{ "ticker": { "uuid": "60173f81-2328-4702-803e-6a6f93ec3525", "symbol": "ALI1", "name": "Almonty Industries Inc.", "exchange": "GER", "exchange_name": "XETRA", "country": "DE", "currency": "EUR", "sector": "Basic Materials", "industry": "Other Industrial Metals & Mining", "page_url": "https://sharemaestro.com/factors/ticker/60173f81-2328-4702-803e-6a6f93ec3525/", "api_url": "https://sharemaestro.com/factors/api/tickers/60173f81-2328-4702-803e-6a6f93ec3525/" }, "ticker_metadata": { "id": 14018, "uuid": "60173f81-2328-4702-803e-6a6f93ec3525", "symbol": "ALI1", "name": "Almonty Industries Inc.", "asset_type": "equity", "market_cap": 4968320000, "stock_exchange_id": 8, "industry": "Other Industrial Metals & Mining", "sector": "Basic Materials", "description": "Almonty Industries Inc. engages in mining, processing, and shipping of tungsten concentrates. The company explores for tin and tungsten deposits. It holds 100% interests in the Canada, Korea, Portugal, Spain, and the United States projects and mines. The company is headquartered in Dillon, Montana.", "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": "60173f81-2328-4702-803e-6a6f93ec3525", "symbol": "ALI1", "name": "Almonty Industries Inc.", "exchange": "GER", "exchange_name": "XETRA", "country": "DE", "currency": "EUR", "sector": "Basic Materials", "industry": "Other Industrial Metals & Mining", "page_url": "https://sharemaestro.com/factors/ticker/60173f81-2328-4702-803e-6a6f93ec3525/", "api_url": "https://sharemaestro.com/factors/api/tickers/60173f81-2328-4702-803e-6a6f93ec3525/" }, "week_end_date": "2026-06-07", "universe": "EUR_DE", "score": { "os": 0.24, "value": 0.24, "quality": 0.07, "momentum": 0.99, "coverage": 0.788, "confidence": 0.788, "delta": null }, "headline_factors": { "price": 14.51, "market_cap": 4104087392.44, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": null, "shareholder_yield": -0.0736, "roe": -0.3715, "piotroski_f_score": 4, "momentum_12_1": 4.4065, "volatility_252d": 0.9556 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "yfinance", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T12:29:44.428421+00:00", "batch_id": "" }, "size": { "price_close": 14.51, "market_cap": 4104087392.44, "market_cap_usd": 4104087392.44, "enterprise_value": 4009566392.44, "shares_outstanding": 282845444, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 11.5007, "ptbv_ratio": 11.5007, "ps_ratio": 82.0719, "pcf_ratio": null, "pfcf_ratio": -51.3762, "ev_ebitda": null, "ev_ebit": -170.7434, "ev_sales": 80.1817, "ev_fcf": -50.193, "earnings_yield": null, "fcf_yield": -0.0199, "price_to_sales": 82.0719, "price_to_book": 11.5007, "price_to_cashflow": null, "ebitda_to_ev": null, "sales_yield": 0.0125 }, "yield": { "dividend_yield": 0, "buyback_yield": -0.0736, "shareholder_yield": -0.0736, "debt_paydown_yield": 0, "total_yield": -0.0736 }, "quality": { "gross_margin": 0.2926, "operating_margin": -0.4696, "net_margin": -2.6508, "ebitda_margin": -2.5017, "fcf_margin": -1.5975, "roe": -0.3715, "roa": -0.2189, "roic": -0.0671, "roc_greenblatt": null, "asset_turnover": 0.0826, "cash_conversion": 0.6026, "accruals_ratio": -0.2105, "sbc_to_revenue": null, "piotroski_f_score": 4, "altman_z_score": null, "earnings_stability_5y": 1.5386, "revenue_stability_5y": 0.1628, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.0242, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": null, "net_debt_to_ebitda": 0.7556, "debt_to_assets": 0.273, "interest_coverage": -7.0711, "current_ratio": 2.447, "quick_ratio": 2.447, "net_debt": -94521000, "local_beta": 2.6563, "volatility_252d": 0.9556, "volatility_60d": 2.0897, "max_drawdown_12m": -0.3736, "risk_adjusted_momentum": 4.6115 }, "growth": { "revenue_growth_1y": 0.1275, "revenue_growth_3y_cagr": 0.0945, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": 5.1664, "revenue_growth": 0.1275, "earnings_growth": null }, "momentum": { "price_return_1m": -0.1076, "price_return_3m": -0.1021, "price_return_6m": 1.3328, "price_return_9m": 3.0418, "price_return_12m": 3.8246, "price_return_12m_ex1m": 4.4065, "momentum_6m": 1.3328, "momentum_12m": 3.8246, "momentum_12_1": 4.4065, "distance_from_52w_high": -0.2905, "distance_from_52w_low": 3.8126, "relative_strength": 3.8059 }, "raw_ttm": { "revenue_ttm": 50006000, "gross_profit_ttm": 14633000, "ebit_ttm": -23483000, "ebitda_ttm": -125101000, "net_income_ttm": -132555000, "eps_diluted_ttm": -0.4686, "operating_cash_flow_ttm": -5057000, "capital_expenditure_ttm": -74826000, "fcf_ttm": -79883000, "dividends_paid_ttm": 0, "share_repurchases_ttm": null, "shares_issued_ttm": 302195000, "interest_expense_ttm": 3321000, "cash_and_equivalents": 259853000, "total_current_assets": 286625000, "total_current_liabilities": 117131000, "net_ppe": null, "total_assets": 605621000, "total_debt": 165332000, "total_equity": 356854000, "net_working_capital": -33481000, "book_value_per_share": 1.2617, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 1.2617 }, "ranks": { "universe_ticker_count": 632, "rank_pe": 50, "rank_pb": 92, "rank_ptbv": 92, "rank_ps": 99, "rank_pcf": 50, "rank_ev_ebitda": 50, "rank_ev_ebit": 2, "rank_earnings_yield": 50, "rank_fcf_yield": 84, "rank_dividend_yield": 73, "rank_shareholder_yield": 98, "rank_total_yield": 99, "rank_roe": 95, "rank_roc": 50, "rank_roic": 94, "rank_gross_margin": 70, "rank_fcf_margin": 99, "rank_piotroski": 80, "rank_accruals": 4, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 20, "rank_momentum_12m": 1, "rank_momentum_12m_ex1m": 1, "rank_relative_strength": 1 }, "composites": { "value_composite": 76, "quality_composite": 93, "momentum_composite": 1, "growth_composite": 22, "yield_composite": 93, "svqf_composite": 37, "vc1_composite": 79, "vc2_composite": 87, "vc3_composite": 86, "trending_value_composite": null, "overall_composite": 76, "quality_value_composite": 0.1296, "os_score": 0.24, "value_percentile": 0.24, "quality_percentile": 0.07, "momentum_percentile": 0.99, "factor_coverage": 0.788, "signal_confidence": 0.788, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 97, "small_cap_core_rank": 89, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 7604, "ticker_id": 14018, "universe_id": 5, "week_end_date": "2026-06-07", "source_primary": "yfinance", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T12:29:44.428421+00:00", "batch_id": "", "os_score_delta": null, "price_close": 14.51, "market_cap": 4104087392.44, "market_cap_usd": 4104087392.44, "enterprise_value": 4009566392.44, "shares_outstanding": 282845444, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 11.5007465, "ptbv_ratio": 11.5007465, "ps_ratio": 82.07189922, "pcf_ratio": null, "pfcf_ratio": -51.37623014, "ev_ebitda": null, "ev_ebit": -170.74336296, "ev_sales": 80.18170604, "ev_fcf": -50.19298715, "earnings_yield": null, "fcf_yield": -0.0199231, "dividend_yield": 0, "buyback_yield": -0.07363269, "shareholder_yield": -0.07363269, "debt_paydown_yield": 0, "total_yield": -0.07363269, "gross_margin": 0.29262489, "operating_margin": -0.46960365, "net_margin": -2.65078191, "ebitda_margin": -2.50171979, "fcf_margin": -1.5974683, "roe": -0.37145443, "roa": -0.21887451, "roic": -0.067137, "roc_greenblatt": null, "asset_turnover": 0.08256979, "cash_conversion": 0.60264041, "accruals_ratio": -0.2105244, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 0.75555751, "debt_to_assets": 0.27299582, "interest_coverage": -7.07106293, "current_ratio": 2.44704647, "quick_ratio": 2.44704647, "net_debt": -94521000, "revenue_growth_1y": 0.1275489, "revenue_growth_3y_cagr": 0.09453484, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": 5.1664411, "piotroski_f_score": 4, "altman_z_score": null, "earnings_stability_5y": 1.538646, "revenue_stability_5y": 0.162821, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.10762608, "price_return_3m": -0.10210396, "price_return_6m": 1.33279743, "price_return_9m": 3.04178273, "price_return_12m": 3.82460676, "price_return_12m_ex1m": 4.40648559, "distance_from_52w_high": -0.29046458, "distance_from_52w_low": 3.81260524, "relative_strength": 3.80590279, "local_beta": 2.6563, "volatility_252d": 0.955553, "volatility_60d": 2.089724, "max_drawdown_12m": -0.37357002, "revenue_ttm": 50006000, "gross_profit_ttm": 14633000, "ebit_ttm": -23483000, "ebitda_ttm": -125101000, "net_income_ttm": -132555000, "eps_diluted_ttm": -0.46864817, "operating_cash_flow_ttm": -5057000, "capital_expenditure_ttm": -74826000, "fcf_ttm": -79883000, "dividends_paid_ttm": 0, "share_repurchases_ttm": null, "shares_issued_ttm": 302195000, "interest_expense_ttm": 3321000, "cash_and_equivalents": 259853000, "total_current_assets": 286625000, "total_current_liabilities": 117131000, "net_ppe": null, "total_assets": 605621000, "total_debt": 165332000, "total_equity": 356854000, "net_working_capital": -33481000, "book_value_per_share": 1.26165723, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 1.26165723, "universe_ticker_count": 632, "sector": "Basic Materials", "rank_pe": 50, "rank_pb": 92, "rank_ptbv": 92, "rank_ps": 99, "rank_pcf": 50, "rank_ev_ebitda": 50, "rank_ev_ebit": 2, "rank_earnings_yield": 50, "rank_fcf_yield": 84, "rank_dividend_yield": 73, "rank_shareholder_yield": 98, "rank_total_yield": 99, "rank_roe": 95, "rank_roc": 50, "rank_roic": 94, "rank_gross_margin": 70, "rank_fcf_margin": 99, "rank_piotroski": 80, "rank_accruals": 4, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 20, "rank_momentum_12m": 1, "rank_momentum_12m_ex1m": 1, "rank_relative_strength": 1, "value_composite": 76, "quality_composite": 93, "momentum_composite": 1, "growth_composite": 22, "yield_composite": 93, "svqf_composite": 37, "vc1_composite": 79, "vc2_composite": 87, "vc3_composite": 86, "trending_value_composite": null, "overall_composite": 76, "factor_coverage": 0.788, "signal_confidence": 0.788, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 97, "small_cap_core_rank": 89, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 14.51, "os": 0.24, "value": 0.24, "quality": 0.07, "momentum": 0.99, "confidence": 0.788, "coverage": 0.788, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": -0.0736, "roe": -0.3715, "momentum_12_1": 4.4065, "complete_fields": { "id": 7604, "ticker_id": 14018, "universe_id": 5, "week_end_date": "2026-06-07", "source_primary": "yfinance", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T12:29:44.428421+00:00", "batch_id": "", "os_score_delta": null, "price_close": 14.51, "market_cap": 4104087392.44, "market_cap_usd": 4104087392.44, "enterprise_value": 4009566392.44, "shares_outstanding": 282845444, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 11.5007465, "ptbv_ratio": 11.5007465, "ps_ratio": 82.07189922, "pcf_ratio": null, "pfcf_ratio": -51.37623014, "ev_ebitda": null, "ev_ebit": -170.74336296, "ev_sales": 80.18170604, "ev_fcf": -50.19298715, "earnings_yield": null, "fcf_yield": -0.0199231, "dividend_yield": 0, "buyback_yield": -0.07363269, "shareholder_yield": -0.07363269, "debt_paydown_yield": 0, "total_yield": -0.07363269, "gross_margin": 0.29262489, "operating_margin": -0.46960365, "net_margin": -2.65078191, "ebitda_margin": -2.50171979, "fcf_margin": -1.5974683, "roe": -0.37145443, "roa": -0.21887451, "roic": -0.067137, "roc_greenblatt": null, "asset_turnover": 0.08256979, "cash_conversion": 0.60264041, "accruals_ratio": -0.2105244, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 0.75555751, "debt_to_assets": 0.27299582, "interest_coverage": -7.07106293, "current_ratio": 2.44704647, "quick_ratio": 2.44704647, "net_debt": -94521000, "revenue_growth_1y": 0.1275489, "revenue_growth_3y_cagr": 0.09453484, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": 5.1664411, "piotroski_f_score": 4, "altman_z_score": null, "earnings_stability_5y": 1.538646, "revenue_stability_5y": 0.162821, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.10762608, "price_return_3m": -0.10210396, "price_return_6m": 1.33279743, "price_return_9m": 3.04178273, "price_return_12m": 3.82460676, "price_return_12m_ex1m": 4.40648559, "distance_from_52w_high": -0.29046458, "distance_from_52w_low": 3.81260524, "relative_strength": 3.80590279, "local_beta": 2.6563, "volatility_252d": 0.955553, "volatility_60d": 2.089724, "max_drawdown_12m": -0.37357002, "revenue_ttm": 50006000, "gross_profit_ttm": 14633000, "ebit_ttm": -23483000, "ebitda_ttm": -125101000, "net_income_ttm": -132555000, "eps_diluted_ttm": -0.46864817, "operating_cash_flow_ttm": -5057000, "capital_expenditure_ttm": -74826000, "fcf_ttm": -79883000, "dividends_paid_ttm": 0, "share_repurchases_ttm": null, "shares_issued_ttm": 302195000, "interest_expense_ttm": 3321000, "cash_and_equivalents": 259853000, "total_current_assets": 286625000, "total_current_liabilities": 117131000, "net_ppe": null, "total_assets": 605621000, "total_debt": 165332000, "total_equity": 356854000, "net_working_capital": -33481000, "book_value_per_share": 1.26165723, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 1.26165723, "universe_ticker_count": 632, "sector": "Basic Materials", "rank_pe": 50, "rank_pb": 92, "rank_ptbv": 92, "rank_ps": 99, "rank_pcf": 50, "rank_ev_ebitda": 50, "rank_ev_ebit": 2, "rank_earnings_yield": 50, "rank_fcf_yield": 84, "rank_dividend_yield": 73, "rank_shareholder_yield": 98, "rank_total_yield": 99, "rank_roe": 95, "rank_roc": 50, "rank_roic": 94, "rank_gross_margin": 70, "rank_fcf_margin": 99, "rank_piotroski": 80, "rank_accruals": 4, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 20, "rank_momentum_12m": 1, "rank_momentum_12m_ex1m": 1, "rank_relative_strength": 1, "value_composite": 76, "quality_composite": 93, "momentum_composite": 1, "growth_composite": 22, "yield_composite": 93, "svqf_composite": 37, "vc1_composite": 79, "vc2_composite": 87, "vc3_composite": 86, "trending_value_composite": null, "overall_composite": 76, "factor_coverage": 0.788, "signal_confidence": 0.788, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 97, "small_cap_core_rank": 89, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:46:52.303065+00:00", "is_restated": false, "income_statement": { "revenue": 32514000, "cost_of_revenue": 30139000, "gross_profit": 2375000, "ebit": -29231000, "ebitda": -156367000, "pretax_income": null, "tax_provision": null, "net_income": -161913000, "net_income_to_common": -161913000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 265948000, "total_current_assets": 286920000, "total_assets": 589732000, "short_term_debt": 27267000, "long_term_debt": 134846000, "total_debt": 162113000, "total_liabilities": null, "total_equity": 357811000, "shares_outstanding": 262776228, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -19136000, "capital_expenditure": -60849000, "free_cash_flow": -79985000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": 313320000, "net_debt_issued": 27219000 }, "complete_fields": { "id": 384105, "ticker_id": 14018, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:46:52.303065+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-156367000", "netIncome": "-161913000", "grossProfit": "2375000", "totalRevenue": "32514000", "costOfRevenue": "30139000", "interestExpense": "4033000", "operatingIncome": "-29231000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "1043000" }, "balance": { "totalDebt": "162113000", "totalAssets": "589732000", "longTermDebt": "134846000", "shortTermDebt": "27267000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "262776228", "totalCurrentAssets": "286920000", "totalShareholderEquity": "357811000", "totalCurrentLiabilities": "73745000", "cashAndShortTermInvestments": "265948000" }, "cashflow": { "freeCashFlow": "-79985000", "dividendsPaid": "0", "issuanceOfDebt": "28413000", "issuanceOfStock": "313320000", "repaymentOfDebt": "-1194000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "-19136000", "repurchaseOfStock": null, "capitalExpenditures": "-60849000" } }, "revenue": 32514000, "cost_of_revenue": 30139000, "gross_profit": 2375000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -29231000, "depreciation_amortisation": 1043000, "ebitda": -156367000, "interest_expense": 4033000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -161913000, "net_income_continuing_ops": null, "net_income_to_common": -161913000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 265948000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 286920000, "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": 589732000, "short_term_debt": 27267000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 73745000, "long_term_debt": 134846000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 162113000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 357811000, "shares_outstanding": 262776228, "operating_cash_flow": -19136000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -60849000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": 0, "share_repurchases": null, "shares_issued": 313320000, "net_debt_issued": 27219000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -79985000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-156367000", "netIncome": "-161913000", "grossProfit": "2375000", "totalRevenue": "32514000", "costOfRevenue": "30139000", "interestExpense": "4033000", "operatingIncome": "-29231000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "1043000" }, "balance": { "totalDebt": "162113000", "totalAssets": "589732000", "longTermDebt": "134846000", "shortTermDebt": "27267000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "262776228", "totalCurrentAssets": "286920000", "totalShareholderEquity": "357811000", "totalCurrentLiabilities": "73745000", "cashAndShortTermInvestments": "265948000" }, "cashflow": { "freeCashFlow": "-79985000", "dividendsPaid": "0", "issuanceOfDebt": "28413000", "issuanceOfStock": "313320000", "repaymentOfDebt": "-1194000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "-19136000", "repurchaseOfStock": null, "capitalExpenditures": "-60849000" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:46:52.303065+00:00", "is_restated": false, "income_statement": { "revenue": 28836000, "cost_of_revenue": 26866000, "gross_profit": 1970000, "ebit": -6919000, "ebitda": -10238000, "pretax_income": null, "tax_provision": null, "net_income": -16298000, "net_income_to_common": -16298000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5660000, "total_current_assets": 20576000, "total_assets": 256349000, "short_term_debt": 21894000, "long_term_debt": 135007000, "total_debt": 156901000, "total_liabilities": null, "total_equity": 39073000, "shares_outstanding": 176947215, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -7498000, "capital_expenditure": -36231000, "free_cash_flow": -43729000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": 11810000, "net_debt_issued": 20035000 }, "complete_fields": { "id": 384110, "ticker_id": 14018, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:46:52.303065+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-10238000", "netIncome": "-16298000", "grossProfit": "1970000", "totalRevenue": "28836000", "costOfRevenue": "26866000", "interestExpense": "4568000", "operatingIncome": "-6919000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "1120000" }, "balance": { "totalDebt": "156901000", "totalAssets": "256349000", "longTermDebt": "135007000", "shortTermDebt": "21894000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "176947215", "totalCurrentAssets": "20576000", "totalShareholderEquity": "39073000", "totalCurrentLiabilities": "57389000", "cashAndShortTermInvestments": "5660000" }, "cashflow": { "freeCashFlow": "-43729000", "dividendsPaid": "0", "issuanceOfDebt": "43643000", "issuanceOfStock": "11810000", "repaymentOfDebt": "-23608000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "-7498000", "repurchaseOfStock": null, "capitalExpenditures": "-36231000" } }, "revenue": 28836000, "cost_of_revenue": 26866000, "gross_profit": 1970000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -6919000, "depreciation_amortisation": 1120000, "ebitda": -10238000, "interest_expense": 4568000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -16298000, "net_income_continuing_ops": null, "net_income_to_common": -16298000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 5660000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 20576000, "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": 256349000, "short_term_debt": 21894000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 57389000, "long_term_debt": 135007000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 156901000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 39073000, "shares_outstanding": 176947215, "operating_cash_flow": -7498000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -36231000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": 0, "share_repurchases": null, "shares_issued": 11810000, "net_debt_issued": 20035000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -43729000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-10238000", "netIncome": "-16298000", "grossProfit": "1970000", "totalRevenue": "28836000", "costOfRevenue": "26866000", "interestExpense": "4568000", "operatingIncome": "-6919000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "1120000" }, "balance": { "totalDebt": "156901000", "totalAssets": "256349000", "longTermDebt": "135007000", "shortTermDebt": "21894000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "176947215", "totalCurrentAssets": "20576000", "totalShareholderEquity": "39073000", "totalCurrentLiabilities": "57389000", "cashAndShortTermInvestments": "5660000" }, "cashflow": { "freeCashFlow": "-43729000", "dividendsPaid": "0", "issuanceOfDebt": "43643000", "issuanceOfStock": "11810000", "repaymentOfDebt": "-23608000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "-7498000", "repurchaseOfStock": null, "capitalExpenditures": "-36231000" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:46:52.303065+00:00", "is_restated": false, "income_statement": { "revenue": 22510000, "cost_of_revenue": 21427000, "gross_profit": 1083000, "ebit": -5874000, "ebitda": -3388000, "pretax_income": null, "tax_provision": null, "net_income": -8837000, "net_income_to_common": -8837000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 22019000, "total_current_assets": 36240000, "total_assets": 235334000, "short_term_debt": 34167000, "long_term_debt": 95900000, "total_debt": 130067000, "total_liabilities": null, "total_equity": 48508000, "shares_outstanding": 155925778, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -11698000, "capital_expenditure": -17492000, "free_cash_flow": -29190000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": 7504000, "net_debt_issued": 38773000 }, "complete_fields": { "id": 384112, "ticker_id": 14018, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:46:52.303065+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-3388000", "netIncome": "-8837000", "grossProfit": "1083000", "totalRevenue": "22510000", "costOfRevenue": "21427000", "interestExpense": "4305000", "operatingIncome": "-5874000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "1077000" }, "balance": { "totalDebt": "130067000", "totalAssets": "235334000", "longTermDebt": "95900000", "shortTermDebt": "34167000", "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "155925778", "totalCurrentAssets": "36240000", "totalShareholderEquity": "48508000", "totalCurrentLiabilities": "66698000", "cashAndShortTermInvestments": "22019000" }, "cashflow": { "freeCashFlow": "-29190000", "dividendsPaid": "0", "issuanceOfDebt": "42508000", "issuanceOfStock": "7504000", "repaymentOfDebt": "-3735000", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "-11698000", "repurchaseOfStock": null, "capitalExpenditures": "-17492000" } }, "revenue": 22510000, "cost_of_revenue": 21427000, "gross_profit": 1083000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -5874000, "depreciation_amortisation": 1077000, "ebitda": -3388000, "interest_expense": 4305000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -8837000, "net_income_continuing_ops": null, "net_income_to_common": -8837000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 22019000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 36240000, "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": 235334000, "short_term_debt": 34167000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 66698000, "long_term_debt": 95900000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 130067000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 48508000, "shares_outstanding": 155925778, "operating_cash_flow": -11698000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -17492000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": 0, "share_repurchases": null, "shares_issued": 7504000, "net_debt_issued": 38773000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -29190000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-3388000", "netIncome": "-8837000", "grossProfit": "1083000", "totalRevenue": "22510000", "costOfRevenue": "21427000", "interestExpense": "4305000", "operatingIncome": "-5874000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "1077000" }, "balance": { "totalDebt": "130067000", "totalAssets": "235334000", "longTermDebt": "95900000", "shortTermDebt": "34167000", "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "155925778", "totalCurrentAssets": "36240000", "totalShareholderEquity": "48508000", "totalCurrentLiabilities": "66698000", "cashAndShortTermInvestments": "22019000" }, "cashflow": { "freeCashFlow": "-29190000", "dividendsPaid": "0", "issuanceOfDebt": "42508000", "issuanceOfStock": "7504000", "repaymentOfDebt": "-3735000", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "-11698000", "repurchaseOfStock": null, "capitalExpenditures": "-17492000" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:46:52.303065+00:00", "is_restated": false, "income_statement": { "revenue": 24796000, "cost_of_revenue": 22249000, "gross_profit": 2547000, "ebit": -7409000, "ebitda": -8973000, "pretax_income": null, "tax_provision": null, "net_income": -14490000, "net_income_to_common": -14490000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 8442000, "total_current_assets": 20820000, "total_assets": 192845000, "short_term_debt": 30346000, "long_term_debt": 59134000, "total_debt": 89480000, "total_liabilities": null, "total_equity": 39750000, "shares_outstanding": 143986996, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -3750000, "capital_expenditure": -22755000, "free_cash_flow": -26505000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": 7133000, "net_debt_issued": 33269000 }, "complete_fields": { "id": 384113, "ticker_id": 14018, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:46:52.303065+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-8973000", "netIncome": "-14490000", "grossProfit": "2547000", "totalRevenue": "24796000", "costOfRevenue": "22249000", "interestExpense": "3863000", "operatingIncome": "-7409000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "1298000" }, "balance": { "totalDebt": "89480000", "totalAssets": "192845000", "longTermDebt": "59134000", "shortTermDebt": "30346000", "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "143986996", "totalCurrentAssets": "20820000", "totalShareholderEquity": "39750000", "totalCurrentLiabilities": "54906000", "cashAndShortTermInvestments": "8442000" }, "cashflow": { "freeCashFlow": "-26505000", "dividendsPaid": "0", "issuanceOfDebt": "39121000", "issuanceOfStock": "7133000", "repaymentOfDebt": "-5852000", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "-3750000", "repurchaseOfStock": null, "capitalExpenditures": "-22755000" } }, "revenue": 24796000, "cost_of_revenue": 22249000, "gross_profit": 2547000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -7409000, "depreciation_amortisation": 1298000, "ebitda": -8973000, "interest_expense": 3863000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -14490000, "net_income_continuing_ops": null, "net_income_to_common": -14490000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 8442000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 20820000, "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": 192845000, "short_term_debt": 30346000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 54906000, "long_term_debt": 59134000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 89480000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 39750000, "shares_outstanding": 143986996, "operating_cash_flow": -3750000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -22755000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": 0, "share_repurchases": null, "shares_issued": 7133000, "net_debt_issued": 33269000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -26505000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-8973000", "netIncome": "-14490000", "grossProfit": "2547000", "totalRevenue": "24796000", "costOfRevenue": "22249000", "interestExpense": "3863000", "operatingIncome": "-7409000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "1298000" }, "balance": { "totalDebt": "89480000", "totalAssets": "192845000", "longTermDebt": "59134000", "shortTermDebt": "30346000", "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "143986996", "totalCurrentAssets": "20820000", "totalShareholderEquity": "39750000", "totalCurrentLiabilities": "54906000", "cashAndShortTermInvestments": "8442000" }, "cashflow": { "freeCashFlow": "-26505000", "dividendsPaid": "0", "issuanceOfDebt": "39121000", "issuanceOfStock": "7133000", "repaymentOfDebt": "-5852000", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "-3750000", "repurchaseOfStock": null, "capitalExpenditures": "-22755000" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:46:52.303065+00:00", "is_restated": false, "income_statement": { "revenue": null, "cost_of_revenue": null, "gross_profit": null, "ebit": null, "ebitda": null, "pretax_income": null, "tax_provision": null, "net_income": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": null, "total_current_assets": null, "total_assets": null, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": null, "total_equity": null, "shares_outstanding": null, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": null, "free_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 384114, "ticker_id": 14018, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:46:52.303065+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2021-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2021-12-31", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2021-12-31", "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": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": null, "shares_outstanding": null, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": null, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": 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": "2021-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2021-12-31", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2021-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:46:52.303065+00:00", "is_restated": false, "income_statement": { "revenue": 25400000, "cost_of_revenue": 12390000, "gross_profit": 13010000, "ebit": 2243000, "ebitda": -1770000, "pretax_income": null, "tax_provision": null, "net_income": -5264000, "net_income_to_common": -5264000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 259853000, "total_current_assets": 286625000, "total_assets": 605621000, "short_term_debt": 56878000, "long_term_debt": 108454000, "total_debt": 165332000, "total_liabilities": null, "total_equity": 356854000, "shares_outstanding": 282845444, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 9678000, "capital_expenditure": -21779000, "free_cash_flow": -12101000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -210000 }, "complete_fields": { "id": 384103, "ticker_id": 14018, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:46:52.303065+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-1770000", "netIncome": "-5264000", "grossProfit": "13010000", "totalRevenue": "25400000", "costOfRevenue": "12390000", "interestExpense": "494000", "operatingIncome": "2243000", "fiscalDateEnding": "2026-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "253000" }, "balance": { "totalDebt": "165332000", "totalAssets": "605621000", "longTermDebt": "108454000", "shortTermDebt": "56878000", "fiscalDateEnding": "2026-03-31", "totalLiabilities": null, "sharesOutstanding": "282845444", "totalCurrentAssets": "286625000", "totalShareholderEquity": "356854000", "totalCurrentLiabilities": "117131000", "cashAndShortTermInvestments": "259853000" }, "cashflow": { "freeCashFlow": "-12101000", "dividendsPaid": "0", "issuanceOfDebt": "0", "issuanceOfStock": "0", "repaymentOfDebt": "-210000", "fiscalDateEnding": "2026-03-31", "operatingCashflow": "9678000", "repurchaseOfStock": null, "capitalExpenditures": "-21779000" } }, "revenue": 25400000, "cost_of_revenue": 12390000, "gross_profit": 13010000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 2243000, "depreciation_amortisation": 253000, "ebitda": -1770000, "interest_expense": 494000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -5264000, "net_income_continuing_ops": null, "net_income_to_common": -5264000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 259853000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 286625000, "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": 605621000, "short_term_debt": 56878000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 117131000, "long_term_debt": 108454000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 165332000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 356854000, "shares_outstanding": 282845444, "operating_cash_flow": 9678000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -21779000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": 0, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -210000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -12101000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-1770000", "netIncome": "-5264000", "grossProfit": "13010000", "totalRevenue": "25400000", "costOfRevenue": "12390000", "interestExpense": "494000", "operatingIncome": "2243000", "fiscalDateEnding": "2026-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "253000" }, "balance": { "totalDebt": "165332000", "totalAssets": "605621000", "longTermDebt": "108454000", "shortTermDebt": "56878000", "fiscalDateEnding": "2026-03-31", "totalLiabilities": null, "sharesOutstanding": "282845444", "totalCurrentAssets": "286625000", "totalShareholderEquity": "356854000", "totalCurrentLiabilities": "117131000", "cashAndShortTermInvestments": "259853000" }, "cashflow": { "freeCashFlow": "-12101000", "dividendsPaid": "0", "issuanceOfDebt": "0", "issuanceOfStock": "0", "repaymentOfDebt": "-210000", "fiscalDateEnding": "2026-03-31", "operatingCashflow": "9678000", "repurchaseOfStock": null, "capitalExpenditures": "-21779000" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:46:52.303065+00:00", "is_restated": false, "income_statement": { "revenue": 8719000, "cost_of_revenue": 7406000, "gross_profit": 1313000, "ebit": -10773000, "ebitda": -101105000, "pretax_income": null, "tax_provision": null, "net_income": -102273000, "net_income_to_common": -102273000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 265948000, "total_current_assets": 286920000, "total_assets": 589732000, "short_term_debt": 27267000, "long_term_debt": 134846000, "total_debt": 162113000, "total_liabilities": null, "total_equity": 357811000, "shares_outstanding": 262776228, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -12363000, "capital_expenditure": -10305000, "free_cash_flow": -22668000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": 178886000, "net_debt_issued": -1660000 }, "complete_fields": { "id": 384104, "ticker_id": 14018, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:46:52.303065+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-101105000", "netIncome": "-102273000", "grossProfit": "1313000", "totalRevenue": "8719000", "costOfRevenue": "7406000", "interestExpense": "644000", "operatingIncome": "-10773000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "251000" }, "balance": { "totalDebt": "162113000", "totalAssets": "589732000", "longTermDebt": "134846000", "shortTermDebt": "27267000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "262776228", "totalCurrentAssets": "286920000", "totalShareholderEquity": "357811000", "totalCurrentLiabilities": "73745000", "cashAndShortTermInvestments": "265948000" }, "cashflow": { "freeCashFlow": "-22668000", "dividendsPaid": "0", "issuanceOfDebt": "-1034000", "issuanceOfStock": "178886000", "repaymentOfDebt": "-626000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "-12363000", "repurchaseOfStock": null, "capitalExpenditures": "-10305000" } }, "revenue": 8719000, "cost_of_revenue": 7406000, "gross_profit": 1313000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -10773000, "depreciation_amortisation": 251000, "ebitda": -101105000, "interest_expense": 644000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -102273000, "net_income_continuing_ops": null, "net_income_to_common": -102273000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 265948000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 286920000, "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": 589732000, "short_term_debt": 27267000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 73745000, "long_term_debt": 134846000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 162113000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 357811000, "shares_outstanding": 262776228, "operating_cash_flow": -12363000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -10305000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": 0, "share_repurchases": null, "shares_issued": 178886000, "net_debt_issued": -1660000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -22668000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-101105000", "netIncome": "-102273000", "grossProfit": "1313000", "totalRevenue": "8719000", "costOfRevenue": "7406000", "interestExpense": "644000", "operatingIncome": "-10773000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "251000" }, "balance": { "totalDebt": "162113000", "totalAssets": "589732000", "longTermDebt": "134846000", "shortTermDebt": "27267000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "262776228", "totalCurrentAssets": "286920000", "totalShareholderEquity": "357811000", "totalCurrentLiabilities": "73745000", "cashAndShortTermInvestments": "265948000" }, "cashflow": { "freeCashFlow": "-22668000", "dividendsPaid": "0", "issuanceOfDebt": "-1034000", "issuanceOfStock": "178886000", "repaymentOfDebt": "-626000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "-12363000", "repurchaseOfStock": null, "capitalExpenditures": "-10305000" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:46:52.303065+00:00", "is_restated": false, "income_statement": { "revenue": 8695000, "cost_of_revenue": 7441000, "gross_profit": 1254000, "ebit": -3148000, "ebitda": 34648000, "pretax_income": null, "tax_provision": null, "net_income": 33191000, "net_income_to_common": 33191000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 111588000, "total_current_assets": 128413000, "total_assets": 433138000, "short_term_debt": 22883000, "long_term_debt": 174380000, "total_debt": 197263000, "total_liabilities": null, "total_equity": 171343000, "shares_outstanding": 224811608, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 10849000, "capital_expenditure": -35673000, "free_cash_flow": -24824000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": 123309000, "net_debt_issued": -141000 }, "complete_fields": { "id": 384106, "ticker_id": 14018, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:46:52.303065+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "34648000", "netIncome": "33191000", "grossProfit": "1254000", "totalRevenue": "8695000", "costOfRevenue": "7441000", "interestExpense": "1061000", "operatingIncome": "-3148000", "fiscalDateEnding": "2025-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": "233000" }, "balance": { "totalDebt": "197263000", "totalAssets": "433138000", "longTermDebt": "174380000", "shortTermDebt": "22883000", "fiscalDateEnding": "2025-09-30", "totalLiabilities": null, "sharesOutstanding": "224811608", "totalCurrentAssets": "128413000", "totalShareholderEquity": "171343000", "totalCurrentLiabilities": "54001000", "cashAndShortTermInvestments": "111588000" }, "cashflow": { "freeCashFlow": "-24824000", "dividendsPaid": "0", "issuanceOfDebt": "73000", "issuanceOfStock": "123309000", "repaymentOfDebt": "-214000", "fiscalDateEnding": "2025-09-30", "operatingCashflow": "10849000", "repurchaseOfStock": null, "capitalExpenditures": "-35673000" } }, "revenue": 8695000, "cost_of_revenue": 7441000, "gross_profit": 1254000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -3148000, "depreciation_amortisation": 233000, "ebitda": 34648000, "interest_expense": 1061000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 33191000, "net_income_continuing_ops": null, "net_income_to_common": 33191000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 111588000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 128413000, "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": 433138000, "short_term_debt": 22883000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 54001000, "long_term_debt": 174380000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 197263000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 171343000, "shares_outstanding": 224811608, "operating_cash_flow": 10849000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -35673000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": 0, "share_repurchases": null, "shares_issued": 123309000, "net_debt_issued": -141000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -24824000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "34648000", "netIncome": "33191000", "grossProfit": "1254000", "totalRevenue": "8695000", "costOfRevenue": "7441000", "interestExpense": "1061000", "operatingIncome": "-3148000", "fiscalDateEnding": "2025-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": "233000" }, "balance": { "totalDebt": "197263000", "totalAssets": "433138000", "longTermDebt": "174380000", "shortTermDebt": "22883000", "fiscalDateEnding": "2025-09-30", "totalLiabilities": null, "sharesOutstanding": "224811608", "totalCurrentAssets": "128413000", "totalShareholderEquity": "171343000", "totalCurrentLiabilities": "54001000", "cashAndShortTermInvestments": "111588000" }, "cashflow": { "freeCashFlow": "-24824000", "dividendsPaid": "0", "issuanceOfDebt": "73000", "issuanceOfStock": "123309000", "repaymentOfDebt": "-214000", "fiscalDateEnding": "2025-09-30", "operatingCashflow": "10849000", "repurchaseOfStock": null, "capitalExpenditures": "-35673000" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:46:52.303065+00:00", "is_restated": false, "income_statement": { "revenue": 7192000, "cost_of_revenue": 8136000, "gross_profit": -944000, "ebit": -11805000, "ebitda": -56874000, "pretax_income": null, "tax_provision": null, "net_income": -58209000, "net_income_to_common": -58209000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 24684000, "total_current_assets": 43292000, "total_assets": 315597000, "short_term_debt": 21418000, "long_term_debt": 171272000, "total_debt": 192690000, "total_liabilities": null, "total_equity": 10460000, "shares_outstanding": 195860802, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -13221000, "capital_expenditure": -7069000, "free_cash_flow": -20290000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": 20159000 }, "complete_fields": { "id": 384107, "ticker_id": 14018, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:46:52.303065+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-56874000", "netIncome": "-58209000", "grossProfit": "-944000", "totalRevenue": "7192000", "costOfRevenue": "8136000", "interestExpense": "1122000", "operatingIncome": "-11805000", "fiscalDateEnding": "2025-06-30", "researchAndDevelopment": null, "depreciationAndAmortization": "271000" }, "balance": { "totalDebt": "192690000", "totalAssets": "315597000", "longTermDebt": "171272000", "shortTermDebt": "21418000", "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "195860802", "totalCurrentAssets": "43292000", "totalShareholderEquity": "10460000", "totalCurrentLiabilities": "56345000", "cashAndShortTermInvestments": "24684000" }, "cashflow": { "freeCashFlow": "-20290000", "dividendsPaid": "0", "issuanceOfDebt": "20378000", "issuanceOfStock": "0", "repaymentOfDebt": "-219000", "fiscalDateEnding": "2025-06-30", "operatingCashflow": "-13221000", "repurchaseOfStock": null, "capitalExpenditures": "-7069000" } }, "revenue": 7192000, "cost_of_revenue": 8136000, "gross_profit": -944000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -11805000, "depreciation_amortisation": 271000, "ebitda": -56874000, "interest_expense": 1122000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -58209000, "net_income_continuing_ops": null, "net_income_to_common": -58209000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 24684000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 43292000, "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": 315597000, "short_term_debt": 21418000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 56345000, "long_term_debt": 171272000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 192690000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 10460000, "shares_outstanding": 195860802, "operating_cash_flow": -13221000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -7069000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": 0, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": 20159000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -20290000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-56874000", "netIncome": "-58209000", "grossProfit": "-944000", "totalRevenue": "7192000", "costOfRevenue": "8136000", "interestExpense": "1122000", "operatingIncome": "-11805000", "fiscalDateEnding": "2025-06-30", "researchAndDevelopment": null, "depreciationAndAmortization": "271000" }, "balance": { "totalDebt": "192690000", "totalAssets": "315597000", "longTermDebt": "171272000", "shortTermDebt": "21418000", "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "195860802", "totalCurrentAssets": "43292000", "totalShareholderEquity": "10460000", "totalCurrentLiabilities": "56345000", "cashAndShortTermInvestments": "24684000" }, "cashflow": { "freeCashFlow": "-20290000", "dividendsPaid": "0", "issuanceOfDebt": "20378000", "issuanceOfStock": "0", "repaymentOfDebt": "-219000", "fiscalDateEnding": "2025-06-30", "operatingCashflow": "-13221000", "repurchaseOfStock": null, "capitalExpenditures": "-7069000" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:46:52.303065+00:00", "is_restated": false, "income_statement": { "revenue": 7908000, "cost_of_revenue": 7156000, "gross_profit": 752000, "ebit": -3505000, "ebitda": -33036000, "pretax_income": null, "tax_provision": null, "net_income": -34622000, "net_income_to_common": -34622000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 16985000, "total_current_assets": 31102000, "total_assets": 279041000, "short_term_debt": 17711000, "long_term_debt": 153901000, "total_debt": 171612000, "total_liabilities": null, "total_equity": 18102000, "shares_outstanding": 188520666, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -4401000, "capital_expenditure": -7802000, "free_cash_flow": -12203000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": 11125000, "net_debt_issued": 8861000 }, "complete_fields": { "id": 384108, "ticker_id": 14018, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:46:52.303065+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-33036000", "netIncome": "-34622000", "grossProfit": "752000", "totalRevenue": "7908000", "costOfRevenue": "7156000", "interestExpense": "1206000", "operatingIncome": "-3505000", "fiscalDateEnding": "2025-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "288000" }, "balance": { "totalDebt": "171612000", "totalAssets": "279041000", "longTermDebt": "153901000", "shortTermDebt": "17711000", "fiscalDateEnding": "2025-03-31", "totalLiabilities": null, "sharesOutstanding": "188520666", "totalCurrentAssets": "31102000", "totalShareholderEquity": "18102000", "totalCurrentLiabilities": "47802000", "cashAndShortTermInvestments": "16985000" }, "cashflow": { "freeCashFlow": "-12203000", "dividendsPaid": "0", "issuanceOfDebt": "8996000", "issuanceOfStock": "11125000", "repaymentOfDebt": "-135000", "fiscalDateEnding": "2025-03-31", "operatingCashflow": "-4401000", "repurchaseOfStock": null, "capitalExpenditures": "-7802000" } }, "revenue": 7908000, "cost_of_revenue": 7156000, "gross_profit": 752000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -3505000, "depreciation_amortisation": 288000, "ebitda": -33036000, "interest_expense": 1206000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -34622000, "net_income_continuing_ops": null, "net_income_to_common": -34622000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 16985000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 31102000, "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": 279041000, "short_term_debt": 17711000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 47802000, "long_term_debt": 153901000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 171612000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 18102000, "shares_outstanding": 188520666, "operating_cash_flow": -4401000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -7802000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": 0, "share_repurchases": null, "shares_issued": 11125000, "net_debt_issued": 8861000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -12203000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-33036000", "netIncome": "-34622000", "grossProfit": "752000", "totalRevenue": "7908000", "costOfRevenue": "7156000", "interestExpense": "1206000", "operatingIncome": "-3505000", "fiscalDateEnding": "2025-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "288000" }, "balance": { "totalDebt": "171612000", "totalAssets": "279041000", "longTermDebt": "153901000", "shortTermDebt": "17711000", "fiscalDateEnding": "2025-03-31", "totalLiabilities": null, "sharesOutstanding": "188520666", "totalCurrentAssets": "31102000", "totalShareholderEquity": "18102000", "totalCurrentLiabilities": "47802000", "cashAndShortTermInvestments": "16985000" }, "cashflow": { "freeCashFlow": "-12203000", "dividendsPaid": "0", "issuanceOfDebt": "8996000", "issuanceOfStock": "11125000", "repaymentOfDebt": "-135000", "fiscalDateEnding": "2025-03-31", "operatingCashflow": "-4401000", "repurchaseOfStock": null, "capitalExpenditures": "-7802000" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:46:52.303065+00:00", "is_restated": false, "income_statement": { "revenue": null, "cost_of_revenue": null, "gross_profit": null, "ebit": null, "ebitda": null, "pretax_income": null, "tax_provision": null, "net_income": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": null, "total_current_assets": null, "total_assets": null, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": null, "total_equity": null, "shares_outstanding": null, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": null, "free_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 384109, "ticker_id": 14018, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:46:52.303065+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2024-12-31", "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": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": null, "shares_outstanding": null, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": null, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2024-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:46:52.303065+00:00", "is_restated": false, "income_statement": { "revenue": null, "cost_of_revenue": null, "gross_profit": null, "ebit": null, "ebitda": null, "pretax_income": null, "tax_provision": null, "net_income": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": null, "total_current_assets": null, "total_assets": null, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": null, "total_equity": null, "shares_outstanding": null, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": null, "free_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 384111, "ticker_id": 14018, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:46:52.303065+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": null, "shortTermDebt": null, "fiscalDateEnding": "2024-09-30", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": 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": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": null, "shares_outstanding": null, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": null, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": 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": null, "shortTermDebt": null, "fiscalDateEnding": "2024-09-30", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 5, "quarterly_financial_periods": 7, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "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" ] } } }