{ "ticker": { "uuid": "6acca5f4-7acc-4ffc-bc4a-364929a04c3a", "symbol": "HGEA", "name": "hGears AG", "exchange": "GER", "exchange_name": "XETRA", "country": "DE", "currency": "EUR", "sector": "Consumer Cyclical", "industry": "Auto Parts", "page_url": "https://sharemaestro.com/factors/ticker/6acca5f4-7acc-4ffc-bc4a-364929a04c3a/", "api_url": "https://sharemaestro.com/factors/api/tickers/6acca5f4-7acc-4ffc-bc4a-364929a04c3a/" }, "ticker_metadata": { "id": 18947, "uuid": "6acca5f4-7acc-4ffc-bc4a-364929a04c3a", "symbol": "HGEA", "name": "hGears AG", "asset_type": "equity", "market_cap": 9776000, "stock_exchange_id": 8, "industry": "Auto Parts", "sector": "Consumer Cyclical", "description": "hGears AG, together with its subsidiaries, develops, manufactures, distributes, and supplies precision components and subsystems, and system solutions in European Union, the United States, China, and internationally. The company offers gears, sprockets, shafts, structural components, complete transmissions, and other mission-critical components used primarily in combustion-free electric or battery-powered applications. Its products are used in areas, such as e-bikes, electric and hybrid vehicles (EHV), electric power-tools, and gardening equipment. hGears AG was founded in 1958 and is headquartered in Schramberg, 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": "6acca5f4-7acc-4ffc-bc4a-364929a04c3a", "symbol": "HGEA", "name": "hGears AG", "exchange": "GER", "exchange_name": "XETRA", "country": "DE", "currency": "EUR", "sector": "Consumer Cyclical", "industry": "Auto Parts", "page_url": "https://sharemaestro.com/factors/ticker/6acca5f4-7acc-4ffc-bc4a-364929a04c3a/", "api_url": "https://sharemaestro.com/factors/api/tickers/6acca5f4-7acc-4ffc-bc4a-364929a04c3a/" }, "week_end_date": "2026-06-07", "universe": "EUR_DE", "score": { "os": 0.29, "value": 0.42, "quality": 0.43, "momentum": 0.39, "coverage": 0.788, "confidence": 0.704, "delta": null }, "headline_factors": { "price": 0.91, "market_cap": 9412000, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": 0.0032, "shareholder_yield": 0, "roe": -1.1431, "piotroski_f_score": 4, "momentum_12_1": -0.3604, "volatility_252d": 0.4395 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "yfinance", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T12:30:53.438793+00:00", "batch_id": "" }, "size": { "price_close": 0.905, "market_cap": 9412000, "market_cap_usd": 9412000, "enterprise_value": 27910000, "shares_outstanding": 10400000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 0.3864, "ptbv_ratio": 0.3864, "ps_ratio": 0.1025, "pcf_ratio": null, "pfcf_ratio": -3.404, "ev_ebitda": 310.1111, "ev_ebit": -1.0834, "ev_sales": 0.304, "ev_fcf": -10.094, "earnings_yield": null, "fcf_yield": -0.0991, "price_to_sales": 0.1025, "price_to_book": 0.3864, "price_to_cashflow": null, "ebitda_to_ev": 0.0032, "sales_yield": 3.2899 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": 0.0032, "total_yield": 0.0032 }, "quality": { "gross_margin": 0.4591, "operating_margin": -0.2806, "net_margin": -0.3032, "ebitda_margin": 0.001, "fcf_margin": -0.0301, "roe": -1.1431, "roa": -0.3651, "roic": -0.4508, "roc_greenblatt": null, "asset_turnover": 1.2039, "cash_conversion": 0.0993, "accruals_ratio": -0.3288, "sbc_to_revenue": null, "piotroski_f_score": 4, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.182, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.5527, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": null, "net_debt_to_ebitda": 205.5333, "debt_to_assets": 0.3563, "interest_coverage": -9.981, "current_ratio": 0.9729, "quick_ratio": 0.9729, "net_debt": 18498000, "local_beta": 0.4206, "volatility_252d": 0.4395, "volatility_60d": 1.0177, "max_drawdown_12m": -0.5429, "risk_adjusted_momentum": -0.82 }, "growth": { "revenue_growth_1y": -0.0407, "revenue_growth_3y_cagr": -0.1213, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": -0.5393, "revenue_growth": -0.0407, "earnings_growth": null }, "momentum": { "price_return_1m": -0.0812, "price_return_3m": -0.1991, "price_return_6m": -0.3801, "price_return_9m": -0.5262, "price_return_12m": -0.4123, "price_return_12m_ex1m": -0.3604, "momentum_6m": -0.3801, "momentum_12m": -0.4123, "momentum_12_1": -0.3604, "distance_from_52w_high": -0.5429, "distance_from_52w_low": 0, "relative_strength": -0.431 }, "raw_ttm": { "revenue_ttm": 91820000, "gross_profit_ttm": 42154000, "ebit_ttm": -25761000, "ebitda_ttm": 90000, "net_income_ttm": -27844000, "eps_diluted_ttm": -2.6773, "operating_cash_flow_ttm": -2765000, "capital_expenditure_ttm": null, "fcf_ttm": -2765000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 2581000, "cash_and_equivalents": 8676000, "total_current_assets": 33578000, "total_current_liabilities": 34515000, "net_ppe": null, "total_assets": 76271000, "total_debt": 27174000, "total_equity": 24359000, "net_working_capital": -836000, "book_value_per_share": 2.3422, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 2.3422 }, "ranks": { "universe_ticker_count": null, "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null }, "composites": { "value_composite": 58, "quality_composite": 57, "momentum_composite": 61, "growth_composite": 58, "yield_composite": 56, "svqf_composite": 64, "vc1_composite": 58, "vc2_composite": 59, "vc3_composite": 59, "trending_value_composite": null, "overall_composite": 71, "quality_value_composite": 0.425, "os_score": 0.29, "value_percentile": 0.42, "quality_percentile": 0.43, "momentum_percentile": 0.39, "factor_coverage": 0.788, "signal_confidence": 0.704, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 84, "small_cap_core_rank": null, "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": 8282, "ticker_id": 18947, "universe_id": 5, "week_end_date": "2026-06-07", "source_primary": "yfinance", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T12:30:53.438793+00:00", "batch_id": "", "os_score_delta": null, "price_close": 0.905, "market_cap": 9412000, "market_cap_usd": 9412000, "enterprise_value": 27910000, "shares_outstanding": 10400000, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 0.38638696, "ptbv_ratio": 0.38638696, "ps_ratio": 0.1025049, "pcf_ratio": null, "pfcf_ratio": -3.4039783, "ev_ebitda": 310.11111111, "ev_ebit": -1.08342067, "ev_sales": 0.30396428, "ev_fcf": -10.09403255, "earnings_yield": null, "fcf_yield": -0.09906843, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": 0.00318742, "total_yield": 0.00318742, "gross_margin": 0.45909388, "operating_margin": -0.28055979, "net_margin": -0.30324548, "ebitda_margin": 0.00098018, "fcf_margin": -0.03011327, "roe": -1.14306827, "roa": -0.36506667, "roic": -0.450819, "roc_greenblatt": null, "asset_turnover": 1.20386517, "cash_conversion": 0.09930326, "accruals_ratio": -0.32881436, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 205.53333333, "debt_to_assets": 0.3562822, "interest_coverage": -9.98101511, "current_ratio": 0.97285238, "quick_ratio": 0.97285238, "net_debt": 18498000, "revenue_growth_1y": -0.04065363, "revenue_growth_3y_cagr": -0.12129427, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": -0.53931841, "piotroski_f_score": 4, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.18201, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.08121827, "price_return_3m": -0.19911504, "price_return_6m": -0.38013699, "price_return_9m": -0.52617801, "price_return_12m": -0.41233766, "price_return_12m_ex1m": -0.36038961, "distance_from_52w_high": -0.54292929, "distance_from_52w_low": 0, "relative_strength": -0.43104163, "local_beta": 0.4206, "volatility_252d": 0.439506, "volatility_60d": 1.017686, "max_drawdown_12m": -0.54292929, "revenue_ttm": 91820000, "gross_profit_ttm": 42154000, "ebit_ttm": -25761000, "ebitda_ttm": 90000, "net_income_ttm": -27844000, "eps_diluted_ttm": -2.67730769, "operating_cash_flow_ttm": -2765000, "capital_expenditure_ttm": null, "fcf_ttm": -2765000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 2581000, "cash_and_equivalents": 8676000, "total_current_assets": 33578000, "total_current_liabilities": 34515000, "net_ppe": null, "total_assets": 76271000, "total_debt": 27174000, "total_equity": 24359000, "net_working_capital": -836000, "book_value_per_share": 2.34221154, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 2.34221154, "universe_ticker_count": null, "sector": "Consumer Cyclical", "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null, "value_composite": 58, "quality_composite": 57, "momentum_composite": 61, "growth_composite": 58, "yield_composite": 56, "svqf_composite": 64, "vc1_composite": 58, "vc2_composite": 59, "vc3_composite": 59, "trending_value_composite": null, "overall_composite": 71, "factor_coverage": 0.788, "signal_confidence": 0.704, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 84, "small_cap_core_rank": null, "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": 0.91, "os": 0.29, "value": 0.42, "quality": 0.43, "momentum": 0.39, "confidence": 0.704, "coverage": 0.788, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0, "roe": -1.1431, "momentum_12_1": -0.3604, "complete_fields": { "id": 8282, "ticker_id": 18947, "universe_id": 5, "week_end_date": "2026-06-07", "source_primary": "yfinance", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T12:30:53.438793+00:00", "batch_id": "", "os_score_delta": null, "price_close": 0.905, "market_cap": 9412000, "market_cap_usd": 9412000, "enterprise_value": 27910000, "shares_outstanding": 10400000, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 0.38638696, "ptbv_ratio": 0.38638696, "ps_ratio": 0.1025049, "pcf_ratio": null, "pfcf_ratio": -3.4039783, "ev_ebitda": 310.11111111, "ev_ebit": -1.08342067, "ev_sales": 0.30396428, "ev_fcf": -10.09403255, "earnings_yield": null, "fcf_yield": -0.09906843, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": 0.00318742, "total_yield": 0.00318742, "gross_margin": 0.45909388, "operating_margin": -0.28055979, "net_margin": -0.30324548, "ebitda_margin": 0.00098018, "fcf_margin": -0.03011327, "roe": -1.14306827, "roa": -0.36506667, "roic": -0.450819, "roc_greenblatt": null, "asset_turnover": 1.20386517, "cash_conversion": 0.09930326, "accruals_ratio": -0.32881436, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 205.53333333, "debt_to_assets": 0.3562822, "interest_coverage": -9.98101511, "current_ratio": 0.97285238, "quick_ratio": 0.97285238, "net_debt": 18498000, "revenue_growth_1y": -0.04065363, "revenue_growth_3y_cagr": -0.12129427, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": -0.53931841, "piotroski_f_score": 4, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.18201, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.08121827, "price_return_3m": -0.19911504, "price_return_6m": -0.38013699, "price_return_9m": -0.52617801, "price_return_12m": -0.41233766, "price_return_12m_ex1m": -0.36038961, "distance_from_52w_high": -0.54292929, "distance_from_52w_low": 0, "relative_strength": -0.43104163, "local_beta": 0.4206, "volatility_252d": 0.439506, "volatility_60d": 1.017686, "max_drawdown_12m": -0.54292929, "revenue_ttm": 91820000, "gross_profit_ttm": 42154000, "ebit_ttm": -25761000, "ebitda_ttm": 90000, "net_income_ttm": -27844000, "eps_diluted_ttm": -2.67730769, "operating_cash_flow_ttm": -2765000, "capital_expenditure_ttm": null, "fcf_ttm": -2765000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 2581000, "cash_and_equivalents": 8676000, "total_current_assets": 33578000, "total_current_liabilities": 34515000, "net_ppe": null, "total_assets": 76271000, "total_debt": 27174000, "total_equity": 24359000, "net_working_capital": -836000, "book_value_per_share": 2.34221154, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 2.34221154, "universe_ticker_count": null, "sector": "Consumer Cyclical", "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null, "value_composite": 58, "quality_composite": 57, "momentum_composite": 61, "growth_composite": 58, "yield_composite": 56, "svqf_composite": 64, "vc1_composite": 58, "vc2_composite": 59, "vc3_composite": 59, "trending_value_composite": null, "overall_composite": 71, "factor_coverage": 0.788, "signal_confidence": 0.704, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 84, "small_cap_core_rank": null, "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": "2026-06-07T12:02:28.844055+00:00", "is_restated": false, "income_statement": { "revenue": 91820000, "cost_of_revenue": 49666000, "gross_profit": 42154000, "ebit": -25761000, "ebitda": 90000, "pretax_income": null, "tax_provision": null, "net_income": -27844000, "net_income_to_common": -27844000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 8676000, "total_current_assets": 33578000, "total_assets": 76271000, "short_term_debt": 8777000, "long_term_debt": 9879000, "total_debt": 27174000, "total_liabilities": null, "total_equity": 24359000, "shares_outstanding": 10400000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -2765000, "capital_expenditure": null, "free_cash_flow": -2765000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -30000 }, "complete_fields": { "id": 386820, "ticker_id": 18947, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:02:28.844055+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "90000", "netIncome": "-27844000", "grossProfit": "42154000", "totalRevenue": "91820000", "costOfRevenue": "49666000", "interestExpense": "2581000", "operatingIncome": "-25761000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "10925000" }, "balance": { "totalDebt": "27174000", "totalAssets": "76271000", "longTermDebt": "9879000", "shortTermDebt": "8777000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "10400000", "totalCurrentAssets": "33578000", "totalShareholderEquity": "24359000", "totalCurrentLiabilities": "34515000", "cashAndShortTermInvestments": "8676000" }, "cashflow": { "freeCashFlow": "-2765000", "dividendsPaid": null, "issuanceOfDebt": "22833000", "issuanceOfStock": null, "repaymentOfDebt": "-22863000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "-2765000", "repurchaseOfStock": null, "capitalExpenditures": null } }, "revenue": 91820000, "cost_of_revenue": 49666000, "gross_profit": 42154000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -25761000, "depreciation_amortisation": 10925000, "ebitda": 90000, "interest_expense": 2581000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -27844000, "net_income_continuing_ops": null, "net_income_to_common": -27844000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 8676000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 33578000, "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": 76271000, "short_term_debt": 8777000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 34515000, "long_term_debt": 9879000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 27174000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 24359000, "shares_outstanding": 10400000, "operating_cash_flow": -2765000, "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": -30000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -2765000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "90000", "netIncome": "-27844000", "grossProfit": "42154000", "totalRevenue": "91820000", "costOfRevenue": "49666000", "interestExpense": "2581000", "operatingIncome": "-25761000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "10925000" }, "balance": { "totalDebt": "27174000", "totalAssets": "76271000", "longTermDebt": "9879000", "shortTermDebt": "8777000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "10400000", "totalCurrentAssets": "33578000", "totalShareholderEquity": "24359000", "totalCurrentLiabilities": "34515000", "cashAndShortTermInvestments": "8676000" }, "cashflow": { "freeCashFlow": "-2765000", "dividendsPaid": null, "issuanceOfDebt": "22833000", "issuanceOfStock": null, "repaymentOfDebt": "-22863000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "-2765000", "repurchaseOfStock": null, "capitalExpenditures": null } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:02:28.844055+00:00", "is_restated": false, "income_statement": { "revenue": 95711000, "cost_of_revenue": 53793000, "gross_profit": 41918000, "ebit": -15691000, "ebitda": -3684000, "pretax_income": null, "tax_provision": null, "net_income": -21168000, "net_income_to_common": -21168000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 17127000, "total_current_assets": 44603000, "total_assets": 107018000, "short_term_debt": 8782000, "long_term_debt": 9694000, "total_debt": 26322000, "total_liabilities": null, "total_equity": 52876000, "shares_outstanding": 10400000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -4862000, "capital_expenditure": -1450000, "free_cash_flow": -4862000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -1557000 }, "complete_fields": { "id": 386824, "ticker_id": 18947, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:02:28.844055+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-3684000", "netIncome": "-21168000", "grossProfit": "41918000", "totalRevenue": "95711000", "costOfRevenue": "53793000", "interestExpense": "2773000", "operatingIncome": "-15691000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "11519000" }, "balance": { "totalDebt": "26322000", "totalAssets": "107018000", "longTermDebt": "9694000", "shortTermDebt": "8782000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "10400000", "totalCurrentAssets": "44603000", "totalShareholderEquity": "52876000", "totalCurrentLiabilities": "37368000", "cashAndShortTermInvestments": "17127000" }, "cashflow": { "freeCashFlow": "-4862000", "dividendsPaid": null, "issuanceOfDebt": "24661000", "issuanceOfStock": null, "repaymentOfDebt": "-26218000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "-4862000", "repurchaseOfStock": null, "capitalExpenditures": "-1450000" } }, "revenue": 95711000, "cost_of_revenue": 53793000, "gross_profit": 41918000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -15691000, "depreciation_amortisation": 11519000, "ebitda": -3684000, "interest_expense": 2773000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -21168000, "net_income_continuing_ops": null, "net_income_to_common": -21168000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 17127000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 44603000, "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": 107018000, "short_term_debt": 8782000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 37368000, "long_term_debt": 9694000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 26322000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 52876000, "shares_outstanding": 10400000, "operating_cash_flow": -4862000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -1450000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -1557000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -4862000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-3684000", "netIncome": "-21168000", "grossProfit": "41918000", "totalRevenue": "95711000", "costOfRevenue": "53793000", "interestExpense": "2773000", "operatingIncome": "-15691000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "11519000" }, "balance": { "totalDebt": "26322000", "totalAssets": "107018000", "longTermDebt": "9694000", "shortTermDebt": "8782000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "10400000", "totalCurrentAssets": "44603000", "totalShareholderEquity": "52876000", "totalCurrentLiabilities": "37368000", "cashAndShortTermInvestments": "17127000" }, "cashflow": { "freeCashFlow": "-4862000", "dividendsPaid": null, "issuanceOfDebt": "24661000", "issuanceOfStock": null, "repaymentOfDebt": "-26218000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "-4862000", "repurchaseOfStock": null, "capitalExpenditures": "-1450000" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:02:28.844055+00:00", "is_restated": false, "income_statement": { "revenue": 112475000, "cost_of_revenue": 56517000, "gross_profit": 55958000, "ebit": -10722000, "ebitda": 923000, "pretax_income": null, "tax_provision": null, "net_income": -13794000, "net_income_to_common": -13794000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 26597000, "total_current_assets": 62121000, "total_assets": 136745000, "short_term_debt": 20081000, "long_term_debt": 0, "total_debt": 29824000, "total_liabilities": null, "total_equity": 73745000, "shares_outstanding": 10400000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 4106000, "capital_expenditure": -8234000, "free_cash_flow": -4128000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -236000 }, "complete_fields": { "id": 386825, "ticker_id": 18947, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:02:28.844055+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "923000", "netIncome": "-13794000", "grossProfit": "55958000", "totalRevenue": "112475000", "costOfRevenue": "56517000", "interestExpense": "2292000", "operatingIncome": "-10722000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "11806000" }, "balance": { "totalDebt": "29824000", "totalAssets": "136745000", "longTermDebt": "0", "shortTermDebt": "20081000", "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "10400000", "totalCurrentAssets": "62121000", "totalShareholderEquity": "73745000", "totalCurrentLiabilities": "54038000", "cashAndShortTermInvestments": "26597000" }, "cashflow": { "freeCashFlow": "-4128000", "dividendsPaid": null, "issuanceOfDebt": "5068000", "issuanceOfStock": null, "repaymentOfDebt": "-5304000", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "4106000", "repurchaseOfStock": null, "capitalExpenditures": "-8234000" } }, "revenue": 112475000, "cost_of_revenue": 56517000, "gross_profit": 55958000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -10722000, "depreciation_amortisation": 11806000, "ebitda": 923000, "interest_expense": 2292000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -13794000, "net_income_continuing_ops": null, "net_income_to_common": -13794000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 26597000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 62121000, "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": 136745000, "short_term_debt": 20081000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 54038000, "long_term_debt": 0, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 29824000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 73745000, "shares_outstanding": 10400000, "operating_cash_flow": 4106000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -8234000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -236000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -4128000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "923000", "netIncome": "-13794000", "grossProfit": "55958000", "totalRevenue": "112475000", "costOfRevenue": "56517000", "interestExpense": "2292000", "operatingIncome": "-10722000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "11806000" }, "balance": { "totalDebt": "29824000", "totalAssets": "136745000", "longTermDebt": "0", "shortTermDebt": "20081000", "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "10400000", "totalCurrentAssets": "62121000", "totalShareholderEquity": "73745000", "totalCurrentLiabilities": "54038000", "cashAndShortTermInvestments": "26597000" }, "cashflow": { "freeCashFlow": "-4128000", "dividendsPaid": null, "issuanceOfDebt": "5068000", "issuanceOfStock": null, "repaymentOfDebt": "-5304000", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "4106000", "repurchaseOfStock": null, "capitalExpenditures": "-8234000" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:02:28.844055+00:00", "is_restated": false, "income_statement": { "revenue": 135334000, "cost_of_revenue": 65551000, "gross_profit": 69783000, "ebit": 201000, "ebitda": 11997000, "pretax_income": null, "tax_provision": null, "net_income": -841000, "net_income_to_common": -841000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 36276000, "total_current_assets": 76940000, "total_assets": 157015000, "short_term_debt": 428000, "long_term_debt": 19694000, "total_debt": 34354000, "total_liabilities": null, "total_equity": 88145000, "shares_outstanding": 10400000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 7421000, "capital_expenditure": -13098000, "free_cash_flow": -5677000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -1215000 }, "complete_fields": { "id": 386826, "ticker_id": 18947, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:02:28.844055+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "11997000", "netIncome": "-841000", "grossProfit": "69783000", "totalRevenue": "135334000", "costOfRevenue": "65551000", "interestExpense": "1380000", "operatingIncome": "201000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "11274000" }, "balance": { "totalDebt": "34354000", "totalAssets": "157015000", "longTermDebt": "19694000", "shortTermDebt": "428000", "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "10400000", "totalCurrentAssets": "76940000", "totalShareholderEquity": "88145000", "totalCurrentLiabilities": "37711000", "cashAndShortTermInvestments": "36276000" }, "cashflow": { "freeCashFlow": "-5677000", "dividendsPaid": null, "issuanceOfDebt": "20128000", "issuanceOfStock": "0", "repaymentOfDebt": "-21343000", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "7421000", "repurchaseOfStock": null, "capitalExpenditures": "-13098000" } }, "revenue": 135334000, "cost_of_revenue": 65551000, "gross_profit": 69783000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 201000, "depreciation_amortisation": 11274000, "ebitda": 11997000, "interest_expense": 1380000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -841000, "net_income_continuing_ops": null, "net_income_to_common": -841000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 36276000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 76940000, "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": 157015000, "short_term_debt": 428000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 37711000, "long_term_debt": 19694000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 34354000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 88145000, "shares_outstanding": 10400000, "operating_cash_flow": 7421000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -13098000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -1215000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -5677000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "11997000", "netIncome": "-841000", "grossProfit": "69783000", "totalRevenue": "135334000", "costOfRevenue": "65551000", "interestExpense": "1380000", "operatingIncome": "201000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "11274000" }, "balance": { "totalDebt": "34354000", "totalAssets": "157015000", "longTermDebt": "19694000", "shortTermDebt": "428000", "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "10400000", "totalCurrentAssets": "76940000", "totalShareholderEquity": "88145000", "totalCurrentLiabilities": "37711000", "cashAndShortTermInvestments": "36276000" }, "cashflow": { "freeCashFlow": "-5677000", "dividendsPaid": null, "issuanceOfDebt": "20128000", "issuanceOfStock": "0", "repaymentOfDebt": "-21343000", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "7421000", "repurchaseOfStock": null, "capitalExpenditures": "-13098000" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:02:28.844055+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": -14191000, "free_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": 62400000, "net_debt_issued": null }, "complete_fields": { "id": 386827, "ticker_id": 18947, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:02:28.844055+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": "52000", "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": "62400000", "repaymentOfDebt": null, "fiscalDateEnding": "2021-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": "-14191000" } }, "revenue": null, "cost_of_revenue": null, "gross_profit": null, "research_and_development": 52000, "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": -14191000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": 62400000, "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": "52000", "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": "62400000", "repaymentOfDebt": null, "fiscalDateEnding": "2021-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": "-14191000" } } } ], "quarterly": [ { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:02:28.844055+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": 8676000, "total_current_assets": 33578000, "total_assets": 76271000, "short_term_debt": 8777000, "long_term_debt": 9879000, "total_debt": 27174000, "total_liabilities": null, "total_equity": 24359000, "shares_outstanding": 10400000, "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": 386819, "ticker_id": 18947, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:02:28.844055+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": "27174000", "totalAssets": "76271000", "longTermDebt": "9879000", "shortTermDebt": "8777000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "10400000", "totalCurrentAssets": "33578000", "totalShareholderEquity": "24359000", "totalCurrentLiabilities": "34515000", "cashAndShortTermInvestments": "8676000" } }, "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": 8676000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 33578000, "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": 76271000, "short_term_debt": 8777000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 34515000, "long_term_debt": 9879000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 27174000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 24359000, "shares_outstanding": 10400000, "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": "27174000", "totalAssets": "76271000", "longTermDebt": "9879000", "shortTermDebt": "8777000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "10400000", "totalCurrentAssets": "33578000", "totalShareholderEquity": "24359000", "totalCurrentLiabilities": "34515000", "cashAndShortTermInvestments": "8676000" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:02:28.844055+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": 9376000, "total_current_assets": 36580000, "total_assets": 95324000, "short_term_debt": 7705000, "long_term_debt": 8327000, "total_debt": 23978000, "total_liabilities": null, "total_equity": 45543000, "shares_outstanding": 10400000, "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": 386821, "ticker_id": 18947, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:02:28.844055+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": "23978000", "totalAssets": "95324000", "longTermDebt": "8327000", "shortTermDebt": "7705000", "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "10400000", "totalCurrentAssets": "36580000", "totalShareholderEquity": "45543000", "totalCurrentLiabilities": "34562000", "cashAndShortTermInvestments": "9376000" } }, "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": 9376000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 36580000, "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": 95324000, "short_term_debt": 7705000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 34562000, "long_term_debt": 8327000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 23978000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 45543000, "shares_outstanding": 10400000, "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": "23978000", "totalAssets": "95324000", "longTermDebt": "8327000", "shortTermDebt": "7705000", "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "10400000", "totalCurrentAssets": "36580000", "totalShareholderEquity": "45543000", "totalCurrentLiabilities": "34562000", "cashAndShortTermInvestments": "9376000" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:02:28.844055+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": 386822, "ticker_id": 18947, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:02:28.844055+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2025-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": null } }, "revenue": null, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": null, "depreciation_amortisation": null, "ebitda": null, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": null, "net_income_continuing_ops": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": null, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": null, "shares_outstanding": null, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": null, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2025-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": null } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:02:28.844055+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": 17127000, "total_current_assets": 44603000, "total_assets": 107018000, "short_term_debt": 8782000, "long_term_debt": 9694000, "total_debt": 26322000, "total_liabilities": null, "total_equity": 52876000, "shares_outstanding": 10400000, "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": 386823, "ticker_id": 18947, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:02:28.844055+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": "26322000", "totalAssets": "107018000", "longTermDebt": "9694000", "shortTermDebt": "8782000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "10400000", "totalCurrentAssets": "44603000", "totalShareholderEquity": "52876000", "totalCurrentLiabilities": "37368000", "cashAndShortTermInvestments": "17127000" } }, "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": 17127000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 44603000, "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": 107018000, "short_term_debt": 8782000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 37368000, "long_term_debt": 9694000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 26322000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 52876000, "shares_outstanding": 10400000, "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": "26322000", "totalAssets": "107018000", "longTermDebt": "9694000", "shortTermDebt": "8782000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "10400000", "totalCurrentAssets": "44603000", "totalShareholderEquity": "52876000", "totalCurrentLiabilities": "37368000", "cashAndShortTermInvestments": "17127000" } } } ] }, "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": "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": "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": 4, "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" ] } } }