{ "ticker": { "uuid": "56d3e85d-d547-4621-820c-2ee8fec170f0", "symbol": "PNE3", "name": "PNE AG", "exchange": "GER", "exchange_name": "XETRA", "country": "DE", "currency": "EUR", "sector": "Utilities", "industry": "Utilities - Renewable", "page_url": "https://sharemaestro.com/factors/ticker/56d3e85d-d547-4621-820c-2ee8fec170f0/", "api_url": "https://sharemaestro.com/factors/api/tickers/56d3e85d-d547-4621-820c-2ee8fec170f0/" }, "ticker_metadata": { "id": 20051, "uuid": "56d3e85d-d547-4621-820c-2ee8fec170f0", "symbol": "PNE3", "name": "PNE AG", "asset_type": "equity", "market_cap": 770629568, "stock_exchange_id": 8, "industry": "Utilities - Renewable", "sector": "Utilities", "description": "PNE AG engages in the planning, construction, and operation of wind farms and transformer stations in Germany and internationally. The company operates in three segments: Project Development, Power Generation, and Service Products. It is involved in the development and sale of onshore and offshore wind energy; photovoltaics (PV), providing hybrid solutions for wind, PV, battery, and hydrogen storage; technical and commercial management; construction management and grid connection; financial services; technical tests; and energy supply services. The company was formerly known as PNE WIND AG and changed its name to PNE AG in June 2018. PNE AG was founded in 1995 and is based in Cuxhaven, 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": "56d3e85d-d547-4621-820c-2ee8fec170f0", "symbol": "PNE3", "name": "PNE AG", "exchange": "GER", "exchange_name": "XETRA", "country": "DE", "currency": "EUR", "sector": "Utilities", "industry": "Utilities - Renewable", "page_url": "https://sharemaestro.com/factors/ticker/56d3e85d-d547-4621-820c-2ee8fec170f0/", "api_url": "https://sharemaestro.com/factors/api/tickers/56d3e85d-d547-4621-820c-2ee8fec170f0/" }, "week_end_date": "2026-06-07", "universe": "EUR_DE", "score": { "os": 0, "value": 0.13, "quality": 0.02, "momentum": 0.07, "coverage": 0.818, "confidence": 0.818, "delta": null }, "headline_factors": { "price": 10.36, "market_cap": 793610540.24, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": 0.0319, "shareholder_yield": -0.0045, "roe": -0.3219, "piotroski_f_score": 1, "momentum_12_1": -0.3766, "volatility_252d": 0.3057 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "yfinance", "financials_period_end": "2024-12-31", "financials_age_days": 523, "has_full_data": true, "completeness_score": 0.7857, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T12:30:28.279932+00:00", "batch_id": "" }, "size": { "price_close": 10.36, "market_cap": 793610540.24, "market_cap_usd": 793610540.24, "enterprise_value": 1541410540.24, "shares_outstanding": 76603334, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 5.2453, "ptbv_ratio": 5.2453, "ps_ratio": 3.998, "pcf_ratio": null, "pfcf_ratio": -5.0548, "ev_ebitda": 31.3933, "ev_ebit": 1926.7632, "ev_sales": 7.7653, "ev_fcf": -9.8179, "earnings_yield": null, "fcf_yield": -0.1019, "price_to_sales": 3.998, "price_to_book": 5.2453, "price_to_cashflow": null, "ebitda_to_ev": 0.0319, "sales_yield": 0.1288 }, "yield": { "dividend_yield": 0, "buyback_yield": -0.0045, "shareholder_yield": -0.0045, "debt_paydown_yield": 0, "total_yield": -0.0045 }, "quality": { "gross_margin": 0.7098, "operating_margin": 0.004, "net_margin": -0.2453, "ebitda_margin": 0.2474, "fcf_margin": -0.7909, "roe": -0.3219, "roa": -0.0428, "roic": 0.0007, "roc_greenblatt": null, "asset_turnover": 0.1744, "cash_conversion": 3.2238, "accruals_ratio": 0.0784, "sbc_to_revenue": null, "piotroski_f_score": 1, "altman_z_score": null, "earnings_stability_5y": 8.646, "revenue_stability_5y": 0.3087, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.1238, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": null, "net_debt_to_ebitda": 15.2301, "debt_to_assets": 0.711, "interest_coverage": 0.0172, "current_ratio": 1.4165, "quick_ratio": 1.4165, "net_debt": 747800000, "local_beta": 0.6616, "volatility_252d": 0.3057, "volatility_60d": 0.7615, "max_drawdown_12m": -0.5033, "risk_adjusted_momentum": -1.2319 }, "growth": { "revenue_growth_1y": 0.7317, "revenue_growth_3y_cagr": 0.2135, "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": -0.0699, "revenue_growth": 0.7317, "earnings_growth": null }, "momentum": { "price_return_1m": 0.078, "price_return_3m": 0.2267, "price_return_6m": 0.0198, "price_return_9m": -0.2462, "price_return_12m": -0.328, "price_return_12m_ex1m": -0.3766, "momentum_6m": 0.0198, "momentum_12m": -0.328, "momentum_12_1": -0.3766, "distance_from_52w_high": -0.3219, "distance_from_52w_low": 0.3651, "relative_strength": -0.3467 }, "raw_ttm": { "revenue_ttm": 198500000, "gross_profit_ttm": 140900000, "ebit_ttm": 800000, "ebitda_ttm": 49100000, "net_income_ttm": -48700000, "eps_diluted_ttm": -0.6357, "operating_cash_flow_ttm": -137900000, "capital_expenditure_ttm": -19100000, "fcf_ttm": -157000000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": 3600000, "interest_expense_ttm": 46600000, "cash_and_equivalents": 61200000, "total_current_assets": 331600000, "total_current_liabilities": 234100000, "net_ppe": null, "total_assets": 1137900000, "total_debt": 809000000, "total_equity": 151300000, "net_working_capital": 99600000, "book_value_per_share": 1.9751, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 1.9751 }, "ranks": { "universe_ticker_count": 632, "rank_pe": 50, "rank_pb": 77, "rank_ptbv": 77, "rank_ps": 78, "rank_pcf": 50, "rank_ev_ebitda": 92, "rank_ev_ebit": 100, "rank_earnings_yield": 50, "rank_fcf_yield": 94, "rank_dividend_yield": 90, "rank_shareholder_yield": 95, "rank_total_yield": 96, "rank_roe": 94, "rank_roc": 50, "rank_roic": 88, "rank_gross_margin": 16, "rank_fcf_margin": 97, "rank_piotroski": 100, "rank_accruals": 97, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 3, "rank_momentum_12m": 90, "rank_momentum_12m_ex1m": 93, "rank_relative_strength": 90 }, "composites": { "value_composite": 87, "quality_composite": 98, "momentum_composite": 93, "growth_composite": 13, "yield_composite": 97, "svqf_composite": 53, "vc1_composite": 80, "vc2_composite": 87, "vc3_composite": 87, "trending_value_composite": null, "overall_composite": 100, "quality_value_composite": 0.051, "os_score": 0, "value_percentile": 0.13, "quality_percentile": 0.02, "momentum_percentile": 0.07, "factor_coverage": 0.818, "signal_confidence": 0.818, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 92, "small_cap_core_rank": 89, "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": 8034, "ticker_id": 20051, "universe_id": 5, "week_end_date": "2026-06-07", "source_primary": "yfinance", "source_gaps": {}, "financials_period_end": "2024-12-31", "financials_age_days": 523, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T12:30:28.279932+00:00", "batch_id": "", "os_score_delta": null, "price_close": 10.36, "market_cap": 793610540.24, "market_cap_usd": 793610540.24, "enterprise_value": 1541410540.24, "shares_outstanding": 76603334, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 5.24527786, "ptbv_ratio": 5.24527786, "ps_ratio": 3.99803799, "pcf_ratio": null, "pfcf_ratio": -5.05484421, "ev_ebitda": 31.39329003, "ev_ebit": 1926.7631753, "ev_sales": 7.76529239, "ev_fcf": -9.81790153, "earnings_yield": null, "fcf_yield": -0.10185476, "dividend_yield": 0, "buyback_yield": -0.00453623, "shareholder_yield": -0.00453623, "debt_paydown_yield": 0, "total_yield": -0.00453623, "gross_margin": 0.70982368, "operating_margin": 0.00403023, "net_margin": -0.24534005, "ebitda_margin": 0.24735516, "fcf_margin": -0.79093199, "roe": -0.32187707, "roa": -0.04279814, "roic": 0.00066733, "roc_greenblatt": null, "asset_turnover": 0.17444415, "cash_conversion": 3.2238193, "accruals_ratio": 0.07839002, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 15.23014257, "debt_to_assets": 0.71095878, "interest_coverage": 0.01716738, "current_ratio": 1.41648868, "quick_ratio": 1.41648868, "net_debt": 747800000, "revenue_growth_1y": 0.73168724, "revenue_growth_3y_cagr": 0.21354343, "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": -0.06988599, "piotroski_f_score": 1, "altman_z_score": null, "earnings_stability_5y": 8.645979, "revenue_stability_5y": 0.308681, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.07797057, "price_return_3m": 0.2267001, "price_return_6m": 0.01984474, "price_return_9m": -0.24620178, "price_return_12m": -0.3280093, "price_return_12m_ex1m": -0.37661498, "distance_from_52w_high": -0.32187645, "distance_from_52w_low": 0.36514652, "relative_strength": -0.34671327, "local_beta": 0.6616, "volatility_252d": 0.305726, "volatility_60d": 0.761452, "max_drawdown_12m": -0.50325951, "revenue_ttm": 198500000, "gross_profit_ttm": 140900000, "ebit_ttm": 800000, "ebitda_ttm": 49100000, "net_income_ttm": -48700000, "eps_diluted_ttm": -0.63574256, "operating_cash_flow_ttm": -137900000, "capital_expenditure_ttm": -19100000, "fcf_ttm": -157000000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": 3600000, "interest_expense_ttm": 46600000, "cash_and_equivalents": 61200000, "total_current_assets": 331600000, "total_current_liabilities": 234100000, "net_ppe": null, "total_assets": 1137900000, "total_debt": 809000000, "total_equity": 151300000, "net_working_capital": 99600000, "book_value_per_share": 1.97510986, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 1.97510986, "universe_ticker_count": 632, "sector": "Utilities", "rank_pe": 50, "rank_pb": 77, "rank_ptbv": 77, "rank_ps": 78, "rank_pcf": 50, "rank_ev_ebitda": 92, "rank_ev_ebit": 100, "rank_earnings_yield": 50, "rank_fcf_yield": 94, "rank_dividend_yield": 90, "rank_shareholder_yield": 95, "rank_total_yield": 96, "rank_roe": 94, "rank_roc": 50, "rank_roic": 88, "rank_gross_margin": 16, "rank_fcf_margin": 97, "rank_piotroski": 100, "rank_accruals": 97, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 3, "rank_momentum_12m": 90, "rank_momentum_12m_ex1m": 93, "rank_relative_strength": 90, "value_composite": 87, "quality_composite": 98, "momentum_composite": 93, "growth_composite": 13, "yield_composite": 97, "svqf_composite": 53, "vc1_composite": 80, "vc2_composite": 87, "vc3_composite": 87, "trending_value_composite": null, "overall_composite": 100, "factor_coverage": 0.818, "signal_confidence": 0.818, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 92, "small_cap_core_rank": 89, "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": 10.36, "os": 0, "value": 0.13, "quality": 0.02, "momentum": 0.07, "confidence": 0.818, "coverage": 0.818, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": -0.0045, "roe": -0.3219, "momentum_12_1": -0.3766, "complete_fields": { "id": 8034, "ticker_id": 20051, "universe_id": 5, "week_end_date": "2026-06-07", "source_primary": "yfinance", "source_gaps": {}, "financials_period_end": "2024-12-31", "financials_age_days": 523, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T12:30:28.279932+00:00", "batch_id": "", "os_score_delta": null, "price_close": 10.36, "market_cap": 793610540.24, "market_cap_usd": 793610540.24, "enterprise_value": 1541410540.24, "shares_outstanding": 76603334, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 5.24527786, "ptbv_ratio": 5.24527786, "ps_ratio": 3.99803799, "pcf_ratio": null, "pfcf_ratio": -5.05484421, "ev_ebitda": 31.39329003, "ev_ebit": 1926.7631753, "ev_sales": 7.76529239, "ev_fcf": -9.81790153, "earnings_yield": null, "fcf_yield": -0.10185476, "dividend_yield": 0, "buyback_yield": -0.00453623, "shareholder_yield": -0.00453623, "debt_paydown_yield": 0, "total_yield": -0.00453623, "gross_margin": 0.70982368, "operating_margin": 0.00403023, "net_margin": -0.24534005, "ebitda_margin": 0.24735516, "fcf_margin": -0.79093199, "roe": -0.32187707, "roa": -0.04279814, "roic": 0.00066733, "roc_greenblatt": null, "asset_turnover": 0.17444415, "cash_conversion": 3.2238193, "accruals_ratio": 0.07839002, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 15.23014257, "debt_to_assets": 0.71095878, "interest_coverage": 0.01716738, "current_ratio": 1.41648868, "quick_ratio": 1.41648868, "net_debt": 747800000, "revenue_growth_1y": 0.73168724, "revenue_growth_3y_cagr": 0.21354343, "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": -0.06988599, "piotroski_f_score": 1, "altman_z_score": null, "earnings_stability_5y": 8.645979, "revenue_stability_5y": 0.308681, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.07797057, "price_return_3m": 0.2267001, "price_return_6m": 0.01984474, "price_return_9m": -0.24620178, "price_return_12m": -0.3280093, "price_return_12m_ex1m": -0.37661498, "distance_from_52w_high": -0.32187645, "distance_from_52w_low": 0.36514652, "relative_strength": -0.34671327, "local_beta": 0.6616, "volatility_252d": 0.305726, "volatility_60d": 0.761452, "max_drawdown_12m": -0.50325951, "revenue_ttm": 198500000, "gross_profit_ttm": 140900000, "ebit_ttm": 800000, "ebitda_ttm": 49100000, "net_income_ttm": -48700000, "eps_diluted_ttm": -0.63574256, "operating_cash_flow_ttm": -137900000, "capital_expenditure_ttm": -19100000, "fcf_ttm": -157000000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": 3600000, "interest_expense_ttm": 46600000, "cash_and_equivalents": 61200000, "total_current_assets": 331600000, "total_current_liabilities": 234100000, "net_ppe": null, "total_assets": 1137900000, "total_debt": 809000000, "total_equity": 151300000, "net_working_capital": 99600000, "book_value_per_share": 1.97510986, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 1.97510986, "universe_ticker_count": 632, "sector": "Utilities", "rank_pe": 50, "rank_pb": 77, "rank_ptbv": 77, "rank_ps": 78, "rank_pcf": 50, "rank_ev_ebitda": 92, "rank_ev_ebit": 100, "rank_earnings_yield": 50, "rank_fcf_yield": 94, "rank_dividend_yield": 90, "rank_shareholder_yield": 95, "rank_total_yield": 96, "rank_roe": 94, "rank_roc": 50, "rank_roic": 88, "rank_gross_margin": 16, "rank_fcf_margin": 97, "rank_piotroski": 100, "rank_accruals": 97, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 3, "rank_momentum_12m": 90, "rank_momentum_12m_ex1m": 93, "rank_relative_strength": 90, "value_composite": 87, "quality_composite": 98, "momentum_composite": 93, "growth_composite": 13, "yield_composite": 97, "svqf_composite": 53, "vc1_composite": 80, "vc2_composite": 87, "vc3_composite": 87, "trending_value_composite": null, "overall_composite": 100, "factor_coverage": 0.818, "signal_confidence": 0.818, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 92, "small_cap_core_rank": 89, "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": "2026-06-07T12:13:43.239960+00:00", "is_restated": false, "income_statement": { "revenue": 210400000, "cost_of_revenue": 55400000, "gross_profit": 155000000, "ebit": 31600000, "ebitda": 47900000, "pretax_income": null, "tax_provision": null, "net_income": -13400000, "net_income_to_common": -13400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 91600000, "total_current_assets": 511700000, "total_assets": 1263700000, "short_term_debt": 71800000, "long_term_debt": 671900000, "total_debt": 893200000, "total_liabilities": null, "total_equity": 197500000, "shares_outstanding": 76603334, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -176600000, "capital_expenditure": -34700000, "free_cash_flow": -211300000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 3600000, "net_debt_issued": 240300000 }, "complete_fields": { "id": 388773, "ticker_id": 20051, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:13:43.239960+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "47900000", "netIncome": "-13400000", "grossProfit": "155000000", "totalRevenue": "210400000", "costOfRevenue": "55400000", "interestExpense": "16900000", "operatingIncome": "31600000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "31400000" }, "balance": { "totalDebt": "893200000", "totalAssets": "1263700000", "longTermDebt": "671900000", "shortTermDebt": "71800000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "76603334", "totalCurrentAssets": "511700000", "totalShareholderEquity": "197500000", "totalCurrentLiabilities": "226700000", "cashAndShortTermInvestments": "91600000" }, "cashflow": { "freeCashFlow": "-211300000", "dividendsPaid": null, "issuanceOfDebt": "286600000", "issuanceOfStock": "3600000", "repaymentOfDebt": "-46300000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "-176600000", "repurchaseOfStock": null, "capitalExpenditures": "-34700000" } }, "revenue": 210400000, "cost_of_revenue": 55400000, "gross_profit": 155000000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 31600000, "depreciation_amortisation": 31400000, "ebitda": 47900000, "interest_expense": 16900000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -13400000, "net_income_continuing_ops": null, "net_income_to_common": -13400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 91600000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 511700000, "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": 1263700000, "short_term_debt": 71800000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 226700000, "long_term_debt": 671900000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 893200000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 197500000, "shares_outstanding": 76603334, "operating_cash_flow": -176600000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -34700000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": 3600000, "net_debt_issued": 240300000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -211300000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "47900000", "netIncome": "-13400000", "grossProfit": "155000000", "totalRevenue": "210400000", "costOfRevenue": "55400000", "interestExpense": "16900000", "operatingIncome": "31600000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "31400000" }, "balance": { "totalDebt": "893200000", "totalAssets": "1263700000", "longTermDebt": "671900000", "shortTermDebt": "71800000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "76603334", "totalCurrentAssets": "511700000", "totalShareholderEquity": "197500000", "totalCurrentLiabilities": "226700000", "cashAndShortTermInvestments": "91600000" }, "cashflow": { "freeCashFlow": "-211300000", "dividendsPaid": null, "issuanceOfDebt": "286600000", "issuanceOfStock": "3600000", "repaymentOfDebt": "-46300000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "-176600000", "repurchaseOfStock": null, "capitalExpenditures": "-34700000" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:13:43.239960+00:00", "is_restated": false, "income_statement": { "revenue": 121500000, "cost_of_revenue": 11900000, "gross_profit": 109600000, "ebit": 4800000, "ebitda": 40900000, "pretax_income": null, "tax_provision": null, "net_income": -9600000, "net_income_to_common": -9600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 90400000, "total_current_assets": 450100000, "total_assets": 1101700000, "short_term_debt": 53700000, "long_term_debt": 549100000, "total_debt": 766400000, "total_liabilities": null, "total_equity": 211600000, "shares_outstanding": 76336531, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -166200000, "capital_expenditure": -25500000, "free_cash_flow": -191700000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": 171800000 }, "complete_fields": { "id": 388775, "ticker_id": 20051, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:13:43.239960+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "40900000", "netIncome": "-9600000", "grossProfit": "109600000", "totalRevenue": "121500000", "costOfRevenue": "11900000", "interestExpense": "15300000", "operatingIncome": "4800000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "34200000" }, "balance": { "totalDebt": "766400000", "totalAssets": "1101700000", "longTermDebt": "549100000", "shortTermDebt": "53700000", "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "76336531", "totalCurrentAssets": "450100000", "totalShareholderEquity": "211600000", "totalCurrentLiabilities": "162000000", "cashAndShortTermInvestments": "90400000" }, "cashflow": { "freeCashFlow": "-191700000", "dividendsPaid": null, "issuanceOfDebt": "197000000", "issuanceOfStock": "0", "repaymentOfDebt": "-25200000", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "-166200000", "repurchaseOfStock": null, "capitalExpenditures": "-25500000" } }, "revenue": 121500000, "cost_of_revenue": 11900000, "gross_profit": 109600000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 4800000, "depreciation_amortisation": 34200000, "ebitda": 40900000, "interest_expense": 15300000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -9600000, "net_income_continuing_ops": null, "net_income_to_common": -9600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 90400000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 450100000, "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": 1101700000, "short_term_debt": 53700000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 162000000, "long_term_debt": 549100000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 766400000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 211600000, "shares_outstanding": 76336531, "operating_cash_flow": -166200000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -25500000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": 171800000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -191700000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "40900000", "netIncome": "-9600000", "grossProfit": "109600000", "totalRevenue": "121500000", "costOfRevenue": "11900000", "interestExpense": "15300000", "operatingIncome": "4800000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "34200000" }, "balance": { "totalDebt": "766400000", "totalAssets": "1101700000", "longTermDebt": "549100000", "shortTermDebt": "53700000", "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "76336531", "totalCurrentAssets": "450100000", "totalShareholderEquity": "211600000", "totalCurrentLiabilities": "162000000", "cashAndShortTermInvestments": "90400000" }, "cashflow": { "freeCashFlow": "-191700000", "dividendsPaid": null, "issuanceOfDebt": "197000000", "issuanceOfStock": "0", "repaymentOfDebt": "-25200000", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "-166200000", "repurchaseOfStock": null, "capitalExpenditures": "-25500000" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:13:43.239960+00:00", "is_restated": false, "income_statement": { "revenue": 126171000, "cost_of_revenue": 30813000, "gross_profit": 95358000, "ebit": 4768000, "ebitda": 65077000, "pretax_income": null, "tax_provision": null, "net_income": 14903000, "net_income_to_common": 14903000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 121582000, "total_current_assets": 334833000, "total_assets": 920336000, "short_term_debt": 35356000, "long_term_debt": 417602000, "total_debt": 569968000, "total_liabilities": null, "total_equity": 237750000, "shares_outstanding": 76336531, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -9011000, "capital_expenditure": -95637000, "free_cash_flow": -104648000, "dividends_paid": -6107000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 94450000 }, "complete_fields": { "id": 388776, "ticker_id": 20051, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:13:43.239960+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "65077000", "netIncome": "14903000", "grossProfit": "95358000", "totalRevenue": "126171000", "costOfRevenue": "30813000", "interestExpense": "11844000", "operatingIncome": "4768000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "29371000" }, "balance": { "totalDebt": "569968000", "totalAssets": "920336000", "longTermDebt": "417602000", "shortTermDebt": "35356000", "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "76336531", "totalCurrentAssets": "334833000", "totalShareholderEquity": "237750000", "totalCurrentLiabilities": "139849000", "cashAndShortTermInvestments": "121582000" }, "cashflow": { "freeCashFlow": "-104648000", "dividendsPaid": "-6107000", "issuanceOfDebt": "166167000", "issuanceOfStock": null, "repaymentOfDebt": "-71717000", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "-9011000", "repurchaseOfStock": null, "capitalExpenditures": "-95637000" } }, "revenue": 126171000, "cost_of_revenue": 30813000, "gross_profit": 95358000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 4768000, "depreciation_amortisation": 29371000, "ebitda": 65077000, "interest_expense": 11844000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 14903000, "net_income_continuing_ops": null, "net_income_to_common": 14903000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 121582000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 334833000, "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": 920336000, "short_term_debt": 35356000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 139849000, "long_term_debt": 417602000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 569968000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 237750000, "shares_outstanding": 76336531, "operating_cash_flow": -9011000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -95637000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -6107000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 94450000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -104648000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "65077000", "netIncome": "14903000", "grossProfit": "95358000", "totalRevenue": "126171000", "costOfRevenue": "30813000", "interestExpense": "11844000", "operatingIncome": "4768000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "29371000" }, "balance": { "totalDebt": "569968000", "totalAssets": "920336000", "longTermDebt": "417602000", "shortTermDebt": "35356000", "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "76336531", "totalCurrentAssets": "334833000", "totalShareholderEquity": "237750000", "totalCurrentLiabilities": "139849000", "cashAndShortTermInvestments": "121582000" }, "cashflow": { "freeCashFlow": "-104648000", "dividendsPaid": "-6107000", "issuanceOfDebt": "166167000", "issuanceOfStock": null, "repaymentOfDebt": "-71717000", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "-9011000", "repurchaseOfStock": null, "capitalExpenditures": "-95637000" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:13:43.239960+00:00", "is_restated": false, "income_statement": { "revenue": 117728000, "cost_of_revenue": 36159000, "gross_profit": 81569000, "ebit": 8807000, "ebitda": 35500000, "pretax_income": null, "tax_provision": null, "net_income": 25127000, "net_income_to_common": 25127000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 149625000, "total_current_assets": 363469000, "total_assets": 827000000, "short_term_debt": 21332000, "long_term_debt": 379942000, "total_debt": 511855000, "total_liabilities": null, "total_equity": 229175000, "shares_outstanding": 76336531, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 23778000, "capital_expenditure": -112828000, "free_cash_flow": -89050000, "dividends_paid": -3053000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 122179000 }, "complete_fields": { "id": 388777, "ticker_id": 20051, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:13:43.239960+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "35500000", "netIncome": "25127000", "grossProfit": "81569000", "totalRevenue": "117728000", "costOfRevenue": "36159000", "interestExpense": "9057000", "operatingIncome": "8807000", "fiscalDateEnding": "2021-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "23415000" }, "balance": { "totalDebt": "511855000", "totalAssets": "827000000", "longTermDebt": "379942000", "shortTermDebt": "21332000", "fiscalDateEnding": "2021-12-31", "totalLiabilities": null, "sharesOutstanding": "76336531", "totalCurrentAssets": "363469000", "totalShareholderEquity": "229175000", "totalCurrentLiabilities": "109304000", "cashAndShortTermInvestments": "149625000" }, "cashflow": { "freeCashFlow": "-89050000", "dividendsPaid": "-3053000", "issuanceOfDebt": "143699000", "issuanceOfStock": null, "repaymentOfDebt": "-21520000", "fiscalDateEnding": "2021-12-31", "operatingCashflow": "23778000", "repurchaseOfStock": null, "capitalExpenditures": "-112828000" } }, "revenue": 117728000, "cost_of_revenue": 36159000, "gross_profit": 81569000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 8807000, "depreciation_amortisation": 23415000, "ebitda": 35500000, "interest_expense": 9057000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 25127000, "net_income_continuing_ops": null, "net_income_to_common": 25127000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 149625000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 363469000, "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": 827000000, "short_term_debt": 21332000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 109304000, "long_term_debt": 379942000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 511855000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 229175000, "shares_outstanding": 76336531, "operating_cash_flow": 23778000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -112828000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -3053000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 122179000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -89050000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "35500000", "netIncome": "25127000", "grossProfit": "81569000", "totalRevenue": "117728000", "costOfRevenue": "36159000", "interestExpense": "9057000", "operatingIncome": "8807000", "fiscalDateEnding": "2021-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "23415000" }, "balance": { "totalDebt": "511855000", "totalAssets": "827000000", "longTermDebt": "379942000", "shortTermDebt": "21332000", "fiscalDateEnding": "2021-12-31", "totalLiabilities": null, "sharesOutstanding": "76336531", "totalCurrentAssets": "363469000", "totalShareholderEquity": "229175000", "totalCurrentLiabilities": "109304000", "cashAndShortTermInvestments": "149625000" }, "cashflow": { "freeCashFlow": "-89050000", "dividendsPaid": "-3053000", "issuanceOfDebt": "143699000", "issuanceOfStock": null, "repaymentOfDebt": "-21520000", "fiscalDateEnding": "2021-12-31", "operatingCashflow": "23778000", "repurchaseOfStock": null, "capitalExpenditures": "-112828000" } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:13:43.239960+00:00", "is_restated": false, "income_statement": { "revenue": 56200000, "cost_of_revenue": 15400000, "gross_profit": 40800000, "ebit": 3200000, "ebitda": 16900000, "pretax_income": null, "tax_provision": null, "net_income": -4900000, "net_income_to_common": -4900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 61200000, "total_current_assets": 331600000, "total_assets": 1137900000, "short_term_debt": 63300000, "long_term_debt": 615600000, "total_debt": 809000000, "total_liabilities": null, "total_equity": 151300000, "shares_outstanding": 76603334, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -17800000, "capital_expenditure": -1300000, "free_cash_flow": -19100000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 1900000 }, "complete_fields": { "id": 388768, "ticker_id": 20051, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:13:43.239960+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "16900000", "netIncome": "-4900000", "grossProfit": "40800000", "totalRevenue": "56200000", "costOfRevenue": "15400000", "interestExpense": "10400000", "operatingIncome": "3200000", "fiscalDateEnding": "2026-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "9900000" }, "balance": { "totalDebt": "809000000", "totalAssets": "1137900000", "longTermDebt": "615600000", "shortTermDebt": "63300000", "fiscalDateEnding": "2026-03-31", "totalLiabilities": null, "sharesOutstanding": "76603334", "totalCurrentAssets": "331600000", "totalShareholderEquity": "151300000", "totalCurrentLiabilities": "234100000", "cashAndShortTermInvestments": "61200000" }, "cashflow": { "freeCashFlow": "-19100000", "dividendsPaid": null, "issuanceOfDebt": "19200000", "issuanceOfStock": null, "repaymentOfDebt": "-17300000", "fiscalDateEnding": "2026-03-31", "operatingCashflow": "-17800000", "repurchaseOfStock": null, "capitalExpenditures": "-1300000" } }, "revenue": 56200000, "cost_of_revenue": 15400000, "gross_profit": 40800000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 3200000, "depreciation_amortisation": 9900000, "ebitda": 16900000, "interest_expense": 10400000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -4900000, "net_income_continuing_ops": null, "net_income_to_common": -4900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 61200000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 331600000, "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": 1137900000, "short_term_debt": 63300000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 234100000, "long_term_debt": 615600000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 809000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 151300000, "shares_outstanding": 76603334, "operating_cash_flow": -17800000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -1300000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 1900000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -19100000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "16900000", "netIncome": "-4900000", "grossProfit": "40800000", "totalRevenue": "56200000", "costOfRevenue": "15400000", "interestExpense": "10400000", "operatingIncome": "3200000", "fiscalDateEnding": "2026-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "9900000" }, "balance": { "totalDebt": "809000000", "totalAssets": "1137900000", "longTermDebt": "615600000", "shortTermDebt": "63300000", "fiscalDateEnding": "2026-03-31", "totalLiabilities": null, "sharesOutstanding": "76603334", "totalCurrentAssets": "331600000", "totalShareholderEquity": "151300000", "totalCurrentLiabilities": "234100000", "cashAndShortTermInvestments": "61200000" }, "cashflow": { "freeCashFlow": "-19100000", "dividendsPaid": null, "issuanceOfDebt": "19200000", "issuanceOfStock": null, "repaymentOfDebt": "-17300000", "fiscalDateEnding": "2026-03-31", "operatingCashflow": "-17800000", "repurchaseOfStock": null, "capitalExpenditures": "-1300000" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:13:43.239960+00:00", "is_restated": false, "income_statement": { "revenue": 68400000, "cost_of_revenue": 20500000, "gross_profit": 47900000, "ebit": 11800000, "ebitda": 22900000, "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": 62100000, "total_current_assets": 429100000, "total_assets": 1291500000, "short_term_debt": 86000000, "long_term_debt": 715000000, "total_debt": 948300000, "total_liabilities": null, "total_equity": 163600000, "shares_outstanding": 76603334, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -27200000, "capital_expenditure": -2400000, "free_cash_flow": -29600000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": 16100000 }, "complete_fields": { "id": 388769, "ticker_id": 20051, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:13:43.239960+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "22900000", "netIncome": "-5800000", "grossProfit": "47900000", "totalRevenue": "68400000", "costOfRevenue": "20500000", "interestExpense": "10800000", "operatingIncome": "11800000", "fiscalDateEnding": "2025-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": "10100000" }, "balance": { "totalDebt": "948300000", "totalAssets": "1291500000", "longTermDebt": "715000000", "shortTermDebt": "86000000", "fiscalDateEnding": "2025-09-30", "totalLiabilities": null, "sharesOutstanding": "76603334", "totalCurrentAssets": "429100000", "totalShareholderEquity": "163600000", "totalCurrentLiabilities": "256100000", "cashAndShortTermInvestments": "62100000" }, "cashflow": { "freeCashFlow": "-29600000", "dividendsPaid": "0", "issuanceOfDebt": "23900000", "issuanceOfStock": "0", "repaymentOfDebt": "-7800000", "fiscalDateEnding": "2025-09-30", "operatingCashflow": "-27200000", "repurchaseOfStock": null, "capitalExpenditures": "-2400000" } }, "revenue": 68400000, "cost_of_revenue": 20500000, "gross_profit": 47900000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 11800000, "depreciation_amortisation": 10100000, "ebitda": 22900000, "interest_expense": 10800000, "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": 62100000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 429100000, "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": 1291500000, "short_term_debt": 86000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 256100000, "long_term_debt": 715000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 948300000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 163600000, "shares_outstanding": 76603334, "operating_cash_flow": -27200000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -2400000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": 0, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": 16100000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -29600000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "22900000", "netIncome": "-5800000", "grossProfit": "47900000", "totalRevenue": "68400000", "costOfRevenue": "20500000", "interestExpense": "10800000", "operatingIncome": "11800000", "fiscalDateEnding": "2025-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": "10100000" }, "balance": { "totalDebt": "948300000", "totalAssets": "1291500000", "longTermDebt": "715000000", "shortTermDebt": "86000000", "fiscalDateEnding": "2025-09-30", "totalLiabilities": null, "sharesOutstanding": "76603334", "totalCurrentAssets": "429100000", "totalShareholderEquity": "163600000", "totalCurrentLiabilities": "256100000", "cashAndShortTermInvestments": "62100000" }, "cashflow": { "freeCashFlow": "-29600000", "dividendsPaid": "0", "issuanceOfDebt": "23900000", "issuanceOfStock": "0", "repaymentOfDebt": "-7800000", "fiscalDateEnding": "2025-09-30", "operatingCashflow": "-27200000", "repurchaseOfStock": null, "capitalExpenditures": "-2400000" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:13:43.239960+00:00", "is_restated": false, "income_statement": { "revenue": 46000000, "cost_of_revenue": 15400000, "gross_profit": 30600000, "ebit": -7000000, "ebitda": 4000000, "pretax_income": null, "tax_provision": null, "net_income": -19700000, "net_income_to_common": -19700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 65600000, "total_current_assets": 404100000, "total_assets": 1285200000, "short_term_debt": 79100000, "long_term_debt": 750400000, "total_debt": 981600000, "total_liabilities": null, "total_equity": 170000000, "shares_outstanding": 76603334, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -69000000, "capital_expenditure": -6100000, "free_cash_flow": -75100000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": 49600000 }, "complete_fields": { "id": 388770, "ticker_id": 20051, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:13:43.239960+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "4000000", "netIncome": "-19700000", "grossProfit": "30600000", "totalRevenue": "46000000", "costOfRevenue": "15400000", "interestExpense": "17700000", "operatingIncome": "-7000000", "fiscalDateEnding": "2025-06-30", "researchAndDevelopment": null, "depreciationAndAmortization": "7900000" }, "balance": { "totalDebt": "981600000", "totalAssets": "1285200000", "longTermDebt": "750400000", "shortTermDebt": "79100000", "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "76603334", "totalCurrentAssets": "404100000", "totalShareholderEquity": "170000000", "totalCurrentLiabilities": "202500000", "cashAndShortTermInvestments": "65600000" }, "cashflow": { "freeCashFlow": "-75100000", "dividendsPaid": null, "issuanceOfDebt": "58300000", "issuanceOfStock": "0", "repaymentOfDebt": "-8700000", "fiscalDateEnding": "2025-06-30", "operatingCashflow": "-69000000", "repurchaseOfStock": null, "capitalExpenditures": "-6100000" } }, "revenue": 46000000, "cost_of_revenue": 15400000, "gross_profit": 30600000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -7000000, "depreciation_amortisation": 7900000, "ebitda": 4000000, "interest_expense": 17700000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -19700000, "net_income_continuing_ops": null, "net_income_to_common": -19700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 65600000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 404100000, "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": 1285200000, "short_term_debt": 79100000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 202500000, "long_term_debt": 750400000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 981600000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 170000000, "shares_outstanding": 76603334, "operating_cash_flow": -69000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -6100000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": 49600000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -75100000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "4000000", "netIncome": "-19700000", "grossProfit": "30600000", "totalRevenue": "46000000", "costOfRevenue": "15400000", "interestExpense": "17700000", "operatingIncome": "-7000000", "fiscalDateEnding": "2025-06-30", "researchAndDevelopment": null, "depreciationAndAmortization": "7900000" }, "balance": { "totalDebt": "981600000", "totalAssets": "1285200000", "longTermDebt": "750400000", "shortTermDebt": "79100000", "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "76603334", "totalCurrentAssets": "404100000", "totalShareholderEquity": "170000000", "totalCurrentLiabilities": "202500000", "cashAndShortTermInvestments": "65600000" }, "cashflow": { "freeCashFlow": "-75100000", "dividendsPaid": null, "issuanceOfDebt": "58300000", "issuanceOfStock": "0", "repaymentOfDebt": "-8700000", "fiscalDateEnding": "2025-06-30", "operatingCashflow": "-69000000", "repurchaseOfStock": null, "capitalExpenditures": "-6100000" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:13:43.239960+00:00", "is_restated": false, "income_statement": { "revenue": 27900000, "cost_of_revenue": 6300000, "gross_profit": 21600000, "ebit": -7200000, "ebitda": 5300000, "pretax_income": null, "tax_provision": null, "net_income": -18300000, "net_income_to_common": -18300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 96200000, "total_current_assets": 486900000, "total_assets": 1264300000, "short_term_debt": 66100000, "long_term_debt": 706700000, "total_debt": 927000000, "total_liabilities": null, "total_equity": 194400000, "shares_outstanding": 76603334, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -23900000, "capital_expenditure": -9300000, "free_cash_flow": -33200000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": 37400000 }, "complete_fields": { "id": 388771, "ticker_id": 20051, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:13:43.239960+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "5300000", "netIncome": "-18300000", "grossProfit": "21600000", "totalRevenue": "27900000", "costOfRevenue": "6300000", "interestExpense": "7700000", "operatingIncome": "-7200000", "fiscalDateEnding": "2025-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "10400000" }, "balance": { "totalDebt": "927000000", "totalAssets": "1264300000", "longTermDebt": "706700000", "shortTermDebt": "66100000", "fiscalDateEnding": "2025-03-31", "totalLiabilities": null, "sharesOutstanding": "76603334", "totalCurrentAssets": "486900000", "totalShareholderEquity": "194400000", "totalCurrentLiabilities": "195300000", "cashAndShortTermInvestments": "96200000" }, "cashflow": { "freeCashFlow": "-33200000", "dividendsPaid": null, "issuanceOfDebt": "49200000", "issuanceOfStock": "0", "repaymentOfDebt": "-11800000", "fiscalDateEnding": "2025-03-31", "operatingCashflow": "-23900000", "repurchaseOfStock": null, "capitalExpenditures": "-9300000" } }, "revenue": 27900000, "cost_of_revenue": 6300000, "gross_profit": 21600000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -7200000, "depreciation_amortisation": 10400000, "ebitda": 5300000, "interest_expense": 7700000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -18300000, "net_income_continuing_ops": null, "net_income_to_common": -18300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 96200000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 486900000, "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": 1264300000, "short_term_debt": 66100000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 195300000, "long_term_debt": 706700000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 927000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 194400000, "shares_outstanding": 76603334, "operating_cash_flow": -23900000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -9300000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": 37400000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -33200000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "5300000", "netIncome": "-18300000", "grossProfit": "21600000", "totalRevenue": "27900000", "costOfRevenue": "6300000", "interestExpense": "7700000", "operatingIncome": "-7200000", "fiscalDateEnding": "2025-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "10400000" }, "balance": { "totalDebt": "927000000", "totalAssets": "1264300000", "longTermDebt": "706700000", "shortTermDebt": "66100000", "fiscalDateEnding": "2025-03-31", "totalLiabilities": null, "sharesOutstanding": "76603334", "totalCurrentAssets": "486900000", "totalShareholderEquity": "194400000", "totalCurrentLiabilities": "195300000", "cashAndShortTermInvestments": "96200000" }, "cashflow": { "freeCashFlow": "-33200000", "dividendsPaid": null, "issuanceOfDebt": "49200000", "issuanceOfStock": "0", "repaymentOfDebt": "-11800000", "fiscalDateEnding": "2025-03-31", "operatingCashflow": "-23900000", "repurchaseOfStock": null, "capitalExpenditures": "-9300000" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:13:43.239960+00:00", "is_restated": false, "income_statement": { "revenue": 132800000, "cost_of_revenue": 46000000, "gross_profit": 86800000, "ebit": 25500000, "ebitda": 23200000, "pretax_income": null, "tax_provision": null, "net_income": 35700000, "net_income_to_common": 35700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 91600000, "total_current_assets": 511700000, "total_assets": 1263700000, "short_term_debt": 71800000, "long_term_debt": 671900000, "total_debt": 893200000, "total_liabilities": null, "total_equity": 197500000, "shares_outstanding": 76603334, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 1500000, "capital_expenditure": -10300000, "free_cash_flow": -8800000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": 25100000 }, "complete_fields": { "id": 388772, "ticker_id": 20051, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:13:43.239960+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "23200000", "netIncome": "35700000", "grossProfit": "86800000", "totalRevenue": "132800000", "costOfRevenue": "46000000", "interestExpense": "-16300000", "operatingIncome": "25500000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": "893200000", "totalAssets": "1263700000", "longTermDebt": "671900000", "shortTermDebt": "71800000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "76603334", "totalCurrentAssets": "511700000", "totalShareholderEquity": "197500000", "totalCurrentLiabilities": "226700000", "cashAndShortTermInvestments": "91600000" }, "cashflow": { "freeCashFlow": "-8800000", "dividendsPaid": "0", "issuanceOfDebt": "43400000", "issuanceOfStock": "0", "repaymentOfDebt": "-18300000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "1500000", "repurchaseOfStock": null, "capitalExpenditures": "-10300000" } }, "revenue": 132800000, "cost_of_revenue": 46000000, "gross_profit": 86800000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 25500000, "depreciation_amortisation": null, "ebitda": 23200000, "interest_expense": -16300000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 35700000, "net_income_continuing_ops": null, "net_income_to_common": 35700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 91600000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 511700000, "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": 1263700000, "short_term_debt": 71800000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 226700000, "long_term_debt": 671900000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 893200000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 197500000, "shares_outstanding": 76603334, "operating_cash_flow": 1500000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -10300000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": 0, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": 25100000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -8800000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "23200000", "netIncome": "35700000", "grossProfit": "86800000", "totalRevenue": "132800000", "costOfRevenue": "46000000", "interestExpense": "-16300000", "operatingIncome": "25500000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": "893200000", "totalAssets": "1263700000", "longTermDebt": "671900000", "shortTermDebt": "71800000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "76603334", "totalCurrentAssets": "511700000", "totalShareholderEquity": "197500000", "totalCurrentLiabilities": "226700000", "cashAndShortTermInvestments": "91600000" }, "cashflow": { "freeCashFlow": "-8800000", "dividendsPaid": "0", "issuanceOfDebt": "43400000", "issuanceOfStock": "0", "repaymentOfDebt": "-18300000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "1500000", "repurchaseOfStock": null, "capitalExpenditures": "-10300000" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:13:43.239960+00:00", "is_restated": false, "income_statement": { "revenue": null, "cost_of_revenue": null, "gross_profit": null, "ebit": null, "ebitda": null, "pretax_income": null, "tax_provision": null, "net_income": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": null, "total_current_assets": null, "total_assets": null, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": null, "total_equity": null, "shares_outstanding": null, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": null, "free_cash_flow": null, "dividends_paid": 0, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": null }, "complete_fields": { "id": 388774, "ticker_id": 20051, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:13:43.239960+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": "8400000" }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2024-09-30", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": "0", "issuanceOfDebt": null, "issuanceOfStock": "0", "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": 8400000, "ebitda": null, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": null, "net_income_continuing_ops": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": null, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": null, "shares_outstanding": null, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": null, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": 0, "share_repurchases": null, "shares_issued": 0, "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": "8400000" }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2024-09-30", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": "0", "issuanceOfDebt": null, "issuanceOfStock": "0", "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": "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": "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": 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" ] } } }