{ "ticker": { "uuid": "5bad3c49-1a5d-4198-b66b-629b0d1b7565", "symbol": "MED", "name": "MEDICLIN Aktiengesellschaft", "exchange": "GER", "exchange_name": "XETRA", "country": "DE", "currency": "EUR", "sector": "Healthcare", "industry": "Medical Care Facilities", "page_url": "https://sharemaestro.com/factors/ticker/5bad3c49-1a5d-4198-b66b-629b0d1b7565/", "api_url": "https://sharemaestro.com/factors/api/tickers/5bad3c49-1a5d-4198-b66b-629b0d1b7565/" }, "ticker_metadata": { "id": 19663, "uuid": "5bad3c49-1a5d-4198-b66b-629b0d1b7565", "symbol": "MED", "name": "MEDICLIN Aktiengesellschaft", "asset_type": "equity", "market_cap": 177650000, "stock_exchange_id": 8, "industry": "Medical Care Facilities", "sector": "Healthcare", "description": "MEDICLIN Aktiengesellschaft operates hospitals in Germany. The company operates through Post-Acute; Acute; and Nursing Care and Service segments. It offers medical services in the areas of neurology; psychosomatics; orthopedics; internal medicine; cardiology; oncology; geriatrics; psychiatry; otorhinolaryngology; cardiac medicine; rheumatology; gynecology; trauma, heart, and general surgeries; urology; and others. The company also provides services in the areas of ENT and acute outpatient services. It owns 31 clinical facilities, rehabilitation care, 6 nursing care facilities, and 9 medical care centers in 11 German federal states. The company was incorporated in 1994 and is headquartered in Offenburg, 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": "5bad3c49-1a5d-4198-b66b-629b0d1b7565", "symbol": "MED", "name": "MEDICLIN Aktiengesellschaft", "exchange": "GER", "exchange_name": "XETRA", "country": "DE", "currency": "EUR", "sector": "Healthcare", "industry": "Medical Care Facilities", "page_url": "https://sharemaestro.com/factors/ticker/5bad3c49-1a5d-4198-b66b-629b0d1b7565/", "api_url": "https://sharemaestro.com/factors/api/tickers/5bad3c49-1a5d-4198-b66b-629b0d1b7565/" }, "week_end_date": "2026-06-07", "universe": "EUR_DE", "score": { "os": 0.99, "value": 0.97, "quality": 0.83, "momentum": 0.79, "coverage": 0.909, "confidence": 0.909, "delta": null }, "headline_factors": { "price": 4.2, "market_cap": 199500000, "pe_ratio": 6.9662, "earnings_yield": 0.1435, "ebitda_to_ev": 0.2279, "shareholder_yield": 0, "roe": 0.1134, "piotroski_f_score": 7, "momentum_12_1": 0.1959, "volatility_252d": 0.2869 }, "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": { "identity": { "week_end_date": "2026-06-07", "source_primary": "yfinance", "financials_period_end": "2024-12-31", "financials_age_days": 523, "has_full_data": true, "completeness_score": 0.9286, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T12:30:20.294092+00:00", "batch_id": "" }, "size": { "price_close": 4.2, "market_cap": 199500000, "market_cap_usd": 199500000, "enterprise_value": 490766244, "shares_outstanding": 47500000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 6.9662, "pb_ratio": 0.7902, "ptbv_ratio": 0.7902, "ps_ratio": 0.2605, "pcf_ratio": 2.2974, "pfcf_ratio": 4.5839, "ev_ebitda": 4.3871, "ev_ebit": 7.0317, "ev_sales": 0.6408, "ev_fcf": 11.2764, "earnings_yield": 0.1435, "fcf_yield": 0.0887, "price_to_sales": 0.2605, "price_to_book": 0.7902, "price_to_cashflow": 2.2974, "ebitda_to_ev": 0.2279, "sales_yield": 1.5605 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": 0.8399, "operating_margin": 0.0911, "net_margin": 0.0374, "ebitda_margin": 0.1461, "fcf_margin": 0.0568, "roe": 0.1134, "roa": 0.0343, "roic": 0.0963, "roc_greenblatt": null, "asset_turnover": 0.9162, "cash_conversion": 1.5197, "accruals_ratio": -0.0696, "sbc_to_revenue": null, "piotroski_f_score": 7, "altman_z_score": null, "earnings_stability_5y": 0.7888, "revenue_stability_5y": 0.0459, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.7695, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": null, "net_debt_to_ebitda": 2.6037, "debt_to_assets": 0.4421, "interest_coverage": 3.2434, "current_ratio": 1.739, "quick_ratio": 1.739, "net_debt": 291266244, "local_beta": 0.3051, "volatility_252d": 0.2869, "volatility_60d": 0.7113, "max_drawdown_12m": -0.1508, "risk_adjusted_momentum": 0.683 }, "growth": { "revenue_growth_1y": 0.0256, "revenue_growth_3y_cagr": 0.0362, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": 1.5711, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.1125, "book_value_growth_1y": 0.1357, "revenue_growth": 0.0256, "earnings_growth": null }, "momentum": { "price_return_1m": 0.1991, "price_return_3m": 0.123, "price_return_6m": 0.123, "price_return_9m": 0.4245, "price_return_12m": 0.4341, "price_return_12m_ex1m": 0.1959, "momentum_6m": 0.123, "momentum_12m": 0.4341, "momentum_12_1": 0.1959, "distance_from_52w_high": 0, "distance_from_52w_low": 0.4537, "relative_strength": 0.4154 }, "raw_ttm": { "revenue_ttm": 765858234, "gross_profit_ttm": 643213854, "ebit_ttm": 69793262, "ebitda_ttm": 111864825, "net_income_ttm": 28638141, "eps_diluted_ttm": 0.6029, "operating_cash_flow_ttm": 86837972, "capital_expenditure_ttm": -43316320, "fcf_ttm": 43521652, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 21518575, "cash_and_equivalents": 78270444, "total_current_assets": 290541098, "total_current_liabilities": 167073100, "net_ppe": null, "total_assets": 835903669, "total_debt": 369536688, "total_equity": 252473890, "net_working_capital": 46425771, "book_value_per_share": 5.3152, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 5.3152 }, "ranks": { "universe_ticker_count": 632, "rank_pe": 11, "rank_pb": 15, "rank_ptbv": 15, "rank_ps": 9, "rank_pcf": 7, "rank_ev_ebitda": 13, "rank_ev_ebit": 23, "rank_earnings_yield": 10, "rank_fcf_yield": 19, "rank_dividend_yield": 87, "rank_shareholder_yield": 85, "rank_total_yield": 89, "rank_roe": 49, "rank_roc": 50, "rank_roic": 48, "rank_gross_margin": 7, "rank_fcf_margin": 58, "rank_piotroski": 25, "rank_accruals": 26, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 52, "rank_momentum_12m": 22, "rank_momentum_12m_ex1m": 35, "rank_relative_strength": 22 }, "composites": { "value_composite": 3, "quality_composite": 17, "momentum_composite": 21, "growth_composite": 59, "yield_composite": 91, "svqf_composite": 8, "vc1_composite": 3, "vc2_composite": 8, "vc3_composite": 10, "trending_value_composite": 31, "overall_composite": 1, "quality_value_composite": 0.8973, "os_score": 0.99, "value_percentile": 0.97, "quality_percentile": 0.83, "momentum_percentile": 0.79, "factor_coverage": 0.909, "signal_confidence": 0.909, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 64, "small_cap_core_rank": 10, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": true, "trending_value_rank": 31, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 7958, "ticker_id": 19663, "universe_id": 5, "week_end_date": "2026-06-07", "source_primary": "yfinance", "source_gaps": {}, "financials_period_end": "2024-12-31", "financials_age_days": 523, "has_full_data": true, "completeness_score": 0.9286, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T12:30:20.294092+00:00", "batch_id": "", "os_score_delta": null, "price_close": 4.2, "market_cap": 199500000, "market_cap_usd": 199500000, "enterprise_value": 490766244, "shares_outstanding": 47500000, "fx_rate_to_usd": null, "pe_ratio": 6.9662343, "pb_ratio": 0.79018072, "ptbv_ratio": 0.79018072, "ps_ratio": 0.26049207, "pcf_ratio": 2.29738207, "pfcf_ratio": 4.58392526, "ev_ebitda": 4.38713639, "ev_ebit": 7.03171381, "ev_sales": 0.6408056, "ev_fcf": 11.27636984, "earnings_yield": 0.14354958, "fcf_yield": 0.08868102, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.83986021, "operating_margin": 0.09113078, "net_margin": 0.03739353, "ebitda_margin": 0.14606466, "fcf_margin": 0.0568273, "roe": 0.11343011, "roa": 0.0342601, "roic": 0.09626832, "roc_greenblatt": null, "asset_turnover": 0.91620394, "cash_conversion": 1.5197094, "accruals_ratio": -0.06962505, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 2.60373396, "debt_to_assets": 0.44208047, "interest_coverage": 3.24339609, "current_ratio": 1.73900585, "quick_ratio": 1.73900585, "net_debt": 291266244, "revenue_growth_1y": 0.02561293, "revenue_growth_3y_cagr": 0.03616459, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": 1.57110857, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.11253109, "book_value_growth_1y": 0.13571026, "piotroski_f_score": 7, "altman_z_score": null, "earnings_stability_5y": 0.788833, "revenue_stability_5y": 0.045941, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.19912977, "price_return_3m": 0.12299465, "price_return_6m": 0.12299465, "price_return_9m": 0.42446954, "price_return_12m": 0.43409464, "price_return_12m_ex1m": 0.19594616, "distance_from_52w_high": 0, "distance_from_52w_low": 0.45373942, "relative_strength": 0.41539068, "local_beta": 0.3051, "volatility_252d": 0.286908, "volatility_60d": 0.711294, "max_drawdown_12m": -0.15075381, "revenue_ttm": 765858234, "gross_profit_ttm": 643213854, "ebit_ttm": 69793262, "ebitda_ttm": 111864825, "net_income_ttm": 28638141, "eps_diluted_ttm": 0.60290823, "operating_cash_flow_ttm": 86837972, "capital_expenditure_ttm": -43316320, "fcf_ttm": 43521652, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 21518575, "cash_and_equivalents": 78270444, "total_current_assets": 290541098, "total_current_liabilities": 167073100, "net_ppe": null, "total_assets": 835903669, "total_debt": 369536688, "total_equity": 252473890, "net_working_capital": 46425771, "book_value_per_share": 5.31523979, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 5.31523979, "universe_ticker_count": 632, "sector": "Healthcare", "rank_pe": 11, "rank_pb": 15, "rank_ptbv": 15, "rank_ps": 9, "rank_pcf": 7, "rank_ev_ebitda": 13, "rank_ev_ebit": 23, "rank_earnings_yield": 10, "rank_fcf_yield": 19, "rank_dividend_yield": 87, "rank_shareholder_yield": 85, "rank_total_yield": 89, "rank_roe": 49, "rank_roc": 50, "rank_roic": 48, "rank_gross_margin": 7, "rank_fcf_margin": 58, "rank_piotroski": 25, "rank_accruals": 26, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 52, "rank_momentum_12m": 22, "rank_momentum_12m_ex1m": 35, "rank_relative_strength": 22, "value_composite": 3, "quality_composite": 17, "momentum_composite": 21, "growth_composite": 59, "yield_composite": 91, "svqf_composite": 8, "vc1_composite": 3, "vc2_composite": 8, "vc3_composite": 10, "trending_value_composite": 31, "overall_composite": 1, "factor_coverage": 0.909, "signal_confidence": 0.909, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 64, "small_cap_core_rank": 10, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": true }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 4.2, "os": 0.99, "value": 0.97, "quality": 0.83, "momentum": 0.79, "confidence": 0.909, "coverage": 0.909, "pe_ratio": 6.9662, "earnings_yield": 0.1435, "shareholder_yield": 0, "roe": 0.1134, "momentum_12_1": 0.1959, "complete_fields": { "id": 7958, "ticker_id": 19663, "universe_id": 5, "week_end_date": "2026-06-07", "source_primary": "yfinance", "source_gaps": {}, "financials_period_end": "2024-12-31", "financials_age_days": 523, "has_full_data": true, "completeness_score": 0.9286, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T12:30:20.294092+00:00", "batch_id": "", "os_score_delta": null, "price_close": 4.2, "market_cap": 199500000, "market_cap_usd": 199500000, "enterprise_value": 490766244, "shares_outstanding": 47500000, "fx_rate_to_usd": null, "pe_ratio": 6.9662343, "pb_ratio": 0.79018072, "ptbv_ratio": 0.79018072, "ps_ratio": 0.26049207, "pcf_ratio": 2.29738207, "pfcf_ratio": 4.58392526, "ev_ebitda": 4.38713639, "ev_ebit": 7.03171381, "ev_sales": 0.6408056, "ev_fcf": 11.27636984, "earnings_yield": 0.14354958, "fcf_yield": 0.08868102, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.83986021, "operating_margin": 0.09113078, "net_margin": 0.03739353, "ebitda_margin": 0.14606466, "fcf_margin": 0.0568273, "roe": 0.11343011, "roa": 0.0342601, "roic": 0.09626832, "roc_greenblatt": null, "asset_turnover": 0.91620394, "cash_conversion": 1.5197094, "accruals_ratio": -0.06962505, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 2.60373396, "debt_to_assets": 0.44208047, "interest_coverage": 3.24339609, "current_ratio": 1.73900585, "quick_ratio": 1.73900585, "net_debt": 291266244, "revenue_growth_1y": 0.02561293, "revenue_growth_3y_cagr": 0.03616459, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": 1.57110857, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.11253109, "book_value_growth_1y": 0.13571026, "piotroski_f_score": 7, "altman_z_score": null, "earnings_stability_5y": 0.788833, "revenue_stability_5y": 0.045941, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.19912977, "price_return_3m": 0.12299465, "price_return_6m": 0.12299465, "price_return_9m": 0.42446954, "price_return_12m": 0.43409464, "price_return_12m_ex1m": 0.19594616, "distance_from_52w_high": 0, "distance_from_52w_low": 0.45373942, "relative_strength": 0.41539068, "local_beta": 0.3051, "volatility_252d": 0.286908, "volatility_60d": 0.711294, "max_drawdown_12m": -0.15075381, "revenue_ttm": 765858234, "gross_profit_ttm": 643213854, "ebit_ttm": 69793262, "ebitda_ttm": 111864825, "net_income_ttm": 28638141, "eps_diluted_ttm": 0.60290823, "operating_cash_flow_ttm": 86837972, "capital_expenditure_ttm": -43316320, "fcf_ttm": 43521652, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 21518575, "cash_and_equivalents": 78270444, "total_current_assets": 290541098, "total_current_liabilities": 167073100, "net_ppe": null, "total_assets": 835903669, "total_debt": 369536688, "total_equity": 252473890, "net_working_capital": 46425771, "book_value_per_share": 5.31523979, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 5.31523979, "universe_ticker_count": 632, "sector": "Healthcare", "rank_pe": 11, "rank_pb": 15, "rank_ptbv": 15, "rank_ps": 9, "rank_pcf": 7, "rank_ev_ebitda": 13, "rank_ev_ebit": 23, "rank_earnings_yield": 10, "rank_fcf_yield": 19, "rank_dividend_yield": 87, "rank_shareholder_yield": 85, "rank_total_yield": 89, "rank_roe": 49, "rank_roc": 50, "rank_roic": 48, "rank_gross_margin": 7, "rank_fcf_margin": 58, "rank_piotroski": 25, "rank_accruals": 26, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 52, "rank_momentum_12m": 22, "rank_momentum_12m_ex1m": 35, "rank_relative_strength": 22, "value_composite": 3, "quality_composite": 17, "momentum_composite": 21, "growth_composite": 59, "yield_composite": 91, "svqf_composite": 8, "vc1_composite": 3, "vc2_composite": 8, "vc3_composite": 10, "trending_value_composite": 31, "overall_composite": 1, "factor_coverage": 0.909, "signal_confidence": 0.909, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 64, "small_cap_core_rank": 10, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": true } } ], "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": "2026-06-07T12:08:17.743306+00:00", "is_restated": false, "income_statement": { "revenue": 748800000, "cost_of_revenue": 125800000, "gross_profit": 623000000, "ebit": 52567929, "ebitda": 106409908, "pretax_income": null, "tax_provision": null, "net_income": 24839397, "net_income_to_common": 24839397, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 107563091, "total_current_assets": 297585432, "total_assets": 905905936, "short_term_debt": 1863455, "long_term_debt": 65096887, "total_debt": 464127819, "total_liabilities": null, "total_equity": 222506055, "shares_outstanding": 47500000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 80565952, "capital_expenditure": -44689946, "free_cash_flow": 35876006, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 387839, "ticker_id": 19663, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:08:17.743306+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "106409908", "netIncome": "24839397", "grossProfit": "623000000", "totalRevenue": "748800000", "costOfRevenue": "125800000", "interestExpense": "23990491", "operatingIncome": "52567929", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "50281796" }, "balance": { "totalDebt": "464127819", "totalAssets": "905905936", "longTermDebt": "65096887", "shortTermDebt": "1863455", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "47500000", "totalCurrentAssets": "297585432", "totalShareholderEquity": "222506055", "totalCurrentLiabilities": "166009886", "cashAndShortTermInvestments": "107563091" }, "cashflow": { "freeCashFlow": "35876006", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2024-12-31", "operatingCashflow": "80565952", "repurchaseOfStock": null, "capitalExpenditures": "-44689946" } }, "revenue": 748800000, "cost_of_revenue": 125800000, "gross_profit": 623000000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 52567929, "depreciation_amortisation": 50281796, "ebitda": 106409908, "interest_expense": 23990491, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 24839397, "net_income_continuing_ops": null, "net_income_to_common": 24839397, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 107563091, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 297585432, "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": 905905936, "short_term_debt": 1863455, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 166009886, "long_term_debt": 65096887, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 464127819, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 222506055, "shares_outstanding": 47500000, "operating_cash_flow": 80565952, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -44689946, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 35876006, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "106409908", "netIncome": "24839397", "grossProfit": "623000000", "totalRevenue": "748800000", "costOfRevenue": "125800000", "interestExpense": "23990491", "operatingIncome": "52567929", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "50281796" }, "balance": { "totalDebt": "464127819", "totalAssets": "905905936", "longTermDebt": "65096887", "shortTermDebt": "1863455", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "47500000", "totalCurrentAssets": "297585432", "totalShareholderEquity": "222506055", "totalCurrentLiabilities": "166009886", "cashAndShortTermInvestments": "107563091" }, "cashflow": { "freeCashFlow": "35876006", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2024-12-31", "operatingCashflow": "80565952", "repurchaseOfStock": null, "capitalExpenditures": "-44689946" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:08:17.743306+00:00", "is_restated": false, "income_statement": { "revenue": 730100000, "cost_of_revenue": 135500000, "gross_profit": 594600000, "ebit": 11696167, "ebitda": 101265261, "pretax_income": null, "tax_provision": null, "net_income": -10776122, "net_income_to_common": -10776122, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 115285902, "total_current_assets": 299826743, "total_assets": 880501922, "short_term_debt": 1962376, "long_term_debt": 91418822, "total_debt": 479824412, "total_liabilities": null, "total_equity": 195917976, "shares_outstanding": 47500000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 78001322, "capital_expenditure": -37576237, "free_cash_flow": 40425085, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 387841, "ticker_id": 19663, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:08:17.743306+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "101265261", "netIncome": "-10776122", "grossProfit": "594600000", "totalRevenue": "730100000", "costOfRevenue": "135500000", "interestExpense": "23948875", "operatingIncome": "11696167", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "86005243" }, "balance": { "totalDebt": "479824412", "totalAssets": "880501922", "longTermDebt": "91418822", "shortTermDebt": "1962376", "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "47500000", "totalCurrentAssets": "299826743", "totalShareholderEquity": "195917976", "totalCurrentLiabilities": "146239060", "cashAndShortTermInvestments": "115285902" }, "cashflow": { "freeCashFlow": "40425085", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2023-12-31", "operatingCashflow": "78001322", "repurchaseOfStock": null, "capitalExpenditures": "-37576237" } }, "revenue": 730100000, "cost_of_revenue": 135500000, "gross_profit": 594600000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 11696167, "depreciation_amortisation": 86005243, "ebitda": 101265261, "interest_expense": 23948875, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -10776122, "net_income_continuing_ops": null, "net_income_to_common": -10776122, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 115285902, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 299826743, "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": 880501922, "short_term_debt": 1962376, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 146239060, "long_term_debt": 91418822, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 479824412, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 195917976, "shares_outstanding": 47500000, "operating_cash_flow": 78001322, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -37576237, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 40425085, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "101265261", "netIncome": "-10776122", "grossProfit": "594600000", "totalRevenue": "730100000", "costOfRevenue": "135500000", "interestExpense": "23948875", "operatingIncome": "11696167", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "86005243" }, "balance": { "totalDebt": "479824412", "totalAssets": "880501922", "longTermDebt": "91418822", "shortTermDebt": "1962376", "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "47500000", "totalCurrentAssets": "299826743", "totalShareholderEquity": "195917976", "totalCurrentLiabilities": "146239060", "cashAndShortTermInvestments": "115285902" }, "cashflow": { "freeCashFlow": "40425085", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2023-12-31", "operatingCashflow": "78001322", "repurchaseOfStock": null, "capitalExpenditures": "-37576237" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:08:17.743306+00:00", "is_restated": false, "income_statement": { "revenue": 704700000, "cost_of_revenue": 132900000, "gross_profit": 571800000, "ebit": 18371829, "ebitda": 91804176, "pretax_income": null, "tax_provision": null, "net_income": 9440631, "net_income_to_common": 9440631, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 88039485, "total_current_assets": 262008270, "total_assets": 916111971, "short_term_debt": 26770232, "long_term_debt": 67542434, "total_debt": 502670999, "total_liabilities": null, "total_equity": 209206824, "shares_outstanding": 47500000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 34639497, "capital_expenditure": -26018598, "free_cash_flow": 8620899, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 387842, "ticker_id": 19663, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:08:17.743306+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "91804176", "netIncome": "9440631", "grossProfit": "571800000", "totalRevenue": "704700000", "costOfRevenue": "132900000", "interestExpense": "10623000", "operatingIncome": "18371829", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "71404145" }, "balance": { "totalDebt": "502670999", "totalAssets": "916111971", "longTermDebt": "67542434", "shortTermDebt": "26770232", "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "47500000", "totalCurrentAssets": "262008270", "totalShareholderEquity": "209206824", "totalCurrentLiabilities": "170843103", "cashAndShortTermInvestments": "88039485" }, "cashflow": { "freeCashFlow": "8620899", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2022-12-31", "operatingCashflow": "34639497", "repurchaseOfStock": null, "capitalExpenditures": "-26018598" } }, "revenue": 704700000, "cost_of_revenue": 132900000, "gross_profit": 571800000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 18371829, "depreciation_amortisation": 71404145, "ebitda": 91804176, "interest_expense": 10623000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 9440631, "net_income_continuing_ops": null, "net_income_to_common": 9440631, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 88039485, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 262008270, "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": 916111971, "short_term_debt": 26770232, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 170843103, "long_term_debt": 67542434, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 502670999, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 209206824, "shares_outstanding": 47500000, "operating_cash_flow": 34639497, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -26018598, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 8620899, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "91804176", "netIncome": "9440631", "grossProfit": "571800000", "totalRevenue": "704700000", "costOfRevenue": "132900000", "interestExpense": "10623000", "operatingIncome": "18371829", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "71404145" }, "balance": { "totalDebt": "502670999", "totalAssets": "916111971", "longTermDebt": "67542434", "shortTermDebt": "26770232", "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "47500000", "totalCurrentAssets": "262008270", "totalShareholderEquity": "209206824", "totalCurrentLiabilities": "170843103", "cashAndShortTermInvestments": "88039485" }, "cashflow": { "freeCashFlow": "8620899", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2022-12-31", "operatingCashflow": "34639497", "repurchaseOfStock": null, "capitalExpenditures": "-26018598" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:08:17.743306+00:00", "is_restated": false, "income_statement": { "revenue": 673100000, "cost_of_revenue": 122100000, "gross_profit": 551000000, "ebit": 10895508, "ebitda": 85429918, "pretax_income": null, "tax_provision": null, "net_income": 1461436, "net_income_to_common": 1461436, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 119516458, "total_current_assets": 265933476, "total_assets": 881238930, "short_term_debt": 26839164, "long_term_debt": 69341551, "total_debt": 439959409, "total_liabilities": null, "total_equity": 183278420, "shares_outstanding": 47500000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 81966688, "capital_expenditure": -17005831, "free_cash_flow": 64960857, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -1965656 }, "complete_fields": { "id": 387843, "ticker_id": 19663, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:08:17.743306+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "85429918", "netIncome": "1461436", "grossProfit": "551000000", "totalRevenue": "673100000", "costOfRevenue": "122100000", "interestExpense": "9325000", "operatingIncome": "10895508", "fiscalDateEnding": "2021-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "73658672" }, "balance": { "totalDebt": "439959409", "totalAssets": "881238930", "longTermDebt": "69341551", "shortTermDebt": "26839164", "fiscalDateEnding": "2021-12-31", "totalLiabilities": null, "sharesOutstanding": "47500000", "totalCurrentAssets": "265933476", "totalShareholderEquity": "183278420", "totalCurrentLiabilities": "213407158", "cashAndShortTermInvestments": "119516458" }, "cashflow": { "freeCashFlow": "64960857", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": "-1965656", "fiscalDateEnding": "2021-12-31", "operatingCashflow": "81966688", "repurchaseOfStock": null, "capitalExpenditures": "-17005831" } }, "revenue": 673100000, "cost_of_revenue": 122100000, "gross_profit": 551000000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 10895508, "depreciation_amortisation": 73658672, "ebitda": 85429918, "interest_expense": 9325000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 1461436, "net_income_continuing_ops": null, "net_income_to_common": 1461436, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 119516458, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 265933476, "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": 881238930, "short_term_debt": 26839164, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 213407158, "long_term_debt": 69341551, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 439959409, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 183278420, "shares_outstanding": 47500000, "operating_cash_flow": 81966688, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -17005831, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -1965656, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 64960857, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "85429918", "netIncome": "1461436", "grossProfit": "551000000", "totalRevenue": "673100000", "costOfRevenue": "122100000", "interestExpense": "9325000", "operatingIncome": "10895508", "fiscalDateEnding": "2021-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "73658672" }, "balance": { "totalDebt": "439959409", "totalAssets": "881238930", "longTermDebt": "69341551", "shortTermDebt": "26839164", "fiscalDateEnding": "2021-12-31", "totalLiabilities": null, "sharesOutstanding": "47500000", "totalCurrentAssets": "265933476", "totalShareholderEquity": "183278420", "totalCurrentLiabilities": "213407158", "cashAndShortTermInvestments": "119516458" }, "cashflow": { "freeCashFlow": "64960857", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": "-1965656", "fiscalDateEnding": "2021-12-31", "operatingCashflow": "81966688", "repurchaseOfStock": null, "capitalExpenditures": "-17005831" } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:08:17.743306+00:00", "is_restated": false, "income_statement": { "revenue": 186885887, "cost_of_revenue": 29286580, "gross_profit": 157599307, "ebit": 15010160, "ebitda": 22560427, "pretax_income": null, "tax_provision": null, "net_income": 3528769, "net_income_to_common": 3528769, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 78270444, "total_current_assets": 290541098, "total_assets": 835903669, "short_term_debt": null, "long_term_debt": null, "total_debt": 369536688, "total_liabilities": null, "total_equity": 252473890, "shares_outstanding": 47500000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 11202326, "capital_expenditure": -7648656, "free_cash_flow": 3553670, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 387834, "ticker_id": 19663, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:08:17.743306+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "22560427", "netIncome": "3528769", "grossProfit": "157599307", "totalRevenue": "186885887", "costOfRevenue": "29286580", "interestExpense": "4875369", "operatingIncome": "15010160", "fiscalDateEnding": "2026-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "12956734" }, "balance": { "totalDebt": "369536688", "totalAssets": "835903669", "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2026-03-31", "totalLiabilities": null, "sharesOutstanding": "47500000", "totalCurrentAssets": "290541098", "totalShareholderEquity": "252473890", "totalCurrentLiabilities": "167073100", "cashAndShortTermInvestments": "78270444" }, "cashflow": { "freeCashFlow": "3553670", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2026-03-31", "operatingCashflow": "11202326", "repurchaseOfStock": null, "capitalExpenditures": "-7648656" } }, "revenue": 186885887, "cost_of_revenue": 29286580, "gross_profit": 157599307, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 15010160, "depreciation_amortisation": 12956734, "ebitda": 22560427, "interest_expense": 4875369, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 3528769, "net_income_continuing_ops": null, "net_income_to_common": 3528769, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 78270444, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 290541098, "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": 835903669, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 167073100, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 369536688, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 252473890, "shares_outstanding": 47500000, "operating_cash_flow": 11202326, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -7648656, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 3553670, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "22560427", "netIncome": "3528769", "grossProfit": "157599307", "totalRevenue": "186885887", "costOfRevenue": "29286580", "interestExpense": "4875369", "operatingIncome": "15010160", "fiscalDateEnding": "2026-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "12956734" }, "balance": { "totalDebt": "369536688", "totalAssets": "835903669", "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2026-03-31", "totalLiabilities": null, "sharesOutstanding": "47500000", "totalCurrentAssets": "290541098", "totalShareholderEquity": "252473890", "totalCurrentLiabilities": "167073100", "cashAndShortTermInvestments": "78270444" }, "cashflow": { "freeCashFlow": "3553670", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2026-03-31", "operatingCashflow": "11202326", "repurchaseOfStock": null, "capitalExpenditures": "-7648656" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:08:17.743306+00:00", "is_restated": false, "income_statement": { "revenue": 203128171, "cost_of_revenue": 31363127, "gross_profit": 171765044, "ebit": 26552962, "ebitda": 40159986, "pretax_income": null, "tax_provision": null, "net_income": 15394276, "net_income_to_common": 15394276, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 117292863, "total_current_assets": 317923003, "total_assets": 910591800, "short_term_debt": 1228217, "long_term_debt": 64168600, "total_debt": 447776564, "total_liabilities": null, "total_equity": 247645056, "shares_outstanding": 47500000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 40193146, "capital_expenditure": -12166477, "free_cash_flow": 28026669, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 387835, "ticker_id": 19663, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:08:17.743306+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "40159986", "netIncome": "15394276", "grossProfit": "171765044", "totalRevenue": "203128171", "costOfRevenue": "31363127", "interestExpense": "5463669", "operatingIncome": "26552962", "fiscalDateEnding": "2025-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": "13142412" }, "balance": { "totalDebt": "447776564", "totalAssets": "910591800", "longTermDebt": "64168600", "shortTermDebt": "1228217", "fiscalDateEnding": "2025-09-30", "totalLiabilities": null, "sharesOutstanding": "47500000", "totalCurrentAssets": "317923003", "totalShareholderEquity": "247645056", "totalCurrentLiabilities": "164517537", "cashAndShortTermInvestments": "117292863" }, "cashflow": { "freeCashFlow": "28026669", "dividendsPaid": "0", "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2025-09-30", "operatingCashflow": "40193146", "repurchaseOfStock": null, "capitalExpenditures": "-12166477" } }, "revenue": 203128171, "cost_of_revenue": 31363127, "gross_profit": 171765044, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 26552962, "depreciation_amortisation": 13142412, "ebitda": 40159986, "interest_expense": 5463669, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 15394276, "net_income_continuing_ops": null, "net_income_to_common": 15394276, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 117292863, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 317923003, "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": 910591800, "short_term_debt": 1228217, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 164517537, "long_term_debt": 64168600, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 447776564, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 247645056, "shares_outstanding": 47500000, "operating_cash_flow": 40193146, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -12166477, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 28026669, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "40159986", "netIncome": "15394276", "grossProfit": "171765044", "totalRevenue": "203128171", "costOfRevenue": "31363127", "interestExpense": "5463669", "operatingIncome": "26552962", "fiscalDateEnding": "2025-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": "13142412" }, "balance": { "totalDebt": "447776564", "totalAssets": "910591800", "longTermDebt": "64168600", "shortTermDebt": "1228217", "fiscalDateEnding": "2025-09-30", "totalLiabilities": null, "sharesOutstanding": "47500000", "totalCurrentAssets": "317923003", "totalShareholderEquity": "247645056", "totalCurrentLiabilities": "164517537", "cashAndShortTermInvestments": "117292863" }, "cashflow": { "freeCashFlow": "28026669", "dividendsPaid": "0", "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2025-09-30", "operatingCashflow": "40193146", "repurchaseOfStock": null, "capitalExpenditures": "-12166477" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:08:17.743306+00:00", "is_restated": false, "income_statement": { "revenue": 198955421, "cost_of_revenue": 30489275, "gross_profit": 168466146, "ebit": 17127763, "ebitda": 30689491, "pretax_income": null, "tax_provision": null, "net_income": 9877902, "net_income_to_common": 9877902, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 100045778, "total_current_assets": 300291563, "total_assets": 902366648, "short_term_debt": 1832439, "long_term_debt": 64407439, "total_debt": 455319907, "total_liabilities": null, "total_equity": 231864854, "shares_outstanding": 47500000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 18207665, "capital_expenditure": -12731158, "free_cash_flow": 5476507, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 387836, "ticker_id": 19663, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:08:17.743306+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "30689491", "netIncome": "9877902", "grossProfit": "168466146", "totalRevenue": "198955421", "costOfRevenue": "30489275", "interestExpense": "5592249", "operatingIncome": "17127763", "fiscalDateEnding": "2025-06-30", "researchAndDevelopment": null, "depreciationAndAmortization": "13073740" }, "balance": { "totalDebt": "455319907", "totalAssets": "902366648", "longTermDebt": "64407439", "shortTermDebt": "1832439", "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "47500000", "totalCurrentAssets": "300291563", "totalShareholderEquity": "231864854", "totalCurrentLiabilities": "164603472", "cashAndShortTermInvestments": "100045778" }, "cashflow": { "freeCashFlow": "5476507", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2025-06-30", "operatingCashflow": "18207665", "repurchaseOfStock": null, "capitalExpenditures": "-12731158" } }, "revenue": 198955421, "cost_of_revenue": 30489275, "gross_profit": 168466146, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 17127763, "depreciation_amortisation": 13073740, "ebitda": 30689491, "interest_expense": 5592249, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 9877902, "net_income_continuing_ops": null, "net_income_to_common": 9877902, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 100045778, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 300291563, "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": 902366648, "short_term_debt": 1832439, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 164603472, "long_term_debt": 64407439, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 455319907, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 231864854, "shares_outstanding": 47500000, "operating_cash_flow": 18207665, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -12731158, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 5476507, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "30689491", "netIncome": "9877902", "grossProfit": "168466146", "totalRevenue": "198955421", "costOfRevenue": "30489275", "interestExpense": "5592249", "operatingIncome": "17127763", "fiscalDateEnding": "2025-06-30", "researchAndDevelopment": null, "depreciationAndAmortization": "13073740" }, "balance": { "totalDebt": "455319907", "totalAssets": "902366648", "longTermDebt": "64407439", "shortTermDebt": "1832439", "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "47500000", "totalCurrentAssets": "300291563", "totalShareholderEquity": "231864854", "totalCurrentLiabilities": "164603472", "cashAndShortTermInvestments": "100045778" }, "cashflow": { "freeCashFlow": "5476507", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2025-06-30", "operatingCashflow": "18207665", "repurchaseOfStock": null, "capitalExpenditures": "-12731158" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:08:17.743306+00:00", "is_restated": false, "income_statement": { "revenue": 176888755, "cost_of_revenue": 31505398, "gross_profit": 145383357, "ebit": 11102377, "ebitda": 18454921, "pretax_income": null, "tax_provision": null, "net_income": -162806, "net_income_to_common": -162806, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 105030342, "total_current_assets": 296869581, "total_assets": 897169378, "short_term_debt": 1323559, "long_term_debt": 64751483, "total_debt": 457059187, "total_liabilities": null, "total_equity": 223501026, "shares_outstanding": 47500000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 17234835, "capital_expenditure": -10770029, "free_cash_flow": 6464806, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 387837, "ticker_id": 19663, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:08:17.743306+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "18454921", "netIncome": "-162806", "grossProfit": "145383357", "totalRevenue": "176888755", "costOfRevenue": "31505398", "interestExpense": "5587288", "operatingIncome": "11102377", "fiscalDateEnding": "2025-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "12859509" }, "balance": { "totalDebt": "457059187", "totalAssets": "897169378", "longTermDebt": "64751483", "shortTermDebt": "1323559", "fiscalDateEnding": "2025-03-31", "totalLiabilities": null, "sharesOutstanding": "47500000", "totalCurrentAssets": "296869581", "totalShareholderEquity": "223501026", "totalCurrentLiabilities": "164147199", "cashAndShortTermInvestments": "105030342" }, "cashflow": { "freeCashFlow": "6464806", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2025-03-31", "operatingCashflow": "17234835", "repurchaseOfStock": null, "capitalExpenditures": "-10770029" } }, "revenue": 176888755, "cost_of_revenue": 31505398, "gross_profit": 145383357, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 11102377, "depreciation_amortisation": 12859509, "ebitda": 18454921, "interest_expense": 5587288, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -162806, "net_income_continuing_ops": null, "net_income_to_common": -162806, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 105030342, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 296869581, "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": 897169378, "short_term_debt": 1323559, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 164147199, "long_term_debt": 64751483, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 457059187, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 223501026, "shares_outstanding": 47500000, "operating_cash_flow": 17234835, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -10770029, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 6464806, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "18454921", "netIncome": "-162806", "grossProfit": "145383357", "totalRevenue": "176888755", "costOfRevenue": "31505398", "interestExpense": "5587288", "operatingIncome": "11102377", "fiscalDateEnding": "2025-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "12859509" }, "balance": { "totalDebt": "457059187", "totalAssets": "897169378", "longTermDebt": "64751483", "shortTermDebt": "1323559", "fiscalDateEnding": "2025-03-31", "totalLiabilities": null, "sharesOutstanding": "47500000", "totalCurrentAssets": "296869581", "totalShareholderEquity": "223501026", "totalCurrentLiabilities": "164147199", "cashAndShortTermInvestments": "105030342" }, "cashflow": { "freeCashFlow": "6464806", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2025-03-31", "operatingCashflow": "17234835", "repurchaseOfStock": null, "capitalExpenditures": "-10770029" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:08:17.743306+00:00", "is_restated": false, "income_statement": { "revenue": 190579596, "cost_of_revenue": 29266851, "gross_profit": 161312745, "ebit": 18100612, "ebitda": 32758372, "pretax_income": null, "tax_provision": null, "net_income": 9943146, "net_income_to_common": 9943146, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 107563091, "total_current_assets": 297585432, "total_assets": 905905936, "short_term_debt": 1863455, "long_term_debt": 65096887, "total_debt": 464127819, "total_liabilities": null, "total_equity": 222506055, "shares_outstanding": 47500000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 21032002, "capital_expenditure": -14499344, "free_cash_flow": 6532658, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 387838, "ticker_id": 19663, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:08:17.743306+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "32758372", "netIncome": "9943146", "grossProfit": "161312745", "totalRevenue": "190579596", "costOfRevenue": "29266851", "interestExpense": "5903461", "operatingIncome": "18100612", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "13132247" }, "balance": { "totalDebt": "464127819", "totalAssets": "905905936", "longTermDebt": "65096887", "shortTermDebt": "1863455", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "47500000", "totalCurrentAssets": "297585432", "totalShareholderEquity": "222506055", "totalCurrentLiabilities": "166009886", "cashAndShortTermInvestments": "107563091" }, "cashflow": { "freeCashFlow": "6532658", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2024-12-31", "operatingCashflow": "21032002", "repurchaseOfStock": null, "capitalExpenditures": "-14499344" } }, "revenue": 190579596, "cost_of_revenue": 29266851, "gross_profit": 161312745, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 18100612, "depreciation_amortisation": 13132247, "ebitda": 32758372, "interest_expense": 5903461, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 9943146, "net_income_continuing_ops": null, "net_income_to_common": 9943146, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 107563091, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 297585432, "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": 905905936, "short_term_debt": 1863455, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 166009886, "long_term_debt": 65096887, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 464127819, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 222506055, "shares_outstanding": 47500000, "operating_cash_flow": 21032002, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -14499344, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 6532658, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "32758372", "netIncome": "9943146", "grossProfit": "161312745", "totalRevenue": "190579596", "costOfRevenue": "29266851", "interestExpense": "5903461", "operatingIncome": "18100612", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "13132247" }, "balance": { "totalDebt": "464127819", "totalAssets": "905905936", "longTermDebt": "65096887", "shortTermDebt": "1863455", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "47500000", "totalCurrentAssets": "297585432", "totalShareholderEquity": "222506055", "totalCurrentLiabilities": "166009886", "cashAndShortTermInvestments": "107563091" }, "cashflow": { "freeCashFlow": "6532658", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2024-12-31", "operatingCashflow": "21032002", "repurchaseOfStock": null, "capitalExpenditures": "-14499344" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:08:17.743306+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": 26600793, "long_term_debt": 65429539, "total_debt": 92030332, "total_liabilities": null, "total_equity": null, "shares_outstanding": null, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": null, "free_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 387840, "ticker_id": 19663, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:08:17.743306+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2024-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": "65429539", "shortTermDebt": "26600793", "fiscalDateEnding": "2024-09-30", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2024-09-30", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } }, "revenue": null, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": null, "depreciation_amortisation": null, "ebitda": null, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": null, "net_income_continuing_ops": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": null, "short_term_debt": 26600793, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": 65429539, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 92030332, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": null, "shares_outstanding": null, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": null, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2024-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": "65429539", "shortTermDebt": "26600793", "fiscalDateEnding": "2024-09-30", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2024-09-30", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "trending_value", "name": "Trending Value", "slug": "trending-value", "group": "multi_factor", "page_url": "/factors/trending-value/", "rank_field": "trending_value_rank" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "deep_value", "name": "Deep Value", "slug": "deep-value", "group": "value", "page_url": "/factors/deep-value/", "rank_field": "-earnings_yield" }, { "key": "vc2_cheapest", "name": "VC2 Cheapest Decile", "slug": "vc2-cheapest", "group": "value", "page_url": "/factors/vc2-cheapest/", "rank_field": "vc2_score" }, { "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": "piotroski_bargains", "name": "Piotroski Bargains", "slug": "piotroski-bargains", "group": "quality", "page_url": "/factors/piotroski-bargains/", "rank_field": "-piotroski_f_score" }, { "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": "momentum_leaders", "name": "Momentum Leaders", "slug": "momentum-leaders", "group": "momentum", "page_url": "/factors/momentum-leaders/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" }, { "key": "small_cap_value", "name": "Small Cap Value", "slug": "small-cap-value", "group": "universe", "page_url": "/factors/small-cap-value/", "rank_field": "-value_percentile" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 4, "quarterly_financial_periods": 6, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2024-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }