{ "ticker": { "uuid": "6ddebdaa-e543-4983-9f55-0a5c1aeb6e71", "symbol": "MZX", "name": "Masterflex SE", "exchange": "GER", "exchange_name": "XETRA", "country": "DE", "currency": "EUR", "sector": "Basic Materials", "industry": "Specialty Chemicals", "page_url": "https://sharemaestro.com/factors/ticker/6ddebdaa-e543-4983-9f55-0a5c1aeb6e71/", "api_url": "https://sharemaestro.com/factors/api/tickers/6ddebdaa-e543-4983-9f55-0a5c1aeb6e71/" }, "ticker_metadata": { "id": 19801, "uuid": "6ddebdaa-e543-4983-9f55-0a5c1aeb6e71", "symbol": "MZX", "name": "Masterflex SE", "asset_type": "equity", "market_cap": 133213928, "stock_exchange_id": 8, "industry": "Specialty Chemicals", "sector": "Basic Materials", "description": "Masterflex SE, together with its subsidiaries, engages in the development and manufacture of connectors and hose systems made of high-performance plastics and fabrics in Germany, Rest of Europe, and internationally. The company offers spiral, clip, film, monolayer, multilayer, co-extruded, and micro-extruded hoses; connectors comprising pressure-resistant connectors; and clamps, manifolds, distributors, drip chambers, and separating membranes under the Masterflex and Masterduct brand names. It also provides fluoropolymer tubing products; thermoplastic extruded hoses under the Novoplast Schlauchtechnik brand name; hoses wound by hand under the Matzen & Timm brand name; and injection moulded parts under the Fleima-Plastic brand name. It serves the medical technology, food, pharmaceutical, laboratory, and biotechnology sectors; the renewable energies, heating, and ventilation sectors; the aviation, rail, and automotive industries; and the mechanical engineering, plastic, semiconductor, and robotics industries. The company was founded in 1987 and is headquartered in Gelsenkirchen, 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": "6ddebdaa-e543-4983-9f55-0a5c1aeb6e71", "symbol": "MZX", "name": "Masterflex SE", "exchange": "GER", "exchange_name": "XETRA", "country": "DE", "currency": "EUR", "sector": "Basic Materials", "industry": "Specialty Chemicals", "page_url": "https://sharemaestro.com/factors/ticker/6ddebdaa-e543-4983-9f55-0a5c1aeb6e71/", "api_url": "https://sharemaestro.com/factors/api/tickers/6ddebdaa-e543-4983-9f55-0a5c1aeb6e71/" }, "week_end_date": "2026-06-07", "universe": "EUR_DE", "score": { "os": 0.93, "value": 0.76, "quality": 0.84, "momentum": 0.7, "coverage": 0.939, "confidence": 0.939, "delta": null }, "headline_factors": { "price": 14, "market_cap": 134656676, "pe_ratio": 12.3618, "earnings_yield": 0.0809, "ebitda_to_ev": 0.1771, "shareholder_yield": 0.0182, "roe": 0.1511, "piotroski_f_score": 7, "momentum_12_1": 0.2134, "volatility_252d": 0.3462 }, "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": "2026-06-07T12:30:21.396579+00:00", "batch_id": "" }, "size": { "price_close": 14, "market_cap": 134656676, "market_cap_usd": 134656676, "enterprise_value": 124372676, "shares_outstanding": 9618334, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 12.3618, "pb_ratio": 1.8676, "ptbv_ratio": 1.8676, "ps_ratio": 1.256, "pcf_ratio": 11.0086, "pfcf_ratio": 11.0086, "ev_ebitda": 5.6459, "ev_ebit": 7.7801, "ev_sales": 1.1601, "ev_fcf": 10.1678, "earnings_yield": 0.0809, "fcf_yield": 0.0983, "price_to_sales": 1.256, "price_to_book": 1.8676, "price_to_cashflow": 11.0086, "ebitda_to_ev": 0.1771, "sales_yield": 0.862 }, "yield": { "dividend_yield": 0.0182, "buyback_yield": 0, "shareholder_yield": 0.0182, "debt_paydown_yield": 0.0371, "total_yield": 0.0553 }, "quality": { "gross_margin": 0.7301, "operating_margin": 0.1491, "net_margin": 0.1016, "ebitda_margin": 0.2055, "fcf_margin": 0.1141, "roe": 0.1511, "roa": 0.1101, "roic": 0.1939, "roc_greenblatt": null, "asset_turnover": 1.0837, "cash_conversion": 1.1229, "accruals_ratio": -0.0135, "sbc_to_revenue": null, "piotroski_f_score": 7, "altman_z_score": null, "earnings_stability_5y": 0.363, "revenue_stability_5y": 0.1105, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.7913, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": null, "net_debt_to_ebitda": -0.4668, "debt_to_assets": 0.0158, "interest_coverage": 16.5658, "current_ratio": 4.4614, "quick_ratio": 4.4614, "net_debt": -10284000, "local_beta": 0.8567, "volatility_252d": 0.3462, "volatility_60d": 0.6336, "max_drawdown_12m": -0.1263, "risk_adjusted_momentum": 0.6165 }, "growth": { "revenue_growth_1y": -0.0301, "revenue_growth_3y_cagr": 0.0744, "revenue_growth_5y_cagr": null, "eps_growth_1y": 0.0297, "eps_growth_3y_cagr": 0.3586, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.392, "book_value_growth_1y": 0.1043, "revenue_growth": -0.0301, "earnings_growth": 0.0297 }, "momentum": { "price_return_1m": -0.0278, "price_return_3m": 0.0895, "price_return_6m": 0.0182, "price_return_9m": -0.0244, "price_return_12m": 0.1797, "price_return_12m_ex1m": 0.2134, "momentum_6m": 0.0182, "momentum_12m": 0.1797, "momentum_12_1": 0.2134, "distance_from_52w_high": -0.0444, "distance_from_52w_low": 0.2444, "relative_strength": 0.161 }, "raw_ttm": { "revenue_ttm": 107212000, "gross_profit_ttm": 78278000, "ebit_ttm": 15986000, "ebitda_ttm": 22029000, "net_income_ttm": 10893000, "eps_diluted_ttm": 1.1325, "operating_cash_flow_ttm": 12232000, "capital_expenditure_ttm": -2773000, "fcf_ttm": 12232000, "dividends_paid_ttm": -2448000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 965000, "cash_and_equivalents": 11844000, "total_current_assets": 49566000, "total_current_liabilities": 11110000, "net_ppe": null, "total_assets": 98929000, "total_debt": 1560000, "total_equity": 72103000, "net_working_capital": 26612000, "book_value_per_share": 7.4964, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 7.4964 }, "ranks": { "universe_ticker_count": 632, "rank_pe": 29, "rank_pb": 48, "rank_ptbv": 48, "rank_ps": 44, "rank_pcf": 53, "rank_ev_ebitda": 22, "rank_ev_ebit": 26, "rank_earnings_yield": 29, "rank_fcf_yield": 16, "rank_dividend_yield": 47, "rank_shareholder_yield": 58, "rank_total_yield": 35, "rank_roe": 36, "rank_roc": 50, "rank_roic": 21, "rank_gross_margin": 14, "rank_fcf_margin": 36, "rank_piotroski": 25, "rank_accruals": 74, "rank_sue": 50, "rank_eps_growth_1y": 59, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 77, "rank_momentum_12m": 40, "rank_momentum_12m_ex1m": 33, "rank_relative_strength": 40 }, "composites": { "value_composite": 24, "quality_composite": 16, "momentum_composite": 30, "growth_composite": 79, "yield_composite": 40, "svqf_composite": 21, "vc1_composite": 30, "vc2_composite": 33, "vc3_composite": 28, "trending_value_composite": null, "overall_composite": 7, "quality_value_composite": 0.799, "os_score": 0.93, "value_percentile": 0.76, "quality_percentile": 0.84, "momentum_percentile": 0.7, "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": 64, "small_cap_core_rank": 40, "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": 7967, "ticker_id": 19801, "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": "2026-06-07T12:30:21.396579+00:00", "batch_id": "", "os_score_delta": null, "price_close": 14, "market_cap": 134656676, "market_cap_usd": 134656676, "enterprise_value": 124372676, "shares_outstanding": 9618334, "fx_rate_to_usd": null, "pe_ratio": 12.36176223, "pb_ratio": 1.86755996, "ptbv_ratio": 1.86755996, "ps_ratio": 1.25598511, "pcf_ratio": 11.00855755, "pfcf_ratio": 11.00855755, "ev_ebitda": 5.64586118, "ev_ebit": 7.78009984, "ev_sales": 1.16006302, "ev_fcf": 10.16781197, "earnings_yield": 0.08089462, "fcf_yield": 0.09834958, "dividend_yield": 0.01817957, "buyback_yield": 0, "shareholder_yield": 0.01817957, "debt_paydown_yield": 0.03713147, "total_yield": 0.05531103, "gross_margin": 0.73012349, "operating_margin": 0.14910644, "net_margin": 0.10160243, "ebitda_margin": 0.2054714, "fcf_margin": 0.11409171, "roe": 0.15107554, "roa": 0.11010927, "roic": 0.19394523, "roc_greenblatt": null, "asset_turnover": 1.08372671, "cash_conversion": 1.12292298, "accruals_ratio": -0.01353496, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": -0.46683917, "debt_to_assets": 0.01576888, "interest_coverage": 16.56580311, "current_ratio": 4.46138614, "quick_ratio": 4.46138614, "net_debt": -10284000, "revenue_growth_1y": -0.03010434, "revenue_growth_3y_cagr": 0.07443451, "revenue_growth_5y_cagr": null, "eps_growth_1y": 0.02965094, "eps_growth_3y_cagr": 0.35858585, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.39204935, "book_value_growth_1y": 0.10430498, "piotroski_f_score": 7, "altman_z_score": null, "earnings_stability_5y": 0.362974, "revenue_stability_5y": 0.110481, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.02777778, "price_return_3m": 0.08949416, "price_return_6m": 0.01818182, "price_return_9m": -0.02439024, "price_return_12m": 0.17972246, "price_return_12m_ex1m": 0.21342881, "distance_from_52w_high": -0.0443686, "distance_from_52w_low": 0.24444444, "relative_strength": 0.16101849, "local_beta": 0.8567, "volatility_252d": 0.346176, "volatility_60d": 0.633565, "max_drawdown_12m": -0.12627986, "revenue_ttm": 107212000, "gross_profit_ttm": 78278000, "ebit_ttm": 15986000, "ebitda_ttm": 22029000, "net_income_ttm": 10893000, "eps_diluted_ttm": 1.13252461, "operating_cash_flow_ttm": 12232000, "capital_expenditure_ttm": -2773000, "fcf_ttm": 12232000, "dividends_paid_ttm": -2448000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 965000, "cash_and_equivalents": 11844000, "total_current_assets": 49566000, "total_current_liabilities": 11110000, "net_ppe": null, "total_assets": 98929000, "total_debt": 1560000, "total_equity": 72103000, "net_working_capital": 26612000, "book_value_per_share": 7.49641258, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 7.49641258, "universe_ticker_count": 632, "sector": "Basic Materials", "rank_pe": 29, "rank_pb": 48, "rank_ptbv": 48, "rank_ps": 44, "rank_pcf": 53, "rank_ev_ebitda": 22, "rank_ev_ebit": 26, "rank_earnings_yield": 29, "rank_fcf_yield": 16, "rank_dividend_yield": 47, "rank_shareholder_yield": 58, "rank_total_yield": 35, "rank_roe": 36, "rank_roc": 50, "rank_roic": 21, "rank_gross_margin": 14, "rank_fcf_margin": 36, "rank_piotroski": 25, "rank_accruals": 74, "rank_sue": 50, "rank_eps_growth_1y": 59, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 77, "rank_momentum_12m": 40, "rank_momentum_12m_ex1m": 33, "rank_relative_strength": 40, "value_composite": 24, "quality_composite": 16, "momentum_composite": 30, "growth_composite": 79, "yield_composite": 40, "svqf_composite": 21, "vc1_composite": 30, "vc2_composite": 33, "vc3_composite": 28, "trending_value_composite": null, "overall_composite": 7, "factor_coverage": 0.939, "signal_confidence": 0.939, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 64, "small_cap_core_rank": 40, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 14, "os": 0.93, "value": 0.76, "quality": 0.84, "momentum": 0.7, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 12.3618, "earnings_yield": 0.0809, "shareholder_yield": 0.0182, "roe": 0.1511, "momentum_12_1": 0.2134, "complete_fields": { "id": 7967, "ticker_id": 19801, "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": "2026-06-07T12:30:21.396579+00:00", "batch_id": "", "os_score_delta": null, "price_close": 14, "market_cap": 134656676, "market_cap_usd": 134656676, "enterprise_value": 124372676, "shares_outstanding": 9618334, "fx_rate_to_usd": null, "pe_ratio": 12.36176223, "pb_ratio": 1.86755996, "ptbv_ratio": 1.86755996, "ps_ratio": 1.25598511, "pcf_ratio": 11.00855755, "pfcf_ratio": 11.00855755, "ev_ebitda": 5.64586118, "ev_ebit": 7.78009984, "ev_sales": 1.16006302, "ev_fcf": 10.16781197, "earnings_yield": 0.08089462, "fcf_yield": 0.09834958, "dividend_yield": 0.01817957, "buyback_yield": 0, "shareholder_yield": 0.01817957, "debt_paydown_yield": 0.03713147, "total_yield": 0.05531103, "gross_margin": 0.73012349, "operating_margin": 0.14910644, "net_margin": 0.10160243, "ebitda_margin": 0.2054714, "fcf_margin": 0.11409171, "roe": 0.15107554, "roa": 0.11010927, "roic": 0.19394523, "roc_greenblatt": null, "asset_turnover": 1.08372671, "cash_conversion": 1.12292298, "accruals_ratio": -0.01353496, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": -0.46683917, "debt_to_assets": 0.01576888, "interest_coverage": 16.56580311, "current_ratio": 4.46138614, "quick_ratio": 4.46138614, "net_debt": -10284000, "revenue_growth_1y": -0.03010434, "revenue_growth_3y_cagr": 0.07443451, "revenue_growth_5y_cagr": null, "eps_growth_1y": 0.02965094, "eps_growth_3y_cagr": 0.35858585, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.39204935, "book_value_growth_1y": 0.10430498, "piotroski_f_score": 7, "altman_z_score": null, "earnings_stability_5y": 0.362974, "revenue_stability_5y": 0.110481, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.02777778, "price_return_3m": 0.08949416, "price_return_6m": 0.01818182, "price_return_9m": -0.02439024, "price_return_12m": 0.17972246, "price_return_12m_ex1m": 0.21342881, "distance_from_52w_high": -0.0443686, "distance_from_52w_low": 0.24444444, "relative_strength": 0.16101849, "local_beta": 0.8567, "volatility_252d": 0.346176, "volatility_60d": 0.633565, "max_drawdown_12m": -0.12627986, "revenue_ttm": 107212000, "gross_profit_ttm": 78278000, "ebit_ttm": 15986000, "ebitda_ttm": 22029000, "net_income_ttm": 10893000, "eps_diluted_ttm": 1.13252461, "operating_cash_flow_ttm": 12232000, "capital_expenditure_ttm": -2773000, "fcf_ttm": 12232000, "dividends_paid_ttm": -2448000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 965000, "cash_and_equivalents": 11844000, "total_current_assets": 49566000, "total_current_liabilities": 11110000, "net_ppe": null, "total_assets": 98929000, "total_debt": 1560000, "total_equity": 72103000, "net_working_capital": 26612000, "book_value_per_share": 7.49641258, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 7.49641258, "universe_ticker_count": 632, "sector": "Basic Materials", "rank_pe": 29, "rank_pb": 48, "rank_ptbv": 48, "rank_ps": 44, "rank_pcf": 53, "rank_ev_ebitda": 22, "rank_ev_ebit": 26, "rank_earnings_yield": 29, "rank_fcf_yield": 16, "rank_dividend_yield": 47, "rank_shareholder_yield": 58, "rank_total_yield": 35, "rank_roe": 36, "rank_roc": 50, "rank_roic": 21, "rank_gross_margin": 14, "rank_fcf_margin": 36, "rank_piotroski": 25, "rank_accruals": 74, "rank_sue": 50, "rank_eps_growth_1y": 59, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 77, "rank_momentum_12m": 40, "rank_momentum_12m_ex1m": 33, "rank_relative_strength": 40, "value_composite": 24, "quality_composite": 16, "momentum_composite": 30, "growth_composite": 79, "yield_composite": 40, "svqf_composite": 21, "vc1_composite": 30, "vc2_composite": 33, "vc3_composite": 28, "trending_value_composite": null, "overall_composite": 7, "factor_coverage": 0.939, "signal_confidence": 0.939, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 64, "small_cap_core_rank": 40, "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": "2026-06-07T12:09:43.308674+00:00", "is_restated": false, "income_statement": { "revenue": 98071000, "cost_of_revenue": 28240000, "gross_profit": 69831000, "ebit": 12100000, "ebitda": 17997000, "pretax_income": null, "tax_provision": null, "net_income": 8230000, "net_income_to_common": 8230000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 11584000, "total_current_assets": 44007000, "total_assets": 93890000, "short_term_debt": 0, "long_term_debt": 14543000, "total_debt": 20244000, "total_liabilities": null, "total_equity": 63206000, "shares_outstanding": 9618334, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 12928000, "capital_expenditure": -2773000, "free_cash_flow": 10155000, "dividends_paid": -2448000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -5000000 }, "complete_fields": { "id": 388085, "ticker_id": 19801, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:09:43.308674+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "17997000", "netIncome": "8230000", "grossProfit": "69831000", "totalRevenue": "98071000", "costOfRevenue": "28240000", "interestExpense": "1335000", "operatingIncome": "12100000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "5446000" }, "balance": { "totalDebt": "20244000", "totalAssets": "93890000", "longTermDebt": "14543000", "shortTermDebt": "0", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "9618334", "totalCurrentAssets": "44007000", "totalShareholderEquity": "63206000", "totalCurrentLiabilities": "9514000", "cashAndShortTermInvestments": "11584000" }, "cashflow": { "freeCashFlow": "10155000", "dividendsPaid": "-2448000", "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": "-5000000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "12928000", "repurchaseOfStock": null, "capitalExpenditures": "-2773000" } }, "revenue": 98071000, "cost_of_revenue": 28240000, "gross_profit": 69831000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 12100000, "depreciation_amortisation": 5446000, "ebitda": 17997000, "interest_expense": 1335000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 8230000, "net_income_continuing_ops": null, "net_income_to_common": 8230000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 11584000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 44007000, "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": 93890000, "short_term_debt": 0, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 9514000, "long_term_debt": 14543000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 20244000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 63206000, "shares_outstanding": 9618334, "operating_cash_flow": 12928000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -2773000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -2448000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -5000000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 10155000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "17997000", "netIncome": "8230000", "grossProfit": "69831000", "totalRevenue": "98071000", "costOfRevenue": "28240000", "interestExpense": "1335000", "operatingIncome": "12100000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "5446000" }, "balance": { "totalDebt": "20244000", "totalAssets": "93890000", "longTermDebt": "14543000", "shortTermDebt": "0", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "9618334", "totalCurrentAssets": "44007000", "totalShareholderEquity": "63206000", "totalCurrentLiabilities": "9514000", "cashAndShortTermInvestments": "11584000" }, "cashflow": { "freeCashFlow": "10155000", "dividendsPaid": "-2448000", "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": "-5000000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "12928000", "repurchaseOfStock": null, "capitalExpenditures": "-2773000" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:09:43.308674+00:00", "is_restated": false, "income_statement": { "revenue": 101115000, "cost_of_revenue": 32111000, "gross_profit": 69004000, "ebit": 11992000, "ebitda": 17661000, "pretax_income": null, "tax_provision": null, "net_income": 7993000, "net_income_to_common": 7993000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 11026000, "total_current_assets": 44303000, "total_assets": 93691000, "short_term_debt": 19952000, "long_term_debt": 0, "total_debt": 24145000, "total_liabilities": null, "total_equity": 57236000, "shares_outstanding": 9618334, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 12361000, "capital_expenditure": -5066000, "free_cash_flow": 7295000, "dividends_paid": -1974000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -1500000 }, "complete_fields": { "id": 388087, "ticker_id": 19801, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:09:43.308674+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "17661000", "netIncome": "7993000", "grossProfit": "69004000", "totalRevenue": "101115000", "costOfRevenue": "32111000", "interestExpense": "1224000", "operatingIncome": "11992000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "5291000" }, "balance": { "totalDebt": "24145000", "totalAssets": "93691000", "longTermDebt": "0", "shortTermDebt": "19952000", "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "9618334", "totalCurrentAssets": "44303000", "totalShareholderEquity": "57236000", "totalCurrentLiabilities": "30836000", "cashAndShortTermInvestments": "11026000" }, "cashflow": { "freeCashFlow": "7295000", "dividendsPaid": "-1974000", "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": "-1500000", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "12361000", "repurchaseOfStock": null, "capitalExpenditures": "-5066000" } }, "revenue": 101115000, "cost_of_revenue": 32111000, "gross_profit": 69004000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 11992000, "depreciation_amortisation": 5291000, "ebitda": 17661000, "interest_expense": 1224000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 7993000, "net_income_continuing_ops": null, "net_income_to_common": 7993000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 11026000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 44303000, "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": 93691000, "short_term_debt": 19952000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 30836000, "long_term_debt": 0, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 24145000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 57236000, "shares_outstanding": 9618334, "operating_cash_flow": 12361000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -5066000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -1974000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -1500000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 7295000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "17661000", "netIncome": "7993000", "grossProfit": "69004000", "totalRevenue": "101115000", "costOfRevenue": "32111000", "interestExpense": "1224000", "operatingIncome": "11992000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "5291000" }, "balance": { "totalDebt": "24145000", "totalAssets": "93691000", "longTermDebt": "0", "shortTermDebt": "19952000", "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "9618334", "totalCurrentAssets": "44303000", "totalShareholderEquity": "57236000", "totalCurrentLiabilities": "30836000", "cashAndShortTermInvestments": "11026000" }, "cashflow": { "freeCashFlow": "7295000", "dividendsPaid": "-1974000", "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": "-1500000", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "12361000", "repurchaseOfStock": null, "capitalExpenditures": "-5066000" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:09:43.308674+00:00", "is_restated": false, "income_statement": { "revenue": 100274000, "cost_of_revenue": 33719000, "gross_profit": 66555000, "ebit": 11255000, "ebitda": 16445000, "pretax_income": null, "tax_provision": null, "net_income": 7777000, "net_income_to_common": 7777000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 9746000, "total_current_assets": 40699000, "total_assets": 90218000, "short_term_debt": 1445000, "long_term_debt": 19952000, "total_debt": 26586000, "total_liabilities": null, "total_equity": 51613000, "shares_outstanding": 9618334, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 10114000, "capital_expenditure": -5869000, "free_cash_flow": 4245000, "dividends_paid": -1154000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -1500000 }, "complete_fields": { "id": 388088, "ticker_id": 19801, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:09:43.308674+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "16445000", "netIncome": "7777000", "grossProfit": "66555000", "totalRevenue": "100274000", "costOfRevenue": "33719000", "interestExpense": "597000", "operatingIncome": "11255000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "5041000" }, "balance": { "totalDebt": "26586000", "totalAssets": "90218000", "longTermDebt": "19952000", "shortTermDebt": "1445000", "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "9618334", "totalCurrentAssets": "40699000", "totalShareholderEquity": "51613000", "totalCurrentLiabilities": "12145000", "cashAndShortTermInvestments": "9746000" }, "cashflow": { "freeCashFlow": "4245000", "dividendsPaid": "-1154000", "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": "-1500000", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "10114000", "repurchaseOfStock": null, "capitalExpenditures": "-5869000" } }, "revenue": 100274000, "cost_of_revenue": 33719000, "gross_profit": 66555000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 11255000, "depreciation_amortisation": 5041000, "ebitda": 16445000, "interest_expense": 597000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 7777000, "net_income_continuing_ops": null, "net_income_to_common": 7777000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 9746000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 40699000, "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": 90218000, "short_term_debt": 1445000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 12145000, "long_term_debt": 19952000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 26586000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 51613000, "shares_outstanding": 9618334, "operating_cash_flow": 10114000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -5869000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -1154000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -1500000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 4245000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "16445000", "netIncome": "7777000", "grossProfit": "66555000", "totalRevenue": "100274000", "costOfRevenue": "33719000", "interestExpense": "597000", "operatingIncome": "11255000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "5041000" }, "balance": { "totalDebt": "26586000", "totalAssets": "90218000", "longTermDebt": "19952000", "shortTermDebt": "1445000", "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "9618334", "totalCurrentAssets": "40699000", "totalShareholderEquity": "51613000", "totalCurrentLiabilities": "12145000", "cashAndShortTermInvestments": "9746000" }, "cashflow": { "freeCashFlow": "4245000", "dividendsPaid": "-1154000", "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": "-1500000", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "10114000", "repurchaseOfStock": null, "capitalExpenditures": "-5869000" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:09:43.308674+00:00", "is_restated": false, "income_statement": { "revenue": 79068000, "cost_of_revenue": 25371000, "gross_profit": 53697000, "ebit": 4749000, "ebitda": 10255000, "pretax_income": null, "tax_provision": null, "net_income": 3282000, "net_income_to_common": 3282000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 9550000, "total_current_assets": 34747000, "total_assets": 79286000, "short_term_debt": 1443000, "long_term_debt": 21399000, "total_debt": 25468000, "total_liabilities": null, "total_equity": 44655000, "shares_outstanding": 9618334, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 6812000, "capital_expenditure": -3466000, "free_cash_flow": 3346000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -1536000 }, "complete_fields": { "id": 388089, "ticker_id": 19801, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:09:43.308674+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "10255000", "netIncome": "3282000", "grossProfit": "53697000", "totalRevenue": "79068000", "costOfRevenue": "25371000", "interestExpense": "759000", "operatingIncome": "4749000", "fiscalDateEnding": "2021-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "4906000" }, "balance": { "totalDebt": "25468000", "totalAssets": "79286000", "longTermDebt": "21399000", "shortTermDebt": "1443000", "fiscalDateEnding": "2021-12-31", "totalLiabilities": null, "sharesOutstanding": "9618334", "totalCurrentAssets": "34747000", "totalShareholderEquity": "44655000", "totalCurrentLiabilities": "9382000", "cashAndShortTermInvestments": "9550000" }, "cashflow": { "freeCashFlow": "3346000", "dividendsPaid": null, "issuanceOfDebt": "0", "issuanceOfStock": null, "repaymentOfDebt": "-1536000", "fiscalDateEnding": "2021-12-31", "operatingCashflow": "6812000", "repurchaseOfStock": null, "capitalExpenditures": "-3466000" } }, "revenue": 79068000, "cost_of_revenue": 25371000, "gross_profit": 53697000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 4749000, "depreciation_amortisation": 4906000, "ebitda": 10255000, "interest_expense": 759000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 3282000, "net_income_continuing_ops": null, "net_income_to_common": 3282000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 9550000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 34747000, "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": 79286000, "short_term_debt": 1443000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 9382000, "long_term_debt": 21399000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 25468000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 44655000, "shares_outstanding": 9618334, "operating_cash_flow": 6812000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -3466000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -1536000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 3346000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "10255000", "netIncome": "3282000", "grossProfit": "53697000", "totalRevenue": "79068000", "costOfRevenue": "25371000", "interestExpense": "759000", "operatingIncome": "4749000", "fiscalDateEnding": "2021-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "4906000" }, "balance": { "totalDebt": "25468000", "totalAssets": "79286000", "longTermDebt": "21399000", "shortTermDebt": "1443000", "fiscalDateEnding": "2021-12-31", "totalLiabilities": null, "sharesOutstanding": "9618334", "totalCurrentAssets": "34747000", "totalShareholderEquity": "44655000", "totalCurrentLiabilities": "9382000", "cashAndShortTermInvestments": "9550000" }, "cashflow": { "freeCashFlow": "3346000", "dividendsPaid": null, "issuanceOfDebt": "0", "issuanceOfStock": null, "repaymentOfDebt": "-1536000", "fiscalDateEnding": "2021-12-31", "operatingCashflow": "6812000", "repurchaseOfStock": null, "capitalExpenditures": "-3466000" } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:09:43.308674+00:00", "is_restated": false, "income_statement": { "revenue": 27379000, "cost_of_revenue": 7171000, "gross_profit": 20208000, "ebit": 4484000, "ebitda": 5967000, "pretax_income": null, "tax_provision": null, "net_income": 3150000, "net_income_to_common": 3150000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 11844000, "total_current_assets": 49566000, "total_assets": 98929000, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": null, "total_equity": 72103000, "shares_outstanding": 9618334, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 1487000, "capital_expenditure": null, "free_cash_flow": 1487000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 388080, "ticker_id": 19801, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:09:43.308674+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "5967000", "netIncome": "3150000", "grossProfit": "20208000", "totalRevenue": "27379000", "costOfRevenue": "7171000", "interestExpense": "204000", "operatingIncome": "4484000", "fiscalDateEnding": "2026-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "1476000" }, "balance": { "totalDebt": null, "totalAssets": "98929000", "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2026-03-31", "totalLiabilities": null, "sharesOutstanding": "9618334", "totalCurrentAssets": "49566000", "totalShareholderEquity": "72103000", "totalCurrentLiabilities": "11110000", "cashAndShortTermInvestments": "11844000" }, "cashflow": { "freeCashFlow": "1487000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2026-03-31", "operatingCashflow": "1487000", "repurchaseOfStock": null, "capitalExpenditures": null } }, "revenue": 27379000, "cost_of_revenue": 7171000, "gross_profit": 20208000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 4484000, "depreciation_amortisation": 1476000, "ebitda": 5967000, "interest_expense": 204000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 3150000, "net_income_continuing_ops": null, "net_income_to_common": 3150000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 11844000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 49566000, "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": 98929000, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 11110000, "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": 72103000, "shares_outstanding": 9618334, "operating_cash_flow": 1487000, "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": 1487000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "5967000", "netIncome": "3150000", "grossProfit": "20208000", "totalRevenue": "27379000", "costOfRevenue": "7171000", "interestExpense": "204000", "operatingIncome": "4484000", "fiscalDateEnding": "2026-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "1476000" }, "balance": { "totalDebt": null, "totalAssets": "98929000", "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2026-03-31", "totalLiabilities": null, "sharesOutstanding": "9618334", "totalCurrentAssets": "49566000", "totalShareholderEquity": "72103000", "totalCurrentLiabilities": "11110000", "cashAndShortTermInvestments": "11844000" }, "cashflow": { "freeCashFlow": "1487000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2026-03-31", "operatingCashflow": "1487000", "repurchaseOfStock": null, "capitalExpenditures": null } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:09:43.308674+00:00", "is_restated": false, "income_statement": { "revenue": 26461000, "cost_of_revenue": 7043000, "gross_profit": 19418000, "ebit": 4112000, "ebitda": 5498000, "pretax_income": null, "tax_provision": null, "net_income": 2833000, "net_income_to_common": 2833000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 13816000, "total_current_assets": 50335000, "total_assets": 98411000, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": null, "total_equity": 67639000, "shares_outstanding": 9618334, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 5632000, "capital_expenditure": null, "free_cash_flow": 6910000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -1000000 }, "complete_fields": { "id": 388081, "ticker_id": 19801, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:09:43.308674+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "5498000", "netIncome": "2833000", "grossProfit": "19418000", "totalRevenue": "26461000", "costOfRevenue": "7043000", "interestExpense": "245000", "operatingIncome": "4112000", "fiscalDateEnding": "2025-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": "1350000" }, "balance": { "totalDebt": null, "totalAssets": "98411000", "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2025-09-30", "totalLiabilities": null, "sharesOutstanding": "9618334", "totalCurrentAssets": "50335000", "totalShareholderEquity": "67639000", "totalCurrentLiabilities": "10497000", "cashAndShortTermInvestments": "13816000" }, "cashflow": { "freeCashFlow": "6910000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": "-1000000", "fiscalDateEnding": "2025-09-30", "operatingCashflow": "5632000", "repurchaseOfStock": null, "capitalExpenditures": null } }, "revenue": 26461000, "cost_of_revenue": 7043000, "gross_profit": 19418000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 4112000, "depreciation_amortisation": 1350000, "ebitda": 5498000, "interest_expense": 245000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 2833000, "net_income_continuing_ops": null, "net_income_to_common": 2833000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 13816000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 50335000, "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": 98411000, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 10497000, "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": 67639000, "shares_outstanding": 9618334, "operating_cash_flow": 5632000, "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": -1000000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 6910000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "5498000", "netIncome": "2833000", "grossProfit": "19418000", "totalRevenue": "26461000", "costOfRevenue": "7043000", "interestExpense": "245000", "operatingIncome": "4112000", "fiscalDateEnding": "2025-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": "1350000" }, "balance": { "totalDebt": null, "totalAssets": "98411000", "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2025-09-30", "totalLiabilities": null, "sharesOutstanding": "9618334", "totalCurrentAssets": "50335000", "totalShareholderEquity": "67639000", "totalCurrentLiabilities": "10497000", "cashAndShortTermInvestments": "13816000" }, "cashflow": { "freeCashFlow": "6910000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": "-1000000", "fiscalDateEnding": "2025-09-30", "operatingCashflow": "5632000", "repurchaseOfStock": null, "capitalExpenditures": null } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:09:43.308674+00:00", "is_restated": false, "income_statement": { "revenue": 25827000, "cost_of_revenue": 6895000, "gross_profit": 18932000, "ebit": 2945000, "ebitda": 4741000, "pretax_income": null, "tax_provision": null, "net_income": 1870000, "net_income_to_common": 1870000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 10312000, "total_current_assets": 46814000, "total_assets": 95260000, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": null, "total_equity": 64581000, "shares_outstanding": 9618334, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 4809000, "capital_expenditure": null, "free_cash_flow": 3531000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 388082, "ticker_id": 19801, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:09:43.308674+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "4741000", "netIncome": "1870000", "grossProfit": "18932000", "totalRevenue": "25827000", "costOfRevenue": "6895000", "interestExpense": "252000", "operatingIncome": "2945000", "fiscalDateEnding": "2025-06-30", "researchAndDevelopment": null, "depreciationAndAmortization": "1366000" }, "balance": { "totalDebt": null, "totalAssets": "95260000", "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "9618334", "totalCurrentAssets": "46814000", "totalShareholderEquity": "64581000", "totalCurrentLiabilities": "9622000", "cashAndShortTermInvestments": "10312000" }, "cashflow": { "freeCashFlow": "3531000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2025-06-30", "operatingCashflow": "4809000", "repurchaseOfStock": null, "capitalExpenditures": null } }, "revenue": 25827000, "cost_of_revenue": 6895000, "gross_profit": 18932000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 2945000, "depreciation_amortisation": 1366000, "ebitda": 4741000, "interest_expense": 252000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 1870000, "net_income_continuing_ops": null, "net_income_to_common": 1870000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 10312000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 46814000, "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": 95260000, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 9622000, "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": 64581000, "shares_outstanding": 9618334, "operating_cash_flow": 4809000, "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": 3531000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "4741000", "netIncome": "1870000", "grossProfit": "18932000", "totalRevenue": "25827000", "costOfRevenue": "6895000", "interestExpense": "252000", "operatingIncome": "2945000", "fiscalDateEnding": "2025-06-30", "researchAndDevelopment": null, "depreciationAndAmortization": "1366000" }, "balance": { "totalDebt": null, "totalAssets": "95260000", "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "9618334", "totalCurrentAssets": "46814000", "totalShareholderEquity": "64581000", "totalCurrentLiabilities": "9622000", "cashAndShortTermInvestments": "10312000" }, "cashflow": { "freeCashFlow": "3531000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2025-06-30", "operatingCashflow": "4809000", "repurchaseOfStock": null, "capitalExpenditures": null } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:09:43.308674+00:00", "is_restated": false, "income_statement": { "revenue": 27545000, "cost_of_revenue": 7825000, "gross_profit": 19720000, "ebit": 4445000, "ebitda": 5823000, "pretax_income": null, "tax_provision": null, "net_income": 3040000, "net_income_to_common": 3040000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 10335000, "total_current_assets": 48713000, "total_assets": 97716000, "short_term_debt": null, "long_term_debt": null, "total_debt": 1560000, "total_liabilities": null, "total_equity": 65961000, "shares_outstanding": 9618334, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 304000, "capital_expenditure": null, "free_cash_flow": 304000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 388083, "ticker_id": 19801, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:09:43.308674+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "5823000", "netIncome": "3040000", "grossProfit": "19720000", "totalRevenue": "27545000", "costOfRevenue": "7825000", "interestExpense": "264000", "operatingIncome": "4445000", "fiscalDateEnding": "2025-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "1376000" }, "balance": { "totalDebt": "1560000", "totalAssets": "97716000", "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2025-03-31", "totalLiabilities": null, "sharesOutstanding": "9618334", "totalCurrentAssets": "48713000", "totalShareholderEquity": "65961000", "totalCurrentLiabilities": "10713000", "cashAndShortTermInvestments": "10335000" }, "cashflow": { "freeCashFlow": "304000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2025-03-31", "operatingCashflow": "304000", "repurchaseOfStock": null, "capitalExpenditures": null } }, "revenue": 27545000, "cost_of_revenue": 7825000, "gross_profit": 19720000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 4445000, "depreciation_amortisation": 1376000, "ebitda": 5823000, "interest_expense": 264000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 3040000, "net_income_continuing_ops": null, "net_income_to_common": 3040000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 10335000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 48713000, "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": 97716000, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 10713000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 1560000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 65961000, "shares_outstanding": 9618334, "operating_cash_flow": 304000, "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": 304000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "5823000", "netIncome": "3040000", "grossProfit": "19720000", "totalRevenue": "27545000", "costOfRevenue": "7825000", "interestExpense": "264000", "operatingIncome": "4445000", "fiscalDateEnding": "2025-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "1376000" }, "balance": { "totalDebt": "1560000", "totalAssets": "97716000", "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2025-03-31", "totalLiabilities": null, "sharesOutstanding": "9618334", "totalCurrentAssets": "48713000", "totalShareholderEquity": "65961000", "totalCurrentLiabilities": "10713000", "cashAndShortTermInvestments": "10335000" }, "cashflow": { "freeCashFlow": "304000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2025-03-31", "operatingCashflow": "304000", "repurchaseOfStock": null, "capitalExpenditures": null } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:09:43.308674+00:00", "is_restated": false, "income_statement": { "revenue": 21134000, "cost_of_revenue": 5695000, "gross_profit": 15439000, "ebit": 1419000, "ebitda": 2863000, "pretax_income": null, "tax_provision": null, "net_income": 1132000, "net_income_to_common": 1132000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 11584000, "total_current_assets": 44007000, "total_assets": 93890000, "short_term_debt": 0, "long_term_debt": 14543000, "total_debt": 20244000, "total_liabilities": null, "total_equity": 63206000, "shares_outstanding": 9618334, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 3666000, "capital_expenditure": null, "free_cash_flow": 893000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -4000000 }, "complete_fields": { "id": 388084, "ticker_id": 19801, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:09:43.308674+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "2863000", "netIncome": "1132000", "grossProfit": "15439000", "totalRevenue": "21134000", "costOfRevenue": "5695000", "interestExpense": "348000", "operatingIncome": "1419000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "1390000" }, "balance": { "totalDebt": "20244000", "totalAssets": "93890000", "longTermDebt": "14543000", "shortTermDebt": "0", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "9618334", "totalCurrentAssets": "44007000", "totalShareholderEquity": "63206000", "totalCurrentLiabilities": "9514000", "cashAndShortTermInvestments": "11584000" }, "cashflow": { "freeCashFlow": "893000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": "-4000000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "3666000", "repurchaseOfStock": null, "capitalExpenditures": null } }, "revenue": 21134000, "cost_of_revenue": 5695000, "gross_profit": 15439000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1419000, "depreciation_amortisation": 1390000, "ebitda": 2863000, "interest_expense": 348000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 1132000, "net_income_continuing_ops": null, "net_income_to_common": 1132000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 11584000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 44007000, "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": 93890000, "short_term_debt": 0, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 9514000, "long_term_debt": 14543000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 20244000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 63206000, "shares_outstanding": 9618334, "operating_cash_flow": 3666000, "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": -4000000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 893000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "2863000", "netIncome": "1132000", "grossProfit": "15439000", "totalRevenue": "21134000", "costOfRevenue": "5695000", "interestExpense": "348000", "operatingIncome": "1419000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "1390000" }, "balance": { "totalDebt": "20244000", "totalAssets": "93890000", "longTermDebt": "14543000", "shortTermDebt": "0", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "9618334", "totalCurrentAssets": "44007000", "totalShareholderEquity": "63206000", "totalCurrentLiabilities": "9514000", "cashAndShortTermInvestments": "11584000" }, "cashflow": { "freeCashFlow": "893000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": "-4000000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "3666000", "repurchaseOfStock": null, "capitalExpenditures": null } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:09:43.308674+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": -250000 }, "complete_fields": { "id": 388086, "ticker_id": 19801, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:09:43.308674+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2024-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2024-09-30", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": "-250000", "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": -250000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2024-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2024-09-30", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": "-250000", "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": "deep_value", "name": "Deep Value", "slug": "deep-value", "group": "value", "page_url": "/factors/deep-value/", "rank_field": "-earnings_yield" }, { "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": "piotroski_bargains", "name": "Piotroski Bargains", "slug": "piotroski-bargains", "group": "quality", "page_url": "/factors/piotroski-bargains/", "rank_field": "-piotroski_f_score" }, { "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" }, { "key": "small_cap_value", "name": "Small Cap Value", "slug": "small-cap-value", "group": "universe", "page_url": "/factors/small-cap-value/", "rank_field": "-value_percentile" } ], "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" ] } } }