuing_ops": null, "net_income_to_common": 137900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 305500000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 1241700000, "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": 2320800000, "short_term_debt": 139500000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 567900000, "long_term_debt": 293600000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 507300000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 1286200000, "shares_outstanding": 68015345, "operating_cash_flow": 331700000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -82200000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -41700000, "share_repurchases": -53000000, "shares_issued": null, "net_debt_issued": -2400000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 249500000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "275400000", "netIncome": "137900000", "grossProfit": "483500000", "totalRevenue": "1866200000", "costOfRevenue": "1382700000", "interestExpense": "10600000", "operatingIncome": "186700000", "fiscalDateEnding": "2021-12-31", "researchAndDevelopment": "45500000", "depreciationAndAmortization": "77400000" }, "balance": { "totalDebt": "507300000", "totalAssets": "2320800000", "longTermDebt": "293600000", "shortTermDebt": "139500000", "fiscalDateEnding": "2021-12-31", "totalLiabilities": null, "sharesOutstanding": "68015345", "totalCurrentAssets": "1241700000", "totalShareholderEquity": "1286200000", "totalCurrentLiabilities": "567900000", "cashAndShortTermInvestments": "305500000" }, "cashflow": { "freeCashFlow": "249500000", "dividendsPaid": "-41700000", "issuanceOfDebt": "0", "issuanceOfStock": null, "repaymentOfDebt": "-2400000", "fiscalDateEnding": "2021-12-31", "operatingCashflow": "331700000", "repurchaseOfStock": "-53000000", "capitalExpenditures": "-82200000" } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:24:27.621971+00:00", "is_restated": false, "income_statement": { "revenue": 591400000, "cost_of_revenue": 452000000, "gross_profit": 139400000, "ebit": 38400000, "ebitda": 73200000, "pretax_income": null, "tax_provision": null, "net_income": 28100000, "net_income_to_common": 28100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 31700000, "total_current_assets": 1105400000, "total_assets": 2505200000, "short_term_debt": 118700000, "long_term_debt": null, "total_debt": 233300000, "total_liabilities": null, "total_equity": 1546600000, "shares_outstanding": 68015345, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 9300000, "capital_expenditure": -11700000, "free_cash_flow": -2400000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 8200000 }, "complete_fields": { "id": 390558, "ticker_id": 21186, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:24:27.621971+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "73200000", "netIncome": "28100000", "grossProfit": "139400000", "totalRevenue": "591400000", "costOfRevenue": "452000000", "interestExpense": "8600000", "operatingIncome": "38400000", "fiscalDateEnding": "2026-03-31", "researchAndDevelopment": "15500000", "depreciationAndAmortization": "24700000" }, "balance": { "totalDebt": "233300000", "totalAssets": "2505200000", "longTermDebt": null, "shortTermDebt": "118700000", "fiscalDateEnding": "2026-03-31", "totalLiabilities": null, "sharesOutstanding": "68015345", "totalCurrentAssets": "1105400000", "totalShareholderEquity": "1546600000", "totalCurrentLiabilities": "617500000", "cashAndShortTermInvestments": "31700000" }, "cashflow": { "freeCashFlow": "-2400000", "dividendsPaid": null, "issuanceOfDebt": "8600000", "issuanceOfStock": null, "repaymentOfDebt": "-400000", "fiscalDateEnding": "2026-03-31", "operatingCashflow": "9300000", "repurchaseOfStock": null, "capitalExpenditures": "-11700000" } }, "revenue": 591400000, "cost_of_revenue": 452000000, "gross_profit": 139400000, "research_and_development": 15500000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 38400000, "depreciation_amortisation": 24700000, "ebitda": 73200000, "interest_expense": 8600000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 28100000, "net_income_continuing_ops": null, "net_income_to_common": 28100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 31700000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 1105400000, "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": 2505200000, "short_term_debt": 118700000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 617500000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 233300000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 1546600000, "shares_outstanding": 68015345, "operating_cash_flow": 9300000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -11700000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 8200000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -2400000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "73200000", "netIncome": "28100000", "grossProfit": "139400000", "totalRevenue": "591400000", "costOfRevenue": "452000000", "interestExpense": "8600000", "operatingIncome": "38400000", "fiscalDateEnding": "2026-03-31", "researchAndDevelopment": "15500000", "depreciationAndAmortization": "24700000" }, "balance": { "totalDebt": "233300000", "totalAssets": "2505200000", "longTermDebt": null, "shortTermDebt": "118700000", "fiscalDateEnding": "2026-03-31", "totalLiabilities": null, "sharesOutstanding": "68015345", "totalCurrentAssets": "1105400000", "totalShareholderEquity": "1546600000", "totalCurrentLiabilities": "617500000", "cashAndShortTermInvestments": "31700000" }, "cashflow": { "freeCashFlow": "-2400000", "dividendsPaid": null, "issuanceOfDebt": "8600000", "issuanceOfStock": null, "repaymentOfDebt": "-400000", "fiscalDateEnding": "2026-03-31", "operatingCashflow": "9300000", "repurchaseOfStock": null, "capitalExpenditures": "-11700000" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:24:27.621971+00:00", "is_restated": false, "income_statement": { "revenue": 550300000, "cost_of_revenue": 422000000, "gross_profit": 128300000, "ebit": 36300000, "ebitda": 70400000, "pretax_income": null, "tax_provision": null, "net_income": 26700000, "net_income_to_common": 26700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 26500000, "total_current_assets": 1045600000, "total_assets": 2484200000, "short_term_debt": 174600000, "long_term_debt": null, "total_debt": 289800000, "total_liabilities": null, "total_equity": 1494400000, "shares_outstanding": 68015345, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 60900000, "capital_expenditure": -13200000, "free_cash_flow": 47700000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -37100000 }, "complete_fields": { "id": 390559, "ticker_id": 21186, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:24:27.621971+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "70400000", "netIncome": "26700000", "grossProfit": "128300000", "totalRevenue": "550300000", "costOfRevenue": "422000000", "interestExpense": "7600000", "operatingIncome": "36300000", "fiscalDateEnding": "2025-09-30", "researchAndDevelopment": "13700000", "depreciationAndAmortization": "25100000" }, "balance": { "totalDebt": "289800000", "totalAssets": "2484200000", "longTermDebt": null, "shortTermDebt": "174600000", "fiscalDateEnding": "2025-09-30", "totalLiabilities": null, "sharesOutstanding": "68015345", "totalCurrentAssets": "1045600000", "totalShareholderEquity": "1494400000", "totalCurrentLiabilities": "658700000", "cashAndShortTermInvestments": "26500000" }, "cashflow": { "freeCashFlow": "47700000", "dividendsPaid": "0", "issuanceOfDebt": "0", "issuanceOfStock": null, "repaymentOfDebt": "-37100000", "fiscalDateEnding": "2025-09-30", "operatingCashflow": "60900000", "repurchaseOfStock": null, "capitalExpenditures": "-13200000" } }, "revenue": 550300000, "cost_of_revenue": 422000000, "gross_profit": 128300000, "research_and_development": 13700000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 36300000, "depreciation_amortisation": 25100000, "ebitda": 70400000, "interest_expense": 7600000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 26700000, "net_income_continuing_ops": null, "net_income_to_common": 26700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 26500000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 1045600000, "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": 2484200000, "short_term_debt": 174600000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 658700000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 289800000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 1494400000, "shares_outstanding": 68015345, "operating_cash_flow": 60900000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -13200000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -37100000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 47700000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "70400000", "netIncome": "26700000", "grossProfit": "128300000", "totalRevenue": "550300000", "costOfRevenue": "422000000", "interestExpense": "7600000", "operatingIncome": "36300000", "fiscalDateEnding": "2025-09-30", "researchAndDevelopment": "13700000", "depreciationAndAmortization": "25100000" }, "balance": { "totalDebt": "289800000", "totalAssets": "2484200000", "longTermDebt": null, "shortTermDebt": "174600000", "fiscalDateEnding": "2025-09-30", "totalLiabilities": null, "sharesOutstanding": "68015345", "totalCurrentAssets": "1045600000", "totalShareholderEquity": "1494400000", "totalCurrentLiabilities": "658700000", "cashAndShortTermInvestments": "26500000" }, "cashflow": { "freeCashFlow": "47700000", "dividendsPaid": "0", "issuanceOfDebt": "0", "issuanceOfStock": null, "repaymentOfDebt": "-37100000", "fiscalDateEnding": "2025-09-30", "operatingCashflow": "60900000", "repurchaseOfStock": null, "capitalExpenditures": "-13200000" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:24:27.621971+00:00", "is_restated": false, "income_statement": { "revenue": 581400000, "cost_of_revenue": 439300000, "gross_profit": 142100000, "ebit": 41200000, "ebitda": 76500000, "pretax_income": null, "tax_provision": null, "net_income": 24600000, "net_income_to_common": 24600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 24000000, "total_current_assets": 1053100000, "total_assets": 2498500000, "short_term_debt": 212300000, "long_term_debt": null, "total_debt": 333300000, "total_liabilities": null, "total_equity": 1469100000, "shares_outstanding": 68015345, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 63200000, "capital_expenditure": -14900000, "free_cash_flow": 48300000, "dividends_paid": -40800000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -1400000 }, "complete_fields": { "id": 390560, "ticker_id": 21186, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:24:27.621971+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "76500000", "netIncome": "24600000", "grossProfit": "142100000", "totalRevenue": "581400000", "costOfRevenue": "439300000", "interestExpense": "15600000", "operatingIncome": "41200000", "fiscalDateEnding": "2025-06-30", "researchAndDevelopment": "14100000", "depreciationAndAmortization": "25900000" }, "balance": { "totalDebt": "333300000", "totalAssets": "2498500000", "longTermDebt": null, "shortTermDebt": "212300000", "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "68015345", "totalCurrentAssets": "1053100000", "totalShareholderEquity": "1469100000", "totalCurrentLiabilities": "693200000", "cashAndShortTermInvestments": "24000000" }, "cashflow": { "freeCashFlow": "48300000", "dividendsPaid": "-40800000", "issuanceOfDebt": "0", "issuanceOfStock": null, "repaymentOfDebt": "-1400000", "fiscalDateEnding": "2025-06-30", "operatingCashflow": "63200000", "repurchaseOfStock": null, "capitalExpenditures": "-14900000" } }, "revenue": 581400000, "cost_of_revenue": 439300000, "gross_profit": 142100000, "research_and_development": 14100000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 41200000, "depreciation_amortisation": 25900000, "ebitda": 76500000, "interest_expense": 15600000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 24600000, "net_income_continuing_ops": null, "net_income_to_common": 24600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 24000000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 1053100000, "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": 2498500000, "short_term_debt": 212300000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 693200000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 333300000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 1469100000, "shares_outstanding": 68015345, "operating_cash_flow": 63200000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -14900000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -40800000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -1400000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 48300000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "76500000", "netIncome": "24600000", "grossProfit": "142100000", "totalRevenue": "581400000", "costOfRevenue": "439300000", "interestExpense": "15600000", "operatingIncome": "41200000", "fiscalDateEnding": "2025-06-30", "researchAndDevelopment": "14100000", "depreciationAndAmortization": "25900000" }, "balance": { "totalDebt": "333300000", "totalAssets": "2498500000", "longTermDebt": null, "shortTermDebt": "212300000", "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "68015345", "totalCurrentAssets": "1053100000", "totalShareholderEquity": "1469100000", "totalCurrentLiabilities": "693200000", "cashAndShortTermInvestments": "24000000" }, "cashflow": { "freeCashFlow": "48300000", "dividendsPaid": "-40800000", "issuanceOfDebt": "0", "issuanceOfStock": null, "repaymentOfDebt": "-1400000", "fiscalDateEnding": "2025-06-30", "operatingCashflow": "63200000", "repurchaseOfStock": null, "capitalExpenditures": "-14900000" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:24:27.621971+00:00", "is_restated": false, "income_statement": { "revenue": 493500000, "cost_of_revenue": 385300000, "gross_profit": 108200000, "ebit": 9500000, "ebitda": 46100000, "pretax_income": null, "tax_provision": null, "net_income": 4200000, "net_income_to_common": 4200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 32300000, "total_current_assets": 1045700000, "total_assets": 2513000000, "short_term_debt": 138500000, "long_term_debt": null, "total_debt": 264400000, "total_liabilities": null, "total_equity": 1498700000, "shares_outstanding": 68015345, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 36300000, "capital_expenditure": -17000000, "free_cash_flow": 19300000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -12800000 }, "complete_fields": { "id": 390561, "ticker_id": 21186, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:24:27.621971+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "46100000", "netIncome": "4200000", "grossProfit": "108200000", "totalRevenue": "493500000", "costOfRevenue": "385300000", "interestExpense": "15500000", "operatingIncome": "9500000", "fiscalDateEnding": "2025-03-31", "researchAndDevelopment": "13500000", "depreciationAndAmortization": "24800000" }, "balance": { "totalDebt": "264400000", "totalAssets": "2513000000", "longTermDebt": null, "shortTermDebt": "138500000", "fiscalDateEnding": "2025-03-31", "totalLiabilities": null, "sharesOutstanding": "68015345", "totalCurrentAssets": "1045700000", "totalShareholderEquity": "1498700000", "totalCurrentLiabilities": "593600000", "cashAndShortTermInvestments": "32300000" }, "cashflow": { "freeCashFlow": "19300000", "dividendsPaid": null, "issuanceOfDebt": "75500000", "issuanceOfStock": null, "repaymentOfDebt": "-88300000", "fiscalDateEnding": "2025-03-31", "operatingCashflow": "36300000", "repurchaseOfStock": null, "capitalExpenditures": "-17000000" } }, "revenue": 493500000, "cost_of_revenue": 385300000, "gross_profit": 108200000, "research_and_development": 13500000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 9500000, "depreciation_amortisation": 24800000, "ebitda": 46100000, "interest_expense": 15500000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 4200000, "net_income_continuing_ops": null, "net_income_to_common": 4200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 32300000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 1045700000, "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": 2513000000, "short_term_debt": 138500000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 593600000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 264400000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 1498700000, "shares_outstanding": 68015345, "operating_cash_flow": 36300000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -17000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -12800000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 19300000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "46100000", "netIncome": "4200000", "grossProfit": "108200000", "totalRevenue": "493500000", "costOfRevenue": "385300000", "interestExpense": "15500000", "operatingIncome": "9500000", "fiscalDateEnding": "2025-03-31", "researchAndDevelopment": "13500000", "depreciationAndAmortization": "24800000" }, "balance": { "totalDebt": "264400000", "totalAssets": "2513000000", "longTermDebt": null, "shortTermDebt": "138500000", "fiscalDateEnding": "2025-03-31", "totalLiabilities": null, "sharesOutstanding": "68015345", "totalCurrentAssets": "1045700000", "totalShareholderEquity": "1498700000", "totalCurrentLiabilities": "593600000", "cashAndShortTermInvestments": "32300000" }, "cashflow": { "freeCashFlow": "19300000", "dividendsPaid": null, "issuanceOfDebt": "75500000", "issuanceOfStock": null, "repaymentOfDebt": "-88300000", "fiscalDateEnding": "2025-03-31", "operatingCashflow": "36300000", "repurchaseOfStock": null, "capitalExpenditures": "-17000000" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:24:27.621971+00:00", "is_restated": false, "income_statement": { "revenue": 512500000, "cost_of_revenue": 398900000, "gross_profit": 113600000, "ebit": 12000000, "ebitda": 24400000, "pretax_income": null, "tax_provision": null, "net_income": 5800000, "net_income_to_common": 5800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 35300000, "total_current_assets": 1008000000, "total_assets": 2488600000, "short_term_debt": 152000000, "long_term_debt": 193600000, "total_debt": 477200000, "total_liabilities": null, "total_equity": 1499600000, "shares_outstanding": 68015345, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 132800000, "capital_expenditure": -34400000, "free_cash_flow": 98400000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -73200000 }, "complete_fields": { "id": 390562, "ticker_id": 21186, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:24:27.621971+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "24400000", "netIncome": "5800000", "grossProfit": "113600000", "totalRevenue": "512500000", "costOfRevenue": "398900000", "interestExpense": "-14200000", "operatingIncome": "12000000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": "15600000", "depreciationAndAmortization": "28600000" }, "balance": { "totalDebt": "477200000", "totalAssets": "2488600000", "longTermDebt": "193600000", "shortTermDebt": "152000000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "68015345", "totalCurrentAssets": "1008000000", "totalShareholderEquity": "1499600000", "totalCurrentLiabilities": "558600000", "cashAndShortTermInvestments": "35300000" }, "cashflow": { "freeCashFlow": "98400000", "dividendsPaid": null, "issuanceOfDebt": "-72900000", "issuanceOfStock": null, "repaymentOfDebt": "-300000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "132800000", "repurchaseOfStock": null, "capitalExpenditures": "-34400000" } }, "revenue": 512500000, "cost_of_revenue": 398900000, "gross_profit": 113600000, "research_and_development": 15600000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 12000000, "depreciation_amortisation": 28600000, "ebitda": 24400000, "interest_expense": -14200000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 5800000, "net_income_continuing_ops": null, "net_income_to_common": 5800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 35300000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 1008000000, "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": 2488600000, "short_term_debt": 152000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 558600000, "long_term_debt": 193600000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 477200000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 1499600000, "shares_outstanding": 68015345, "operating_cash_flow": 132800000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -34400000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -73200000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 98400000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "24400000", "netIncome": "5800000", "grossProfit": "113600000", "totalRevenue": "512500000", "costOfRevenue": "398900000", "interestExpense": "-14200000", "operatingIncome": "12000000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": "15600000", "depreciationAndAmortization": "28600000" }, "balance": { "totalDebt": "477200000", "totalAssets": "2488600000", "longTermDebt": "193600000", "shortTermDebt": "152000000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "68015345", "totalCurrentAssets": "1008000000", "totalShareholderEquity": "1499600000", "totalCurrentLiabilities": "558600000", "cashAndShortTermInvestments": "35300000" }, "cashflow": { "freeCashFlow": "98400000", "dividendsPaid": null, "issuanceOfDebt": "-72900000", "issuanceOfStock": null, "repaymentOfDebt": "-300000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "132800000", "repurchaseOfStock": null, "capitalExpenditures": "-34400000" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:24:27.621971+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": 192900000, "total_debt": 192900000, "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": 390564, "ticker_id": 21186, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:24:27.621971+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": "192900000", "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": 192900000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 192900000, "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": "192900000", "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" }, { "key": "high_yield", "name": "High Yield", "slug": "high-yield", "group": "income", "page_url": "/factors/high-yield/", "rank_field": "-dividend_yield" }, { "key": "small_cap_value", "name": "Small Cap Value", "slug": "small-cap-value", "group": "universe", "page_url": "/factors/small-cap-value/", "rank_field": "-value_percentile" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 4, "quarterly_financial_periods": 6, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2024-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }