{ "ticker": { "uuid": "5625bbf0-f553-42f8-9cbb-e1592dbb2f80", "symbol": "SRAG", "name": "Samara Asset Group plc", "exchange": "GER", "exchange_name": "XETRA", "country": "DE", "currency": "EUR", "sector": "Financial Services", "industry": "Asset Management", "page_url": "https://sharemaestro.com/factors/ticker/5625bbf0-f553-42f8-9cbb-e1592dbb2f80/", "api_url": "https://sharemaestro.com/factors/api/tickers/5625bbf0-f553-42f8-9cbb-e1592dbb2f80/" }, "ticker_metadata": { "id": 20591, "uuid": "5625bbf0-f553-42f8-9cbb-e1592dbb2f80", "symbol": "SRAG", "name": "Samara Asset Group plc", "asset_type": "equity", "market_cap": 212038736, "stock_exchange_id": 8, "industry": "Asset Management", "sector": "Financial Services", "description": "Samara Asset Group plc invests in digital assets and companies with blockchain-related business models. It also provides strategic advice and consultancy services. The company formerly known as Cryptology Asset Group plc and changed its name to Samara Asset Group plc in March 2023. Samara Asset Group plc was incorporated in 2018 and is based in Sliema, Malta.", "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": "5625bbf0-f553-42f8-9cbb-e1592dbb2f80", "symbol": "SRAG", "name": "Samara Asset Group plc", "exchange": "GER", "exchange_name": "XETRA", "country": "DE", "currency": "EUR", "sector": "Financial Services", "industry": "Asset Management", "page_url": "https://sharemaestro.com/factors/ticker/5625bbf0-f553-42f8-9cbb-e1592dbb2f80/", "api_url": "https://sharemaestro.com/factors/api/tickers/5625bbf0-f553-42f8-9cbb-e1592dbb2f80/" }, "week_end_date": "2026-06-07", "universe": "EUR_DE", "score": { "os": 0.05, "value": 0.09, "quality": 0.15, "momentum": 0.65, "coverage": 0.879, "confidence": 0.534, "delta": null }, "headline_factors": { "price": 2.32, "market_cap": 213882565.52, "pe_ratio": 105.0431, "earnings_yield": 0.0095, "ebitda_to_ev": 0.0208, "shareholder_yield": 0.0032, "roe": 0.008, "piotroski_f_score": 6, "momentum_12_1": 0.1408, "volatility_252d": 0.6887 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "yfinance", "financials_period_end": "2024-12-31", "financials_age_days": 523, "has_full_data": true, "completeness_score": 0.9286, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T12:30:36.444778+00:00", "batch_id": "" }, "size": { "price_close": 2.32, "market_cap": 213882565.52, "market_cap_usd": 213882565.52, "enterprise_value": 247164437.52, "shares_outstanding": 92190761, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 105.0431, "pb_ratio": 0.8426, "ptbv_ratio": 0.8426, "ps_ratio": 20.2128, "pcf_ratio": 66.8335, "pfcf_ratio": -7.1314, "ev_ebitda": 48.1921, "ev_ebit": 54.1085, "ev_sales": 23.3581, "ev_fcf": -8.2411, "earnings_yield": 0.0095, "fcf_yield": -0.1213, "price_to_sales": 20.2128, "price_to_book": 0.8426, "price_to_cashflow": 66.8335, "ebitda_to_ev": 0.0208, "sales_yield": 0.0428 }, "yield": { "dividend_yield": 0, "buyback_yield": 0.0032, "shareholder_yield": 0.0032, "debt_paydown_yield": 0, "total_yield": 0.0032 }, "quality": { "gross_margin": 1, "operating_margin": 0.4317, "net_margin": 0.1924, "ebitda_margin": 0.4847, "fcf_margin": -2.8344, "roe": 0.008, "roa": 0.007, "roic": 0.0119, "roc_greenblatt": null, "asset_turnover": 0.0364, "cash_conversion": -14.7297, "accruals_ratio": -0.004, "sbc_to_revenue": null, "piotroski_f_score": 6, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 1.0842, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.0364, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": null, "net_debt_to_ebitda": 6.4893, "debt_to_assets": 0.122, "interest_coverage": 1.5553, "current_ratio": 1.2366, "quick_ratio": 1.2366, "net_debt": 33281872, "local_beta": 0.4962, "volatility_252d": 0.6887, "volatility_60d": 1.6638, "max_drawdown_12m": -0.3646, "risk_adjusted_momentum": 0.2044 }, "growth": { "revenue_growth_1y": 1.9275, "revenue_growth_3y_cagr": -0.0636, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": 0.1474, "revenue_growth": 1.9275, "earnings_growth": null }, "momentum": { "price_return_1m": -0.0128, "price_return_3m": 0.1485, "price_return_6m": 0.045, "price_return_9m": 0.2406, "price_return_12m": 0.1262, "price_return_12m_ex1m": 0.1408, "momentum_6m": 0.045, "momentum_12m": 0.1262, "momentum_12_1": 0.1408, "distance_from_52w_high": -0.1944, "distance_from_52w_low": 0.3333, "relative_strength": 0.1075 }, "raw_ttm": { "revenue_ttm": 10581520, "gross_profit_ttm": 10581520, "ebit_ttm": 4567942, "ebitda_ttm": 5128732, "net_income_ttm": 2036141, "eps_diluted_ttm": 0.0221, "operating_cash_flow_ttm": 3200230, "capital_expenditure_ttm": -33191974, "fcf_ttm": -29991744, "dividends_paid_ttm": null, "share_repurchases_ttm": -691124, "shares_issued_ttm": null, "interest_expense_ttm": 2936924, "cash_and_equivalents": 2158856, "total_current_assets": 8249914, "total_current_liabilities": 6671491, "net_ppe": null, "total_assets": 290611336, "total_debt": 35440728, "total_equity": 253849249, "net_working_capital": 4769699, "book_value_per_share": 2.7535, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 2.7535 }, "ranks": { "universe_ticker_count": 632, "rank_pe": 96, "rank_pb": 18, "rank_ptbv": 18, "rank_ps": 98, "rank_pcf": 97, "rank_ev_ebitda": 97, "rank_ev_ebit": 94, "rank_earnings_yield": 96, "rank_fcf_yield": 95, "rank_dividend_yield": 93, "rank_shareholder_yield": 73, "rank_total_yield": 82, "rank_roe": 80, "rank_roc": 50, "rank_roic": 86, "rank_gross_margin": 2, "rank_fcf_margin": 99, "rank_piotroski": 55, "rank_accruals": 80, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 1, "rank_momentum_12m": 45, "rank_momentum_12m_ex1m": 41, "rank_relative_strength": 45 }, "composites": { "value_composite": 91, "quality_composite": 85, "momentum_composite": 35, "growth_composite": 11, "yield_composite": 88, "svqf_composite": 97, "vc1_composite": 91, "vc2_composite": 91, "vc3_composite": 92, "trending_value_composite": null, "overall_composite": 95, "quality_value_composite": 0.1162, "os_score": 0.05, "value_percentile": 0.09, "quality_percentile": 0.15, "momentum_percentile": 0.65, "factor_coverage": 0.879, "signal_confidence": 0.534, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 35, "small_cap_core_rank": 93, "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": 8111, "ticker_id": 20591, "universe_id": 5, "week_end_date": "2026-06-07", "source_primary": "yfinance", "source_gaps": {}, "financials_period_end": "2024-12-31", "financials_age_days": 523, "has_full_data": true, "completeness_score": 0.9286, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T12:30:36.444778+00:00", "batch_id": "", "os_score_delta": null, "price_close": 2.32, "market_cap": 213882565.52, "market_cap_usd": 213882565.52, "enterprise_value": 247164437.52, "shares_outstanding": 92190761, "fx_rate_to_usd": null, "pe_ratio": 105.0431014, "pb_ratio": 0.84255741, "ptbv_ratio": 0.84255741, "ps_ratio": 20.21283951, "pcf_ratio": 66.83349807, "pfcf_ratio": -7.13138141, "ev_ebitda": 48.19211406, "ev_ebit": 54.10848858, "ev_sales": 23.35812223, "ev_fcf": -8.24108253, "earnings_yield": 0.0095199, "fcf_yield": -0.12134328, "dividend_yield": 0, "buyback_yield": 0.00323132, "shareholder_yield": 0.00323132, "debt_paydown_yield": 0, "total_yield": 0.00323132, "gross_margin": 1, "operating_margin": 0.43169053, "net_margin": 0.19242425, "ebitda_margin": 0.48468764, "fcf_margin": -2.83435121, "roe": 0.00802106, "roa": 0.00700641, "roic": 0.01193168, "roc_greenblatt": null, "asset_turnover": 0.03641124, "cash_conversion": -14.72969897, "accruals_ratio": -0.00400566, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 6.48929833, "debt_to_assets": 0.12195232, "interest_coverage": 1.55534907, "current_ratio": 1.23659224, "quick_ratio": 1.23659224, "net_debt": 33281872, "revenue_growth_1y": 1.92745168, "revenue_growth_3y_cagr": -0.06360476, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": 0.14741521, "piotroski_f_score": 6, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 1.084211, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.01276596, "price_return_3m": 0.14851485, "price_return_6m": 0.04504505, "price_return_9m": 0.24064171, "price_return_12m": 0.12621359, "price_return_12m_ex1m": 0.1407767, "distance_from_52w_high": -0.19444444, "distance_from_52w_low": 0.33333333, "relative_strength": 0.10750962, "local_beta": 0.4962, "volatility_252d": 0.688679, "volatility_60d": 1.663788, "max_drawdown_12m": -0.36458333, "revenue_ttm": 10581520, "gross_profit_ttm": 10581520, "ebit_ttm": 4567942, "ebitda_ttm": 5128732, "net_income_ttm": 2036141, "eps_diluted_ttm": 0.02208617, "operating_cash_flow_ttm": 3200230, "capital_expenditure_ttm": -33191974, "fcf_ttm": -29991744, "dividends_paid_ttm": null, "share_repurchases_ttm": -691124, "shares_issued_ttm": null, "interest_expense_ttm": 2936924, "cash_and_equivalents": 2158856, "total_current_assets": 8249914, "total_current_liabilities": 6671491, "net_ppe": null, "total_assets": 290611336, "total_debt": 35440728, "total_equity": 253849249, "net_working_capital": 4769699, "book_value_per_share": 2.75352157, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 2.75352157, "universe_ticker_count": 632, "sector": "Financial Services", "rank_pe": 96, "rank_pb": 18, "rank_ptbv": 18, "rank_ps": 98, "rank_pcf": 97, "rank_ev_ebitda": 97, "rank_ev_ebit": 94, "rank_earnings_yield": 96, "rank_fcf_yield": 95, "rank_dividend_yield": 93, "rank_shareholder_yield": 73, "rank_total_yield": 82, "rank_roe": 80, "rank_roc": 50, "rank_roic": 86, "rank_gross_margin": 2, "rank_fcf_margin": 99, "rank_piotroski": 55, "rank_accruals": 80, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 1, "rank_momentum_12m": 45, "rank_momentum_12m_ex1m": 41, "rank_relative_strength": 45, "value_composite": 91, "quality_composite": 85, "momentum_composite": 35, "growth_composite": 11, "yield_composite": 88, "svqf_composite": 97, "vc1_composite": 91, "vc2_composite": 91, "vc3_composite": 92, "trending_value_composite": null, "overall_composite": 95, "factor_coverage": 0.879, "signal_confidence": 0.534, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 35, "small_cap_core_rank": 93, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 2.32, "os": 0.05, "value": 0.09, "quality": 0.15, "momentum": 0.65, "confidence": 0.534, "coverage": 0.879, "pe_ratio": 105.0431, "earnings_yield": 0.0095, "shareholder_yield": 0.0032, "roe": 0.008, "momentum_12_1": 0.1408, "complete_fields": { "id": 8111, "ticker_id": 20591, "universe_id": 5, "week_end_date": "2026-06-07", "source_primary": "yfinance", "source_gaps": {}, "financials_period_end": "2024-12-31", "financials_age_days": 523, "has_full_data": true, "completeness_score": 0.9286, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T12:30:36.444778+00:00", "batch_id": "", "os_score_delta": null, "price_close": 2.32, "market_cap": 213882565.52, "market_cap_usd": 213882565.52, "enterprise_value": 247164437.52, "shares_outstanding": 92190761, "fx_rate_to_usd": null, "pe_ratio": 105.0431014, "pb_ratio": 0.84255741, "ptbv_ratio": 0.84255741, "ps_ratio": 20.21283951, "pcf_ratio": 66.83349807, "pfcf_ratio": -7.13138141, "ev_ebitda": 48.19211406, "ev_ebit": 54.10848858, "ev_sales": 23.35812223, "ev_fcf": -8.24108253, "earnings_yield": 0.0095199, "fcf_yield": -0.12134328, "dividend_yield": 0, "buyback_yield": 0.00323132, "shareholder_yield": 0.00323132, "debt_paydown_yield": 0, "total_yield": 0.00323132, "gross_margin": 1, "operating_margin": 0.43169053, "net_margin": 0.19242425, "ebitda_margin": 0.48468764, "fcf_margin": -2.83435121, "roe": 0.00802106, "roa": 0.00700641, "roic": 0.01193168, "roc_greenblatt": null, "asset_turnover": 0.03641124, "cash_conversion": -14.72969897, "accruals_ratio": -0.00400566, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 6.48929833, "debt_to_assets": 0.12195232, "interest_coverage": 1.55534907, "current_ratio": 1.23659224, "quick_ratio": 1.23659224, "net_debt": 33281872, "revenue_growth_1y": 1.92745168, "revenue_growth_3y_cagr": -0.06360476, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": 0.14741521, "piotroski_f_score": 6, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 1.084211, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.01276596, "price_return_3m": 0.14851485, "price_return_6m": 0.04504505, "price_return_9m": 0.24064171, "price_return_12m": 0.12621359, "price_return_12m_ex1m": 0.1407767, "distance_from_52w_high": -0.19444444, "distance_from_52w_low": 0.33333333, "relative_strength": 0.10750962, "local_beta": 0.4962, "volatility_252d": 0.688679, "volatility_60d": 1.663788, "max_drawdown_12m": -0.36458333, "revenue_ttm": 10581520, "gross_profit_ttm": 10581520, "ebit_ttm": 4567942, "ebitda_ttm": 5128732, "net_income_ttm": 2036141, "eps_diluted_ttm": 0.02208617, "operating_cash_flow_ttm": 3200230, "capital_expenditure_ttm": -33191974, "fcf_ttm": -29991744, "dividends_paid_ttm": null, "share_repurchases_ttm": -691124, "shares_issued_ttm": null, "interest_expense_ttm": 2936924, "cash_and_equivalents": 2158856, "total_current_assets": 8249914, "total_current_liabilities": 6671491, "net_ppe": null, "total_assets": 290611336, "total_debt": 35440728, "total_equity": 253849249, "net_working_capital": 4769699, "book_value_per_share": 2.75352157, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 2.75352157, "universe_ticker_count": 632, "sector": "Financial Services", "rank_pe": 96, "rank_pb": 18, "rank_ptbv": 18, "rank_ps": 98, "rank_pcf": 97, "rank_ev_ebitda": 97, "rank_ev_ebit": 94, "rank_earnings_yield": 96, "rank_fcf_yield": 95, "rank_dividend_yield": 93, "rank_shareholder_yield": 73, "rank_total_yield": 82, "rank_roe": 80, "rank_roc": 50, "rank_roic": 86, "rank_gross_margin": 2, "rank_fcf_margin": 99, "rank_piotroski": 55, "rank_accruals": 80, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 1, "rank_momentum_12m": 45, "rank_momentum_12m_ex1m": 41, "rank_relative_strength": 45, "value_composite": 91, "quality_composite": 85, "momentum_composite": 35, "growth_composite": 11, "yield_composite": 88, "svqf_composite": 97, "vc1_composite": 91, "vc2_composite": 91, "vc3_composite": 92, "trending_value_composite": null, "overall_composite": 95, "factor_coverage": 0.879, "signal_confidence": 0.534, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 35, "small_cap_core_rank": 93, "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": "2026-06-07T12:18:56.198059+00:00", "is_restated": false, "income_statement": { "revenue": 10581520, "cost_of_revenue": 0, "gross_profit": 10581520, "ebit": 4567942, "ebitda": 5128732, "pretax_income": null, "tax_provision": null, "net_income": 2036141, "net_income_to_common": 2036141, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2031497, "total_current_assets": 3765485, "total_assets": 287409581, "short_term_debt": 17771580, "long_term_debt": 33492766, "total_debt": 51264346, "total_liabilities": null, "total_equity": 234963362, "shares_outstanding": 92190761, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 3200230, "capital_expenditure": -33191974, "free_cash_flow": -29991744, "dividends_paid": null, "share_repurchases": -691124, "shares_issued": null, "net_debt_issued": 35991901 }, "complete_fields": { "id": 389629, "ticker_id": 20591, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:18:56.198059+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "5128732", "netIncome": "2036141", "grossProfit": "10581520", "totalRevenue": "10581520", "costOfRevenue": "0", "interestExpense": "2936924", "operatingIncome": "4567942", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "4069" }, "balance": { "totalDebt": "51264346", "totalAssets": "287409581", "longTermDebt": "33492766", "shortTermDebt": "17771580", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "92190761", "totalCurrentAssets": "3765485", "totalShareholderEquity": "234963362", "totalCurrentLiabilities": "18953453", "cashAndShortTermInvestments": "2031497" }, "cashflow": { "freeCashFlow": "-29991744", "dividendsPaid": null, "issuanceOfDebt": "48291901", "issuanceOfStock": null, "repaymentOfDebt": "-12300000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "3200230", "repurchaseOfStock": "-691124", "capitalExpenditures": "-33191974" } }, "revenue": 10581520, "cost_of_revenue": 0, "gross_profit": 10581520, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 4567942, "depreciation_amortisation": 4069, "ebitda": 5128732, "interest_expense": 2936924, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 2036141, "net_income_continuing_ops": null, "net_income_to_common": 2036141, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2031497, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 3765485, "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": 287409581, "short_term_debt": 17771580, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 18953453, "long_term_debt": 33492766, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 51264346, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 234963362, "shares_outstanding": 92190761, "operating_cash_flow": 3200230, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -33191974, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": -691124, "shares_issued": null, "net_debt_issued": 35991901, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -29991744, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "5128732", "netIncome": "2036141", "grossProfit": "10581520", "totalRevenue": "10581520", "costOfRevenue": "0", "interestExpense": "2936924", "operatingIncome": "4567942", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "4069" }, "balance": { "totalDebt": "51264346", "totalAssets": "287409581", "longTermDebt": "33492766", "shortTermDebt": "17771580", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "92190761", "totalCurrentAssets": "3765485", "totalShareholderEquity": "234963362", "totalCurrentLiabilities": "18953453", "cashAndShortTermInvestments": "2031497" }, "cashflow": { "freeCashFlow": "-29991744", "dividendsPaid": null, "issuanceOfDebt": "48291901", "issuanceOfStock": null, "repaymentOfDebt": "-12300000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "3200230", "repurchaseOfStock": "-691124", "capitalExpenditures": "-33191974" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:18:56.198059+00:00", "is_restated": false, "income_statement": { "revenue": 3614584, "cost_of_revenue": 12010, "gross_profit": 3602574, "ebit": -9412078, "ebitda": -4275691, "pretax_income": null, "tax_provision": null, "net_income": -6559055, "net_income_to_common": -6559055, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 865331, "total_current_assets": 8884843, "total_assets": 140433219, "short_term_debt": 13359299, "long_term_debt": 8200000, "total_debt": 21559299, "total_liabilities": null, "total_equity": 118311646, "shares_outstanding": 53264193, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -18062172, "capital_expenditure": -16204245, "free_cash_flow": -34266417, "dividends_paid": -69243451, "share_repurchases": -9068601, "shares_issued": null, "net_debt_issued": 8929000 }, "complete_fields": { "id": 389630, "ticker_id": 20591, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:18:56.198059+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-4275691", "netIncome": "-6559055", "grossProfit": "3602574", "totalRevenue": "3614584", "costOfRevenue": "12010", "interestExpense": "903746", "operatingIncome": "-9412078", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "3526" }, "balance": { "totalDebt": "21559299", "totalAssets": "140433219", "longTermDebt": "8200000", "shortTermDebt": "13359299", "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "53264193", "totalCurrentAssets": "8884843", "totalShareholderEquity": "118311646", "totalCurrentLiabilities": "13921573", "cashAndShortTermInvestments": "865331" }, "cashflow": { "freeCashFlow": "-34266417", "dividendsPaid": "-69243451", "issuanceOfDebt": "10296180", "issuanceOfStock": null, "repaymentOfDebt": "-1367180", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "-18062172", "repurchaseOfStock": "-9068601", "capitalExpenditures": "-16204245" } }, "revenue": 3614584, "cost_of_revenue": 12010, "gross_profit": 3602574, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -9412078, "depreciation_amortisation": 3526, "ebitda": -4275691, "interest_expense": 903746, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -6559055, "net_income_continuing_ops": null, "net_income_to_common": -6559055, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 865331, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 8884843, "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": 140433219, "short_term_debt": 13359299, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 13921573, "long_term_debt": 8200000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 21559299, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 118311646, "shares_outstanding": 53264193, "operating_cash_flow": -18062172, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -16204245, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -69243451, "share_repurchases": -9068601, "shares_issued": null, "net_debt_issued": 8929000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -34266417, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-4275691", "netIncome": "-6559055", "grossProfit": "3602574", "totalRevenue": "3614584", "costOfRevenue": "12010", "interestExpense": "903746", "operatingIncome": "-9412078", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "3526" }, "balance": { "totalDebt": "21559299", "totalAssets": "140433219", "longTermDebt": "8200000", "shortTermDebt": "13359299", "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "53264193", "totalCurrentAssets": "8884843", "totalShareholderEquity": "118311646", "totalCurrentLiabilities": "13921573", "cashAndShortTermInvestments": "865331" }, "cashflow": { "freeCashFlow": "-34266417", "dividendsPaid": "-69243451", "issuanceOfDebt": "10296180", "issuanceOfStock": null, "repaymentOfDebt": "-1367180", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "-18062172", "repurchaseOfStock": "-9068601", "capitalExpenditures": "-16204245" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:18:56.198059+00:00", "is_restated": false, "income_statement": { "revenue": -2030909, "cost_of_revenue": 0, "gross_profit": -2030909, "ebit": -7203664, "ebitda": -6162900, "pretax_income": null, "tax_provision": null, "net_income": -6474219, "net_income_to_common": -6474219, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 432954, "total_current_assets": 4528705, "total_assets": 177958760, "short_term_debt": 698112, "long_term_debt": 4404899, "total_debt": 5103011, "total_liabilities": null, "total_equity": 172737815, "shares_outstanding": 57136382, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 658033, "capital_expenditure": -8503, "free_cash_flow": 649530, "dividends_paid": 0, "share_repurchases": -3697809, "shares_issued": 0, "net_debt_issued": 289860 }, "complete_fields": { "id": 389631, "ticker_id": 20591, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:18:56.198059+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-6162900", "netIncome": "-6474219", "grossProfit": "-2030909", "totalRevenue": "-2030909", "costOfRevenue": "0", "interestExpense": "350445", "operatingIncome": "-7203664", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "7335" }, "balance": { "totalDebt": "5103011", "totalAssets": "177958760", "longTermDebt": "4404899", "shortTermDebt": "698112", "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "57136382", "totalCurrentAssets": "4528705", "totalShareholderEquity": "172737815", "totalCurrentLiabilities": "816046", "cashAndShortTermInvestments": "432954" }, "cashflow": { "freeCashFlow": "649530", "dividendsPaid": "0", "issuanceOfDebt": "2992394", "issuanceOfStock": "0", "repaymentOfDebt": "-2702534", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "658033", "repurchaseOfStock": "-3697809", "capitalExpenditures": "-8503" } }, "revenue": -2030909, "cost_of_revenue": 0, "gross_profit": -2030909, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -7203664, "depreciation_amortisation": 7335, "ebitda": -6162900, "interest_expense": 350445, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -6474219, "net_income_continuing_ops": null, "net_income_to_common": -6474219, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 432954, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 4528705, "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": 177958760, "short_term_debt": 698112, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 816046, "long_term_debt": 4404899, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 5103011, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 172737815, "shares_outstanding": 57136382, "operating_cash_flow": 658033, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -8503, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": 0, "share_repurchases": -3697809, "shares_issued": 0, "net_debt_issued": 289860, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 649530, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-6162900", "netIncome": "-6474219", "grossProfit": "-2030909", "totalRevenue": "-2030909", "costOfRevenue": "0", "interestExpense": "350445", "operatingIncome": "-7203664", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "7335" }, "balance": { "totalDebt": "5103011", "totalAssets": "177958760", "longTermDebt": "4404899", "shortTermDebt": "698112", "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "57136382", "totalCurrentAssets": "4528705", "totalShareholderEquity": "172737815", "totalCurrentLiabilities": "816046", "cashAndShortTermInvestments": "432954" }, "cashflow": { "freeCashFlow": "649530", "dividendsPaid": "0", "issuanceOfDebt": "2992394", "issuanceOfStock": "0", "repaymentOfDebt": "-2702534", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "658033", "repurchaseOfStock": "-3697809", "capitalExpenditures": "-8503" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:18:56.198059+00:00", "is_restated": false, "income_statement": { "revenue": 12887553, "cost_of_revenue": 11265227, "gross_profit": 1622326, "ebit": -7995, "ebitda": 3707, "pretax_income": null, "tax_provision": null, "net_income": -291902, "net_income_to_common": -291902, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1353430, "total_current_assets": 6498972, "total_assets": 415533448, "short_term_debt": 6592934, "long_term_debt": 2012505, "total_debt": 8605439, "total_liabilities": null, "total_equity": 387323645, "shares_outstanding": 57217500, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -1608465, "capital_expenditure": -817926, "free_cash_flow": -2426391, "dividends_paid": null, "share_repurchases": -10720, "shares_issued": 32000000, "net_debt_issued": -5328370 }, "complete_fields": { "id": 389632, "ticker_id": 20591, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:18:56.198059+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "3707", "netIncome": "-291902", "grossProfit": "1622326", "totalRevenue": "12887553", "costOfRevenue": "11265227", "interestExpense": "1049338", "operatingIncome": "-7995", "fiscalDateEnding": "2021-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "13599" }, "balance": { "totalDebt": "8605439", "totalAssets": "415533448", "longTermDebt": "2012505", "shortTermDebt": "6592934", "fiscalDateEnding": "2021-12-31", "totalLiabilities": null, "sharesOutstanding": "57217500", "totalCurrentAssets": "6498972", "totalShareholderEquity": "387323645", "totalCurrentLiabilities": "26197298", "cashAndShortTermInvestments": "1353430" }, "cashflow": { "freeCashFlow": "-2426391", "dividendsPaid": null, "issuanceOfDebt": "1122490", "issuanceOfStock": "32000000", "repaymentOfDebt": "-6450860", "fiscalDateEnding": "2021-12-31", "operatingCashflow": "-1608465", "repurchaseOfStock": "-10720", "capitalExpenditures": "-817926" } }, "revenue": 12887553, "cost_of_revenue": 11265227, "gross_profit": 1622326, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -7995, "depreciation_amortisation": 13599, "ebitda": 3707, "interest_expense": 1049338, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -291902, "net_income_continuing_ops": null, "net_income_to_common": -291902, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1353430, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 6498972, "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": 415533448, "short_term_debt": 6592934, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 26197298, "long_term_debt": 2012505, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 8605439, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 387323645, "shares_outstanding": 57217500, "operating_cash_flow": -1608465, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -817926, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": -10720, "shares_issued": 32000000, "net_debt_issued": -5328370, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -2426391, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "3707", "netIncome": "-291902", "grossProfit": "1622326", "totalRevenue": "12887553", "costOfRevenue": "11265227", "interestExpense": "1049338", "operatingIncome": "-7995", "fiscalDateEnding": "2021-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "13599" }, "balance": { "totalDebt": "8605439", "totalAssets": "415533448", "longTermDebt": "2012505", "shortTermDebt": "6592934", "fiscalDateEnding": "2021-12-31", "totalLiabilities": null, "sharesOutstanding": "57217500", "totalCurrentAssets": "6498972", "totalShareholderEquity": "387323645", "totalCurrentLiabilities": "26197298", "cashAndShortTermInvestments": "1353430" }, "cashflow": { "freeCashFlow": "-2426391", "dividendsPaid": null, "issuanceOfDebt": "1122490", "issuanceOfStock": "32000000", "repaymentOfDebt": "-6450860", "fiscalDateEnding": "2021-12-31", "operatingCashflow": "-1608465", "repurchaseOfStock": "-10720", "capitalExpenditures": "-817926" } } } ], "quarterly": [ { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:18:56.198059+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": 2158856, "total_current_assets": 8249914, "total_assets": 290611336, "short_term_debt": 5350132, "long_term_debt": 30090596, "total_debt": 35440728, "total_liabilities": null, "total_equity": 253849249, "shares_outstanding": 92190761, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": null, "free_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 389627, "ticker_id": 20591, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:18:56.198059+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": "35440728", "totalAssets": "290611336", "longTermDebt": "30090596", "shortTermDebt": "5350132", "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "92190761", "totalCurrentAssets": "8249914", "totalShareholderEquity": "253849249", "totalCurrentLiabilities": "6671491", "cashAndShortTermInvestments": "2158856" } }, "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": 2158856, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 8249914, "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": 290611336, "short_term_debt": 5350132, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 6671491, "long_term_debt": 30090596, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 35440728, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 253849249, "shares_outstanding": 92190761, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": null, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "balance": { "totalDebt": "35440728", "totalAssets": "290611336", "longTermDebt": "30090596", "shortTermDebt": "5350132", "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "92190761", "totalCurrentAssets": "8249914", "totalShareholderEquity": "253849249", "totalCurrentLiabilities": "6671491", "cashAndShortTermInvestments": "2158856" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:18:56.198059+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": 2031497, "total_current_assets": 3765485, "total_assets": 287409581, "short_term_debt": 17771580, "long_term_debt": 33492766, "total_debt": 51264346, "total_liabilities": null, "total_equity": 234963362, "shares_outstanding": 92190761, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": null, "free_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 389628, "ticker_id": 20591, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:18:56.198059+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": "51264346", "totalAssets": "287409581", "longTermDebt": "33492766", "shortTermDebt": "17771580", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "92190761", "totalCurrentAssets": "3765485", "totalShareholderEquity": "234963362", "totalCurrentLiabilities": "18953453", "cashAndShortTermInvestments": "2031497" } }, "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": 2031497, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 3765485, "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": 287409581, "short_term_debt": 17771580, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 18953453, "long_term_debt": 33492766, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 51264346, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 234963362, "shares_outstanding": 92190761, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": null, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "balance": { "totalDebt": "51264346", "totalAssets": "287409581", "longTermDebt": "33492766", "shortTermDebt": "17771580", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "92190761", "totalCurrentAssets": "3765485", "totalShareholderEquity": "234963362", "totalCurrentLiabilities": "18953453", "cashAndShortTermInvestments": "2031497" } } } ] }, "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": "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": 4, "quarterly_financial_periods": 2, "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" ] } } }