{ "ticker": { "uuid": "62cb4a9c-d231-4dae-8368-434073f9f81b", "symbol": "DEF", "name": "DEFAMA Deutsche Fachmarkt AG", "exchange": "GER", "exchange_name": "XETRA", "country": "DE", "currency": "EUR", "sector": "Real Estate", "industry": "Real Estate Services", "page_url": "https://sharemaestro.com/factors/ticker/62cb4a9c-d231-4dae-8368-434073f9f81b/", "api_url": "https://sharemaestro.com/factors/api/tickers/62cb4a9c-d231-4dae-8368-434073f9f81b/" }, "ticker_metadata": { "id": 14696, "uuid": "62cb4a9c-d231-4dae-8368-434073f9f81b", "symbol": "DEF", "name": "DEFAMA Deutsche Fachmarkt AG", "asset_type": "equity", "market_cap": 114720000, "stock_exchange_id": 8, "industry": "Real Estate Services", "sector": "Real Estate", "description": "DEFAMA Deutsche Fachmarkt AG, together with its subsidiaries, engages in real estate business in Germany. It acquires, manages, and leases retail parks and shopping centers, as well as small retail and commercial properties. The company was incorporated in 2014 and is headquartered in Berlin, Germany.", "currency": "EUR", "is_active": true }, "exchange_metadata": { "id": 8, "name": "XETRA", "symbol": "GER", "country_code": "DE", "currency": "EUR", "benchmark": "^GDAXI", "data_symbol": "GER", "ticker_suffix": ".DE", "update_provider": "yfinance", "update_group": "primary", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "62cb4a9c-d231-4dae-8368-434073f9f81b", "symbol": "DEF", "name": "DEFAMA Deutsche Fachmarkt AG", "exchange": "GER", "exchange_name": "XETRA", "country": "DE", "currency": "EUR", "sector": "Real Estate", "industry": "Real Estate Services", "page_url": "https://sharemaestro.com/factors/ticker/62cb4a9c-d231-4dae-8368-434073f9f81b/", "api_url": "https://sharemaestro.com/factors/api/tickers/62cb4a9c-d231-4dae-8368-434073f9f81b/" }, "week_end_date": "2026-06-07", "universe": "EUR_DE", "score": { "os": 0.12, "value": 0.24, "quality": 0.59, "momentum": 0.22, "coverage": 0.939, "confidence": 0.939, "delta": null }, "headline_factors": { "price": 23.8, "market_cap": 114239995.2, "pe_ratio": 20.3565, "earnings_yield": 0.0491, "ebitda_to_ev": 0.0679, "shareholder_yield": 0.0252, "roe": 0.1171, "piotroski_f_score": 7, "momentum_12_1": -0.1178, "volatility_252d": 0.1537 }, "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": 1, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T12:29:56.516335+00:00", "batch_id": "" }, "size": { "price_close": 23.8, "market_cap": 114239995.2, "market_cap_usd": 114239995.2, "enterprise_value": 320052236.2, "shares_outstanding": 4800000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 20.3565, "pb_ratio": 2.3832, "ptbv_ratio": 2.3832, "ps_ratio": 4.1563, "pcf_ratio": 6.5302, "pfcf_ratio": -9.4857, "ev_ebitda": 14.717, "ev_ebit": 22.9916, "ev_sales": 11.6442, "ev_fcf": -26.5748, "earnings_yield": 0.0491, "fcf_yield": -0.0376, "price_to_sales": 4.1563, "price_to_book": 2.3832, "price_to_cashflow": 6.5302, "ebitda_to_ev": 0.0679, "sales_yield": 0.0859 }, "yield": { "dividend_yield": 0.0252, "buyback_yield": 0, "shareholder_yield": 0.0252, "debt_paydown_yield": 0, "total_yield": 0.0252 }, "quality": { "gross_margin": 0.7381, "operating_margin": 0.5065, "net_margin": 0.2042, "ebitda_margin": 0.7912, "fcf_margin": -0.4382, "roe": 0.1171, "roa": 0.0214, "roic": 0.0411, "roc_greenblatt": null, "asset_turnover": 0.105, "cash_conversion": -2.146, "accruals_ratio": -0.0454, "sbc_to_revenue": null, "piotroski_f_score": 7, "altman_z_score": null, "earnings_stability_5y": 0.4274, "revenue_stability_5y": 0.1849, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.0775, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": null, "net_debt_to_ebitda": 9.4639, "debt_to_assets": 0.791, "interest_coverage": 2.1288, "current_ratio": 5.5242, "quick_ratio": 5.5242, "net_debt": 205812241, "local_beta": 0.2275, "volatility_252d": 0.1537, "volatility_60d": 0.324, "max_drawdown_12m": -0.2119, "risk_adjusted_momentum": -0.7662 }, "growth": { "revenue_growth_1y": 0.1484, "revenue_growth_3y_cagr": 0.1551, "revenue_growth_5y_cagr": null, "eps_growth_1y": 0.2224, "eps_growth_3y_cagr": 0.0117, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": 0.0609, "revenue_growth": 0.1484, "earnings_growth": 0.2224 }, "momentum": { "price_return_1m": -0.0083, "price_return_3m": -0.0985, "price_return_6m": -0.156, "price_return_9m": -0.1959, "price_return_12m": -0.1251, "price_return_12m_ex1m": -0.1178, "momentum_6m": -0.156, "momentum_12m": -0.1251, "momentum_12_1": -0.1178, "distance_from_52w_high": -0.2119, "distance_from_52w_low": 0, "relative_strength": -0.1438 }, "raw_ttm": { "revenue_ttm": 27485934, "gross_profit_ttm": 20288598, "ebit_ttm": 13920411, "ebitda_ttm": 21747122, "net_income_ttm": 5611967, "eps_diluted_ttm": 1.1692, "operating_cash_flow_ttm": 17493985, "capital_expenditure_ttm": -29537425, "fcf_ttm": -12043440, "dividends_paid_ttm": -2880000, "share_repurchases_ttm": null, "shares_issued_ttm": 0, "interest_expense_ttm": 6539037, "cash_and_equivalents": 1157480, "total_current_assets": 6668547, "total_current_liabilities": 1207155, "net_ppe": null, "total_assets": 261649680, "total_debt": 206969721, "total_equity": 47936503, "net_working_capital": 19841912, "book_value_per_share": 9.9868, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 9.9868 }, "ranks": { "universe_ticker_count": 632, "rank_pe": 56, "rank_pb": 57, "rank_ptbv": 57, "rank_ps": 79, "rank_pcf": 30, "rank_ev_ebitda": 70, "rank_ev_ebit": 76, "rank_earnings_yield": 56, "rank_fcf_yield": 88, "rank_dividend_yield": 38, "rank_shareholder_yield": 50, "rank_total_yield": 62, "rank_roe": 48, "rank_roc": 50, "rank_roic": 74, "rank_gross_margin": 13, "rank_fcf_margin": 95, "rank_piotroski": 17, "rank_accruals": 45, "rank_sue": 50, "rank_eps_growth_1y": 32, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 16, "rank_momentum_12m": 72, "rank_momentum_12m_ex1m": 70, "rank_relative_strength": 72 }, "composites": { "value_composite": 76, "quality_composite": 41, "momentum_composite": 78, "growth_composite": 9, "yield_composite": 46, "svqf_composite": 68, "vc1_composite": 69, "vc2_composite": 67, "vc3_composite": 69, "trending_value_composite": null, "overall_composite": 88, "quality_value_composite": 0.3763, "os_score": 0.12, "value_percentile": 0.24, "quality_percentile": 0.59, "momentum_percentile": 0.22, "factor_coverage": 0.939, "signal_confidence": 0.939, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 50, "small_cap_core_rank": 70, "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": 7727, "ticker_id": 14696, "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": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T12:29:56.516335+00:00", "batch_id": "", "os_score_delta": null, "price_close": 23.8, "market_cap": 114239995.2, "market_cap_usd": 114239995.2, "enterprise_value": 320052236.2, "shares_outstanding": 4800000, "fx_rate_to_usd": null, "pe_ratio": 20.35649803, "pb_ratio": 2.38315246, "ptbv_ratio": 2.38315246, "ps_ratio": 4.15630756, "pcf_ratio": 6.53024426, "pfcf_ratio": -9.48566151, "ev_ebitda": 14.71699272, "ev_ebit": 22.9915795, "ev_sales": 11.64421905, "ev_fcf": -26.57481884, "earnings_yield": 0.04912436, "fcf_yield": -0.03762961, "dividend_yield": 0.02521009, "buyback_yield": 0, "shareholder_yield": 0.02521009, "debt_paydown_yield": 0, "total_yield": 0.02521009, "gross_margin": 0.73814475, "operating_margin": 0.50645581, "net_margin": 0.20417596, "ebitda_margin": 0.79120913, "fcf_margin": -0.43816739, "roe": 0.11707085, "roa": 0.0214484, "roic": 0.04114428, "roc_greenblatt": null, "asset_turnover": 0.10504861, "cash_conversion": -2.1460283, "accruals_ratio": -0.04541193, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 9.46388405, "debt_to_assets": 0.79101844, "interest_coverage": 2.12881667, "current_ratio": 5.52418455, "quick_ratio": 5.52418455, "net_debt": 205812241, "revenue_growth_1y": 0.14838966, "revenue_growth_3y_cagr": 0.15505839, "revenue_growth_5y_cagr": null, "eps_growth_1y": 0.22237524, "eps_growth_3y_cagr": 0.01165638, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": 0.06092271, "piotroski_f_score": 7, "altman_z_score": null, "earnings_stability_5y": 0.427398, "revenue_stability_5y": 0.184948, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.00833338, "price_return_3m": -0.09848489, "price_return_6m": -0.15602843, "price_return_9m": -0.19594598, "price_return_12m": -0.12513786, "price_return_12m_ex1m": -0.11778604, "distance_from_52w_high": -0.21192059, "distance_from_52w_low": 0, "relative_strength": -0.14384183, "local_beta": 0.2275, "volatility_252d": 0.153722, "volatility_60d": 0.324035, "max_drawdown_12m": -0.21192059, "revenue_ttm": 27485934, "gross_profit_ttm": 20288598, "ebit_ttm": 13920411, "ebitda_ttm": 21747122, "net_income_ttm": 5611967, "eps_diluted_ttm": 1.16915979, "operating_cash_flow_ttm": 17493985, "capital_expenditure_ttm": -29537425, "fcf_ttm": -12043440, "dividends_paid_ttm": -2880000, "share_repurchases_ttm": null, "shares_issued_ttm": 0, "interest_expense_ttm": 6539037, "cash_and_equivalents": 1157480, "total_current_assets": 6668547, "total_current_liabilities": 1207155, "net_ppe": null, "total_assets": 261649680, "total_debt": 206969721, "total_equity": 47936503, "net_working_capital": 19841912, "book_value_per_share": 9.98677146, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 9.98677146, "universe_ticker_count": 632, "sector": "Real Estate", "rank_pe": 56, "rank_pb": 57, "rank_ptbv": 57, "rank_ps": 79, "rank_pcf": 30, "rank_ev_ebitda": 70, "rank_ev_ebit": 76, "rank_earnings_yield": 56, "rank_fcf_yield": 88, "rank_dividend_yield": 38, "rank_shareholder_yield": 50, "rank_total_yield": 62, "rank_roe": 48, "rank_roc": 50, "rank_roic": 74, "rank_gross_margin": 13, "rank_fcf_margin": 95, "rank_piotroski": 17, "rank_accruals": 45, "rank_sue": 50, "rank_eps_growth_1y": 32, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 16, "rank_momentum_12m": 72, "rank_momentum_12m_ex1m": 70, "rank_relative_strength": 72, "value_composite": 76, "quality_composite": 41, "momentum_composite": 78, "growth_composite": 9, "yield_composite": 46, "svqf_composite": 68, "vc1_composite": 69, "vc2_composite": 67, "vc3_composite": 69, "trending_value_composite": null, "overall_composite": 88, "factor_coverage": 0.939, "signal_confidence": 0.939, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 50, "small_cap_core_rank": 70, "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": 23.8, "os": 0.12, "value": 0.24, "quality": 0.59, "momentum": 0.22, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 20.3565, "earnings_yield": 0.0491, "shareholder_yield": 0.0252, "roe": 0.1171, "momentum_12_1": -0.1178, "complete_fields": { "id": 7727, "ticker_id": 14696, "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": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T12:29:56.516335+00:00", "batch_id": "", "os_score_delta": null, "price_close": 23.8, "market_cap": 114239995.2, "market_cap_usd": 114239995.2, "enterprise_value": 320052236.2, "shares_outstanding": 4800000, "fx_rate_to_usd": null, "pe_ratio": 20.35649803, "pb_ratio": 2.38315246, "ptbv_ratio": 2.38315246, "ps_ratio": 4.15630756, "pcf_ratio": 6.53024426, "pfcf_ratio": -9.48566151, "ev_ebitda": 14.71699272, "ev_ebit": 22.9915795, "ev_sales": 11.64421905, "ev_fcf": -26.57481884, "earnings_yield": 0.04912436, "fcf_yield": -0.03762961, "dividend_yield": 0.02521009, "buyback_yield": 0, "shareholder_yield": 0.02521009, "debt_paydown_yield": 0, "total_yield": 0.02521009, "gross_margin": 0.73814475, "operating_margin": 0.50645581, "net_margin": 0.20417596, "ebitda_margin": 0.79120913, "fcf_margin": -0.43816739, "roe": 0.11707085, "roa": 0.0214484, "roic": 0.04114428, "roc_greenblatt": null, "asset_turnover": 0.10504861, "cash_conversion": -2.1460283, "accruals_ratio": -0.04541193, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 9.46388405, "debt_to_assets": 0.79101844, "interest_coverage": 2.12881667, "current_ratio": 5.52418455, "quick_ratio": 5.52418455, "net_debt": 205812241, "revenue_growth_1y": 0.14838966, "revenue_growth_3y_cagr": 0.15505839, "revenue_growth_5y_cagr": null, "eps_growth_1y": 0.22237524, "eps_growth_3y_cagr": 0.01165638, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": 0.06092271, "piotroski_f_score": 7, "altman_z_score": null, "earnings_stability_5y": 0.427398, "revenue_stability_5y": 0.184948, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.00833338, "price_return_3m": -0.09848489, "price_return_6m": -0.15602843, "price_return_9m": -0.19594598, "price_return_12m": -0.12513786, "price_return_12m_ex1m": -0.11778604, "distance_from_52w_high": -0.21192059, "distance_from_52w_low": 0, "relative_strength": -0.14384183, "local_beta": 0.2275, "volatility_252d": 0.153722, "volatility_60d": 0.324035, "max_drawdown_12m": -0.21192059, "revenue_ttm": 27485934, "gross_profit_ttm": 20288598, "ebit_ttm": 13920411, "ebitda_ttm": 21747122, "net_income_ttm": 5611967, "eps_diluted_ttm": 1.16915979, "operating_cash_flow_ttm": 17493985, "capital_expenditure_ttm": -29537425, "fcf_ttm": -12043440, "dividends_paid_ttm": -2880000, "share_repurchases_ttm": null, "shares_issued_ttm": 0, "interest_expense_ttm": 6539037, "cash_and_equivalents": 1157480, "total_current_assets": 6668547, "total_current_liabilities": 1207155, "net_ppe": null, "total_assets": 261649680, "total_debt": 206969721, "total_equity": 47936503, "net_working_capital": 19841912, "book_value_per_share": 9.98677146, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 9.98677146, "universe_ticker_count": 632, "sector": "Real Estate", "rank_pe": 56, "rank_pb": 57, "rank_ptbv": 57, "rank_ps": 79, "rank_pcf": 30, "rank_ev_ebitda": 70, "rank_ev_ebit": 76, "rank_earnings_yield": 56, "rank_fcf_yield": 88, "rank_dividend_yield": 38, "rank_shareholder_yield": 50, "rank_total_yield": 62, "rank_roe": 48, "rank_roc": 50, "rank_roic": 74, "rank_gross_margin": 13, "rank_fcf_margin": 95, "rank_piotroski": 17, "rank_accruals": 45, "rank_sue": 50, "rank_eps_growth_1y": 32, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 16, "rank_momentum_12m": 72, "rank_momentum_12m_ex1m": 70, "rank_relative_strength": 72, "value_composite": 76, "quality_composite": 41, "momentum_composite": 78, "growth_composite": 9, "yield_composite": 46, "svqf_composite": 68, "vc1_composite": 69, "vc2_composite": 67, "vc3_composite": 69, "trending_value_composite": null, "overall_composite": 88, "factor_coverage": 0.939, "signal_confidence": 0.939, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 50, "small_cap_core_rank": 70, "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": "2026-06-07T11:53:55.548154+00:00", "is_restated": false, "income_statement": { "revenue": 27189145, "cost_of_revenue": 7108782, "gross_profit": 20080363, "ebit": 13709023, "ebitda": 21379340, "pretax_income": null, "tax_provision": null, "net_income": 5579599, "net_income_to_common": 5579599, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 995928, "total_current_assets": 5296227, "total_assets": 257333120, "short_term_debt": 15538000, "long_term_debt": 184169000, "total_debt": 199707000, "total_liabilities": null, "total_equity": 47011467, "shares_outstanding": 4800000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 17493985, "capital_expenditure": -29537425, "free_cash_flow": -12043440, "dividends_paid": -2880000, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": 12803894 }, "complete_fields": { "id": 385354, "ticker_id": 14696, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:53:55.548154+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "21379340", "netIncome": "5579599", "grossProfit": "20080363", "totalRevenue": "27189145", "costOfRevenue": "7108782", "interestExpense": "6539037", "operatingIncome": "13709023", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "7624677" }, "balance": { "totalDebt": "199707000", "totalAssets": "257333120", "longTermDebt": "184169000", "shortTermDebt": "15538000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "4800000", "totalCurrentAssets": "5296227", "totalShareholderEquity": "47011467", "totalCurrentLiabilities": "22686677", "cashAndShortTermInvestments": "995928" }, "cashflow": { "freeCashFlow": "-12043440", "dividendsPaid": "-2880000", "issuanceOfDebt": "26413538", "issuanceOfStock": "0", "repaymentOfDebt": "-13609644", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "17493985", "repurchaseOfStock": null, "capitalExpenditures": "-29537425" } }, "revenue": 27189145, "cost_of_revenue": 7108782, "gross_profit": 20080363, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 13709023, "depreciation_amortisation": 7624677, "ebitda": 21379340, "interest_expense": 6539037, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 5579599, "net_income_continuing_ops": null, "net_income_to_common": 5579599, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 995928, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 5296227, "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": 257333120, "short_term_debt": 15538000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 22686677, "long_term_debt": 184169000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 199707000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 47011467, "shares_outstanding": 4800000, "operating_cash_flow": 17493985, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -29537425, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -2880000, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": 12803894, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -12043440, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "21379340", "netIncome": "5579599", "grossProfit": "20080363", "totalRevenue": "27189145", "costOfRevenue": "7108782", "interestExpense": "6539037", "operatingIncome": "13709023", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "7624677" }, "balance": { "totalDebt": "199707000", "totalAssets": "257333120", "longTermDebt": "184169000", "shortTermDebt": "15538000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "4800000", "totalCurrentAssets": "5296227", "totalShareholderEquity": "47011467", "totalCurrentLiabilities": "22686677", "cashAndShortTermInvestments": "995928" }, "cashflow": { "freeCashFlow": "-12043440", "dividendsPaid": "-2880000", "issuanceOfDebt": "26413538", "issuanceOfStock": "0", "repaymentOfDebt": "-13609644", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "17493985", "repurchaseOfStock": null, "capitalExpenditures": "-29537425" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:53:55.548154+00:00", "is_restated": false, "income_statement": { "revenue": 23675888, "cost_of_revenue": 6120971, "gross_profit": 17554917, "ebit": 11178106, "ebitda": 18087737, "pretax_income": null, "tax_provision": null, "net_income": 4564555, "net_income_to_common": 4564555, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1320465, "total_current_assets": 6157173, "total_assets": 239543269, "short_term_debt": 13723000, "long_term_debt": 189902931, "total_debt": 189902931, "total_liabilities": null, "total_equity": 44311868, "shares_outstanding": 4800000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 16388020, "capital_expenditure": -43814390, "free_cash_flow": -27426370, "dividends_paid": -2736000, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": 25458045 }, "complete_fields": { "id": 385359, "ticker_id": 14696, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:53:55.548154+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "18087737", "netIncome": "4564555", "grossProfit": "17554917", "totalRevenue": "23675888", "costOfRevenue": "6120971", "interestExpense": "5242587", "operatingIncome": "11178106", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "6604987" }, "balance": { "totalDebt": "189902931", "totalAssets": "239543269", "longTermDebt": "189902931", "shortTermDebt": "13723000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "4800000", "totalCurrentAssets": "6157173", "totalShareholderEquity": "44311868", "totalCurrentLiabilities": "1572695", "cashAndShortTermInvestments": "1320465" }, "cashflow": { "freeCashFlow": "-27426370", "dividendsPaid": "-2736000", "issuanceOfDebt": "53889121", "issuanceOfStock": "0", "repaymentOfDebt": "-28431076", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "16388020", "repurchaseOfStock": null, "capitalExpenditures": "-43814390" } }, "revenue": 23675888, "cost_of_revenue": 6120971, "gross_profit": 17554917, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 11178106, "depreciation_amortisation": 6604987, "ebitda": 18087737, "interest_expense": 5242587, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 4564555, "net_income_continuing_ops": null, "net_income_to_common": 4564555, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1320465, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 6157173, "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": 239543269, "short_term_debt": 13723000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1572695, "long_term_debt": 189902931, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 189902931, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 44311868, "shares_outstanding": 4800000, "operating_cash_flow": 16388020, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -43814390, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -2736000, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": 25458045, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -27426370, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "18087737", "netIncome": "4564555", "grossProfit": "17554917", "totalRevenue": "23675888", "costOfRevenue": "6120971", "interestExpense": "5242587", "operatingIncome": "11178106", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "6604987" }, "balance": { "totalDebt": "189902931", "totalAssets": "239543269", "longTermDebt": "189902931", "shortTermDebt": "13723000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "4800000", "totalCurrentAssets": "6157173", "totalShareholderEquity": "44311868", "totalCurrentLiabilities": "1572695", "cashAndShortTermInvestments": "1320465" }, "cashflow": { "freeCashFlow": "-27426370", "dividendsPaid": "-2736000", "issuanceOfDebt": "53889121", "issuanceOfStock": "0", "repaymentOfDebt": "-28431076", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "16388020", "repurchaseOfStock": null, "capitalExpenditures": "-43814390" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:53:55.548154+00:00", "is_restated": false, "income_statement": { "revenue": 20478410, "cost_of_revenue": 4848634, "gross_profit": 15629776, "ebit": 9703643, "ebitda": 15877739, "pretax_income": null, "tax_provision": null, "net_income": 4152283, "net_income_to_common": 4152283, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2445450, "total_current_assets": 9296155, "total_assets": 218137438, "short_term_debt": null, "long_term_debt": 164260130, "total_debt": 164260130, "total_liabilities": null, "total_equity": 42483313, "shares_outstanding": 4800000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 12948445, "capital_expenditure": -22696029, "free_cash_flow": -9747584, "dividends_paid": -2592000, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": 9731113 }, "complete_fields": { "id": 385361, "ticker_id": 14696, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:53:55.548154+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "15877739", "netIncome": "4152283", "grossProfit": "15629776", "totalRevenue": "20478410", "costOfRevenue": "4848634", "interestExpense": "4207600", "operatingIncome": "9703643", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "5834746" }, "balance": { "totalDebt": "164260130", "totalAssets": "218137438", "longTermDebt": "164260130", "shortTermDebt": null, "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "4800000", "totalCurrentAssets": "9296155", "totalShareholderEquity": "42483313", "totalCurrentLiabilities": "1490229", "cashAndShortTermInvestments": "2445450" }, "cashflow": { "freeCashFlow": "-9747584", "dividendsPaid": "-2592000", "issuanceOfDebt": "20560000", "issuanceOfStock": "0", "repaymentOfDebt": "-10828887", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "12948445", "repurchaseOfStock": null, "capitalExpenditures": "-22696029" } }, "revenue": 20478410, "cost_of_revenue": 4848634, "gross_profit": 15629776, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 9703643, "depreciation_amortisation": 5834746, "ebitda": 15877739, "interest_expense": 4207600, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 4152283, "net_income_continuing_ops": null, "net_income_to_common": 4152283, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2445450, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 9296155, "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": 218137438, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1490229, "long_term_debt": 164260130, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 164260130, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 42483313, "shares_outstanding": 4800000, "operating_cash_flow": 12948445, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -22696029, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -2592000, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": 9731113, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -9747584, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "15877739", "netIncome": "4152283", "grossProfit": "15629776", "totalRevenue": "20478410", "costOfRevenue": "4848634", "interestExpense": "4207600", "operatingIncome": "9703643", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "5834746" }, "balance": { "totalDebt": "164260130", "totalAssets": "218137438", "longTermDebt": "164260130", "shortTermDebt": null, "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "4800000", "totalCurrentAssets": "9296155", "totalShareholderEquity": "42483313", "totalCurrentLiabilities": "1490229", "cashAndShortTermInvestments": "2445450" }, "cashflow": { "freeCashFlow": "-9747584", "dividendsPaid": "-2592000", "issuanceOfDebt": "20560000", "issuanceOfStock": "0", "repaymentOfDebt": "-10828887", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "12948445", "repurchaseOfStock": null, "capitalExpenditures": "-22696029" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:53:55.548154+00:00", "is_restated": false, "income_statement": { "revenue": 17643459, "cost_of_revenue": 4244206, "gross_profit": 13399253, "ebit": 10081092, "ebitda": 15185264, "pretax_income": null, "tax_provision": null, "net_income": 5388947, "net_income_to_common": 5388947, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3665098, "total_current_assets": 13792590, "total_assets": 199334356, "short_term_debt": null, "long_term_debt": 154529017, "total_debt": 154529017, "total_liabilities": null, "total_equity": 40923031, "shares_outstanding": 4705000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 10863648, "capital_expenditure": -45161302, "free_cash_flow": -34297654, "dividends_paid": -2448000, "share_repurchases": null, "shares_issued": 10260000, "net_debt_issued": 29935292 }, "complete_fields": { "id": 385362, "ticker_id": 14696, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:53:55.548154+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "15185264", "netIncome": "5388947", "grossProfit": "13399253", "totalRevenue": "17643459", "costOfRevenue": "4244206", "interestExpense": "2911967", "operatingIncome": "10081092", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "5095146" }, "balance": { "totalDebt": "154529017", "totalAssets": "199334356", "longTermDebt": "154529017", "shortTermDebt": null, "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "4705000", "totalCurrentAssets": "13792590", "totalShareholderEquity": "40923031", "totalCurrentLiabilities": "1375940", "cashAndShortTermInvestments": "3665098" }, "cashflow": { "freeCashFlow": "-34297654", "dividendsPaid": "-2448000", "issuanceOfDebt": "37056163", "issuanceOfStock": "10260000", "repaymentOfDebt": "-7120871", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "10863648", "repurchaseOfStock": null, "capitalExpenditures": "-45161302" } }, "revenue": 17643459, "cost_of_revenue": 4244206, "gross_profit": 13399253, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 10081092, "depreciation_amortisation": 5095146, "ebitda": 15185264, "interest_expense": 2911967, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 5388947, "net_income_continuing_ops": null, "net_income_to_common": 5388947, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 3665098, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 13792590, "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": 199334356, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1375940, "long_term_debt": 154529017, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 154529017, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 40923031, "shares_outstanding": 4705000, "operating_cash_flow": 10863648, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -45161302, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -2448000, "share_repurchases": null, "shares_issued": 10260000, "net_debt_issued": 29935292, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -34297654, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "15185264", "netIncome": "5388947", "grossProfit": "13399253", "totalRevenue": "17643459", "costOfRevenue": "4244206", "interestExpense": "2911967", "operatingIncome": "10081092", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "5095146" }, "balance": { "totalDebt": "154529017", "totalAssets": "199334356", "longTermDebt": "154529017", "shortTermDebt": null, "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "4705000", "totalCurrentAssets": "13792590", "totalShareholderEquity": "40923031", "totalCurrentLiabilities": "1375940", "cashAndShortTermInvestments": "3665098" }, "cashflow": { "freeCashFlow": "-34297654", "dividendsPaid": "-2448000", "issuanceOfDebt": "37056163", "issuanceOfStock": "10260000", "repaymentOfDebt": "-7120871", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "10863648", "repurchaseOfStock": null, "capitalExpenditures": "-45161302" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:53:55.548154+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": -2121600, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 385363, "ticker_id": 14696, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:53:55.548154+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": "-2121600", "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": -2121600, "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": "-2121600", "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": "2026-06-07T11:53:55.548154+00:00", "is_restated": false, "income_statement": { "revenue": 7686594, "cost_of_revenue": -27786, "gross_profit": 7714380, "ebit": 2922922, "ebitda": 4884943, "pretax_income": null, "tax_provision": null, "net_income": 925036, "net_income_to_common": 925036, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1157480, "total_current_assets": 6668547, "total_assets": 261649680, "short_term_debt": null, "long_term_debt": 206969721, "total_debt": 206969721, "total_liabilities": null, "total_equity": 47936503, "shares_outstanding": 4800000, "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": 385352, "ticker_id": 14696, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:53:55.548154+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "4884943", "netIncome": "925036", "grossProfit": "7714380", "totalRevenue": "7686594", "costOfRevenue": "-27786", "interestExpense": null, "operatingIncome": "2922922", "fiscalDateEnding": "2026-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "1962021" }, "balance": { "totalDebt": "206969721", "totalAssets": "261649680", "longTermDebt": "206969721", "shortTermDebt": null, "fiscalDateEnding": "2026-03-31", "totalLiabilities": null, "sharesOutstanding": "4800000", "totalCurrentAssets": "6668547", "totalShareholderEquity": "47936503", "totalCurrentLiabilities": "1207155", "cashAndShortTermInvestments": "1157480" } }, "revenue": 7686594, "cost_of_revenue": -27786, "gross_profit": 7714380, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 2922922, "depreciation_amortisation": 1962021, "ebitda": 4884943, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 925036, "net_income_continuing_ops": null, "net_income_to_common": 925036, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1157480, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 6668547, "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": 261649680, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1207155, "long_term_debt": 206969721, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 206969721, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 47936503, "shares_outstanding": 4800000, "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": "4884943", "netIncome": "925036", "grossProfit": "7714380", "totalRevenue": "7686594", "costOfRevenue": "-27786", "interestExpense": null, "operatingIncome": "2922922", "fiscalDateEnding": "2026-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "1962021" }, "balance": { "totalDebt": "206969721", "totalAssets": "261649680", "longTermDebt": "206969721", "shortTermDebt": null, "fiscalDateEnding": "2026-03-31", "totalLiabilities": null, "sharesOutstanding": "4800000", "totalCurrentAssets": "6668547", "totalShareholderEquity": "47936503", "totalCurrentLiabilities": "1207155", "cashAndShortTermInvestments": "1157480" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:53:55.548154+00:00", "is_restated": false, "income_statement": { "revenue": 4225712, "cost_of_revenue": 7384518, "gross_profit": -3158806, "ebit": 4056079, "ebitda": 6218648, "pretax_income": null, "tax_provision": null, "net_income": 1602203, "net_income_to_common": 1602203, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 995928, "total_current_assets": 5296227, "total_assets": 257333120, "short_term_debt": 15538000, "long_term_debt": 184169000, "total_debt": 199707000, "total_liabilities": null, "total_equity": 47011467, "shares_outstanding": 4800000, "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": 385353, "ticker_id": 14696, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:53:55.548154+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "6218648", "netIncome": "1602203", "grossProfit": "-3158806", "totalRevenue": "4225712", "costOfRevenue": "7384518", "interestExpense": null, "operatingIncome": "4056079", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "2116929" }, "balance": { "totalDebt": "199707000", "totalAssets": "257333120", "longTermDebt": "184169000", "shortTermDebt": "15538000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "4800000", "totalCurrentAssets": "5296227", "totalShareholderEquity": "47011467", "totalCurrentLiabilities": "22686677", "cashAndShortTermInvestments": "995928" } }, "revenue": 4225712, "cost_of_revenue": 7384518, "gross_profit": -3158806, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 4056079, "depreciation_amortisation": 2116929, "ebitda": 6218648, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 1602203, "net_income_continuing_ops": null, "net_income_to_common": 1602203, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 995928, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 5296227, "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": 257333120, "short_term_debt": 15538000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 22686677, "long_term_debt": 184169000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 199707000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 47011467, "shares_outstanding": 4800000, "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": "6218648", "netIncome": "1602203", "grossProfit": "-3158806", "totalRevenue": "4225712", "costOfRevenue": "7384518", "interestExpense": null, "operatingIncome": "4056079", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "2116929" }, "balance": { "totalDebt": "199707000", "totalAssets": "257333120", "longTermDebt": "184169000", "shortTermDebt": "15538000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "4800000", "totalCurrentAssets": "5296227", "totalShareholderEquity": "47011467", "totalCurrentLiabilities": "22686677", "cashAndShortTermInvestments": "995928" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:53:55.548154+00:00", "is_restated": false, "income_statement": { "revenue": 7768026, "cost_of_revenue": -278743, "gross_profit": 8046769, "ebit": 4261541, "ebitda": 6120281, "pretax_income": null, "tax_provision": null, "net_income": 2142899, "net_income_to_common": 2142899, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 234616, "total_current_assets": 6745642, "total_assets": 256199054, "short_term_debt": null, "long_term_debt": 200039896, "total_debt": 200039896, "total_liabilities": null, "total_equity": 45409263, "shares_outstanding": 4800000, "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": 385355, "ticker_id": 14696, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:53:55.548154+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "6120281", "netIncome": "2142899", "grossProfit": "8046769", "totalRevenue": "7768026", "costOfRevenue": "-278743", "interestExpense": null, "operatingIncome": "4261541", "fiscalDateEnding": "2025-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": "1858740" }, "balance": { "totalDebt": "200039896", "totalAssets": "256199054", "longTermDebt": "200039896", "shortTermDebt": null, "fiscalDateEnding": "2025-09-30", "totalLiabilities": null, "sharesOutstanding": "4800000", "totalCurrentAssets": "6745642", "totalShareholderEquity": "45409263", "totalCurrentLiabilities": "1670063", "cashAndShortTermInvestments": "234616" } }, "revenue": 7768026, "cost_of_revenue": -278743, "gross_profit": 8046769, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 4261541, "depreciation_amortisation": 1858740, "ebitda": 6120281, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 2142899, "net_income_continuing_ops": null, "net_income_to_common": 2142899, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 234616, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 6745642, "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": 256199054, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1670063, "long_term_debt": 200039896, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 200039896, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 45409263, "shares_outstanding": 4800000, "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": "6120281", "netIncome": "2142899", "grossProfit": "8046769", "totalRevenue": "7768026", "costOfRevenue": "-278743", "interestExpense": null, "operatingIncome": "4261541", "fiscalDateEnding": "2025-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": "1858740" }, "balance": { "totalDebt": "200039896", "totalAssets": "256199054", "longTermDebt": "200039896", "shortTermDebt": null, "fiscalDateEnding": "2025-09-30", "totalLiabilities": null, "sharesOutstanding": "4800000", "totalCurrentAssets": "6745642", "totalShareholderEquity": "45409263", "totalCurrentLiabilities": "1670063", "cashAndShortTermInvestments": "234616" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:53:55.548154+00:00", "is_restated": false, "income_statement": { "revenue": 7805602, "cost_of_revenue": 119347, "gross_profit": 7686255, "ebit": 2679869, "ebitda": 4523250, "pretax_income": null, "tax_provision": null, "net_income": 941829, "net_income_to_common": 941829, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1514599, "total_current_assets": 7105466, "total_assets": 243207218, "short_term_debt": null, "long_term_debt": 191220363, "total_debt": 191220363, "total_liabilities": null, "total_equity": 45146365, "shares_outstanding": 4800000, "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": 385356, "ticker_id": 14696, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:53:55.548154+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "4523250", "netIncome": "941829", "grossProfit": "7686255", "totalRevenue": "7805602", "costOfRevenue": "119347", "interestExpense": null, "operatingIncome": "2679869", "fiscalDateEnding": "2025-06-30", "researchAndDevelopment": null, "depreciationAndAmortization": "1843381" }, "balance": { "totalDebt": "191220363", "totalAssets": "243207218", "longTermDebt": "191220363", "shortTermDebt": null, "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "4800000", "totalCurrentAssets": "7105466", "totalShareholderEquity": "45146365", "totalCurrentLiabilities": "1024039", "cashAndShortTermInvestments": "1514599" } }, "revenue": 7805602, "cost_of_revenue": 119347, "gross_profit": 7686255, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 2679869, "depreciation_amortisation": 1843381, "ebitda": 4523250, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 941829, "net_income_continuing_ops": null, "net_income_to_common": 941829, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1514599, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 7105466, "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": 243207218, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1024039, "long_term_debt": 191220363, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 191220363, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 45146365, "shares_outstanding": 4800000, "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": "4523250", "netIncome": "941829", "grossProfit": "7686255", "totalRevenue": "7805602", "costOfRevenue": "119347", "interestExpense": null, "operatingIncome": "2679869", "fiscalDateEnding": "2025-06-30", "researchAndDevelopment": null, "depreciationAndAmortization": "1843381" }, "balance": { "totalDebt": "191220363", "totalAssets": "243207218", "longTermDebt": "191220363", "shortTermDebt": null, "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "4800000", "totalCurrentAssets": "7105466", "totalShareholderEquity": "45146365", "totalCurrentLiabilities": "1024039", "cashAndShortTermInvestments": "1514599" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:53:55.548154+00:00", "is_restated": false, "income_statement": { "revenue": 7389805, "cost_of_revenue": -116340, "gross_profit": 7506145, "ebit": 2711534, "ebitda": 4517161, "pretax_income": null, "tax_provision": null, "net_income": 892668, "net_income_to_common": 892668, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 373652, "total_current_assets": 5378223, "total_assets": 239612309, "short_term_debt": null, "long_term_debt": 189181400, "total_debt": 189181400, "total_liabilities": null, "total_equity": 45204536, "shares_outstanding": 4800000, "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": 385357, "ticker_id": 14696, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:53:55.548154+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "4517161", "netIncome": "892668", "grossProfit": "7506145", "totalRevenue": "7389805", "costOfRevenue": "-116340", "interestExpense": null, "operatingIncome": "2711534", "fiscalDateEnding": "2025-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "1805627" }, "balance": { "totalDebt": "189181400", "totalAssets": "239612309", "longTermDebt": "189181400", "shortTermDebt": null, "fiscalDateEnding": "2025-03-31", "totalLiabilities": null, "sharesOutstanding": "4800000", "totalCurrentAssets": "5378223", "totalShareholderEquity": "45204536", "totalCurrentLiabilities": "1121946", "cashAndShortTermInvestments": "373652" } }, "revenue": 7389805, "cost_of_revenue": -116340, "gross_profit": 7506145, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 2711534, "depreciation_amortisation": 1805627, "ebitda": 4517161, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 892668, "net_income_continuing_ops": null, "net_income_to_common": 892668, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 373652, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 5378223, "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": 239612309, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1121946, "long_term_debt": 189181400, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 189181400, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 45204536, "shares_outstanding": 4800000, "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": "4517161", "netIncome": "892668", "grossProfit": "7506145", "totalRevenue": "7389805", "costOfRevenue": "-116340", "interestExpense": null, "operatingIncome": "2711534", "fiscalDateEnding": "2025-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "1805627" }, "balance": { "totalDebt": "189181400", "totalAssets": "239612309", "longTermDebt": "189181400", "shortTermDebt": null, "fiscalDateEnding": "2025-03-31", "totalLiabilities": null, "sharesOutstanding": "4800000", "totalCurrentAssets": "5378223", "totalShareholderEquity": "45204536", "totalCurrentLiabilities": "1121946", "cashAndShortTermInvestments": "373652" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:53:55.548154+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": 13723000, "long_term_debt": null, "total_debt": 13723000, "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": 385358, "ticker_id": 14696, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:53:55.548154+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": "13723000", "fiscalDateEnding": "2024-12-31", "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": 13723000, "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": 13723000, "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": "13723000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:53:55.548154+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": 385360, "ticker_id": 14696, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:53:55.548154+00:00", "is_restated": false, "raw_data": { "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": { "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": "cornerstone_value", "name": "Cornerstone Value", "slug": "cornerstone-value", "group": "value", "page_url": "/factors/cornerstone-value/", "rank_field": "cornerstone_value_rank" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "garp", "name": "GARP", "slug": "garp", "group": "growth", "page_url": "/factors/garp/", "rank_field": "-revenue_growth" }, { "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" ] } } }