{ "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/" }, "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": "2026-07-19", "universe": "EUR_DE", "score": { "os": 0.98, "value": 0.97, "quality": 0.82, "momentum": 0.82, "coverage": 0.939, "confidence": 0.91, "delta": 0 }, "headline_factors": { "price": 4.16, "market_cap": 197600000, "pe_ratio": 6.7722, "earnings_yield": 0.1272, "ebitda_to_ev": 0.2485, "shareholder_yield": 0.0096, "roe": 0.1156, "piotroski_f_score": 8, "momentum_12_1": 0.3957, "volatility_252d": 0.2896 }, "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": 6.7722, "ev_ebitda": 4.0239, "earnings_yield": 0.1272, "fcf_yield": 0.0983, "shareholder_yield": 0.0096 }, "quality": { "roe": 0.1156, "roic": 0.0859, "gross_margin": 0.8484, "fcf_margin": 0.0612, "piotroski_f_score": 8 }, "growth": { "revenue_growth_1y": 0.0477, "eps_growth_1y": 0.026, "fcf_growth_1y": 0.422 }, "momentum": { "price_return_12m": 0.4301, "momentum_12_1": 0.3957, "relative_strength": 0.4078 }, "scores": { "value_percentile": 0.97, "quality_percentile": 0.82, "momentum_percentile": 0.82, "growth_composite": 40, "yield_composite": 86, "overall_composite": 2, "os_score": 0.98, "factor_coverage": 0.939, "signal_confidence": 0.91 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 4.2, "os": 0.98, "value": 0.97, "quality": 0.82, "momentum": 0.76, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 6.8373, "earnings_yield": 0.1267, "shareholder_yield": 0.0095, "roe": 0.1156, "momentum_12_1": 0.1959 }, { "week_end_date": "2026-06-14", "price": 4.06, "os": 0.98, "value": 0.97, "quality": 0.81, "momentum": 0.74, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 6.6094, "earnings_yield": 0.1285, "shareholder_yield": 0.0099, "roe": 0.1156, "momentum_12_1": 0.2027 }, { "week_end_date": "2026-06-21", "price": 4.06, "os": 0.98, "value": 0.97, "quality": 0.83, "momentum": 0.72, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 6.6094, "earnings_yield": 0.1285, "shareholder_yield": 0.0099, "roe": 0.1156, "momentum_12_1": 0.1921 }, { "week_end_date": "2026-06-28", "price": 3.96, "os": 0.98, "value": 0.97, "quality": 0.82, "momentum": 0.74, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 6.4466, "earnings_yield": 0.1297, "shareholder_yield": 0.0101, "roe": 0.1156, "momentum_12_1": 0.2517 }, { "week_end_date": "2026-07-05", "price": 4.02, "os": 0.98, "value": 0.97, "quality": 0.82, "momentum": 0.8, "confidence": 0.931, "coverage": 0.939, "pe_ratio": 6.5443, "earnings_yield": 0.129, "shareholder_yield": 0.01, "roe": 0.1156, "momentum_12_1": 0.4245 }, { "week_end_date": "2026-07-12", "price": 4.04, "os": 0.98, "value": 0.97, "quality": 0.82, "momentum": 0.79, "confidence": 0.92, "coverage": 0.939, "pe_ratio": 6.5769, "earnings_yield": 0.1287, "shareholder_yield": 0.0099, "roe": 0.1156, "momentum_12_1": 0.3863 }, { "week_end_date": "2026-07-19", "price": 4.16, "os": 0.98, "value": 0.97, "quality": 0.82, "momentum": 0.82, "confidence": 0.91, "coverage": 0.939, "pe_ratio": 6.7722, "earnings_yield": 0.1272, "shareholder_yield": 0.0096, "roe": 0.1156, "momentum_12_1": 0.3957 } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "EUR", "is_restated": false, "income_statement": { "revenue": 784500000, "cost_of_revenue": 122500000, "gross_profit": 662000000, "ebit": 52500000, "ebitda": 117558007, "pretax_income": null, "tax_provision": null, "net_income": 25486439, "net_income_to_common": 25486439, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 72183731, "total_current_assets": 284107493, "total_assets": 841252244, "short_term_debt": 1115532, "long_term_debt": 13757030, "total_debt": 390833187, "total_liabilities": null, "total_equity": 248945667, "shares_outstanding": 47500000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 102438197, "capital_expenditure": -51424125, "free_cash_flow": 51014072, "dividends_paid": -1900000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "EUR", "is_restated": false, "income_statement": { "revenue": 784500000, "cost_of_revenue": 122500000, "gross_profit": 662000000, "ebit": 52500000, "ebitda": 117558007, "pretax_income": null, "tax_provision": null, "net_income": 25486439, "net_income_to_common": 25486439, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 72183731, "total_current_assets": 284107493, "total_assets": 841252244, "short_term_debt": 1115532, "long_term_debt": 13757030, "total_debt": 390833187, "total_liabilities": null, "total_equity": 248945667, "shares_outstanding": 47500000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 102438197, "capital_expenditure": -51424125, "free_cash_flow": 51014072, "dividends_paid": -1900000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "EUR", "is_restated": false, "income_statement": { "revenue": 784500000, "cost_of_revenue": 122500000, "gross_profit": 662000000, "ebit": 52500000, "ebitda": 117558007, "pretax_income": null, "tax_provision": null, "net_income": 25486439, "net_income_to_common": 25486439, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 72183731, "total_current_assets": 284107493, "total_assets": 841252244, "short_term_debt": 1115532, "long_term_debt": 13757030, "total_debt": 390833187, "total_liabilities": null, "total_equity": 248945667, "shares_outstanding": 47500000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 102438197, "capital_expenditure": -51424125, "free_cash_flow": 51014072, "dividends_paid": -1900000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "EUR", "is_restated": false, "income_statement": { "revenue": 784500000, "cost_of_revenue": 122500000, "gross_profit": 662000000, "ebit": 52500000, "ebitda": 117558007, "pretax_income": null, "tax_provision": null, "net_income": 25486439, "net_income_to_common": 25486439, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 72183731, "total_current_assets": 284107493, "total_assets": 841252244, "short_term_debt": 1115532, "long_term_debt": 13757030, "total_debt": 390833187, "total_liabilities": null, "total_equity": 248945667, "shares_outstanding": 47500000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 102438197, "capital_expenditure": -51424125, "free_cash_flow": 51014072, "dividends_paid": -1900000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "EUR", "is_restated": false, "income_statement": { "revenue": 784500000, "cost_of_revenue": 122500000, "gross_profit": 662000000, "ebit": 52500000, "ebitda": 117558007, "pretax_income": null, "tax_provision": null, "net_income": 25486439, "net_income_to_common": 25486439, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 72183731, "total_current_assets": 284107493, "total_assets": 841252244, "short_term_debt": 1115532, "long_term_debt": 13757030, "total_debt": 390833187, "total_liabilities": null, "total_equity": 248945667, "shares_outstanding": 47500000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 102438197, "capital_expenditure": -51424125, "free_cash_flow": 51014072, "dividends_paid": -1900000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "EUR", "is_restated": false, "income_statement": { "revenue": 748800000, "cost_of_revenue": 125800000, "gross_profit": 623000000, "ebit": 50400000, "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": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "EUR", "is_restated": false, "income_statement": { "revenue": 748800000, "cost_of_revenue": 125800000, "gross_profit": 623000000, "ebit": 50400000, "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": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "EUR", "is_restated": false, "income_statement": { "revenue": 748800000, "cost_of_revenue": 125800000, "gross_profit": 623000000, "ebit": 50400000, "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": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null } } ], "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": 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 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "EUR", "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 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "EUR", "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 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "EUR", "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 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "EUR", "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 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "EUR", "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 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "EUR", "is_restated": false, "income_statement": { "revenue": 197572135, "cost_of_revenue": 28105480, "gross_profit": 169466655, "ebit": 3593474, "ebitda": 28253610, "pretax_income": null, "tax_provision": null, "net_income": 377066, "net_income_to_common": 377066, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 72183731, "total_current_assets": 284107493, "total_assets": 841252244, "short_term_debt": 1115532, "long_term_debt": 13757030, "total_debt": 390833187, "total_liabilities": null, "total_equity": 248945667, "shares_outstanding": 47500000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 26802551, "capital_expenditure": -15756461, "free_cash_flow": 11046090, "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": 197572135, "cost_of_revenue": 28105480, "gross_profit": 169466655, "ebit": 3593474, "ebitda": 28253610, "pretax_income": null, "tax_provision": null, "net_income": 377066, "net_income_to_common": 377066, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 72183731, "total_current_assets": 284107493, "total_assets": 841252244, "short_term_debt": 1115532, "long_term_debt": 13757030, "total_debt": 390833187, "total_liabilities": null, "total_equity": 248945667, "shares_outstanding": 47500000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 26802551, "capital_expenditure": -15756461, "free_cash_flow": 11046090, "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": 197572135, "cost_of_revenue": 28105480, "gross_profit": 169466655, "ebit": 3593474, "ebitda": 28253610, "pretax_income": null, "tax_provision": null, "net_income": 377066, "net_income_to_common": 377066, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 72183731, "total_current_assets": 284107493, "total_assets": 841252244, "short_term_debt": 1115532, "long_term_debt": 13757030, "total_debt": 390833187, "total_liabilities": null, "total_equity": 248945667, "shares_outstanding": 47500000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 26802551, "capital_expenditure": -15756461, "free_cash_flow": 11046090, "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": 197572135, "cost_of_revenue": 28105480, "gross_profit": 169466655, "ebit": 3593474, "ebitda": 28253610, "pretax_income": null, "tax_provision": null, "net_income": 377066, "net_income_to_common": 377066, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 72183731, "total_current_assets": 284107493, "total_assets": 841252244, "short_term_debt": 1115532, "long_term_debt": 13757030, "total_debt": 390833187, "total_liabilities": null, "total_equity": 248945667, "shares_outstanding": 47500000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 26802551, "capital_expenditure": -15756461, "free_cash_flow": 11046090, "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": 197572135, "cost_of_revenue": 28105480, "gross_profit": 169466655, "ebit": 3593474, "ebitda": 28253610, "pretax_income": null, "tax_provision": null, "net_income": 377066, "net_income_to_common": 377066, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 72183731, "total_current_assets": 284107493, "total_assets": 841252244, "short_term_debt": 1115532, "long_term_debt": 13757030, "total_debt": 390833187, "total_liabilities": null, "total_equity": 248945667, "shares_outstanding": 47500000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 26802551, "capital_expenditure": -15756461, "free_cash_flow": 11046090, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "currency_reported": "EUR", "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 } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/" }, { "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": "piotroski_bargains", "name": "Piotroski Bargains", "slug": "piotroski-bargains", "group": "quality", "page_url": "/factors/piotroski-bargains/" }, { "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": "momentum_leaders", "name": "Momentum Leaders", "slug": "momentum-leaders", "group": "momentum", "page_url": "/factors/momentum-leaders/" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/" }, { "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": "2025-12-31" }, "schema": { "public_fields_only": true } }