{ "ticker": { "uuid": "79e2e506-7baa-446c-a6b0-647eb14a19d8", "symbol": "IS7", "name": "InTiCa Systems SE", "exchange": "GER", "exchange_name": "XETRA", "country": "DE", "currency": "EUR", "sector": "Consumer Cyclical", "industry": "Auto Parts", "page_url": "https://sharemaestro.com/factors/ticker/79e2e506-7baa-446c-a6b0-647eb14a19d8/", "api_url": "https://sharemaestro.com/factors/api/tickers/79e2e506-7baa-446c-a6b0-647eb14a19d8/" }, "ticker_metadata": { "id": 19157, "uuid": "79e2e506-7baa-446c-a6b0-647eb14a19d8", "symbol": "IS7", "name": "InTiCa Systems SE", "asset_type": "equity", "market_cap": 7959546, "stock_exchange_id": 8, "industry": "Auto Parts", "sector": "Consumer Cyclical", "description": "InTiCa Systems SE develops, produces, and markets inductive components and systems, passive analog circuit technology, and mechatronic assemblies in Germany and internationally. It operates in two segments: Automotive, and Industry & Infrastructure. The company offers inverters, charging systems, and network switches, as well as EMC filters, actuators, stators, and sensors. It also provides toroidal transformers, 1-phase transformers, 3-phase transformers, print transformers, HF transformers, and special transformers; 1-phase chokes, 3-phase chokes, 3-phase sinusoidal filter, HF chokes, and toroidal chokes. In addition, the company offers electric machines and machines parts, such as stator coils, stators, and rotor; and plastic products. Further, it provides engineering, simulation, and prototyping services. The company was founded in 2000 and is headquartered in Passau, 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": "79e2e506-7baa-446c-a6b0-647eb14a19d8", "symbol": "IS7", "name": "InTiCa Systems SE", "exchange": "GER", "exchange_name": "XETRA", "country": "DE", "currency": "EUR", "sector": "Consumer Cyclical", "industry": "Auto Parts", "page_url": "https://sharemaestro.com/factors/ticker/79e2e506-7baa-446c-a6b0-647eb14a19d8/", "api_url": "https://sharemaestro.com/factors/api/tickers/79e2e506-7baa-446c-a6b0-647eb14a19d8/" }, "week_end_date": "2026-06-07", "universe": "EUR_DE", "score": { "os": 0.55, "value": 0.5, "quality": 0.51, "momentum": 0.51, "coverage": 0.848, "confidence": 0.848, "delta": null }, "headline_factors": { "price": 1.69, "market_cap": 7115030.45, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": 0.1582, "shareholder_yield": 0, "roe": -0.1597, "piotroski_f_score": 5, "momentum_12_1": -0.0282, "volatility_252d": 0.3335 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "yfinance", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T12:30:13.911672+00:00", "batch_id": "" }, "size": { "price_close": 1.685, "market_cap": 7115030.45, "market_cap_usd": 7115030.45, "enterprise_value": 29439030.45, "shares_outstanding": 4222570, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 0.4754, "ptbv_ratio": 0.4754, "ps_ratio": 0.1031, "pcf_ratio": 0.7665, "pfcf_ratio": 0.9225, "ev_ebitda": 6.3201, "ev_ebit": -21.225, "ev_sales": 0.4265, "ev_fcf": 3.8168, "earnings_yield": null, "fcf_yield": 0.262, "price_to_sales": 0.1031, "price_to_book": 0.4754, "price_to_cashflow": 0.7665, "ebitda_to_ev": 0.1582, "sales_yield": 2.3445 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": 0.9411, "total_yield": 0.9411 }, "quality": { "gross_margin": 0.4096, "operating_margin": -0.0201, "net_margin": -0.0346, "ebitda_margin": 0.0675, "fcf_margin": 0.1118, "roe": -0.1597, "roa": -0.0474, "roic": -0.0279, "roc_greenblatt": null, "asset_turnover": 1.369, "cash_conversion": -3.2272, "accruals_ratio": -0.2315, "sbc_to_revenue": null, "piotroski_f_score": 5, "altman_z_score": null, "earnings_stability_5y": 1.4015, "revenue_stability_5y": 0.1424, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.5608, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": null, "net_debt_to_ebitda": 4.7926, "debt_to_assets": 0.4559, "interest_coverage": -0.9448, "current_ratio": 0.766, "quick_ratio": 0.766, "net_debt": 22324000, "local_beta": 0.4298, "volatility_252d": 0.3335, "volatility_60d": 0.8247, "max_drawdown_12m": -0.295, "risk_adjusted_momentum": -0.0845 }, "growth": { "revenue_growth_1y": -0.0305, "revenue_growth_3y_cagr": -0.0897, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 1.1751, "book_value_growth_1y": -0.0883, "revenue_growth": -0.0305, "earnings_growth": null }, "momentum": { "price_return_1m": -0.186, "price_return_3m": -0.17, "price_return_6m": -0.0371, "price_return_9m": -0.1468, "price_return_12m": -0.2089, "price_return_12m_ex1m": -0.0282, "momentum_6m": -0.0371, "momentum_12m": -0.2089, "momentum_12_1": -0.0282, "distance_from_52w_high": -0.295, "distance_from_52w_low": 0.0498, "relative_strength": -0.2276 }, "raw_ttm": { "revenue_ttm": 69019000, "gross_profit_ttm": 28273000, "ebit_ttm": -1387000, "ebitda_ttm": 4658000, "net_income_ttm": -2390000, "eps_diluted_ttm": -0.566, "operating_cash_flow_ttm": 9283000, "capital_expenditure_ttm": -1570000, "fcf_ttm": 7713000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 1468000, "cash_and_equivalents": 658000, "total_current_assets": 21634000, "total_current_liabilities": 28243000, "net_ppe": null, "total_assets": 50414000, "total_debt": 22982000, "total_equity": 14965000, "net_working_capital": 12725000, "book_value_per_share": 3.5441, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 3.5441 }, "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": 50, "quality_composite": 49, "momentum_composite": 49, "growth_composite": 49, "yield_composite": 48, "svqf_composite": 48, "vc1_composite": 50, "vc2_composite": 51, "vc3_composite": 51, "trending_value_composite": null, "overall_composite": 45, "quality_value_composite": 0.505, "os_score": 0.55, "value_percentile": 0.5, "quality_percentile": 0.51, "momentum_percentile": 0.51, "factor_coverage": 0.848, "signal_confidence": 0.848, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 59, "small_cap_core_rank": null, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 7892, "ticker_id": 19157, "universe_id": 5, "week_end_date": "2026-06-07", "source_primary": "yfinance", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T12:30:13.911672+00:00", "batch_id": "", "os_score_delta": null, "price_close": 1.685, "market_cap": 7115030.45, "market_cap_usd": 7115030.45, "enterprise_value": 29439030.45, "shares_outstanding": 4222570, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 0.47544473, "ptbv_ratio": 0.47544473, "ps_ratio": 0.103088, "pcf_ratio": 0.76645809, "pfcf_ratio": 0.92247251, "ev_ebitda": 6.320101, "ev_ebit": -21.22496788, "ev_sales": 0.42653516, "ev_fcf": 3.81680675, "earnings_yield": null, "fcf_yield": 0.26199912, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": 0.9411063, "total_yield": 0.9411063, "gross_margin": 0.40964082, "operating_margin": -0.02009592, "net_margin": -0.03462815, "ebitda_margin": 0.06748866, "fcf_margin": 0.11175184, "roe": -0.15970598, "roa": -0.04740747, "roic": -0.02789697, "roc_greenblatt": null, "asset_turnover": 1.36904431, "cash_conversion": -3.22719665, "accruals_ratio": -0.23154283, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 4.79261486, "debt_to_assets": 0.45586543, "interest_coverage": -0.94482289, "current_ratio": 0.76599511, "quick_ratio": 0.76599511, "net_debt": 22324000, "revenue_growth_1y": -0.03049402, "revenue_growth_3y_cagr": -0.08967752, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 1.17511371, "book_value_growth_1y": -0.0882617, "piotroski_f_score": 5, "altman_z_score": null, "earnings_stability_5y": 1.401514, "revenue_stability_5y": 0.142442, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.18599034, "price_return_3m": -0.16995074, "price_return_6m": -0.03714286, "price_return_9m": -0.14683544, "price_return_12m": -0.20892019, "price_return_12m_ex1m": -0.02816901, "distance_from_52w_high": -0.29497908, "distance_from_52w_low": 0.04984424, "relative_strength": -0.22762416, "local_beta": 0.4298, "volatility_252d": 0.333508, "volatility_60d": 0.824702, "max_drawdown_12m": -0.29497908, "revenue_ttm": 69019000, "gross_profit_ttm": 28273000, "ebit_ttm": -1387000, "ebitda_ttm": 4658000, "net_income_ttm": -2390000, "eps_diluted_ttm": -0.56600601, "operating_cash_flow_ttm": 9283000, "capital_expenditure_ttm": -1570000, "fcf_ttm": 7713000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 1468000, "cash_and_equivalents": 658000, "total_current_assets": 21634000, "total_current_liabilities": 28243000, "net_ppe": null, "total_assets": 50414000, "total_debt": 22982000, "total_equity": 14965000, "net_working_capital": 12725000, "book_value_per_share": 3.54405019, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 3.54405019, "universe_ticker_count": null, "sector": "Consumer Cyclical", "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null, "value_composite": 50, "quality_composite": 49, "momentum_composite": 49, "growth_composite": 49, "yield_composite": 48, "svqf_composite": 48, "vc1_composite": 50, "vc2_composite": 51, "vc3_composite": 51, "trending_value_composite": null, "overall_composite": 45, "factor_coverage": 0.848, "signal_confidence": 0.848, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 59, "small_cap_core_rank": null, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 1.69, "os": 0.55, "value": 0.5, "quality": 0.51, "momentum": 0.51, "confidence": 0.848, "coverage": 0.848, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0, "roe": -0.1597, "momentum_12_1": -0.0282, "complete_fields": { "id": 7892, "ticker_id": 19157, "universe_id": 5, "week_end_date": "2026-06-07", "source_primary": "yfinance", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T12:30:13.911672+00:00", "batch_id": "", "os_score_delta": null, "price_close": 1.685, "market_cap": 7115030.45, "market_cap_usd": 7115030.45, "enterprise_value": 29439030.45, "shares_outstanding": 4222570, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 0.47544473, "ptbv_ratio": 0.47544473, "ps_ratio": 0.103088, "pcf_ratio": 0.76645809, "pfcf_ratio": 0.92247251, "ev_ebitda": 6.320101, "ev_ebit": -21.22496788, "ev_sales": 0.42653516, "ev_fcf": 3.81680675, "earnings_yield": null, "fcf_yield": 0.26199912, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": 0.9411063, "total_yield": 0.9411063, "gross_margin": 0.40964082, "operating_margin": -0.02009592, "net_margin": -0.03462815, "ebitda_margin": 0.06748866, "fcf_margin": 0.11175184, "roe": -0.15970598, "roa": -0.04740747, "roic": -0.02789697, "roc_greenblatt": null, "asset_turnover": 1.36904431, "cash_conversion": -3.22719665, "accruals_ratio": -0.23154283, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 4.79261486, "debt_to_assets": 0.45586543, "interest_coverage": -0.94482289, "current_ratio": 0.76599511, "quick_ratio": 0.76599511, "net_debt": 22324000, "revenue_growth_1y": -0.03049402, "revenue_growth_3y_cagr": -0.08967752, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 1.17511371, "book_value_growth_1y": -0.0882617, "piotroski_f_score": 5, "altman_z_score": null, "earnings_stability_5y": 1.401514, "revenue_stability_5y": 0.142442, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.18599034, "price_return_3m": -0.16995074, "price_return_6m": -0.03714286, "price_return_9m": -0.14683544, "price_return_12m": -0.20892019, "price_return_12m_ex1m": -0.02816901, "distance_from_52w_high": -0.29497908, "distance_from_52w_low": 0.04984424, "relative_strength": -0.22762416, "local_beta": 0.4298, "volatility_252d": 0.333508, "volatility_60d": 0.824702, "max_drawdown_12m": -0.29497908, "revenue_ttm": 69019000, "gross_profit_ttm": 28273000, "ebit_ttm": -1387000, "ebitda_ttm": 4658000, "net_income_ttm": -2390000, "eps_diluted_ttm": -0.56600601, "operating_cash_flow_ttm": 9283000, "capital_expenditure_ttm": -1570000, "fcf_ttm": 7713000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 1468000, "cash_and_equivalents": 658000, "total_current_assets": 21634000, "total_current_liabilities": 28243000, "net_ppe": null, "total_assets": 50414000, "total_debt": 22982000, "total_equity": 14965000, "net_working_capital": 12725000, "book_value_per_share": 3.54405019, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 3.54405019, "universe_ticker_count": null, "sector": "Consumer Cyclical", "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null, "value_composite": 50, "quality_composite": 49, "momentum_composite": 49, "growth_composite": 49, "yield_composite": 48, "svqf_composite": 48, "vc1_composite": 50, "vc2_composite": 51, "vc3_composite": 51, "trending_value_composite": null, "overall_composite": 45, "factor_coverage": 0.848, "signal_confidence": 0.848, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 59, "small_cap_core_rank": null, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:04:26.841886+00:00", "is_restated": false, "income_statement": { "revenue": 68451000, "cost_of_revenue": 39611000, "gross_profit": 28840000, "ebit": -850000, "ebitda": 4964000, "pretax_income": null, "tax_provision": null, "net_income": -2256000, "net_income_to_common": -2256000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1001000, "total_current_assets": 20599000, "total_assets": 50655000, "short_term_debt": 18205000, "long_term_debt": 3699000, "total_debt": 25799000, "total_liabilities": null, "total_equity": 16249000, "shares_outstanding": 4222570, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 8643000, "capital_expenditure": -1948000, "free_cash_flow": 6695000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -6206000 }, "complete_fields": { "id": 387176, "ticker_id": 19157, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:04:26.841886+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "4964000", "netIncome": "-2256000", "grossProfit": "28840000", "totalRevenue": "68451000", "costOfRevenue": "39611000", "interestExpense": "1557000", "operatingIncome": "-850000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "6496000" }, "balance": { "totalDebt": "25799000", "totalAssets": "50655000", "longTermDebt": "3699000", "shortTermDebt": "18205000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "4222570", "totalCurrentAssets": "20599000", "totalShareholderEquity": "16249000", "totalCurrentLiabilities": "26191000", "cashAndShortTermInvestments": "1001000" }, "cashflow": { "freeCashFlow": "6695000", "dividendsPaid": null, "issuanceOfDebt": "402000", "issuanceOfStock": null, "repaymentOfDebt": "-6608000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "8643000", "repurchaseOfStock": null, "capitalExpenditures": "-1948000" } }, "revenue": 68451000, "cost_of_revenue": 39611000, "gross_profit": 28840000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -850000, "depreciation_amortisation": 6496000, "ebitda": 4964000, "interest_expense": 1557000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -2256000, "net_income_continuing_ops": null, "net_income_to_common": -2256000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1001000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 20599000, "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": 50655000, "short_term_debt": 18205000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 26191000, "long_term_debt": 3699000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 25799000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 16249000, "shares_outstanding": 4222570, "operating_cash_flow": 8643000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -1948000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -6206000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 6695000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "4964000", "netIncome": "-2256000", "grossProfit": "28840000", "totalRevenue": "68451000", "costOfRevenue": "39611000", "interestExpense": "1557000", "operatingIncome": "-850000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "6496000" }, "balance": { "totalDebt": "25799000", "totalAssets": "50655000", "longTermDebt": "3699000", "shortTermDebt": "18205000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "4222570", "totalCurrentAssets": "20599000", "totalShareholderEquity": "16249000", "totalCurrentLiabilities": "26191000", "cashAndShortTermInvestments": "1001000" }, "cashflow": { "freeCashFlow": "6695000", "dividendsPaid": null, "issuanceOfDebt": "402000", "issuanceOfStock": null, "repaymentOfDebt": "-6608000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "8643000", "repurchaseOfStock": null, "capitalExpenditures": "-1948000" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:04:26.841886+00:00", "is_restated": false, "income_statement": { "revenue": 70604000, "cost_of_revenue": 39691000, "gross_profit": 30913000, "ebit": 333000, "ebitda": 6053000, "pretax_income": null, "tax_provision": null, "net_income": -2309000, "net_income_to_common": -2309000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1851000, "total_current_assets": 26845000, "total_assets": 59829000, "short_term_debt": 21283000, "long_term_debt": 6827000, "total_debt": 32851000, "total_liabilities": null, "total_equity": 17822000, "shares_outstanding": 4222570, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 6208000, "capital_expenditure": -3130000, "free_cash_flow": 3078000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -929000 }, "complete_fields": { "id": 387181, "ticker_id": 19157, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:04:26.841886+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "6053000", "netIncome": "-2309000", "grossProfit": "30913000", "totalRevenue": "70604000", "costOfRevenue": "39691000", "interestExpense": "1867000", "operatingIncome": "333000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "6609000" }, "balance": { "totalDebt": "32851000", "totalAssets": "59829000", "longTermDebt": "6827000", "shortTermDebt": "21283000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "4222570", "totalCurrentAssets": "26845000", "totalShareholderEquity": "17822000", "totalCurrentLiabilities": "29819000", "cashAndShortTermInvestments": "1851000" }, "cashflow": { "freeCashFlow": "3078000", "dividendsPaid": null, "issuanceOfDebt": "4198000", "issuanceOfStock": null, "repaymentOfDebt": "-5127000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "6208000", "repurchaseOfStock": null, "capitalExpenditures": "-3130000" } }, "revenue": 70604000, "cost_of_revenue": 39691000, "gross_profit": 30913000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 333000, "depreciation_amortisation": 6609000, "ebitda": 6053000, "interest_expense": 1867000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -2309000, "net_income_continuing_ops": null, "net_income_to_common": -2309000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1851000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 26845000, "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": 59829000, "short_term_debt": 21283000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 29819000, "long_term_debt": 6827000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 32851000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 17822000, "shares_outstanding": 4222570, "operating_cash_flow": 6208000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -3130000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -929000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 3078000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "6053000", "netIncome": "-2309000", "grossProfit": "30913000", "totalRevenue": "70604000", "costOfRevenue": "39691000", "interestExpense": "1867000", "operatingIncome": "333000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "6609000" }, "balance": { "totalDebt": "32851000", "totalAssets": "59829000", "longTermDebt": "6827000", "shortTermDebt": "21283000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "4222570", "totalCurrentAssets": "26845000", "totalShareholderEquity": "17822000", "totalCurrentLiabilities": "29819000", "cashAndShortTermInvestments": "1851000" }, "cashflow": { "freeCashFlow": "3078000", "dividendsPaid": null, "issuanceOfDebt": "4198000", "issuanceOfStock": null, "repaymentOfDebt": "-5127000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "6208000", "repurchaseOfStock": null, "capitalExpenditures": "-3130000" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:04:26.841886+00:00", "is_restated": false, "income_statement": { "revenue": 86876000, "cost_of_revenue": 52143000, "gross_profit": 34733000, "ebit": 110000, "ebitda": 6419000, "pretax_income": null, "tax_provision": null, "net_income": -1128000, "net_income_to_common": -1128000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 946000, "total_current_assets": 30684000, "total_assets": 67722000, "short_term_debt": 18081000, "long_term_debt": 10958000, "total_debt": 34579000, "total_liabilities": null, "total_equity": 20827000, "shares_outstanding": 4222570, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 1553000, "capital_expenditure": -6636000, "free_cash_flow": -5083000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 10968000 }, "complete_fields": { "id": 387183, "ticker_id": 19157, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:04:26.841886+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "6419000", "netIncome": "-1128000", "grossProfit": "34733000", "totalRevenue": "86876000", "costOfRevenue": "52143000", "interestExpense": "1520000", "operatingIncome": "110000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "6143000" }, "balance": { "totalDebt": "34579000", "totalAssets": "67722000", "longTermDebt": "10958000", "shortTermDebt": "18081000", "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "4222570", "totalCurrentAssets": "30684000", "totalShareholderEquity": "20827000", "totalCurrentLiabilities": "29821000", "cashAndShortTermInvestments": "946000" }, "cashflow": { "freeCashFlow": "-5083000", "dividendsPaid": null, "issuanceOfDebt": "16196000", "issuanceOfStock": null, "repaymentOfDebt": "-5228000", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "1553000", "repurchaseOfStock": null, "capitalExpenditures": "-6636000" } }, "revenue": 86876000, "cost_of_revenue": 52143000, "gross_profit": 34733000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 110000, "depreciation_amortisation": 6143000, "ebitda": 6419000, "interest_expense": 1520000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -1128000, "net_income_continuing_ops": null, "net_income_to_common": -1128000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 946000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 30684000, "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": 67722000, "short_term_debt": 18081000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 29821000, "long_term_debt": 10958000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 34579000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 20827000, "shares_outstanding": 4222570, "operating_cash_flow": 1553000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -6636000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 10968000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -5083000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "6419000", "netIncome": "-1128000", "grossProfit": "34733000", "totalRevenue": "86876000", "costOfRevenue": "52143000", "interestExpense": "1520000", "operatingIncome": "110000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "6143000" }, "balance": { "totalDebt": "34579000", "totalAssets": "67722000", "longTermDebt": "10958000", "shortTermDebt": "18081000", "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "4222570", "totalCurrentAssets": "30684000", "totalShareholderEquity": "20827000", "totalCurrentLiabilities": "29821000", "cashAndShortTermInvestments": "946000" }, "cashflow": { "freeCashFlow": "-5083000", "dividendsPaid": null, "issuanceOfDebt": "16196000", "issuanceOfStock": null, "repaymentOfDebt": "-5228000", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "1553000", "repurchaseOfStock": null, "capitalExpenditures": "-6636000" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:04:26.841886+00:00", "is_restated": false, "income_statement": { "revenue": 90739000, "cost_of_revenue": 55917000, "gross_profit": 34822000, "ebit": 1155000, "ebitda": 8334000, "pretax_income": null, "tax_provision": null, "net_income": 1615000, "net_income_to_common": 1615000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3235000, "total_current_assets": 32425000, "total_assets": 65418000, "short_term_debt": 12366000, "long_term_debt": 12740000, "total_debt": 29121000, "total_liabilities": null, "total_equity": 21969000, "shares_outstanding": 4222570, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 7420000, "capital_expenditure": -9480000, "free_cash_flow": -2060000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 4496000 }, "complete_fields": { "id": 387184, "ticker_id": 19157, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:04:26.841886+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "8334000", "netIncome": "1615000", "grossProfit": "34822000", "totalRevenue": "90739000", "costOfRevenue": "55917000", "interestExpense": "621000", "operatingIncome": "1155000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "5989000" }, "balance": { "totalDebt": "29121000", "totalAssets": "65418000", "longTermDebt": "12740000", "shortTermDebt": "12366000", "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "4222570", "totalCurrentAssets": "32425000", "totalShareholderEquity": "21969000", "totalCurrentLiabilities": "26082000", "cashAndShortTermInvestments": "3235000" }, "cashflow": { "freeCashFlow": "-2060000", "dividendsPaid": null, "issuanceOfDebt": "8630000", "issuanceOfStock": null, "repaymentOfDebt": "-4134000", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "7420000", "repurchaseOfStock": null, "capitalExpenditures": "-9480000" } }, "revenue": 90739000, "cost_of_revenue": 55917000, "gross_profit": 34822000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1155000, "depreciation_amortisation": 5989000, "ebitda": 8334000, "interest_expense": 621000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 1615000, "net_income_continuing_ops": null, "net_income_to_common": 1615000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 3235000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 32425000, "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": 65418000, "short_term_debt": 12366000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 26082000, "long_term_debt": 12740000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 29121000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 21969000, "shares_outstanding": 4222570, "operating_cash_flow": 7420000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -9480000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 4496000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -2060000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "8334000", "netIncome": "1615000", "grossProfit": "34822000", "totalRevenue": "90739000", "costOfRevenue": "55917000", "interestExpense": "621000", "operatingIncome": "1155000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "5989000" }, "balance": { "totalDebt": "29121000", "totalAssets": "65418000", "longTermDebt": "12740000", "shortTermDebt": "12366000", "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "4222570", "totalCurrentAssets": "32425000", "totalShareholderEquity": "21969000", "totalCurrentLiabilities": "26082000", "cashAndShortTermInvestments": "3235000" }, "cashflow": { "freeCashFlow": "-2060000", "dividendsPaid": null, "issuanceOfDebt": "8630000", "issuanceOfStock": null, "repaymentOfDebt": "-4134000", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "7420000", "repurchaseOfStock": null, "capitalExpenditures": "-9480000" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:04:26.841886+00:00", "is_restated": false, "income_statement": { "revenue": null, "cost_of_revenue": null, "gross_profit": null, "ebit": null, "ebitda": null, "pretax_income": null, "tax_provision": null, "net_income": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": null, "total_current_assets": null, "total_assets": null, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": null, "total_equity": null, "shares_outstanding": null, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": null, "free_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 387185, "ticker_id": 19157, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:04:26.841886+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2021-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2021-12-31", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2021-12-31", "operatingCashflow": null, "repurchaseOfStock": 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": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2021-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2021-12-31", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2021-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:04:26.841886+00:00", "is_restated": false, "income_statement": { "revenue": 17642000, "cost_of_revenue": 11180000, "gross_profit": 6462000, "ebit": -1060000, "ebitda": 808000, "pretax_income": null, "tax_provision": null, "net_income": -1089000, "net_income_to_common": -1089000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 658000, "total_current_assets": 21634000, "total_assets": 50414000, "short_term_debt": 19992000, "long_term_debt": 2990000, "total_debt": 22982000, "total_liabilities": null, "total_equity": 14965000, "shares_outstanding": 4222570, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -780000, "capital_expenditure": -285000, "free_cash_flow": -1065000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 1078000 }, "complete_fields": { "id": 387174, "ticker_id": 19157, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:04:26.841886+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "808000", "netIncome": "-1089000", "grossProfit": "6462000", "totalRevenue": "17642000", "costOfRevenue": "11180000", "interestExpense": "351000", "operatingIncome": "-1060000", "fiscalDateEnding": "2026-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "1545000" }, "balance": { "totalDebt": "22982000", "totalAssets": "50414000", "longTermDebt": "2990000", "shortTermDebt": "19992000", "fiscalDateEnding": "2026-03-31", "totalLiabilities": null, "sharesOutstanding": "4222570", "totalCurrentAssets": "21634000", "totalShareholderEquity": "14965000", "totalCurrentLiabilities": "28243000", "cashAndShortTermInvestments": "658000" }, "cashflow": { "freeCashFlow": "-1065000", "dividendsPaid": null, "issuanceOfDebt": "2086000", "issuanceOfStock": null, "repaymentOfDebt": "-1008000", "fiscalDateEnding": "2026-03-31", "operatingCashflow": "-780000", "repurchaseOfStock": null, "capitalExpenditures": "-285000" } }, "revenue": 17642000, "cost_of_revenue": 11180000, "gross_profit": 6462000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1060000, "depreciation_amortisation": 1545000, "ebitda": 808000, "interest_expense": 351000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -1089000, "net_income_continuing_ops": null, "net_income_to_common": -1089000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 658000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 21634000, "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": 50414000, "short_term_debt": 19992000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 28243000, "long_term_debt": 2990000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 22982000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 14965000, "shares_outstanding": 4222570, "operating_cash_flow": -780000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -285000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 1078000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -1065000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "808000", "netIncome": "-1089000", "grossProfit": "6462000", "totalRevenue": "17642000", "costOfRevenue": "11180000", "interestExpense": "351000", "operatingIncome": "-1060000", "fiscalDateEnding": "2026-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "1545000" }, "balance": { "totalDebt": "22982000", "totalAssets": "50414000", "longTermDebt": "2990000", "shortTermDebt": "19992000", "fiscalDateEnding": "2026-03-31", "totalLiabilities": null, "sharesOutstanding": "4222570", "totalCurrentAssets": "21634000", "totalShareholderEquity": "14965000", "totalCurrentLiabilities": "28243000", "cashAndShortTermInvestments": "658000" }, "cashflow": { "freeCashFlow": "-1065000", "dividendsPaid": null, "issuanceOfDebt": "2086000", "issuanceOfStock": null, "repaymentOfDebt": "-1008000", "fiscalDateEnding": "2026-03-31", "operatingCashflow": "-780000", "repurchaseOfStock": null, "capitalExpenditures": "-285000" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:04:26.841886+00:00", "is_restated": false, "income_statement": { "revenue": 17865000, "cost_of_revenue": 10000000, "gross_profit": 7865000, "ebit": 1265000, "ebitda": 2179000, "pretax_income": null, "tax_provision": null, "net_income": 1002000, "net_income_to_common": 1002000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1001000, "total_current_assets": 20599000, "total_assets": 50655000, "short_term_debt": 18205000, "long_term_debt": 3699000, "total_debt": 25799000, "total_liabilities": null, "total_equity": 16249000, "shares_outstanding": 4222570, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 4763000, "capital_expenditure": -260000, "free_cash_flow": 4503000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -3990000 }, "complete_fields": { "id": 387175, "ticker_id": 19157, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:04:26.841886+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "2179000", "netIncome": "1002000", "grossProfit": "7865000", "totalRevenue": "17865000", "costOfRevenue": "10000000", "interestExpense": "380000", "operatingIncome": "1265000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "1596000" }, "balance": { "totalDebt": "25799000", "totalAssets": "50655000", "longTermDebt": "3699000", "shortTermDebt": "18205000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "4222570", "totalCurrentAssets": "20599000", "totalShareholderEquity": "16249000", "totalCurrentLiabilities": "26191000", "cashAndShortTermInvestments": "1001000" }, "cashflow": { "freeCashFlow": "4503000", "dividendsPaid": null, "issuanceOfDebt": "-1070000", "issuanceOfStock": null, "repaymentOfDebt": "-2920000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "4763000", "repurchaseOfStock": null, "capitalExpenditures": "-260000" } }, "revenue": 17865000, "cost_of_revenue": 10000000, "gross_profit": 7865000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1265000, "depreciation_amortisation": 1596000, "ebitda": 2179000, "interest_expense": 380000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 1002000, "net_income_continuing_ops": null, "net_income_to_common": 1002000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1001000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 20599000, "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": 50655000, "short_term_debt": 18205000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 26191000, "long_term_debt": 3699000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 25799000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 16249000, "shares_outstanding": 4222570, "operating_cash_flow": 4763000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -260000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -3990000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 4503000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "2179000", "netIncome": "1002000", "grossProfit": "7865000", "totalRevenue": "17865000", "costOfRevenue": "10000000", "interestExpense": "380000", "operatingIncome": "1265000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "1596000" }, "balance": { "totalDebt": "25799000", "totalAssets": "50655000", "longTermDebt": "3699000", "shortTermDebt": "18205000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "4222570", "totalCurrentAssets": "20599000", "totalShareholderEquity": "16249000", "totalCurrentLiabilities": "26191000", "cashAndShortTermInvestments": "1001000" }, "cashflow": { "freeCashFlow": "4503000", "dividendsPaid": null, "issuanceOfDebt": "-1070000", "issuanceOfStock": null, "repaymentOfDebt": "-2920000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "4763000", "repurchaseOfStock": null, "capitalExpenditures": "-260000" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:04:26.841886+00:00", "is_restated": false, "income_statement": { "revenue": 16150000, "cost_of_revenue": 9580000, "gross_profit": 6570000, "ebit": -812000, "ebitda": 850000, "pretax_income": null, "tax_provision": null, "net_income": -1166000, "net_income_to_common": -1166000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 871000, "total_current_assets": 24329000, "total_assets": 54187000, "short_term_debt": 20069000, "long_term_debt": 5826000, "total_debt": 25895000, "total_liabilities": null, "total_equity": 15097000, "shares_outstanding": 4222570, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 1066000, "capital_expenditure": -385000, "free_cash_flow": 681000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -387000 }, "complete_fields": { "id": 387177, "ticker_id": 19157, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:04:26.841886+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "850000", "netIncome": "-1166000", "grossProfit": "6570000", "totalRevenue": "16150000", "costOfRevenue": "9580000", "interestExpense": "375000", "operatingIncome": "-812000", "fiscalDateEnding": "2025-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": "1662000" }, "balance": { "totalDebt": "25895000", "totalAssets": "54187000", "longTermDebt": "5826000", "shortTermDebt": "20069000", "fiscalDateEnding": "2025-09-30", "totalLiabilities": null, "sharesOutstanding": "4222570", "totalCurrentAssets": "24329000", "totalShareholderEquity": "15097000", "totalCurrentLiabilities": "28849000", "cashAndShortTermInvestments": "871000" }, "cashflow": { "freeCashFlow": "681000", "dividendsPaid": null, "issuanceOfDebt": "632000", "issuanceOfStock": null, "repaymentOfDebt": "-1019000", "fiscalDateEnding": "2025-09-30", "operatingCashflow": "1066000", "repurchaseOfStock": null, "capitalExpenditures": "-385000" } }, "revenue": 16150000, "cost_of_revenue": 9580000, "gross_profit": 6570000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -812000, "depreciation_amortisation": 1662000, "ebitda": 850000, "interest_expense": 375000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -1166000, "net_income_continuing_ops": null, "net_income_to_common": -1166000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 871000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 24329000, "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": 54187000, "short_term_debt": 20069000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 28849000, "long_term_debt": 5826000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 25895000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 15097000, "shares_outstanding": 4222570, "operating_cash_flow": 1066000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -385000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -387000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 681000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "850000", "netIncome": "-1166000", "grossProfit": "6570000", "totalRevenue": "16150000", "costOfRevenue": "9580000", "interestExpense": "375000", "operatingIncome": "-812000", "fiscalDateEnding": "2025-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": "1662000" }, "balance": { "totalDebt": "25895000", "totalAssets": "54187000", "longTermDebt": "5826000", "shortTermDebt": "20069000", "fiscalDateEnding": "2025-09-30", "totalLiabilities": null, "sharesOutstanding": "4222570", "totalCurrentAssets": "24329000", "totalShareholderEquity": "15097000", "totalCurrentLiabilities": "28849000", "cashAndShortTermInvestments": "871000" }, "cashflow": { "freeCashFlow": "681000", "dividendsPaid": null, "issuanceOfDebt": "632000", "issuanceOfStock": null, "repaymentOfDebt": "-1019000", "fiscalDateEnding": "2025-09-30", "operatingCashflow": "1066000", "repurchaseOfStock": null, "capitalExpenditures": "-385000" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:04:26.841886+00:00", "is_restated": false, "income_statement": { "revenue": 17362000, "cost_of_revenue": 9986000, "gross_profit": 7376000, "ebit": -780000, "ebitda": 821000, "pretax_income": null, "tax_provision": null, "net_income": -1137000, "net_income_to_common": -1137000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 877000, "total_current_assets": 25409000, "total_assets": 56235000, "short_term_debt": 20869000, "long_term_debt": 5413000, "total_debt": 26282000, "total_liabilities": null, "total_equity": 15963000, "shares_outstanding": 4222570, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 4234000, "capital_expenditure": -640000, "free_cash_flow": 3594000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -3397000 }, "complete_fields": { "id": 387178, "ticker_id": 19157, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:04:26.841886+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "821000", "netIncome": "-1137000", "grossProfit": "7376000", "totalRevenue": "17362000", "costOfRevenue": "9986000", "interestExpense": "362000", "operatingIncome": "-780000", "fiscalDateEnding": "2025-06-30", "researchAndDevelopment": null, "depreciationAndAmortization": "1601000" }, "balance": { "totalDebt": "26282000", "totalAssets": "56235000", "longTermDebt": "5413000", "shortTermDebt": "20869000", "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "4222570", "totalCurrentAssets": "25409000", "totalShareholderEquity": "15963000", "totalCurrentLiabilities": "30143000", "cashAndShortTermInvestments": "877000" }, "cashflow": { "freeCashFlow": "3594000", "dividendsPaid": null, "issuanceOfDebt": "-1962000", "issuanceOfStock": null, "repaymentOfDebt": "-1435000", "fiscalDateEnding": "2025-06-30", "operatingCashflow": "4234000", "repurchaseOfStock": null, "capitalExpenditures": "-640000" } }, "revenue": 17362000, "cost_of_revenue": 9986000, "gross_profit": 7376000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -780000, "depreciation_amortisation": 1601000, "ebitda": 821000, "interest_expense": 362000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -1137000, "net_income_continuing_ops": null, "net_income_to_common": -1137000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 877000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 25409000, "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": 56235000, "short_term_debt": 20869000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 30143000, "long_term_debt": 5413000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 26282000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 15963000, "shares_outstanding": 4222570, "operating_cash_flow": 4234000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -640000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -3397000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 3594000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "821000", "netIncome": "-1137000", "grossProfit": "7376000", "totalRevenue": "17362000", "costOfRevenue": "9986000", "interestExpense": "362000", "operatingIncome": "-780000", "fiscalDateEnding": "2025-06-30", "researchAndDevelopment": null, "depreciationAndAmortization": "1601000" }, "balance": { "totalDebt": "26282000", "totalAssets": "56235000", "longTermDebt": "5413000", "shortTermDebt": "20869000", "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "4222570", "totalCurrentAssets": "25409000", "totalShareholderEquity": "15963000", "totalCurrentLiabilities": "30143000", "cashAndShortTermInvestments": "877000" }, "cashflow": { "freeCashFlow": "3594000", "dividendsPaid": null, "issuanceOfDebt": "-1962000", "issuanceOfStock": null, "repaymentOfDebt": "-1435000", "fiscalDateEnding": "2025-06-30", "operatingCashflow": "4234000", "repurchaseOfStock": null, "capitalExpenditures": "-640000" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:04:26.841886+00:00", "is_restated": false, "income_statement": { "revenue": 17074000, "cost_of_revenue": 10045000, "gross_profit": 7029000, "ebit": -849000, "ebitda": 1114000, "pretax_income": null, "tax_provision": null, "net_income": -955000, "net_income_to_common": -955000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1011000, "total_current_assets": 31169000, "total_assets": 62940000, "short_term_debt": 23330000, "long_term_debt": 6348000, "total_debt": 29678000, "total_liabilities": null, "total_equity": 16907000, "shares_outstanding": 4222570, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -1420000, "capital_expenditure": -663000, "free_cash_flow": -2083000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 1568000 }, "complete_fields": { "id": 387179, "ticker_id": 19157, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:04:26.841886+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "1114000", "netIncome": "-955000", "grossProfit": "7029000", "totalRevenue": "17074000", "costOfRevenue": "10045000", "interestExpense": "440000", "operatingIncome": "-849000", "fiscalDateEnding": "2025-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "1637000" }, "balance": { "totalDebt": "29678000", "totalAssets": "62940000", "longTermDebt": "6348000", "shortTermDebt": "23330000", "fiscalDateEnding": "2025-03-31", "totalLiabilities": null, "sharesOutstanding": "4222570", "totalCurrentAssets": "31169000", "totalShareholderEquity": "16907000", "totalCurrentLiabilities": "34652000", "cashAndShortTermInvestments": "1011000" }, "cashflow": { "freeCashFlow": "-2083000", "dividendsPaid": null, "issuanceOfDebt": "2802000", "issuanceOfStock": null, "repaymentOfDebt": "-1234000", "fiscalDateEnding": "2025-03-31", "operatingCashflow": "-1420000", "repurchaseOfStock": null, "capitalExpenditures": "-663000" } }, "revenue": 17074000, "cost_of_revenue": 10045000, "gross_profit": 7029000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -849000, "depreciation_amortisation": 1637000, "ebitda": 1114000, "interest_expense": 440000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -955000, "net_income_continuing_ops": null, "net_income_to_common": -955000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1011000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 31169000, "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": 62940000, "short_term_debt": 23330000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 34652000, "long_term_debt": 6348000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 29678000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 16907000, "shares_outstanding": 4222570, "operating_cash_flow": -1420000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -663000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 1568000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -2083000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "1114000", "netIncome": "-955000", "grossProfit": "7029000", "totalRevenue": "17074000", "costOfRevenue": "10045000", "interestExpense": "440000", "operatingIncome": "-849000", "fiscalDateEnding": "2025-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "1637000" }, "balance": { "totalDebt": "29678000", "totalAssets": "62940000", "longTermDebt": "6348000", "shortTermDebt": "23330000", "fiscalDateEnding": "2025-03-31", "totalLiabilities": null, "sharesOutstanding": "4222570", "totalCurrentAssets": "31169000", "totalShareholderEquity": "16907000", "totalCurrentLiabilities": "34652000", "cashAndShortTermInvestments": "1011000" }, "cashflow": { "freeCashFlow": "-2083000", "dividendsPaid": null, "issuanceOfDebt": "2802000", "issuanceOfStock": null, "repaymentOfDebt": "-1234000", "fiscalDateEnding": "2025-03-31", "operatingCashflow": "-1420000", "repurchaseOfStock": null, "capitalExpenditures": "-663000" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:04:26.841886+00:00", "is_restated": false, "income_statement": { "revenue": null, "cost_of_revenue": null, "gross_profit": null, "ebit": null, "ebitda": null, "pretax_income": null, "tax_provision": null, "net_income": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": null, "total_current_assets": null, "total_assets": null, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": null, "total_equity": null, "shares_outstanding": null, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": null, "free_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 387180, "ticker_id": 19157, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:04:26.841886+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2024-12-31", "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": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2024-12-31", "operatingCashflow": null, "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": "2026-06-07T12:04:26.841886+00:00", "is_restated": false, "income_statement": { "revenue": null, "cost_of_revenue": null, "gross_profit": null, "ebit": null, "ebitda": null, "pretax_income": null, "tax_provision": null, "net_income": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": null, "total_current_assets": null, "total_assets": null, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": null, "total_equity": null, "shares_outstanding": null, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": null, "free_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 387182, "ticker_id": 19157, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:04:26.841886+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": null, "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": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "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": null, "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": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 5, "quarterly_financial_periods": 7, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }