{ "ticker": { "uuid": "57d69fcc-9abc-4e04-9bce-3f972fca05d3", "symbol": "SWA", "name": "Schloss Wachenheim AG", "exchange": "GER", "exchange_name": "XETRA", "country": "DE", "currency": "EUR", "sector": "Consumer Defensive", "industry": "Beverages - Wineries & Distilleries", "page_url": "https://sharemaestro.com/factors/ticker/57d69fcc-9abc-4e04-9bce-3f972fca05d3/", "api_url": "https://sharemaestro.com/factors/api/tickers/57d69fcc-9abc-4e04-9bce-3f972fca05d3/" }, "latest_snapshot": { "ticker": { "uuid": "57d69fcc-9abc-4e04-9bce-3f972fca05d3", "symbol": "SWA", "name": "Schloss Wachenheim AG", "exchange": "GER", "exchange_name": "XETRA", "country": "DE", "currency": "EUR", "sector": "Consumer Defensive", "industry": "Beverages - Wineries & Distilleries", "page_url": "https://sharemaestro.com/factors/ticker/57d69fcc-9abc-4e04-9bce-3f972fca05d3/", "api_url": "https://sharemaestro.com/factors/api/tickers/57d69fcc-9abc-4e04-9bce-3f972fca05d3/" }, "week_end_date": "2026-07-19", "universe": "EUR_DE", "score": { "os": 0.78, "value": 0.95, "quality": 0.26, "momentum": 0.31, "coverage": 0.939, "confidence": 0.91, "delta": -2 }, "headline_factors": { "price": 13.6, "market_cap": 107712000, "pe_ratio": 12.9043, "earnings_yield": 0.1054, "ebitda_to_ev": 0.1814, "shareholder_yield": 0.0441, "roe": 0.0413, "piotroski_f_score": 6, "momentum_12_1": -0.0193, "volatility_252d": 0.108 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": true, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "valuation": { "pe_ratio": 12.9043, "ev_ebitda": 5.5134, "earnings_yield": 0.1054, "fcf_yield": 0.0403, "shareholder_yield": 0.0441 }, "quality": { "roe": 0.0413, "roic": 0.0702, "gross_margin": 0.4412, "fcf_margin": 0.023, "piotroski_f_score": 6 }, "growth": { "revenue_growth_1y": 0.0133, "eps_growth_1y": -0.1547, "fcf_growth_1y": null }, "momentum": { "price_return_12m": -0.0507, "momentum_12_1": -0.0193, "relative_strength": -0.073 }, "scores": { "value_percentile": 0.95, "quality_percentile": 0.26, "momentum_percentile": 0.31, "growth_composite": 80, "yield_composite": 12, "overall_composite": 22, "os_score": 0.78, "factor_coverage": 0.939, "signal_confidence": 0.91 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 13.75, "os": 0.79, "value": 0.95, "quality": 0.29, "momentum": 0.35, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 13.0466, "earnings_yield": 0.105, "shareholder_yield": 0.0436, "roe": 0.0413, "momentum_12_1": -0.0197 }, { "week_end_date": "2026-06-14", "price": 13.9, "os": 0.77, "value": 0.94, "quality": 0.28, "momentum": 0.34, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 13.1889, "earnings_yield": 0.1045, "shareholder_yield": 0.0432, "roe": 0.0413, "momentum_12_1": -0.0438 }, { "week_end_date": "2026-06-21", "price": 14.05, "os": 0.79, "value": 0.95, "quality": 0.32, "momentum": 0.33, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 13.3313, "earnings_yield": 0.104, "shareholder_yield": 0.0427, "roe": 0.0413, "momentum_12_1": -0.0303 }, { "week_end_date": "2026-06-28", "price": 13.55, "os": 0.77, "value": 0.94, "quality": 0.31, "momentum": 0.29, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 12.8568, "earnings_yield": 0.1056, "shareholder_yield": 0.0443, "roe": 0.0413, "momentum_12_1": -0.0298 }, { "week_end_date": "2026-07-05", "price": 13.7, "os": 0.77, "value": 0.94, "quality": 0.31, "momentum": 0.27, "confidence": 0.931, "coverage": 0.939, "pe_ratio": 12.9992, "earnings_yield": 0.1051, "shareholder_yield": 0.0438, "roe": 0.0413, "momentum_12_1": -0.0654 }, { "week_end_date": "2026-07-12", "price": 13.6, "os": 0.76, "value": 0.94, "quality": 0.27, "momentum": 0.3, "confidence": 0.92, "coverage": 0.939, "pe_ratio": 12.9043, "earnings_yield": 0.1054, "shareholder_yield": 0.0441, "roe": 0.0413, "momentum_12_1": -0.0426 }, { "week_end_date": "2026-07-19", "price": 13.6, "os": 0.78, "value": 0.95, "quality": 0.26, "momentum": 0.31, "confidence": 0.91, "coverage": 0.939, "pe_ratio": 12.9043, "earnings_yield": 0.1054, "shareholder_yield": 0.0441, "roe": 0.0413, "momentum_12_1": -0.0193 } ], "financial_periods": { "annual": [ { "period_end_date": "2025-06-30", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "EUR", "is_restated": false, "income_statement": { "revenue": 447369000, "cost_of_revenue": 256473000, "gross_profit": 190896000, "ebit": 25987000, "ebitda": 45287000, "pretax_income": null, "tax_provision": null, "net_income": 8008000, "net_income_to_common": 8008000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 7911000, "total_current_assets": 238431000, "total_assets": 477526000, "short_term_debt": 44601000, "long_term_debt": 28886000, "total_debt": 98046000, "total_liabilities": null, "total_equity": 201256000, "shares_outstanding": 7920000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 34983000, "capital_expenditure": -16794000, "free_cash_flow": 18189000, "dividends_paid": -4752000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -8870000 } }, { "period_end_date": "2025-06-30", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "EUR", "is_restated": false, "income_statement": { "revenue": 447369000, "cost_of_revenue": 256473000, "gross_profit": 190896000, "ebit": 25987000, "ebitda": 45287000, "pretax_income": null, "tax_provision": null, "net_income": 8008000, "net_income_to_common": 8008000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 7911000, "total_current_assets": 238431000, "total_assets": 477526000, "short_term_debt": 44601000, "long_term_debt": 28886000, "total_debt": 98046000, "total_liabilities": null, "total_equity": 201256000, "shares_outstanding": 7920000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 34983000, "capital_expenditure": -16794000, "free_cash_flow": 18189000, "dividends_paid": -4752000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -8870000 } }, { "period_end_date": "2025-06-30", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "EUR", "is_restated": false, "income_statement": { "revenue": 447369000, "cost_of_revenue": 256473000, "gross_profit": 190896000, "ebit": 25987000, "ebitda": 45287000, "pretax_income": null, "tax_provision": null, "net_income": 8008000, "net_income_to_common": 8008000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 7911000, "total_current_assets": 238431000, "total_assets": 477526000, "short_term_debt": 44601000, "long_term_debt": 28886000, "total_debt": 98046000, "total_liabilities": null, "total_equity": 201256000, "shares_outstanding": 7920000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 34983000, "capital_expenditure": -16794000, "free_cash_flow": 18189000, "dividends_paid": -4752000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -8870000 } }, { "period_end_date": "2025-06-30", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "EUR", "is_restated": false, "income_statement": { "revenue": 447369000, "cost_of_revenue": 256473000, "gross_profit": 190896000, "ebit": 25987000, "ebitda": 45287000, "pretax_income": null, "tax_provision": null, "net_income": 8008000, "net_income_to_common": 8008000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 7911000, "total_current_assets": 238431000, "total_assets": 477526000, "short_term_debt": 44601000, "long_term_debt": 28886000, "total_debt": 98046000, "total_liabilities": null, "total_equity": 201256000, "shares_outstanding": 7920000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 34983000, "capital_expenditure": -16794000, "free_cash_flow": 18189000, "dividends_paid": -4752000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -8870000 } }, { "period_end_date": "2025-06-30", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "EUR", "is_restated": false, "income_statement": { "revenue": 447369000, "cost_of_revenue": 256473000, "gross_profit": 190896000, "ebit": 25987000, "ebitda": 45287000, "pretax_income": null, "tax_provision": null, "net_income": 8008000, "net_income_to_common": 8008000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 7911000, "total_current_assets": 238431000, "total_assets": 477526000, "short_term_debt": 44601000, "long_term_debt": 28886000, "total_debt": 98046000, "total_liabilities": null, "total_equity": 201256000, "shares_outstanding": 7920000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 34983000, "capital_expenditure": -16794000, "free_cash_flow": 18189000, "dividends_paid": -4752000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -8870000 } }, { "period_end_date": "2025-06-30", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "EUR", "is_restated": false, "income_statement": { "revenue": 447369000, "cost_of_revenue": 256473000, "gross_profit": 190896000, "ebit": 25987000, "ebitda": 45287000, "pretax_income": null, "tax_provision": null, "net_income": 8008000, "net_income_to_common": 8008000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 7911000, "total_current_assets": 238431000, "total_assets": 477526000, "short_term_debt": 44601000, "long_term_debt": 28886000, "total_debt": 98046000, "total_liabilities": null, "total_equity": 201256000, "shares_outstanding": 7920000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 34983000, "capital_expenditure": -16794000, "free_cash_flow": 18189000, "dividends_paid": -4752000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -8870000 } }, { "period_end_date": "2024-06-30", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "EUR", "is_restated": false, "income_statement": { "revenue": 441505000, "cost_of_revenue": 257933000, "gross_profit": 183572000, "ebit": 27433000, "ebitda": 46044000, "pretax_income": null, "tax_provision": null, "net_income": 9473000, "net_income_to_common": 9473000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 7673000, "total_current_assets": 238622000, "total_assets": 470281000, "short_term_debt": 51755000, "long_term_debt": 23961000, "total_debt": 97885000, "total_liabilities": null, "total_equity": 197448000, "shares_outstanding": 7920000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 20112000, "capital_expenditure": -20709000, "free_cash_flow": -597000, "dividends_paid": -4752000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -11636000 } }, { "period_end_date": "2024-06-30", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "EUR", "is_restated": false, "income_statement": { "revenue": 441505000, "cost_of_revenue": 257933000, "gross_profit": 183572000, "ebit": 27433000, "ebitda": 46044000, "pretax_income": null, "tax_provision": null, "net_income": 9473000, "net_income_to_common": 9473000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 7673000, "total_current_assets": 238622000, "total_assets": 470281000, "short_term_debt": 51755000, "long_term_debt": 23961000, "total_debt": 97885000, "total_liabilities": null, "total_equity": 197448000, "shares_outstanding": 7920000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 20112000, "capital_expenditure": -20709000, "free_cash_flow": -597000, "dividends_paid": -4752000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -11636000 } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "EUR", "is_restated": false, "income_statement": { "revenue": 86217000, "cost_of_revenue": 46963000, "gross_profit": 39254000, "ebit": -3084000, "ebitda": 1954000, "pretax_income": null, "tax_provision": null, "net_income": -3263000, "net_income_to_common": -3263000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 10111000, "total_current_assets": 237117000, "total_assets": 482609000, "short_term_debt": 51408000, "long_term_debt": 46175000, "total_debt": 97583000, "total_liabilities": null, "total_equity": 202334000, "shares_outstanding": 7920000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 29321000, "capital_expenditure": -3460000, "free_cash_flow": 25861000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "EUR", "is_restated": false, "income_statement": { "revenue": 86217000, "cost_of_revenue": 46963000, "gross_profit": 39254000, "ebit": -3084000, "ebitda": 1954000, "pretax_income": null, "tax_provision": null, "net_income": -3263000, "net_income_to_common": -3263000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 10111000, "total_current_assets": 237117000, "total_assets": 482609000, "short_term_debt": 51408000, "long_term_debt": 46175000, "total_debt": 97583000, "total_liabilities": null, "total_equity": 202334000, "shares_outstanding": 7920000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 29321000, "capital_expenditure": -3460000, "free_cash_flow": 25861000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "EUR", "is_restated": false, "income_statement": { "revenue": 86217000, "cost_of_revenue": 46963000, "gross_profit": 39254000, "ebit": -3084000, "ebitda": 1954000, "pretax_income": null, "tax_provision": null, "net_income": -3263000, "net_income_to_common": -3263000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 10111000, "total_current_assets": 237117000, "total_assets": 482609000, "short_term_debt": 51408000, "long_term_debt": 46175000, "total_debt": 97583000, "total_liabilities": null, "total_equity": 202334000, "shares_outstanding": 7920000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 29321000, "capital_expenditure": -3460000, "free_cash_flow": 25861000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "EUR", "is_restated": false, "income_statement": { "revenue": 86217000, "cost_of_revenue": 46963000, "gross_profit": 39254000, "ebit": -3084000, "ebitda": 1954000, "pretax_income": null, "tax_provision": null, "net_income": -3263000, "net_income_to_common": -3263000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 10111000, "total_current_assets": 237117000, "total_assets": 482609000, "short_term_debt": 51408000, "long_term_debt": 46175000, "total_debt": 97583000, "total_liabilities": null, "total_equity": 202334000, "shares_outstanding": 7920000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 29321000, "capital_expenditure": -3460000, "free_cash_flow": 25861000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "EUR", "is_restated": false, "income_statement": { "revenue": 86217000, "cost_of_revenue": 46963000, "gross_profit": 39254000, "ebit": -3084000, "ebitda": 1954000, "pretax_income": null, "tax_provision": null, "net_income": -3263000, "net_income_to_common": -3263000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 10111000, "total_current_assets": 237117000, "total_assets": 482609000, "short_term_debt": 51408000, "long_term_debt": 46175000, "total_debt": 97583000, "total_liabilities": null, "total_equity": 202334000, "shares_outstanding": 7920000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 29321000, "capital_expenditure": -3460000, "free_cash_flow": 25861000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "EUR", "is_restated": false, "income_statement": { "revenue": 86217000, "cost_of_revenue": 46963000, "gross_profit": 39254000, "ebit": -3084000, "ebitda": 1954000, "pretax_income": null, "tax_provision": null, "net_income": -3263000, "net_income_to_common": -3263000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 10111000, "total_current_assets": 237117000, "total_assets": 482609000, "short_term_debt": 51408000, "long_term_debt": 46175000, "total_debt": 97583000, "total_liabilities": null, "total_equity": 202334000, "shares_outstanding": 7920000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 29321000, "capital_expenditure": -3460000, "free_cash_flow": 25861000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "EUR", "is_restated": false, "income_statement": { "revenue": 155212000, "cost_of_revenue": 86760000, "gross_profit": 68452000, "ebit": 21879000, "ebitda": 26827000, "pretax_income": null, "tax_provision": null, "net_income": 9112000, "net_income_to_common": 9112000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 8474000, "total_current_assets": 282935000, "total_assets": 529818000, "short_term_debt": 68465000, "long_term_debt": 32641000, "total_debt": 101106000, "total_liabilities": null, "total_equity": 206398000, "shares_outstanding": 7920000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -2142000, "capital_expenditure": -12000000, "free_cash_flow": -14142000, "dividends_paid": -4752000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "EUR", "is_restated": false, "income_statement": { "revenue": 155212000, "cost_of_revenue": 86760000, "gross_profit": 68452000, "ebit": 21879000, "ebitda": 26827000, "pretax_income": null, "tax_provision": null, "net_income": 9112000, "net_income_to_common": 9112000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 8474000, "total_current_assets": 282935000, "total_assets": 529818000, "short_term_debt": 68465000, "long_term_debt": 32641000, "total_debt": 101106000, "total_liabilities": null, "total_equity": 206398000, "shares_outstanding": 7920000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -2142000, "capital_expenditure": -12000000, "free_cash_flow": -14142000, "dividends_paid": -4752000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "EUR", "is_restated": false, "income_statement": { "revenue": 155212000, "cost_of_revenue": 86760000, "gross_profit": 68452000, "ebit": 21879000, "ebitda": 26827000, "pretax_income": null, "tax_provision": null, "net_income": 9112000, "net_income_to_common": 9112000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 8474000, "total_current_assets": 282935000, "total_assets": 529818000, "short_term_debt": 68465000, "long_term_debt": 32641000, "total_debt": 101106000, "total_liabilities": null, "total_equity": 206398000, "shares_outstanding": 7920000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -2142000, "capital_expenditure": -12000000, "free_cash_flow": -14142000, "dividends_paid": -4752000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "EUR", "is_restated": false, "income_statement": { "revenue": 155212000, "cost_of_revenue": 86760000, "gross_profit": 68452000, "ebit": 21879000, "ebitda": 26827000, "pretax_income": null, "tax_provision": null, "net_income": 9112000, "net_income_to_common": 9112000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 8474000, "total_current_assets": 282935000, "total_assets": 529818000, "short_term_debt": 68465000, "long_term_debt": 32641000, "total_debt": 101106000, "total_liabilities": null, "total_equity": 206398000, "shares_outstanding": 7920000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -2142000, "capital_expenditure": -12000000, "free_cash_flow": -14142000, "dividends_paid": -4752000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "EUR", "is_restated": false, "income_statement": { "revenue": 155212000, "cost_of_revenue": 86760000, "gross_profit": 68452000, "ebit": 21879000, "ebitda": 26827000, "pretax_income": null, "tax_provision": null, "net_income": 9112000, "net_income_to_common": 9112000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 8474000, "total_current_assets": 282935000, "total_assets": 529818000, "short_term_debt": 68465000, "long_term_debt": 32641000, "total_debt": 101106000, "total_liabilities": null, "total_equity": 206398000, "shares_outstanding": 7920000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -2142000, "capital_expenditure": -12000000, "free_cash_flow": -14142000, "dividends_paid": -4752000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "EUR", "is_restated": false, "income_statement": { "revenue": 155212000, "cost_of_revenue": 86760000, "gross_profit": 68452000, "ebit": 21879000, "ebitda": 26827000, "pretax_income": null, "tax_provision": null, "net_income": 9112000, "net_income_to_common": 9112000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 8474000, "total_current_assets": 282935000, "total_assets": 529818000, "short_term_debt": 68465000, "long_term_debt": 32641000, "total_debt": 101106000, "total_liabilities": null, "total_equity": 206398000, "shares_outstanding": 7920000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -2142000, "capital_expenditure": -12000000, "free_cash_flow": -14142000, "dividends_paid": -4752000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/" }, { "key": "deep_value", "name": "Deep Value", "slug": "deep-value", "group": "value", "page_url": "/factors/deep-value/" }, { "key": "vc2_cheapest", "name": "VC2 Cheapest Decile", "slug": "vc2-cheapest", "group": "value", "page_url": "/factors/vc2-cheapest/" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/" }, { "key": "high_yield", "name": "High Yield", "slug": "high-yield", "group": "income", "page_url": "/factors/high-yield/" }, { "key": "tiny_titans", "name": "Tiny Titans", "slug": "tiny-titans", "group": "universe", "page_url": "/factors/tiny-titans/" }, { "key": "small_cap_value", "name": "Small Cap Value", "slug": "small-cap-value", "group": "universe", "page_url": "/factors/small-cap-value/" } ], "coverage": { "factor_history_points": 7, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-07-19", "latest_financials_period_end": "2025-06-30" }, "schema": { "public_fields_only": true } }