{ "ticker": { "uuid": "69aa276b-d53f-4877-82f6-2d5c0a5602d6", "symbol": "DMP", "name": "Dermapharm Holding SE", "exchange": "GER", "exchange_name": "XETRA", "country": "DE", "currency": "EUR", "sector": "Healthcare", "industry": "Drug Manufacturers - Specialty & Generic", "page_url": "https://sharemaestro.com/factors/ticker/69aa276b-d53f-4877-82f6-2d5c0a5602d6/", "api_url": "https://sharemaestro.com/factors/api/tickers/69aa276b-d53f-4877-82f6-2d5c0a5602d6/" }, "ticker_metadata": { "id": 14734, "uuid": "69aa276b-d53f-4877-82f6-2d5c0a5602d6", "symbol": "DMP", "name": "Dermapharm Holding SE", "asset_type": "equity", "market_cap": 2415114496, "stock_exchange_id": 8, "industry": "Drug Manufacturers - Specialty & Generic", "sector": "Healthcare", "description": "Dermapharm Holding SE, together with its subsidiaries, manufactures and sells off-patent branded pharmaceutical products in Germany, Italy, France, Austria, Switzerland, Spain, Portugal, the Netherlands, Croatia, Poland, Ukraine, the United States, and China. The company operates through three segments: Branded Pharmaceuticals; Other Healthcare Products; and Parallel Import Business. It offers branded generics, OTC products, non-prescription healthcare products, and herbal extracts and parallel-imported originator pharmaceuticals. The company also provides vitamins, minerals, food supplements, as well as products for dermatology, allergology, pain and inflammation treatment, cardiovascular support, gynecology, and urology. In addition, it offers cosmetics and medical devices. Further, the company imports originator pharmaceuticals under the axicorp brand. It sells its products under the Dekristol, Keltican, Tromcardin, Ketozolin, bite away, and Herpotherm brands. The company was founded in 1991 and is headquartered in Gr\u00fcnwald, Germany. Dermapharm Holding SE is a subsidiary of Themis Beteiligungs-AG.", "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": "69aa276b-d53f-4877-82f6-2d5c0a5602d6", "symbol": "DMP", "name": "Dermapharm Holding SE", "exchange": "GER", "exchange_name": "XETRA", "country": "DE", "currency": "EUR", "sector": "Healthcare", "industry": "Drug Manufacturers - Specialty & Generic", "page_url": "https://sharemaestro.com/factors/ticker/69aa276b-d53f-4877-82f6-2d5c0a5602d6/", "api_url": "https://sharemaestro.com/factors/api/tickers/69aa276b-d53f-4877-82f6-2d5c0a5602d6/" }, "week_end_date": "2026-06-07", "universe": "EUR_DE", "score": { "os": 0.76, "value": 0.35, "quality": 0.88, "momentum": 0.82, "coverage": 0.939, "confidence": 0.939, "delta": null }, "headline_factors": { "price": 47.55, "market_cap": 2560091946.16, "pe_ratio": 18.1922, "earnings_yield": 0.055, "ebitda_to_ev": 0.0999, "shareholder_yield": 0.0185, "roe": 0.1905, "piotroski_f_score": 9, "momentum_12_1": 0.3512, "volatility_252d": 0.2799 }, "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": "2024-12-31", "financials_age_days": 523, "has_full_data": true, "completeness_score": 1, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T12:29:58.275107+00:00", "batch_id": "" }, "size": { "price_close": 47.55, "market_cap": 2560091946.16, "market_cap_usd": 2560091946.16, "enterprise_value": 3343719946.16, "shares_outstanding": 53840000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 18.1922, "pb_ratio": 3.4649, "ptbv_ratio": 3.4649, "ps_ratio": 2.1783, "pcf_ratio": 13.156, "pfcf_ratio": 16.7856, "ev_ebitda": 10.0094, "ev_ebit": 13.9445, "ev_sales": 2.8451, "ev_fcf": 21.9236, "earnings_yield": 0.055, "fcf_yield": 0.0456, "price_to_sales": 2.1783, "price_to_book": 3.4649, "price_to_cashflow": 13.156, "ebitda_to_ev": 0.0999, "sales_yield": 0.3515 }, "yield": { "dividend_yield": 0.0185, "buyback_yield": 0, "shareholder_yield": 0.0185, "debt_paydown_yield": 0, "total_yield": 0.0185 }, "quality": { "gross_margin": 0.6695, "operating_margin": 0.204, "net_margin": 0.1197, "ebitda_margin": 0.2842, "fcf_margin": 0.1298, "roe": 0.1905, "roa": 0.0619, "roic": 0.1181, "roc_greenblatt": null, "asset_turnover": 0.5171, "cash_conversion": 1.0838, "accruals_ratio": -0.0237, "sbc_to_revenue": null, "piotroski_f_score": 9, "altman_z_score": null, "earnings_stability_5y": 0.3524, "revenue_stability_5y": 0.1005, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.3462, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": null, "net_debt_to_ebitda": 2.3458, "debt_to_assets": 0.4442, "interest_coverage": 4.4886, "current_ratio": 1.9989, "quick_ratio": 1.9989, "net_debt": 783628000, "local_beta": 0.4389, "volatility_252d": 0.2799, "volatility_60d": 0.6535, "max_drawdown_12m": -0.096, "risk_adjusted_momentum": 1.255 }, "growth": { "revenue_growth_1y": 0.04, "revenue_growth_3y_cagr": 0.0779, "revenue_growth_5y_cagr": null, "eps_growth_1y": 0.8244, "eps_growth_3y_cagr": -0.1842, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.0829, "book_value_growth_1y": 0.1209, "revenue_growth": 0.04, "earnings_growth": 0.8244 }, "momentum": { "price_return_1m": 0.0292, "price_return_3m": 0.2383, "price_return_6m": 0.248, "price_return_9m": 0.4409, "price_return_12m": 0.3907, "price_return_12m_ex1m": 0.3512, "momentum_6m": 0.248, "momentum_12m": 0.3907, "momentum_12_1": 0.3512, "distance_from_52w_high": -0.082, "distance_from_52w_low": 0.4744, "relative_strength": 0.372 }, "raw_ttm": { "revenue_ttm": 1175247000, "gross_profit_ttm": 786861000, "ebit_ttm": 239788000, "ebitda_ttm": 334059000, "net_income_ttm": 140725000, "eps_diluted_ttm": 2.6138, "operating_cash_flow_ttm": 194595000, "capital_expenditure_ttm": -42078000, "fcf_ttm": 152517000, "dividends_paid_ttm": -47379000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 53421000, "cash_and_equivalents": 225932000, "total_current_assets": 780047000, "total_current_liabilities": 390241000, "net_ppe": null, "total_assets": 2272666000, "total_debt": 1009560000, "total_equity": 738861000, "net_working_capital": 242736000, "book_value_per_share": 13.7233, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 13.7233 }, "ranks": { "universe_ticker_count": 632, "rank_pe": 49, "rank_pb": 68, "rank_ptbv": 68, "rank_ps": 58, "rank_pcf": 60, "rank_ev_ebitda": 48, "rank_ev_ebit": 48, "rank_earnings_yield": 49, "rank_fcf_yield": 44, "rank_dividend_yield": 46, "rank_shareholder_yield": 57, "rank_total_yield": 69, "rank_roe": 27, "rank_roc": 50, "rank_roic": 39, "rank_gross_margin": 20, "rank_fcf_margin": 34, "rank_piotroski": 1, "rank_accruals": 66, "rank_sue": 50, "rank_eps_growth_1y": 14, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 45, "rank_momentum_12m": 23, "rank_momentum_12m_ex1m": 23, "rank_relative_strength": 23 }, "composites": { "value_composite": 65, "quality_composite": 12, "momentum_composite": 18, "growth_composite": 17, "yield_composite": 64, "svqf_composite": 36, "vc1_composite": 67, "vc2_composite": 67, "vc3_composite": 69, "trending_value_composite": null, "overall_composite": 24, "quality_value_composite": 0.555, "os_score": 0.76, "value_percentile": 0.35, "quality_percentile": 0.88, "momentum_percentile": 0.82, "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": 69, "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": 7742, "ticker_id": 14734, "universe_id": 5, "week_end_date": "2026-06-07", "source_primary": "yfinance", "source_gaps": {}, "financials_period_end": "2024-12-31", "financials_age_days": 523, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T12:29:58.275107+00:00", "batch_id": "", "os_score_delta": null, "price_close": 47.55, "market_cap": 2560091946.16, "market_cap_usd": 2560091946.16, "enterprise_value": 3343719946.16, "shares_outstanding": 53840000, "fx_rate_to_usd": null, "pe_ratio": 18.19216164, "pb_ratio": 3.46491687, "ptbv_ratio": 3.46491687, "ps_ratio": 2.17834374, "pcf_ratio": 13.15600065, "pfcf_ratio": 16.78561699, "ev_ebitda": 10.00936944, "ev_ebit": 13.94448407, "ev_sales": 2.84512102, "ev_fcf": 21.92358849, "earnings_yield": 0.05496873, "fcf_yield": 0.04561297, "dividend_yield": 0.01850676, "buyback_yield": 0, "shareholder_yield": 0.01850676, "debt_paydown_yield": 0, "total_yield": 0.01850676, "gross_margin": 0.66952819, "operating_margin": 0.204032, "net_margin": 0.11974079, "ebitda_margin": 0.28424578, "fcf_margin": 0.12977442, "roe": 0.19046208, "roa": 0.06192067, "roic": 0.11812302, "roc_greenblatt": null, "asset_turnover": 0.51712262, "cash_conversion": 1.08379463, "accruals_ratio": -0.02370344, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 2.34577724, "debt_to_assets": 0.44421838, "interest_coverage": 4.48864679, "current_ratio": 1.9988853, "quick_ratio": 1.9988853, "net_debt": 783628000, "revenue_growth_1y": 0.04000085, "revenue_growth_3y_cagr": 0.07786464, "revenue_growth_5y_cagr": null, "eps_growth_1y": 0.82444523, "eps_growth_3y_cagr": -0.18420908, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.08286439, "book_value_growth_1y": 0.12094613, "piotroski_f_score": 9, "altman_z_score": null, "earnings_stability_5y": 0.35237, "revenue_stability_5y": 0.100471, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.02922074, "price_return_3m": 0.23828116, "price_return_6m": 0.24803154, "price_return_9m": 0.44090906, "price_return_12m": 0.39071955, "price_return_12m_ex1m": 0.35123546, "distance_from_52w_high": -0.08204633, "distance_from_52w_low": 0.47441857, "relative_strength": 0.37201558, "local_beta": 0.4389, "volatility_252d": 0.279859, "volatility_60d": 0.653484, "max_drawdown_12m": -0.09597928, "revenue_ttm": 1175247000, "gross_profit_ttm": 786861000, "ebit_ttm": 239788000, "ebitda_ttm": 334059000, "net_income_ttm": 140725000, "eps_diluted_ttm": 2.613763, "operating_cash_flow_ttm": 194595000, "capital_expenditure_ttm": -42078000, "fcf_ttm": 152517000, "dividends_paid_ttm": -47379000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 53421000, "cash_and_equivalents": 225932000, "total_current_assets": 780047000, "total_current_liabilities": 390241000, "net_ppe": null, "total_assets": 2272666000, "total_debt": 1009560000, "total_equity": 738861000, "net_working_capital": 242736000, "book_value_per_share": 13.72327266, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 13.72327266, "universe_ticker_count": 632, "sector": "Healthcare", "rank_pe": 49, "rank_pb": 68, "rank_ptbv": 68, "rank_ps": 58, "rank_pcf": 60, "rank_ev_ebitda": 48, "rank_ev_ebit": 48, "rank_earnings_yield": 49, "rank_fcf_yield": 44, "rank_dividend_yield": 46, "rank_shareholder_yield": 57, "rank_total_yield": 69, "rank_roe": 27, "rank_roc": 50, "rank_roic": 39, "rank_gross_margin": 20, "rank_fcf_margin": 34, "rank_piotroski": 1, "rank_accruals": 66, "rank_sue": 50, "rank_eps_growth_1y": 14, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 45, "rank_momentum_12m": 23, "rank_momentum_12m_ex1m": 23, "rank_relative_strength": 23, "value_composite": 65, "quality_composite": 12, "momentum_composite": 18, "growth_composite": 17, "yield_composite": 64, "svqf_composite": 36, "vc1_composite": 67, "vc2_composite": 67, "vc3_composite": 69, "trending_value_composite": null, "overall_composite": 24, "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": 69, "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": 47.55, "os": 0.76, "value": 0.35, "quality": 0.88, "momentum": 0.82, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 18.1922, "earnings_yield": 0.055, "shareholder_yield": 0.0185, "roe": 0.1905, "momentum_12_1": 0.3512, "complete_fields": { "id": 7742, "ticker_id": 14734, "universe_id": 5, "week_end_date": "2026-06-07", "source_primary": "yfinance", "source_gaps": {}, "financials_period_end": "2024-12-31", "financials_age_days": 523, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T12:29:58.275107+00:00", "batch_id": "", "os_score_delta": null, "price_close": 47.55, "market_cap": 2560091946.16, "market_cap_usd": 2560091946.16, "enterprise_value": 3343719946.16, "shares_outstanding": 53840000, "fx_rate_to_usd": null, "pe_ratio": 18.19216164, "pb_ratio": 3.46491687, "ptbv_ratio": 3.46491687, "ps_ratio": 2.17834374, "pcf_ratio": 13.15600065, "pfcf_ratio": 16.78561699, "ev_ebitda": 10.00936944, "ev_ebit": 13.94448407, "ev_sales": 2.84512102, "ev_fcf": 21.92358849, "earnings_yield": 0.05496873, "fcf_yield": 0.04561297, "dividend_yield": 0.01850676, "buyback_yield": 0, "shareholder_yield": 0.01850676, "debt_paydown_yield": 0, "total_yield": 0.01850676, "gross_margin": 0.66952819, "operating_margin": 0.204032, "net_margin": 0.11974079, "ebitda_margin": 0.28424578, "fcf_margin": 0.12977442, "roe": 0.19046208, "roa": 0.06192067, "roic": 0.11812302, "roc_greenblatt": null, "asset_turnover": 0.51712262, "cash_conversion": 1.08379463, "accruals_ratio": -0.02370344, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 2.34577724, "debt_to_assets": 0.44421838, "interest_coverage": 4.48864679, "current_ratio": 1.9988853, "quick_ratio": 1.9988853, "net_debt": 783628000, "revenue_growth_1y": 0.04000085, "revenue_growth_3y_cagr": 0.07786464, "revenue_growth_5y_cagr": null, "eps_growth_1y": 0.82444523, "eps_growth_3y_cagr": -0.18420908, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.08286439, "book_value_growth_1y": 0.12094613, "piotroski_f_score": 9, "altman_z_score": null, "earnings_stability_5y": 0.35237, "revenue_stability_5y": 0.100471, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.02922074, "price_return_3m": 0.23828116, "price_return_6m": 0.24803154, "price_return_9m": 0.44090906, "price_return_12m": 0.39071955, "price_return_12m_ex1m": 0.35123546, "distance_from_52w_high": -0.08204633, "distance_from_52w_low": 0.47441857, "relative_strength": 0.37201558, "local_beta": 0.4389, "volatility_252d": 0.279859, "volatility_60d": 0.653484, "max_drawdown_12m": -0.09597928, "revenue_ttm": 1175247000, "gross_profit_ttm": 786861000, "ebit_ttm": 239788000, "ebitda_ttm": 334059000, "net_income_ttm": 140725000, "eps_diluted_ttm": 2.613763, "operating_cash_flow_ttm": 194595000, "capital_expenditure_ttm": -42078000, "fcf_ttm": 152517000, "dividends_paid_ttm": -47379000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 53421000, "cash_and_equivalents": 225932000, "total_current_assets": 780047000, "total_current_liabilities": 390241000, "net_ppe": null, "total_assets": 2272666000, "total_debt": 1009560000, "total_equity": 738861000, "net_working_capital": 242736000, "book_value_per_share": 13.72327266, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 13.72327266, "universe_ticker_count": 632, "sector": "Healthcare", "rank_pe": 49, "rank_pb": 68, "rank_ptbv": 68, "rank_ps": 58, "rank_pcf": 60, "rank_ev_ebitda": 48, "rank_ev_ebit": 48, "rank_earnings_yield": 49, "rank_fcf_yield": 44, "rank_dividend_yield": 46, "rank_shareholder_yield": 57, "rank_total_yield": 69, "rank_roe": 27, "rank_roc": 50, "rank_roic": 39, "rank_gross_margin": 20, "rank_fcf_margin": 34, "rank_piotroski": 1, "rank_accruals": 66, "rank_sue": 50, "rank_eps_growth_1y": 14, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 45, "rank_momentum_12m": 23, "rank_momentum_12m_ex1m": 23, "rank_relative_strength": 23, "value_composite": 65, "quality_composite": 12, "momentum_composite": 18, "growth_composite": 17, "yield_composite": 64, "svqf_composite": 36, "vc1_composite": 67, "vc2_composite": 67, "vc3_composite": 69, "trending_value_composite": null, "overall_composite": 24, "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": 69, "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": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:54:36.885133+00:00", "is_restated": false, "income_statement": { "revenue": 1180766000, "cost_of_revenue": 413696000, "gross_profit": 767070000, "ebit": 214732000, "ebitda": 320908000, "pretax_income": null, "tax_provision": null, "net_income": 113787000, "net_income_to_common": 113787000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 121195000, "total_current_assets": 593498000, "total_assets": 2080019000, "short_term_debt": 84812000, "long_term_debt": 877330000, "total_debt": 979612000, "total_liabilities": null, "total_equity": 604422000, "shares_outstanding": 53840000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 201378000, "capital_expenditure": -38237000, "free_cash_flow": 163141000, "dividends_paid": -47379000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -101408000 }, "complete_fields": { "id": 385467, "ticker_id": 14734, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:54:36.885133+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "320908000", "netIncome": "113787000", "grossProfit": "767070000", "totalRevenue": "1180766000", "costOfRevenue": "413696000", "interestExpense": "58408000", "operatingIncome": "214732000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": "11535000", "depreciationAndAmortization": "86785000" }, "balance": { "totalDebt": "979612000", "totalAssets": "2080019000", "longTermDebt": "877330000", "shortTermDebt": "84812000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "53840000", "totalCurrentAssets": "593498000", "totalShareholderEquity": "604422000", "totalCurrentLiabilities": "326915000", "cashAndShortTermInvestments": "121195000" }, "cashflow": { "freeCashFlow": "163141000", "dividendsPaid": "-47379000", "issuanceOfDebt": "111170000", "issuanceOfStock": null, "repaymentOfDebt": "-212578000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "201378000", "repurchaseOfStock": null, "capitalExpenditures": "-38237000" } }, "revenue": 1180766000, "cost_of_revenue": 413696000, "gross_profit": 767070000, "research_and_development": 11535000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 214732000, "depreciation_amortisation": 86785000, "ebitda": 320908000, "interest_expense": 58408000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 113787000, "net_income_continuing_ops": null, "net_income_to_common": 113787000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 121195000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 593498000, "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": 2080019000, "short_term_debt": 84812000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 326915000, "long_term_debt": 877330000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 979612000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 604422000, "shares_outstanding": 53840000, "operating_cash_flow": 201378000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -38237000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -47379000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -101408000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 163141000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "320908000", "netIncome": "113787000", "grossProfit": "767070000", "totalRevenue": "1180766000", "costOfRevenue": "413696000", "interestExpense": "58408000", "operatingIncome": "214732000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": "11535000", "depreciationAndAmortization": "86785000" }, "balance": { "totalDebt": "979612000", "totalAssets": "2080019000", "longTermDebt": "877330000", "shortTermDebt": "84812000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "53840000", "totalCurrentAssets": "593498000", "totalShareholderEquity": "604422000", "totalCurrentLiabilities": "326915000", "cashAndShortTermInvestments": "121195000" }, "cashflow": { "freeCashFlow": "163141000", "dividendsPaid": "-47379000", "issuanceOfDebt": "111170000", "issuanceOfStock": null, "repaymentOfDebt": "-212578000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "201378000", "repurchaseOfStock": null, "capitalExpenditures": "-38237000" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:54:36.885133+00:00", "is_restated": false, "income_statement": { "revenue": 1135351000, "cost_of_revenue": 416191000, "gross_profit": 719160000, "ebit": 180101000, "ebitda": 265552000, "pretax_income": null, "tax_provision": null, "net_income": 62368000, "net_income_to_common": 62368000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 158794000, "total_current_assets": 630496000, "total_assets": 2160673000, "short_term_debt": 111434000, "long_term_debt": 950705000, "total_debt": 1080388000, "total_liabilities": null, "total_equity": 539207000, "shares_outstanding": 53840000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 219422000, "capital_expenditure": -41541000, "free_cash_flow": 177881000, "dividends_paid": -56532000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 300801000 }, "complete_fields": { "id": 385469, "ticker_id": 14734, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:54:36.885133+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "265552000", "netIncome": "62368000", "grossProfit": "719160000", "totalRevenue": "1135351000", "costOfRevenue": "416191000", "interestExpense": "54968000", "operatingIncome": "180101000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": "10628000", "depreciationAndAmortization": "101772000" }, "balance": { "totalDebt": "1080388000", "totalAssets": "2160673000", "longTermDebt": "950705000", "shortTermDebt": "111434000", "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "53840000", "totalCurrentAssets": "630496000", "totalShareholderEquity": "539207000", "totalCurrentLiabilities": "394489000", "cashAndShortTermInvestments": "158794000" }, "cashflow": { "freeCashFlow": "177881000", "dividendsPaid": "-56532000", "issuanceOfDebt": "715000000", "issuanceOfStock": null, "repaymentOfDebt": "-414199000", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "219422000", "repurchaseOfStock": null, "capitalExpenditures": "-41541000" } }, "revenue": 1135351000, "cost_of_revenue": 416191000, "gross_profit": 719160000, "research_and_development": 10628000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 180101000, "depreciation_amortisation": 101772000, "ebitda": 265552000, "interest_expense": 54968000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 62368000, "net_income_continuing_ops": null, "net_income_to_common": 62368000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 158794000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 630496000, "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": 2160673000, "short_term_debt": 111434000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 394489000, "long_term_debt": 950705000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 1080388000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 539207000, "shares_outstanding": 53840000, "operating_cash_flow": 219422000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -41541000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -56532000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 300801000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 177881000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "265552000", "netIncome": "62368000", "grossProfit": "719160000", "totalRevenue": "1135351000", "costOfRevenue": "416191000", "interestExpense": "54968000", "operatingIncome": "180101000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": "10628000", "depreciationAndAmortization": "101772000" }, "balance": { "totalDebt": "1080388000", "totalAssets": "2160673000", "longTermDebt": "950705000", "shortTermDebt": "111434000", "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "53840000", "totalCurrentAssets": "630496000", "totalShareholderEquity": "539207000", "totalCurrentLiabilities": "394489000", "cashAndShortTermInvestments": "158794000" }, "cashflow": { "freeCashFlow": "177881000", "dividendsPaid": "-56532000", "issuanceOfDebt": "715000000", "issuanceOfStock": null, "repaymentOfDebt": "-414199000", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "219422000", "repurchaseOfStock": null, "capitalExpenditures": "-41541000" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:54:36.885133+00:00", "is_restated": false, "income_statement": { "revenue": 1024776000, "cost_of_revenue": 363943000, "gross_profit": 660833000, "ebit": 242049000, "ebitda": 329815000, "pretax_income": null, "tax_provision": null, "net_income": 134236000, "net_income_to_common": 134236000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 149918000, "total_current_assets": 533947000, "total_assets": 1412836000, "short_term_debt": 1869000, "long_term_debt": 501845000, "total_debt": 4887000, "total_liabilities": null, "total_equity": 531592000, "shares_outstanding": 53840000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 288533000, "capital_expenditure": -39014000, "free_cash_flow": 249519000, "dividends_paid": -116833000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -66975000 }, "complete_fields": { "id": 385470, "ticker_id": 14734, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:54:36.885133+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "329815000", "netIncome": "134236000", "grossProfit": "660833000", "totalRevenue": "1024776000", "costOfRevenue": "363943000", "interestExpense": "12338000", "operatingIncome": "242049000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": "13178000", "depreciationAndAmortization": "94909000" }, "balance": { "totalDebt": "4887000", "totalAssets": "1412836000", "longTermDebt": "501845000", "shortTermDebt": "1869000", "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "53840000", "totalCurrentAssets": "533947000", "totalShareholderEquity": "531592000", "totalCurrentLiabilities": "217792000", "cashAndShortTermInvestments": "149918000" }, "cashflow": { "freeCashFlow": "249519000", "dividendsPaid": "-116833000", "issuanceOfDebt": "469950000", "issuanceOfStock": null, "repaymentOfDebt": "-536925000", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "288533000", "repurchaseOfStock": null, "capitalExpenditures": "-39014000" } }, "revenue": 1024776000, "cost_of_revenue": 363943000, "gross_profit": 660833000, "research_and_development": 13178000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 242049000, "depreciation_amortisation": 94909000, "ebitda": 329815000, "interest_expense": 12338000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 134236000, "net_income_continuing_ops": null, "net_income_to_common": 134236000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 149918000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 533947000, "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": 1412836000, "short_term_debt": 1869000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 217792000, "long_term_debt": 501845000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 4887000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 531592000, "shares_outstanding": 53840000, "operating_cash_flow": 288533000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -39014000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -116833000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -66975000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 249519000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "329815000", "netIncome": "134236000", "grossProfit": "660833000", "totalRevenue": "1024776000", "costOfRevenue": "363943000", "interestExpense": "12338000", "operatingIncome": "242049000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": "13178000", "depreciationAndAmortization": "94909000" }, "balance": { "totalDebt": "4887000", "totalAssets": "1412836000", "longTermDebt": "501845000", "shortTermDebt": "1869000", "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "53840000", "totalCurrentAssets": "533947000", "totalShareholderEquity": "531592000", "totalCurrentLiabilities": "217792000", "cashAndShortTermInvestments": "149918000" }, "cashflow": { "freeCashFlow": "249519000", "dividendsPaid": "-116833000", "issuanceOfDebt": "469950000", "issuanceOfStock": null, "repaymentOfDebt": "-536925000", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "288533000", "repurchaseOfStock": null, "capitalExpenditures": "-39014000" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:54:36.885133+00:00", "is_restated": false, "income_statement": { "revenue": 942912000, "cost_of_revenue": 322218000, "gross_profit": 620694000, "ebit": 287043000, "ebitda": 357410000, "pretax_income": null, "tax_provision": null, "net_income": 209583000, "net_income_to_common": 209583000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 160319000, "total_current_assets": 519222000, "total_assets": 1406969000, "short_term_debt": 2379000, "long_term_debt": 565708000, "total_debt": 580301000, "total_liabilities": null, "total_equity": 497316000, "shares_outstanding": 53840000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 250368000, "capital_expenditure": -61203000, "free_cash_flow": 189165000, "dividends_paid": -47379000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -21498000 }, "complete_fields": { "id": 385471, "ticker_id": 14734, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:54:36.885133+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "357410000", "netIncome": "209583000", "grossProfit": "620694000", "totalRevenue": "942912000", "costOfRevenue": "322218000", "interestExpense": "8837000", "operatingIncome": "287043000", "fiscalDateEnding": "2021-12-31", "researchAndDevelopment": "14174000", "depreciationAndAmortization": "55159000" }, "balance": { "totalDebt": "580301000", "totalAssets": "1406969000", "longTermDebt": "565708000", "shortTermDebt": "2379000", "fiscalDateEnding": "2021-12-31", "totalLiabilities": null, "sharesOutstanding": "53840000", "totalCurrentAssets": "519222000", "totalShareholderEquity": "497316000", "totalCurrentLiabilities": "155613000", "cashAndShortTermInvestments": "160319000" }, "cashflow": { "freeCashFlow": "189165000", "dividendsPaid": "-47379000", "issuanceOfDebt": "10000000", "issuanceOfStock": null, "repaymentOfDebt": "-31498000", "fiscalDateEnding": "2021-12-31", "operatingCashflow": "250368000", "repurchaseOfStock": null, "capitalExpenditures": "-61203000" } }, "revenue": 942912000, "cost_of_revenue": 322218000, "gross_profit": 620694000, "research_and_development": 14174000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 287043000, "depreciation_amortisation": 55159000, "ebitda": 357410000, "interest_expense": 8837000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 209583000, "net_income_continuing_ops": null, "net_income_to_common": 209583000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 160319000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 519222000, "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": 1406969000, "short_term_debt": 2379000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 155613000, "long_term_debt": 565708000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 580301000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 497316000, "shares_outstanding": 53840000, "operating_cash_flow": 250368000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -61203000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -47379000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -21498000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 189165000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "357410000", "netIncome": "209583000", "grossProfit": "620694000", "totalRevenue": "942912000", "costOfRevenue": "322218000", "interestExpense": "8837000", "operatingIncome": "287043000", "fiscalDateEnding": "2021-12-31", "researchAndDevelopment": "14174000", "depreciationAndAmortization": "55159000" }, "balance": { "totalDebt": "580301000", "totalAssets": "1406969000", "longTermDebt": "565708000", "shortTermDebt": "2379000", "fiscalDateEnding": "2021-12-31", "totalLiabilities": null, "sharesOutstanding": "53840000", "totalCurrentAssets": "519222000", "totalShareholderEquity": "497316000", "totalCurrentLiabilities": "155613000", "cashAndShortTermInvestments": "160319000" }, "cashflow": { "freeCashFlow": "189165000", "dividendsPaid": "-47379000", "issuanceOfDebt": "10000000", "issuanceOfStock": null, "repaymentOfDebt": "-31498000", "fiscalDateEnding": "2021-12-31", "operatingCashflow": "250368000", "repurchaseOfStock": null, "capitalExpenditures": "-61203000" } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:54:36.885133+00:00", "is_restated": false, "income_statement": { "revenue": 305803000, "cost_of_revenue": 98090000, "gross_profit": 207713000, "ebit": 70664000, "ebitda": 92581000, "pretax_income": null, "tax_provision": null, "net_income": 45201000, "net_income_to_common": 45201000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 225932000, "total_current_assets": 780047000, "total_assets": 2272666000, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": null, "total_equity": 738861000, "shares_outstanding": 53840000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 59816000, "capital_expenditure": -11845000, "free_cash_flow": 47971000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 50000000 }, "complete_fields": { "id": 385462, "ticker_id": 14734, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:54:36.885133+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "92581000", "netIncome": "45201000", "grossProfit": "207713000", "totalRevenue": "305803000", "costOfRevenue": "98090000", "interestExpense": "10684000", "operatingIncome": "70664000", "fiscalDateEnding": "2026-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "20312000" }, "balance": { "totalDebt": null, "totalAssets": "2272666000", "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2026-03-31", "totalLiabilities": null, "sharesOutstanding": "53840000", "totalCurrentAssets": "780047000", "totalShareholderEquity": "738861000", "totalCurrentLiabilities": "390241000", "cashAndShortTermInvestments": "225932000" }, "cashflow": { "freeCashFlow": "47971000", "dividendsPaid": null, "issuanceOfDebt": "50000000", "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2026-03-31", "operatingCashflow": "59816000", "repurchaseOfStock": null, "capitalExpenditures": "-11845000" } }, "revenue": 305803000, "cost_of_revenue": 98090000, "gross_profit": 207713000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 70664000, "depreciation_amortisation": 20312000, "ebitda": 92581000, "interest_expense": 10684000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 45201000, "net_income_continuing_ops": null, "net_income_to_common": 45201000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 225932000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 780047000, "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": 2272666000, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 390241000, "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": 738861000, "shares_outstanding": 53840000, "operating_cash_flow": 59816000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -11845000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 50000000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 47971000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "92581000", "netIncome": "45201000", "grossProfit": "207713000", "totalRevenue": "305803000", "costOfRevenue": "98090000", "interestExpense": "10684000", "operatingIncome": "70664000", "fiscalDateEnding": "2026-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "20312000" }, "balance": { "totalDebt": null, "totalAssets": "2272666000", "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2026-03-31", "totalLiabilities": null, "sharesOutstanding": "53840000", "totalCurrentAssets": "780047000", "totalShareholderEquity": "738861000", "totalCurrentLiabilities": "390241000", "cashAndShortTermInvestments": "225932000" }, "cashflow": { "freeCashFlow": "47971000", "dividendsPaid": null, "issuanceOfDebt": "50000000", "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2026-03-31", "operatingCashflow": "59816000", "repurchaseOfStock": null, "capitalExpenditures": "-11845000" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:54:36.885133+00:00", "is_restated": false, "income_statement": { "revenue": 294902000, "cost_of_revenue": 99070000, "gross_profit": 195832000, "ebit": 64851000, "ebitda": 92889000, "pretax_income": null, "tax_provision": null, "net_income": 41225000, "net_income_to_common": 41225000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 146576000, "total_current_assets": 643387000, "total_assets": 2117026000, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": null, "total_equity": 649223000, "shares_outstanding": 53840000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 64656000, "capital_expenditure": -9717000, "free_cash_flow": 54939000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 20000000 }, "complete_fields": { "id": 385463, "ticker_id": 14734, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:54:36.885133+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "92889000", "netIncome": "41225000", "grossProfit": "195832000", "totalRevenue": "294902000", "costOfRevenue": "99070000", "interestExpense": "16683000", "operatingIncome": "64851000", "fiscalDateEnding": "2025-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": "20903000" }, "balance": { "totalDebt": null, "totalAssets": "2117026000", "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2025-09-30", "totalLiabilities": null, "sharesOutstanding": "53840000", "totalCurrentAssets": "643387000", "totalShareholderEquity": "649223000", "totalCurrentLiabilities": "292550000", "cashAndShortTermInvestments": "146576000" }, "cashflow": { "freeCashFlow": "54939000", "dividendsPaid": null, "issuanceOfDebt": "20000000", "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2025-09-30", "operatingCashflow": "64656000", "repurchaseOfStock": null, "capitalExpenditures": "-9717000" } }, "revenue": 294902000, "cost_of_revenue": 99070000, "gross_profit": 195832000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 64851000, "depreciation_amortisation": 20903000, "ebitda": 92889000, "interest_expense": 16683000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 41225000, "net_income_continuing_ops": null, "net_income_to_common": 41225000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 146576000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 643387000, "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": 2117026000, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 292550000, "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": 649223000, "shares_outstanding": 53840000, "operating_cash_flow": 64656000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -9717000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 20000000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 54939000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "92889000", "netIncome": "41225000", "grossProfit": "195832000", "totalRevenue": "294902000", "costOfRevenue": "99070000", "interestExpense": "16683000", "operatingIncome": "64851000", "fiscalDateEnding": "2025-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": "20903000" }, "balance": { "totalDebt": null, "totalAssets": "2117026000", "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2025-09-30", "totalLiabilities": null, "sharesOutstanding": "53840000", "totalCurrentAssets": "643387000", "totalShareholderEquity": "649223000", "totalCurrentLiabilities": "292550000", "cashAndShortTermInvestments": "146576000" }, "cashflow": { "freeCashFlow": "54939000", "dividendsPaid": null, "issuanceOfDebt": "20000000", "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2025-09-30", "operatingCashflow": "64656000", "repurchaseOfStock": null, "capitalExpenditures": "-9717000" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:54:36.885133+00:00", "is_restated": false, "income_statement": { "revenue": 272146000, "cost_of_revenue": 88015000, "gross_profit": 184131000, "ebit": 44487000, "ebitda": 66059000, "pretax_income": null, "tax_provision": null, "net_income": 20894000, "net_income_to_common": 20894000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 162686000, "total_current_assets": 662585000, "total_assets": 2135540000, "short_term_debt": 78862000, "long_term_debt": 910931000, "total_debt": 1009560000, "total_liabilities": null, "total_equity": 608248000, "shares_outstanding": 53840000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 65895000, "capital_expenditure": -10442000, "free_cash_flow": 55453000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 35000000 }, "complete_fields": { "id": 385464, "ticker_id": 14734, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:54:36.885133+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "66059000", "netIncome": "20894000", "grossProfit": "184131000", "totalRevenue": "272146000", "costOfRevenue": "88015000", "interestExpense": "13177000", "operatingIncome": "44487000", "fiscalDateEnding": "2025-06-30", "researchAndDevelopment": null, "depreciationAndAmortization": "20056000" }, "balance": { "totalDebt": "1009560000", "totalAssets": "2135540000", "longTermDebt": "910931000", "shortTermDebt": "78862000", "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "53840000", "totalCurrentAssets": "662585000", "totalShareholderEquity": "608248000", "totalCurrentLiabilities": "360293000", "cashAndShortTermInvestments": "162686000" }, "cashflow": { "freeCashFlow": "55453000", "dividendsPaid": null, "issuanceOfDebt": "35000000", "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2025-06-30", "operatingCashflow": "65895000", "repurchaseOfStock": null, "capitalExpenditures": "-10442000" } }, "revenue": 272146000, "cost_of_revenue": 88015000, "gross_profit": 184131000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 44487000, "depreciation_amortisation": 20056000, "ebitda": 66059000, "interest_expense": 13177000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 20894000, "net_income_continuing_ops": null, "net_income_to_common": 20894000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 162686000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 662585000, "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": 2135540000, "short_term_debt": 78862000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 360293000, "long_term_debt": 910931000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 1009560000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 608248000, "shares_outstanding": 53840000, "operating_cash_flow": 65895000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -10442000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 35000000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 55453000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "66059000", "netIncome": "20894000", "grossProfit": "184131000", "totalRevenue": "272146000", "costOfRevenue": "88015000", "interestExpense": "13177000", "operatingIncome": "44487000", "fiscalDateEnding": "2025-06-30", "researchAndDevelopment": null, "depreciationAndAmortization": "20056000" }, "balance": { "totalDebt": "1009560000", "totalAssets": "2135540000", "longTermDebt": "910931000", "shortTermDebt": "78862000", "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "53840000", "totalCurrentAssets": "662585000", "totalShareholderEquity": "608248000", "totalCurrentLiabilities": "360293000", "cashAndShortTermInvestments": "162686000" }, "cashflow": { "freeCashFlow": "55453000", "dividendsPaid": null, "issuanceOfDebt": "35000000", "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2025-06-30", "operatingCashflow": "65895000", "repurchaseOfStock": null, "capitalExpenditures": "-10442000" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:54:36.885133+00:00", "is_restated": false, "income_statement": { "revenue": 302396000, "cost_of_revenue": 103211000, "gross_profit": 199185000, "ebit": 59786000, "ebitda": 82530000, "pretax_income": null, "tax_provision": null, "net_income": 33405000, "net_income_to_common": 33405000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 115176000, "total_current_assets": 630240000, "total_assets": 2111738000, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": null, "total_equity": 638560000, "shares_outstanding": 53840000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 4228000, "capital_expenditure": -10074000, "free_cash_flow": -5846000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 22741000 }, "complete_fields": { "id": 385465, "ticker_id": 14734, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:54:36.885133+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "82530000", "netIncome": "33405000", "grossProfit": "199185000", "totalRevenue": "302396000", "costOfRevenue": "103211000", "interestExpense": "12877000", "operatingIncome": "59786000", "fiscalDateEnding": "2025-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "19953000" }, "balance": { "totalDebt": null, "totalAssets": "2111738000", "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2025-03-31", "totalLiabilities": null, "sharesOutstanding": "53840000", "totalCurrentAssets": "630240000", "totalShareholderEquity": "638560000", "totalCurrentLiabilities": "306735000", "cashAndShortTermInvestments": "115176000" }, "cashflow": { "freeCashFlow": "-5846000", "dividendsPaid": null, "issuanceOfDebt": "35000000", "issuanceOfStock": null, "repaymentOfDebt": "-12259000", "fiscalDateEnding": "2025-03-31", "operatingCashflow": "4228000", "repurchaseOfStock": null, "capitalExpenditures": "-10074000" } }, "revenue": 302396000, "cost_of_revenue": 103211000, "gross_profit": 199185000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 59786000, "depreciation_amortisation": 19953000, "ebitda": 82530000, "interest_expense": 12877000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 33405000, "net_income_continuing_ops": null, "net_income_to_common": 33405000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 115176000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 630240000, "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": 2111738000, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 306735000, "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": 638560000, "shares_outstanding": 53840000, "operating_cash_flow": 4228000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -10074000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 22741000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -5846000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "82530000", "netIncome": "33405000", "grossProfit": "199185000", "totalRevenue": "302396000", "costOfRevenue": "103211000", "interestExpense": "12877000", "operatingIncome": "59786000", "fiscalDateEnding": "2025-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "19953000" }, "balance": { "totalDebt": null, "totalAssets": "2111738000", "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2025-03-31", "totalLiabilities": null, "sharesOutstanding": "53840000", "totalCurrentAssets": "630240000", "totalShareholderEquity": "638560000", "totalCurrentLiabilities": "306735000", "cashAndShortTermInvestments": "115176000" }, "cashflow": { "freeCashFlow": "-5846000", "dividendsPaid": null, "issuanceOfDebt": "35000000", "issuanceOfStock": null, "repaymentOfDebt": "-12259000", "fiscalDateEnding": "2025-03-31", "operatingCashflow": "4228000", "repurchaseOfStock": null, "capitalExpenditures": "-10074000" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:54:36.885133+00:00", "is_restated": false, "income_statement": { "revenue": 290670000, "cost_of_revenue": 97491000, "gross_profit": 193179000, "ebit": 45655000, "ebitda": 72244000, "pretax_income": null, "tax_provision": null, "net_income": 20508000, "net_income_to_common": 20508000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 121195000, "total_current_assets": 593498000, "total_assets": 2080019000, "short_term_debt": 84812000, "long_term_debt": 877330000, "total_debt": 979612000, "total_liabilities": null, "total_equity": 604422000, "shares_outstanding": 53840000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 71724000, "capital_expenditure": -11879000, "free_cash_flow": 59845000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -53132000 }, "complete_fields": { "id": 385466, "ticker_id": 14734, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:54:36.885133+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "72244000", "netIncome": "20508000", "grossProfit": "193179000", "totalRevenue": "290670000", "costOfRevenue": "97491000", "interestExpense": "11530000", "operatingIncome": "45655000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "24489000" }, "balance": { "totalDebt": "979612000", "totalAssets": "2080019000", "longTermDebt": "877330000", "shortTermDebt": "84812000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "53840000", "totalCurrentAssets": "593498000", "totalShareholderEquity": "604422000", "totalCurrentLiabilities": "326915000", "cashAndShortTermInvestments": "121195000" }, "cashflow": { "freeCashFlow": "59845000", "dividendsPaid": "0", "issuanceOfDebt": "11170000", "issuanceOfStock": null, "repaymentOfDebt": "-64302000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "71724000", "repurchaseOfStock": null, "capitalExpenditures": "-11879000" } }, "revenue": 290670000, "cost_of_revenue": 97491000, "gross_profit": 193179000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 45655000, "depreciation_amortisation": 24489000, "ebitda": 72244000, "interest_expense": 11530000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 20508000, "net_income_continuing_ops": null, "net_income_to_common": 20508000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 121195000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 593498000, "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": 2080019000, "short_term_debt": 84812000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 326915000, "long_term_debt": 877330000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 979612000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 604422000, "shares_outstanding": 53840000, "operating_cash_flow": 71724000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -11879000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -53132000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 59845000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "72244000", "netIncome": "20508000", "grossProfit": "193179000", "totalRevenue": "290670000", "costOfRevenue": "97491000", "interestExpense": "11530000", "operatingIncome": "45655000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "24489000" }, "balance": { "totalDebt": "979612000", "totalAssets": "2080019000", "longTermDebt": "877330000", "shortTermDebt": "84812000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "53840000", "totalCurrentAssets": "593498000", "totalShareholderEquity": "604422000", "totalCurrentLiabilities": "326915000", "cashAndShortTermInvestments": "121195000" }, "cashflow": { "freeCashFlow": "59845000", "dividendsPaid": "0", "issuanceOfDebt": "11170000", "issuanceOfStock": null, "repaymentOfDebt": "-64302000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "71724000", "repurchaseOfStock": null, "capitalExpenditures": "-11879000" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:54:36.885133+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": -55401000 }, "complete_fields": { "id": 385468, "ticker_id": 14734, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:54:36.885133+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 }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": "-55401000", "fiscalDateEnding": "2024-09-30", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } }, "revenue": null, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": null, "depreciation_amortisation": null, "ebitda": null, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": null, "net_income_continuing_ops": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": null, "short_term_debt": 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": -55401000, "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 }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": "-55401000", "fiscalDateEnding": "2024-09-30", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "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": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "momentum_leaders", "name": "Momentum Leaders", "slug": "momentum-leaders", "group": "momentum", "page_url": "/factors/momentum-leaders/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 4, "quarterly_financial_periods": 6, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2024-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }