{ "ticker": { "uuid": "6eaa335f-34ed-423e-98be-da52d56ec296", "symbol": "BYW", "name": "BayWa Aktiengesellschaft", "exchange": "GER", "exchange_name": "XETRA", "country": "DE", "currency": "EUR", "sector": "Industrials", "industry": "Conglomerates", "page_url": "https://sharemaestro.com/factors/ticker/6eaa335f-34ed-423e-98be-da52d56ec296/", "api_url": "https://sharemaestro.com/factors/api/tickers/6eaa335f-34ed-423e-98be-da52d56ec296/" }, "ticker_metadata": { "id": 14357, "uuid": "6eaa335f-34ed-423e-98be-da52d56ec296", "symbol": "BYW", "name": "BayWa Aktiengesellschaft", "asset_type": "equity", "market_cap": 740902784, "stock_exchange_id": 8, "industry": "Conglomerates", "sector": "Industrials", "description": "BayWa Aktiengesellschaft provides wholesale, retail, logistics, and support and consultancy services in Germany and internationally. The company's Renewable Energies segment is involved in the planning, managing, and construction of wind farms and solar parks; production of power; and sale of photovoltaic systems and components. Its Energy segment supplies heating oil, fuels, and lubricants; and provides wood pellets and heating solutions, as well as solutions in the fields of electromobility, liquified natural gas, and digital mobility. The Cefetra Group segment trades in grains and oilseeds, starch products, rice and legumes, and organic products. The company's Agri Trade & Service segment supplies seeds, fertilizers, crop protection products, and feedstuffs and products for livestock farming; and collects and markets agricultural products, such as grains, oilseeds, and hops. Its Agricultural Equipment segment sells machinery, equipment, and systems for agriculture, forestry, and the public sector, as well as new and used machinery; and provides maintenance and repair service, including spare parts. The Global Produce segment sells dessert pome fruits for the food retail sector. The company's Building Materials segment trades in building materials for construction companies, trades, commercial enterprises, and municipalities, as well as private developers and homeowners. Its Innovation & Digitalisation segment develops and markets NEXT Farming PRO and NEXT Farming LIVE software solutions, as well as offers hardware components. BayWa Aktiengesellschaft was founded in 1923 and is headquartered in Munich, 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": "6eaa335f-34ed-423e-98be-da52d56ec296", "symbol": "BYW", "name": "BayWa Aktiengesellschaft", "exchange": "GER", "exchange_name": "XETRA", "country": "DE", "currency": "EUR", "sector": "Industrials", "industry": "Conglomerates", "page_url": "https://sharemaestro.com/factors/ticker/6eaa335f-34ed-423e-98be-da52d56ec296/", "api_url": "https://sharemaestro.com/factors/api/tickers/6eaa335f-34ed-423e-98be-da52d56ec296/" }, "week_end_date": "2026-06-07", "universe": "EUR_DE", "score": { "os": 0.67, "value": 0.54, "quality": 0.55, "momentum": 0.57, "coverage": 0.727, "confidence": 0.442, "delta": null }, "headline_factors": { "price": 14.25, "market_cap": 514599177.75, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": null, "shareholder_yield": -0.0014, "roe": 1.905, "piotroski_f_score": 5, "momentum_12_1": -0.1163, "volatility_252d": 1.3164 }, "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": false, "completeness_score": 0.7143, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T12:29:49.324400+00:00", "batch_id": "" }, "size": { "price_close": 14.25, "market_cap": 514599177.75, "market_cap_usd": 514599177.75, "enterprise_value": 5597899177.75, "shares_outstanding": 36112223, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": null, "ptbv_ratio": null, "ps_ratio": 0.0238, "pcf_ratio": 0.5466, "pfcf_ratio": 1.5122, "ev_ebitda": null, "ev_ebit": -6.5381, "ev_sales": 0.2592, "ev_fcf": 16.4499, "earnings_yield": null, "fcf_yield": 0.0608, "price_to_sales": 0.0238, "price_to_book": null, "price_to_cashflow": 0.5466, "ebitda_to_ev": null, "sales_yield": 3.858 }, "yield": { "dividend_yield": 0, "buyback_yield": -0.0014, "shareholder_yield": -0.0014, "debt_paydown_yield": 0, "total_yield": -0.0014 }, "quality": { "gross_margin": 0.1257, "operating_margin": -0.0396, "net_margin": -0.0535, "ebitda_margin": -0.0064, "fcf_margin": 0.0158, "roe": 1.905, "roa": -0.1267, "roic": -0.1434, "roc_greenblatt": null, "asset_turnover": 2.3682, "cash_conversion": -0.2946, "accruals_ratio": -0.2299, "sbc_to_revenue": null, "piotroski_f_score": 5, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.1381, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.2976, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": null, "net_debt_to_ebitda": -36.9695, "debt_to_assets": 0.5963, "interest_coverage": -1.6762, "current_ratio": 1.3937, "quick_ratio": 1.3937, "net_debt": 5083300000, "local_beta": -1.0215, "volatility_252d": 1.3164, "volatility_60d": 3.3107, "max_drawdown_12m": -0.6672, "risk_adjusted_momentum": -0.0884 }, "growth": { "revenue_growth_1y": -0.1132, "revenue_growth_3y_cagr": 0.022, "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": -1.301, "revenue_growth": -0.1132, "earnings_growth": null }, "momentum": { "price_return_1m": -0.1066, "price_return_3m": -0.1094, "price_return_6m": -0.25, "price_return_9m": -0.2359, "price_return_12m": -0.2105, "price_return_12m_ex1m": -0.1163, "momentum_6m": -0.25, "momentum_12m": -0.2105, "momentum_12_1": -0.1163, "distance_from_52w_high": -0.3463, "distance_from_52w_low": 0.964, "relative_strength": -0.2292 }, "raw_ttm": { "revenue_ttm": 21596500000, "gross_profit_ttm": 2713700000, "ebit_ttm": -856200000, "ebitda_ttm": -137500000, "net_income_ttm": -1155200000, "eps_diluted_ttm": -31.9892, "operating_cash_flow_ttm": 941500000, "capital_expenditure_ttm": -601200000, "fcf_ttm": 340300000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": 700000, "interest_expense_ttm": 510800000, "cash_and_equivalents": 354600000, "total_current_assets": 5403600000, "total_current_liabilities": 3877200000, "net_ppe": null, "total_assets": 9119500000, "total_debt": 5437900000, "total_equity": -606400000, "net_working_capital": 1827600000, "book_value_per_share": -16.7921, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": null }, "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": 46, "quality_composite": 45, "momentum_composite": 43, "growth_composite": 46, "yield_composite": 45, "svqf_composite": 39, "vc1_composite": 46, "vc2_composite": 47, "vc3_composite": 47, "trending_value_composite": null, "overall_composite": 33, "quality_value_composite": 0.545, "os_score": 0.67, "value_percentile": 0.54, "quality_percentile": 0.55, "momentum_percentile": 0.57, "factor_coverage": 0.727, "signal_confidence": 0.442, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 90, "small_cap_core_rank": 55, "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": 7654, "ticker_id": 14357, "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": false, "completeness_score": 0.7143, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T12:29:49.324400+00:00", "batch_id": "", "os_score_delta": null, "price_close": 14.25, "market_cap": 514599177.75, "market_cap_usd": 514599177.75, "enterprise_value": 5597899177.75, "shares_outstanding": 36112223, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": null, "ptbv_ratio": null, "ps_ratio": 0.0238279, "pcf_ratio": 0.54657374, "pfcf_ratio": 1.51219271, "ev_ebitda": null, "ev_ebit": -6.53807426, "ev_sales": 0.259204, "ev_fcf": 16.44989473, "earnings_yield": null, "fcf_yield": 0.06079066, "dividend_yield": 0, "buyback_yield": -0.00136028, "shareholder_yield": -0.00136028, "debt_paydown_yield": 0, "total_yield": -0.00136028, "gross_margin": 0.12565462, "operating_margin": -0.03964531, "net_margin": -0.05349015, "ebitda_margin": -0.00636677, "fcf_margin": 0.01575718, "roe": 1.90501319, "roa": -0.12667361, "roic": -0.14343631, "roc_greenblatt": null, "asset_turnover": 2.36816711, "cash_conversion": -0.29458102, "accruals_ratio": -0.22991392, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": -36.96945455, "debt_to_assets": 0.59629366, "interest_coverage": -1.67619421, "current_ratio": 1.39368617, "quick_ratio": 1.39368617, "net_debt": 5083300000, "revenue_growth_1y": -0.11322939, "revenue_growth_3y_cagr": 0.02199194, "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": -1.30101517, "piotroski_f_score": 5, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.138128, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.10658307, "price_return_3m": -0.109375, "price_return_6m": -0.25, "price_return_9m": -0.23592493, "price_return_12m": -0.21052627, "price_return_12m_ex1m": -0.11634344, "distance_from_52w_high": -0.34633025, "distance_from_52w_low": 0.96395772, "relative_strength": -0.22923024, "local_beta": -1.0215, "volatility_252d": 1.316434, "volatility_60d": 3.310685, "max_drawdown_12m": -0.66716709, "revenue_ttm": 21596500000, "gross_profit_ttm": 2713700000, "ebit_ttm": -856200000, "ebitda_ttm": -137500000, "net_income_ttm": -1155200000, "eps_diluted_ttm": -31.98916888, "operating_cash_flow_ttm": 941500000, "capital_expenditure_ttm": -601200000, "fcf_ttm": 340300000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": 700000, "interest_expense_ttm": 510800000, "cash_and_equivalents": 354600000, "total_current_assets": 5403600000, "total_current_liabilities": 3877200000, "net_ppe": null, "total_assets": 9119500000, "total_debt": 5437900000, "total_equity": -606400000, "net_working_capital": 1827600000, "book_value_per_share": -16.79209834, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": null, "universe_ticker_count": null, "sector": "Industrials", "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": 46, "quality_composite": 45, "momentum_composite": 43, "growth_composite": 46, "yield_composite": 45, "svqf_composite": 39, "vc1_composite": 46, "vc2_composite": 47, "vc3_composite": 47, "trending_value_composite": null, "overall_composite": 33, "factor_coverage": 0.727, "signal_confidence": 0.442, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 90, "small_cap_core_rank": 55, "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": 14.25, "os": 0.67, "value": 0.54, "quality": 0.55, "momentum": 0.57, "confidence": 0.442, "coverage": 0.727, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": -0.0014, "roe": 1.905, "momentum_12_1": -0.1163, "complete_fields": { "id": 7654, "ticker_id": 14357, "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": false, "completeness_score": 0.7143, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T12:29:49.324400+00:00", "batch_id": "", "os_score_delta": null, "price_close": 14.25, "market_cap": 514599177.75, "market_cap_usd": 514599177.75, "enterprise_value": 5597899177.75, "shares_outstanding": 36112223, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": null, "ptbv_ratio": null, "ps_ratio": 0.0238279, "pcf_ratio": 0.54657374, "pfcf_ratio": 1.51219271, "ev_ebitda": null, "ev_ebit": -6.53807426, "ev_sales": 0.259204, "ev_fcf": 16.44989473, "earnings_yield": null, "fcf_yield": 0.06079066, "dividend_yield": 0, "buyback_yield": -0.00136028, "shareholder_yield": -0.00136028, "debt_paydown_yield": 0, "total_yield": -0.00136028, "gross_margin": 0.12565462, "operating_margin": -0.03964531, "net_margin": -0.05349015, "ebitda_margin": -0.00636677, "fcf_margin": 0.01575718, "roe": 1.90501319, "roa": -0.12667361, "roic": -0.14343631, "roc_greenblatt": null, "asset_turnover": 2.36816711, "cash_conversion": -0.29458102, "accruals_ratio": -0.22991392, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": -36.96945455, "debt_to_assets": 0.59629366, "interest_coverage": -1.67619421, "current_ratio": 1.39368617, "quick_ratio": 1.39368617, "net_debt": 5083300000, "revenue_growth_1y": -0.11322939, "revenue_growth_3y_cagr": 0.02199194, "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": -1.30101517, "piotroski_f_score": 5, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.138128, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.10658307, "price_return_3m": -0.109375, "price_return_6m": -0.25, "price_return_9m": -0.23592493, "price_return_12m": -0.21052627, "price_return_12m_ex1m": -0.11634344, "distance_from_52w_high": -0.34633025, "distance_from_52w_low": 0.96395772, "relative_strength": -0.22923024, "local_beta": -1.0215, "volatility_252d": 1.316434, "volatility_60d": 3.310685, "max_drawdown_12m": -0.66716709, "revenue_ttm": 21596500000, "gross_profit_ttm": 2713700000, "ebit_ttm": -856200000, "ebitda_ttm": -137500000, "net_income_ttm": -1155200000, "eps_diluted_ttm": -31.98916888, "operating_cash_flow_ttm": 941500000, "capital_expenditure_ttm": -601200000, "fcf_ttm": 340300000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": 700000, "interest_expense_ttm": 510800000, "cash_and_equivalents": 354600000, "total_current_assets": 5403600000, "total_current_liabilities": 3877200000, "net_ppe": null, "total_assets": 9119500000, "total_debt": 5437900000, "total_equity": -606400000, "net_working_capital": 1827600000, "book_value_per_share": -16.79209834, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": null, "universe_ticker_count": null, "sector": "Industrials", "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": 46, "quality_composite": 45, "momentum_composite": 43, "growth_composite": 46, "yield_composite": 45, "svqf_composite": 39, "vc1_composite": 46, "vc2_composite": 47, "vc3_composite": 47, "trending_value_composite": null, "overall_composite": 33, "factor_coverage": 0.727, "signal_confidence": 0.442, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 90, "small_cap_core_rank": 55, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:50:56.160425+00:00", "is_restated": false, "income_statement": { "revenue": 21596500000, "cost_of_revenue": 18882800000, "gross_profit": 2713700000, "ebit": -856200000, "ebitda": -137500000, "pretax_income": null, "tax_provision": null, "net_income": -1155200000, "net_income_to_common": -1155200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 354600000, "total_current_assets": 5403600000, "total_assets": 10852500000, "short_term_debt": 3568500000, "long_term_debt": 1136300000, "total_debt": 5711700000, "total_liabilities": null, "total_equity": -263900000, "shares_outstanding": 36112223, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 941500000, "capital_expenditure": -601200000, "free_cash_flow": 340300000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 700000, "net_debt_issued": 183300000 }, "complete_fields": { "id": 384850, "ticker_id": 14357, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:50:56.160425+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-137500000", "netIncome": "-1155200000", "grossProfit": "2713700000", "totalRevenue": "21596500000", "costOfRevenue": "18882800000", "interestExpense": "510800000", "operatingIncome": "-856200000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "922300000" }, "balance": { "totalDebt": "5711700000", "totalAssets": "10852500000", "longTermDebt": "1136300000", "shortTermDebt": "3568500000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "36112223", "totalCurrentAssets": "5403600000", "totalShareholderEquity": "-263900000", "totalCurrentLiabilities": "7773000000", "cashAndShortTermInvestments": "354600000" }, "cashflow": { "freeCashFlow": "340300000", "dividendsPaid": null, "issuanceOfDebt": "921500000", "issuanceOfStock": "700000", "repaymentOfDebt": "-738200000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "941500000", "repurchaseOfStock": null, "capitalExpenditures": "-601200000" } }, "revenue": 21596500000, "cost_of_revenue": 18882800000, "gross_profit": 2713700000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -856200000, "depreciation_amortisation": 922300000, "ebitda": -137500000, "interest_expense": 510800000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -1155200000, "net_income_continuing_ops": null, "net_income_to_common": -1155200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 354600000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 5403600000, "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": 10852500000, "short_term_debt": 3568500000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 7773000000, "long_term_debt": 1136300000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 5711700000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": -263900000, "shares_outstanding": 36112223, "operating_cash_flow": 941500000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -601200000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": 700000, "net_debt_issued": 183300000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 340300000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-137500000", "netIncome": "-1155200000", "grossProfit": "2713700000", "totalRevenue": "21596500000", "costOfRevenue": "18882800000", "interestExpense": "510800000", "operatingIncome": "-856200000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "922300000" }, "balance": { "totalDebt": "5711700000", "totalAssets": "10852500000", "longTermDebt": "1136300000", "shortTermDebt": "3568500000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "36112223", "totalCurrentAssets": "5403600000", "totalShareholderEquity": "-263900000", "totalCurrentLiabilities": "7773000000", "cashAndShortTermInvestments": "354600000" }, "cashflow": { "freeCashFlow": "340300000", "dividendsPaid": null, "issuanceOfDebt": "921500000", "issuanceOfStock": "700000", "repaymentOfDebt": "-738200000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "941500000", "repurchaseOfStock": null, "capitalExpenditures": "-601200000" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:50:56.160425+00:00", "is_restated": false, "income_statement": { "revenue": 24354100000, "cost_of_revenue": 21086700000, "gross_profit": 3267400000, "ebit": 462100000, "ebitda": 607600000, "pretax_income": null, "tax_provision": null, "net_income": -98100000, "net_income_to_common": -98100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 233300000, "total_current_assets": 7597800000, "total_assets": 12518600000, "short_term_debt": 2393200000, "long_term_debt": 3030800000, "total_debt": 6487100000, "total_liabilities": null, "total_equity": 876700000, "shares_outstanding": 36112223, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 455000000, "capital_expenditure": -541600000, "free_cash_flow": -86600000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 29700000, "net_debt_issued": 357800000 }, "complete_fields": { "id": 384852, "ticker_id": 14357, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:50:56.160425+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "607600000", "netIncome": "-98100000", "grossProfit": "3267400000", "totalRevenue": "24354100000", "costOfRevenue": "21086700000", "interestExpense": "362000000", "operatingIncome": "462100000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "283300000" }, "balance": { "totalDebt": "6487100000", "totalAssets": "12518600000", "longTermDebt": "3030800000", "shortTermDebt": "2393200000", "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "36112223", "totalCurrentAssets": "7597800000", "totalShareholderEquity": "876700000", "totalCurrentLiabilities": "5756500000", "cashAndShortTermInvestments": "233300000" }, "cashflow": { "freeCashFlow": "-86600000", "dividendsPaid": null, "issuanceOfDebt": "1003700000", "issuanceOfStock": "29700000", "repaymentOfDebt": "-645900000", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "455000000", "repurchaseOfStock": null, "capitalExpenditures": "-541600000" } }, "revenue": 24354100000, "cost_of_revenue": 21086700000, "gross_profit": 3267400000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 462100000, "depreciation_amortisation": 283300000, "ebitda": 607600000, "interest_expense": 362000000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -98100000, "net_income_continuing_ops": null, "net_income_to_common": -98100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 233300000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 7597800000, "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": 12518600000, "short_term_debt": 2393200000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 5756500000, "long_term_debt": 3030800000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 6487100000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 876700000, "shares_outstanding": 36112223, "operating_cash_flow": 455000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -541600000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": 29700000, "net_debt_issued": 357800000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -86600000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "607600000", "netIncome": "-98100000", "grossProfit": "3267400000", "totalRevenue": "24354100000", "costOfRevenue": "21086700000", "interestExpense": "362000000", "operatingIncome": "462100000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "283300000" }, "balance": { "totalDebt": "6487100000", "totalAssets": "12518600000", "longTermDebt": "3030800000", "shortTermDebt": "2393200000", "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "36112223", "totalCurrentAssets": "7597800000", "totalShareholderEquity": "876700000", "totalCurrentLiabilities": "5756500000", "cashAndShortTermInvestments": "233300000" }, "cashflow": { "freeCashFlow": "-86600000", "dividendsPaid": null, "issuanceOfDebt": "1003700000", "issuanceOfStock": "29700000", "repaymentOfDebt": "-645900000", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "455000000", "repurchaseOfStock": null, "capitalExpenditures": "-541600000" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:50:56.160425+00:00", "is_restated": false, "income_statement": { "revenue": 27551800000, "cost_of_revenue": 24177600000, "gross_profit": 3374200000, "ebit": 702400000, "ebitda": 876300000, "pretax_income": null, "tax_provision": null, "net_income": 168100000, "net_income_to_common": 168100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 221800000, "total_current_assets": 8569100000, "total_assets": 12976500000, "short_term_debt": 1718700000, "long_term_debt": 3560100000, "total_debt": 6280700000, "total_liabilities": null, "total_equity": 999700000, "shares_outstanding": 35842889, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -337200000, "capital_expenditure": -379100000, "free_cash_flow": -716300000, "dividends_paid": -82400000, "share_repurchases": -300000000, "shares_issued": 26100000, "net_debt_issued": 1126700000 }, "complete_fields": { "id": 384853, "ticker_id": 14357, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:50:56.160425+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "876300000", "netIncome": "168100000", "grossProfit": "3374200000", "totalRevenue": "27551800000", "costOfRevenue": "24177600000", "interestExpense": "202000000", "operatingIncome": "702400000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "354700000" }, "balance": { "totalDebt": "6280700000", "totalAssets": "12976500000", "longTermDebt": "3560100000", "shortTermDebt": "1718700000", "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "35842889", "totalCurrentAssets": "8569100000", "totalShareholderEquity": "999700000", "totalCurrentLiabilities": "5570300000", "cashAndShortTermInvestments": "221800000" }, "cashflow": { "freeCashFlow": "-716300000", "dividendsPaid": "-82400000", "issuanceOfDebt": "1643500000", "issuanceOfStock": "26100000", "repaymentOfDebt": "-516800000", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "-337200000", "repurchaseOfStock": "-300000000", "capitalExpenditures": "-379100000" } }, "revenue": 27551800000, "cost_of_revenue": 24177600000, "gross_profit": 3374200000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 702400000, "depreciation_amortisation": 354700000, "ebitda": 876300000, "interest_expense": 202000000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 168100000, "net_income_continuing_ops": null, "net_income_to_common": 168100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 221800000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 8569100000, "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": 12976500000, "short_term_debt": 1718700000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 5570300000, "long_term_debt": 3560100000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 6280700000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 999700000, "shares_outstanding": 35842889, "operating_cash_flow": -337200000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -379100000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -82400000, "share_repurchases": -300000000, "shares_issued": 26100000, "net_debt_issued": 1126700000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -716300000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "876300000", "netIncome": "168100000", "grossProfit": "3374200000", "totalRevenue": "27551800000", "costOfRevenue": "24177600000", "interestExpense": "202000000", "operatingIncome": "702400000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "354700000" }, "balance": { "totalDebt": "6280700000", "totalAssets": "12976500000", "longTermDebt": "3560100000", "shortTermDebt": "1718700000", "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "35842889", "totalCurrentAssets": "8569100000", "totalShareholderEquity": "999700000", "totalCurrentLiabilities": "5570300000", "cashAndShortTermInvestments": "221800000" }, "cashflow": { "freeCashFlow": "-716300000", "dividendsPaid": "-82400000", "issuanceOfDebt": "1643500000", "issuanceOfStock": "26100000", "repaymentOfDebt": "-516800000", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "-337200000", "repurchaseOfStock": "-300000000", "capitalExpenditures": "-379100000" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:50:56.160425+00:00", "is_restated": false, "income_statement": { "revenue": 20232100000, "cost_of_revenue": 17512100000, "gross_profit": 2720000000, "ebit": 473800000, "ebitda": 578800000, "pretax_income": null, "tax_provision": null, "net_income": 70700000, "net_income_to_common": 70700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 399100000, "total_current_assets": 7978700000, "total_assets": 11771500000, "short_term_debt": 1467300000, "long_term_debt": 2717300000, "total_debt": 5122900000, "total_liabilities": null, "total_equity": 1014400000, "shares_outstanding": 35625109, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -583600000, "capital_expenditure": -239000000, "free_cash_flow": -822600000, "dividends_paid": -67600000, "share_repurchases": 0, "shares_issued": 592900000, "net_debt_issued": 666400000 }, "complete_fields": { "id": 384854, "ticker_id": 14357, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:50:56.160425+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "578800000", "netIncome": "70700000", "grossProfit": "2720000000", "totalRevenue": "20232100000", "costOfRevenue": "17512100000", "interestExpense": "132000000", "operatingIncome": "473800000", "fiscalDateEnding": "2021-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "286200000" }, "balance": { "totalDebt": "5122900000", "totalAssets": "11771500000", "longTermDebt": "2717300000", "shortTermDebt": "1467300000", "fiscalDateEnding": "2021-12-31", "totalLiabilities": null, "sharesOutstanding": "35625109", "totalCurrentAssets": "7978700000", "totalShareholderEquity": "1014400000", "totalCurrentLiabilities": "5323900000", "cashAndShortTermInvestments": "399100000" }, "cashflow": { "freeCashFlow": "-822600000", "dividendsPaid": "-67600000", "issuanceOfDebt": "868500000", "issuanceOfStock": "592900000", "repaymentOfDebt": "-202100000", "fiscalDateEnding": "2021-12-31", "operatingCashflow": "-583600000", "repurchaseOfStock": "0", "capitalExpenditures": "-239000000" } }, "revenue": 20232100000, "cost_of_revenue": 17512100000, "gross_profit": 2720000000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 473800000, "depreciation_amortisation": 286200000, "ebitda": 578800000, "interest_expense": 132000000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 70700000, "net_income_continuing_ops": null, "net_income_to_common": 70700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 399100000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 7978700000, "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": 11771500000, "short_term_debt": 1467300000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 5323900000, "long_term_debt": 2717300000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 5122900000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 1014400000, "shares_outstanding": 35625109, "operating_cash_flow": -583600000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -239000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -67600000, "share_repurchases": 0, "shares_issued": 592900000, "net_debt_issued": 666400000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -822600000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "578800000", "netIncome": "70700000", "grossProfit": "2720000000", "totalRevenue": "20232100000", "costOfRevenue": "17512100000", "interestExpense": "132000000", "operatingIncome": "473800000", "fiscalDateEnding": "2021-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "286200000" }, "balance": { "totalDebt": "5122900000", "totalAssets": "11771500000", "longTermDebt": "2717300000", "shortTermDebt": "1467300000", "fiscalDateEnding": "2021-12-31", "totalLiabilities": null, "sharesOutstanding": "35625109", "totalCurrentAssets": "7978700000", "totalShareholderEquity": "1014400000", "totalCurrentLiabilities": "5323900000", "cashAndShortTermInvestments": "399100000" }, "cashflow": { "freeCashFlow": "-822600000", "dividendsPaid": "-67600000", "issuanceOfDebt": "868500000", "issuanceOfStock": "592900000", "repaymentOfDebt": "-202100000", "fiscalDateEnding": "2021-12-31", "operatingCashflow": "-583600000", "repurchaseOfStock": "0", "capitalExpenditures": "-239000000" } } } ], "quarterly": [ { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:50:56.160425+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": 9119500000, "short_term_debt": 655800000, "long_term_debt": 3830600000, "total_debt": 5437900000, "total_liabilities": null, "total_equity": -606400000, "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": 384848, "ticker_id": 14357, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:50:56.160425+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": "5437900000", "totalAssets": "9119500000", "longTermDebt": "3830600000", "shortTermDebt": "655800000", "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": "-606400000", "totalCurrentLiabilities": "3877200000", "cashAndShortTermInvestments": null } }, "revenue": null, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": null, "depreciation_amortisation": null, "ebitda": null, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": null, "net_income_continuing_ops": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": 9119500000, "short_term_debt": 655800000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3877200000, "long_term_debt": 3830600000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 5437900000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": -606400000, "shares_outstanding": null, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": null, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "balance": { "totalDebt": "5437900000", "totalAssets": "9119500000", "longTermDebt": "3830600000", "shortTermDebt": "655800000", "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": "-606400000", "totalCurrentLiabilities": "3877200000", "cashAndShortTermInvestments": null } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:50:56.160425+00:00", "is_restated": false, "income_statement": { "revenue": 5287800000, "cost_of_revenue": 4628200000, "gross_profit": 659600000, "ebit": -573200000, "ebitda": -262000000, "pretax_income": null, "tax_provision": null, "net_income": -673900000, "net_income_to_common": -673900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 354600000, "total_current_assets": 5403600000, "total_assets": 10852500000, "short_term_debt": 3568500000, "long_term_debt": 1136300000, "total_debt": 5711700000, "total_liabilities": null, "total_equity": -263900000, "shares_outstanding": 36112223, "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": 384849, "ticker_id": 14357, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:50:56.160425+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-262000000", "netIncome": "-673900000", "grossProfit": "659600000", "totalRevenue": "5287800000", "costOfRevenue": "4628200000", "interestExpense": "200600000", "operatingIncome": "-573200000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "515800000" }, "balance": { "totalDebt": "5711700000", "totalAssets": "10852500000", "longTermDebt": "1136300000", "shortTermDebt": "3568500000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "36112223", "totalCurrentAssets": "5403600000", "totalShareholderEquity": "-263900000", "totalCurrentLiabilities": "7773000000", "cashAndShortTermInvestments": "354600000" } }, "revenue": 5287800000, "cost_of_revenue": 4628200000, "gross_profit": 659600000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -573200000, "depreciation_amortisation": 515800000, "ebitda": -262000000, "interest_expense": 200600000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -673900000, "net_income_continuing_ops": null, "net_income_to_common": -673900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 354600000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 5403600000, "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": 10852500000, "short_term_debt": 3568500000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 7773000000, "long_term_debt": 1136300000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 5711700000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": -263900000, "shares_outstanding": 36112223, "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": "-262000000", "netIncome": "-673900000", "grossProfit": "659600000", "totalRevenue": "5287800000", "costOfRevenue": "4628200000", "interestExpense": "200600000", "operatingIncome": "-573200000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "515800000" }, "balance": { "totalDebt": "5711700000", "totalAssets": "10852500000", "longTermDebt": "1136300000", "shortTermDebt": "3568500000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "36112223", "totalCurrentAssets": "5403600000", "totalShareholderEquity": "-263900000", "totalCurrentLiabilities": "7773000000", "cashAndShortTermInvestments": "354600000" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:50:56.160425+00:00", "is_restated": false, "income_statement": { "revenue": 5401600000, "cost_of_revenue": 4745100000, "gross_profit": 656500000, "ebit": -92500000, "ebitda": 8700000, "pretax_income": null, "tax_provision": null, "net_income": -332200000, "net_income_to_common": -332200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 296300000, "total_current_assets": 7120800000, "total_assets": 12017600000, "short_term_debt": 3556200000, "long_term_debt": 1711700000, "total_debt": 6328200000, "total_liabilities": null, "total_equity": 392100000, "shares_outstanding": 36112223, "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": 384851, "ticker_id": 14357, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:50:56.160425+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "8700000", "netIncome": "-332200000", "grossProfit": "656500000", "totalRevenue": "5401600000", "costOfRevenue": "4745100000", "interestExpense": "110700000", "operatingIncome": "-92500000", "fiscalDateEnding": "2024-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": "80800000" }, "balance": { "totalDebt": "6328200000", "totalAssets": "12017600000", "longTermDebt": "1711700000", "shortTermDebt": "3556200000", "fiscalDateEnding": "2024-09-30", "totalLiabilities": null, "sharesOutstanding": "36112223", "totalCurrentAssets": "7120800000", "totalShareholderEquity": "392100000", "totalCurrentLiabilities": "7317100000", "cashAndShortTermInvestments": "296300000" } }, "revenue": 5401600000, "cost_of_revenue": 4745100000, "gross_profit": 656500000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -92500000, "depreciation_amortisation": 80800000, "ebitda": 8700000, "interest_expense": 110700000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -332200000, "net_income_continuing_ops": null, "net_income_to_common": -332200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 296300000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 7120800000, "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": 12017600000, "short_term_debt": 3556200000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 7317100000, "long_term_debt": 1711700000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 6328200000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 392100000, "shares_outstanding": 36112223, "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": "8700000", "netIncome": "-332200000", "grossProfit": "656500000", "totalRevenue": "5401600000", "costOfRevenue": "4745100000", "interestExpense": "110700000", "operatingIncome": "-92500000", "fiscalDateEnding": "2024-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": "80800000" }, "balance": { "totalDebt": "6328200000", "totalAssets": "12017600000", "longTermDebt": "1711700000", "shortTermDebt": "3556200000", "fiscalDateEnding": "2024-09-30", "totalLiabilities": null, "sharesOutstanding": "36112223", "totalCurrentAssets": "7120800000", "totalShareholderEquity": "392100000", "totalCurrentLiabilities": "7317100000", "cashAndShortTermInvestments": "296300000" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 4, "quarterly_financial_periods": 3, "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" ] } } }