{ "ticker": { "uuid": "7b9e6bdd-c000-476b-8b91-53530a0e517b", "symbol": "PWO", "name": "PWO AG", "exchange": "GER", "exchange_name": "XETRA", "country": "DE", "currency": "EUR", "sector": "Consumer Cyclical", "industry": "Auto Parts", "page_url": "https://sharemaestro.com/factors/ticker/7b9e6bdd-c000-476b-8b91-53530a0e517b/", "api_url": "https://sharemaestro.com/factors/api/tickers/7b9e6bdd-c000-476b-8b91-53530a0e517b/" }, "ticker_metadata": { "id": 20100, "uuid": "7b9e6bdd-c000-476b-8b91-53530a0e517b", "symbol": "PWO", "name": "PWO AG", "asset_type": "equity", "market_cap": 80000000, "stock_exchange_id": 8, "industry": "Auto Parts", "sector": "Consumer Cyclical", "description": "PWO AG develops, produces, and sells metal components and systems for the mobility industry in Germany, the Czechia Republic, Canada, Mexico, Serbia, and China. It offers mechanical components for electrical and electronic applications, such as motor housing, rotor housing, and covers for electronic control units. The company also provides safety components for airbags and seats, as well as casings for steering wheel suspension; and structural components and sub-systems for vehicle body and chassis consisting of body components, instrument panel carriers, steering and seat components, and air spring pots. The company was formerly known as Progress-Werk Oberkirch AG and changed its name to PWO AG in May 2023. PWO AG was founded in 1919 and is headquartered in Oberkirch, 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": "7b9e6bdd-c000-476b-8b91-53530a0e517b", "symbol": "PWO", "name": "PWO AG", "exchange": "GER", "exchange_name": "XETRA", "country": "DE", "currency": "EUR", "sector": "Consumer Cyclical", "industry": "Auto Parts", "page_url": "https://sharemaestro.com/factors/ticker/7b9e6bdd-c000-476b-8b91-53530a0e517b/", "api_url": "https://sharemaestro.com/factors/api/tickers/7b9e6bdd-c000-476b-8b91-53530a0e517b/" }, "week_end_date": "2026-06-07", "universe": "EUR_DE", "score": { "os": 0.81, "value": 0.98, "quality": 0.36, "momentum": 0.27, "coverage": 0.939, "confidence": 0.939, "delta": null }, "headline_factors": { "price": 25.2, "market_cap": 78750003.12, "pe_ratio": 9.2256, "earnings_yield": 0.1084, "ebitda_to_ev": 0.3116, "shareholder_yield": 0.0694, "roe": 0.0509, "piotroski_f_score": 6, "momentum_12_1": -0.0959, "volatility_252d": 0.1693 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": true, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "yfinance", "financials_period_end": "2024-12-31", "financials_age_days": 523, "has_full_data": true, "completeness_score": 1, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T12:30:29.007769+00:00", "batch_id": "" }, "size": { "price_close": 25.2, "market_cap": 78750003.125, "market_cap_usd": 78750003.125, "enterprise_value": 161636003.125, "shares_outstanding": 3125000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 9.2256, "pb_ratio": 0.4694, "ptbv_ratio": 0.4694, "ps_ratio": 0.1478, "pcf_ratio": 1.483, "pfcf_ratio": 4.8953, "ev_ebitda": 3.2092, "ev_ebit": 6.9055, "ev_sales": 0.3035, "ev_fcf": 10.0476, "earnings_yield": 0.1084, "fcf_yield": 0.0995, "price_to_sales": 0.1478, "price_to_book": 0.4694, "price_to_cashflow": 1.483, "ebitda_to_ev": 0.3116, "sales_yield": 3.2954 }, "yield": { "dividend_yield": 0.0694, "buyback_yield": 0, "shareholder_yield": 0.0694, "debt_paydown_yield": 0, "total_yield": 0.0694 }, "quality": { "gross_margin": 0.4234, "operating_margin": 0.0439, "net_margin": 0.016, "ebitda_margin": 0.0946, "fcf_margin": 0.0302, "roe": 0.0509, "roa": 0.0193, "roic": 0.07, "roc_greenblatt": null, "asset_turnover": 1.2013, "cash_conversion": 1.8846, "accruals_ratio": -0.1005, "sbc_to_revenue": null, "piotroski_f_score": 6, "altman_z_score": null, "earnings_stability_5y": 0.5751, "revenue_stability_5y": 0.1416, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.5087, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": null, "net_debt_to_ebitda": 1.6457, "debt_to_assets": 0.2231, "interest_coverage": 2.2552, "current_ratio": 1.5286, "quick_ratio": 1.5286, "net_debt": 82886000, "local_beta": 0.4862, "volatility_252d": 0.1693, "volatility_60d": 0.4085, "max_drawdown_12m": -0.2053, "risk_adjusted_momentum": -0.5664 }, "growth": { "revenue_growth_1y": -0.0013, "revenue_growth_3y_cagr": 0.1115, "revenue_growth_5y_cagr": null, "eps_growth_1y": -0.2268, "eps_growth_3y_cagr": -0.0525, "eps_growth_5y_cagr": null, "fcf_growth_1y": 1.9856, "book_value_growth_1y": 0.0367, "revenue_growth": -0.0013, "earnings_growth": -0.2268 }, "momentum": { "price_return_1m": 0.0177, "price_return_3m": 0.0661, "price_return_6m": -0.054, "price_return_9m": -0.0473, "price_return_12m": -0.0799, "price_return_12m_ex1m": -0.0959, "momentum_6m": -0.054, "momentum_12m": -0.0799, "momentum_12_1": -0.0959, "distance_from_52w_high": -0.1104, "distance_from_52w_low": 0.1194, "relative_strength": -0.0986 }, "raw_ttm": { "revenue_ttm": 532661000, "gross_profit_ttm": 225543000, "ebit_ttm": 23407000, "ebitda_ttm": 50366000, "net_income_ttm": 8536000, "eps_diluted_ttm": 2.7315, "operating_cash_flow_ttm": 53103000, "capital_expenditure_ttm": -37016000, "fcf_ttm": 16087000, "dividends_paid_ttm": -5469000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 10379000, "cash_and_equivalents": 16037000, "total_current_assets": 199989000, "total_current_liabilities": 130828000, "net_ppe": null, "total_assets": 443408000, "total_debt": 98923000, "total_equity": 167757000, "net_working_capital": 94303000, "book_value_per_share": 53.6822, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 53.6822 }, "ranks": { "universe_ticker_count": 632, "rank_pe": 16, "rank_pb": 6, "rank_ptbv": 6, "rank_ps": 5, "rank_pcf": 4, "rank_ev_ebitda": 7, "rank_ev_ebit": 23, "rank_earnings_yield": 16, "rank_fcf_yield": 15, "rank_dividend_yield": 7, "rank_shareholder_yield": 15, "rank_total_yield": 26, "rank_roe": 72, "rank_roc": 50, "rank_roic": 61, "rank_gross_margin": 51, "rank_fcf_margin": 68, "rank_piotroski": 52, "rank_accruals": 15, "rank_sue": 50, "rank_eps_growth_1y": 84, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 65, "rank_momentum_12m": 66, "rank_momentum_12m_ex1m": 67, "rank_relative_strength": 66 }, "composites": { "value_composite": 2, "quality_composite": 64, "momentum_composite": 73, "growth_composite": 89, "yield_composite": 9, "svqf_composite": 12, "vc1_composite": 2, "vc2_composite": 2, "vc3_composite": 2, "trending_value_composite": 57, "overall_composite": 19, "quality_value_composite": 0.594, "os_score": 0.81, "value_percentile": 0.98, "quality_percentile": 0.36, "momentum_percentile": 0.27, "factor_coverage": 0.939, "signal_confidence": 0.939, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": 37, "all_cap_buyback_rank": 69, "small_cap_core_rank": 2, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": true, "trending_value_rank": 57, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 8042, "ticker_id": 20100, "universe_id": 5, "week_end_date": "2026-06-07", "source_primary": "yfinance", "source_gaps": {}, "financials_period_end": "2024-12-31", "financials_age_days": 523, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T12:30:29.007769+00:00", "batch_id": "", "os_score_delta": null, "price_close": 25.2, "market_cap": 78750003.125, "market_cap_usd": 78750003.125, "enterprise_value": 161636003.125, "shares_outstanding": 3125000, "fx_rate_to_usd": null, "pe_ratio": 9.22563298, "pb_ratio": 0.46942901, "ptbv_ratio": 0.46942901, "ps_ratio": 0.14784263, "pcf_ratio": 1.48296712, "pfcf_ratio": 4.89525723, "ev_ebitda": 3.20922851, "ev_ebit": 6.90545577, "ev_sales": 0.30345004, "ev_fcf": 10.04761628, "earnings_yield": 0.10839365, "fcf_yield": 0.09952609, "dividend_yield": 0.06944762, "buyback_yield": 0, "shareholder_yield": 0.06944762, "debt_paydown_yield": 0, "total_yield": 0.06944762, "gross_margin": 0.42342691, "operating_margin": 0.04394352, "net_margin": 0.0160252, "ebitda_margin": 0.09455545, "fcf_margin": 0.0302012, "roe": 0.05088312, "roa": 0.01925089, "roic": 0.07004085, "roc_greenblatt": null, "asset_turnover": 1.20128866, "cash_conversion": 1.88460637, "accruals_ratio": -0.10051014, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 1.64567367, "debt_to_assets": 0.22309701, "interest_coverage": 2.2552269, "current_ratio": 1.52864066, "quick_ratio": 1.52864066, "net_debt": 82886000, "revenue_growth_1y": -0.00130253, "revenue_growth_3y_cagr": 0.11148454, "revenue_growth_5y_cagr": null, "eps_growth_1y": -0.22681874, "eps_growth_3y_cagr": -0.05247229, "eps_growth_5y_cagr": null, "fcf_growth_1y": 1.98564304, "book_value_growth_1y": 0.03670768, "piotroski_f_score": 6, "altman_z_score": null, "earnings_stability_5y": 0.575135, "revenue_stability_5y": 0.141599, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.01767179, "price_return_3m": 0.06613227, "price_return_6m": -0.05399528, "price_return_9m": -0.04728603, "price_return_12m": -0.07991325, "price_return_12m_ex1m": -0.09589049, "distance_from_52w_high": -0.1103797, "distance_from_52w_low": 0.11943893, "relative_strength": -0.09861722, "local_beta": 0.4862, "volatility_252d": 0.169306, "volatility_60d": 0.408547, "max_drawdown_12m": -0.20529806, "revenue_ttm": 532661000, "gross_profit_ttm": 225543000, "ebit_ttm": 23407000, "ebitda_ttm": 50366000, "net_income_ttm": 8536000, "eps_diluted_ttm": 2.73152, "operating_cash_flow_ttm": 53103000, "capital_expenditure_ttm": -37016000, "fcf_ttm": 16087000, "dividends_paid_ttm": -5469000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 10379000, "cash_and_equivalents": 16037000, "total_current_assets": 199989000, "total_current_liabilities": 130828000, "net_ppe": null, "total_assets": 443408000, "total_debt": 98923000, "total_equity": 167757000, "net_working_capital": 94303000, "book_value_per_share": 53.68224, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 53.68224, "universe_ticker_count": 632, "sector": "Consumer Cyclical", "rank_pe": 16, "rank_pb": 6, "rank_ptbv": 6, "rank_ps": 5, "rank_pcf": 4, "rank_ev_ebitda": 7, "rank_ev_ebit": 23, "rank_earnings_yield": 16, "rank_fcf_yield": 15, "rank_dividend_yield": 7, "rank_shareholder_yield": 15, "rank_total_yield": 26, "rank_roe": 72, "rank_roc": 50, "rank_roic": 61, "rank_gross_margin": 51, "rank_fcf_margin": 68, "rank_piotroski": 52, "rank_accruals": 15, "rank_sue": 50, "rank_eps_growth_1y": 84, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 65, "rank_momentum_12m": 66, "rank_momentum_12m_ex1m": 67, "rank_relative_strength": 66, "value_composite": 2, "quality_composite": 64, "momentum_composite": 73, "growth_composite": 89, "yield_composite": 9, "svqf_composite": 12, "vc1_composite": 2, "vc2_composite": 2, "vc3_composite": 2, "trending_value_composite": 57, "overall_composite": 19, "factor_coverage": 0.939, "signal_confidence": 0.939, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": 37, "all_cap_buyback_rank": 69, "small_cap_core_rank": 2, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": true }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 25.2, "os": 0.81, "value": 0.98, "quality": 0.36, "momentum": 0.27, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 9.2256, "earnings_yield": 0.1084, "shareholder_yield": 0.0694, "roe": 0.0509, "momentum_12_1": -0.0959, "complete_fields": { "id": 8042, "ticker_id": 20100, "universe_id": 5, "week_end_date": "2026-06-07", "source_primary": "yfinance", "source_gaps": {}, "financials_period_end": "2024-12-31", "financials_age_days": 523, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T12:30:29.007769+00:00", "batch_id": "", "os_score_delta": null, "price_close": 25.2, "market_cap": 78750003.125, "market_cap_usd": 78750003.125, "enterprise_value": 161636003.125, "shares_outstanding": 3125000, "fx_rate_to_usd": null, "pe_ratio": 9.22563298, "pb_ratio": 0.46942901, "ptbv_ratio": 0.46942901, "ps_ratio": 0.14784263, "pcf_ratio": 1.48296712, "pfcf_ratio": 4.89525723, "ev_ebitda": 3.20922851, "ev_ebit": 6.90545577, "ev_sales": 0.30345004, "ev_fcf": 10.04761628, "earnings_yield": 0.10839365, "fcf_yield": 0.09952609, "dividend_yield": 0.06944762, "buyback_yield": 0, "shareholder_yield": 0.06944762, "debt_paydown_yield": 0, "total_yield": 0.06944762, "gross_margin": 0.42342691, "operating_margin": 0.04394352, "net_margin": 0.0160252, "ebitda_margin": 0.09455545, "fcf_margin": 0.0302012, "roe": 0.05088312, "roa": 0.01925089, "roic": 0.07004085, "roc_greenblatt": null, "asset_turnover": 1.20128866, "cash_conversion": 1.88460637, "accruals_ratio": -0.10051014, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 1.64567367, "debt_to_assets": 0.22309701, "interest_coverage": 2.2552269, "current_ratio": 1.52864066, "quick_ratio": 1.52864066, "net_debt": 82886000, "revenue_growth_1y": -0.00130253, "revenue_growth_3y_cagr": 0.11148454, "revenue_growth_5y_cagr": null, "eps_growth_1y": -0.22681874, "eps_growth_3y_cagr": -0.05247229, "eps_growth_5y_cagr": null, "fcf_growth_1y": 1.98564304, "book_value_growth_1y": 0.03670768, "piotroski_f_score": 6, "altman_z_score": null, "earnings_stability_5y": 0.575135, "revenue_stability_5y": 0.141599, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.01767179, "price_return_3m": 0.06613227, "price_return_6m": -0.05399528, "price_return_9m": -0.04728603, "price_return_12m": -0.07991325, "price_return_12m_ex1m": -0.09589049, "distance_from_52w_high": -0.1103797, "distance_from_52w_low": 0.11943893, "relative_strength": -0.09861722, "local_beta": 0.4862, "volatility_252d": 0.169306, "volatility_60d": 0.408547, "max_drawdown_12m": -0.20529806, "revenue_ttm": 532661000, "gross_profit_ttm": 225543000, "ebit_ttm": 23407000, "ebitda_ttm": 50366000, "net_income_ttm": 8536000, "eps_diluted_ttm": 2.73152, "operating_cash_flow_ttm": 53103000, "capital_expenditure_ttm": -37016000, "fcf_ttm": 16087000, "dividends_paid_ttm": -5469000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 10379000, "cash_and_equivalents": 16037000, "total_current_assets": 199989000, "total_current_liabilities": 130828000, "net_ppe": null, "total_assets": 443408000, "total_debt": 98923000, "total_equity": 167757000, "net_working_capital": 94303000, "book_value_per_share": 53.68224, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 53.68224, "universe_ticker_count": 632, "sector": "Consumer Cyclical", "rank_pe": 16, "rank_pb": 6, "rank_ptbv": 6, "rank_ps": 5, "rank_pcf": 4, "rank_ev_ebitda": 7, "rank_ev_ebit": 23, "rank_earnings_yield": 16, "rank_fcf_yield": 15, "rank_dividend_yield": 7, "rank_shareholder_yield": 15, "rank_total_yield": 26, "rank_roe": 72, "rank_roc": 50, "rank_roic": 61, "rank_gross_margin": 51, "rank_fcf_margin": 68, "rank_piotroski": 52, "rank_accruals": 15, "rank_sue": 50, "rank_eps_growth_1y": 84, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 65, "rank_momentum_12m": 66, "rank_momentum_12m_ex1m": 67, "rank_relative_strength": 66, "value_composite": 2, "quality_composite": 64, "momentum_composite": 73, "growth_composite": 89, "yield_composite": 9, "svqf_composite": 12, "vc1_composite": 2, "vc2_composite": 2, "vc3_composite": 2, "trending_value_composite": 57, "overall_composite": 19, "factor_coverage": 0.939, "signal_confidence": 0.939, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": 37, "all_cap_buyback_rank": 69, "small_cap_core_rank": 2, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": true } } ], "financial_periods": { "annual": [ { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:14:24.629413+00:00", "is_restated": false, "income_statement": { "revenue": 555119000, "cost_of_revenue": 325526000, "gross_profit": 229593000, "ebit": 29615000, "ebitda": 54565000, "pretax_income": null, "tax_provision": null, "net_income": 12541000, "net_income_to_common": 12541000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 11777000, "total_current_assets": 187867000, "total_assets": 433034000, "short_term_debt": 41179000, "long_term_debt": 37921000, "total_debt": 98923000, "total_liabilities": null, "total_equity": 162280000, "shares_outstanding": 3125000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 77999000, "capital_expenditure": -38487000, "free_cash_flow": 39512000, "dividends_paid": -5469000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -8880000 }, "complete_fields": { "id": 388892, "ticker_id": 20100, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:14:24.629413+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "54565000", "netIncome": "12541000", "grossProfit": "229593000", "totalRevenue": "555119000", "costOfRevenue": "325526000", "interestExpense": "10534000", "operatingIncome": "29615000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "23594000" }, "balance": { "totalDebt": "98923000", "totalAssets": "433034000", "longTermDebt": "37921000", "shortTermDebt": "41179000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "3125000", "totalCurrentAssets": "187867000", "totalShareholderEquity": "162280000", "totalCurrentLiabilities": "151402000", "cashAndShortTermInvestments": "11777000" }, "cashflow": { "freeCashFlow": "39512000", "dividendsPaid": "-5469000", "issuanceOfDebt": "38253000", "issuanceOfStock": null, "repaymentOfDebt": "-47133000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "77999000", "repurchaseOfStock": null, "capitalExpenditures": "-38487000" } }, "revenue": 555119000, "cost_of_revenue": 325526000, "gross_profit": 229593000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 29615000, "depreciation_amortisation": 23594000, "ebitda": 54565000, "interest_expense": 10534000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 12541000, "net_income_continuing_ops": null, "net_income_to_common": 12541000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 11777000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 187867000, "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": 433034000, "short_term_debt": 41179000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 151402000, "long_term_debt": 37921000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 98923000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 162280000, "shares_outstanding": 3125000, "operating_cash_flow": 77999000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -38487000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -5469000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -8880000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 39512000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "54565000", "netIncome": "12541000", "grossProfit": "229593000", "totalRevenue": "555119000", "costOfRevenue": "325526000", "interestExpense": "10534000", "operatingIncome": "29615000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "23594000" }, "balance": { "totalDebt": "98923000", "totalAssets": "433034000", "longTermDebt": "37921000", "shortTermDebt": "41179000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "3125000", "totalCurrentAssets": "187867000", "totalShareholderEquity": "162280000", "totalCurrentLiabilities": "151402000", "cashAndShortTermInvestments": "11777000" }, "cashflow": { "freeCashFlow": "39512000", "dividendsPaid": "-5469000", "issuanceOfDebt": "38253000", "issuanceOfStock": null, "repaymentOfDebt": "-47133000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "77999000", "repurchaseOfStock": null, "capitalExpenditures": "-38487000" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:14:24.629413+00:00", "is_restated": false, "income_statement": { "revenue": 555843000, "cost_of_revenue": 336450000, "gross_profit": 219393000, "ebit": 28339000, "ebitda": 52749000, "pretax_income": null, "tax_provision": null, "net_income": 16220000, "net_income_to_common": 16220000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6443000, "total_current_assets": 203357000, "total_assets": 423100000, "short_term_debt": 51835000, "long_term_debt": 44136000, "total_debt": 113729000, "total_liabilities": null, "total_equity": 156534000, "shares_outstanding": 3125000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 37388000, "capital_expenditure": -24154000, "free_cash_flow": 13234000, "dividends_paid": -5156000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -7259000 }, "complete_fields": { "id": 388894, "ticker_id": 20100, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:14:24.629413+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "52749000", "netIncome": "16220000", "grossProfit": "219393000", "totalRevenue": "555843000", "costOfRevenue": "336450000", "interestExpense": "9069000", "operatingIncome": "28339000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "24183000" }, "balance": { "totalDebt": "113729000", "totalAssets": "423100000", "longTermDebt": "44136000", "shortTermDebt": "51835000", "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "3125000", "totalCurrentAssets": "203357000", "totalShareholderEquity": "156534000", "totalCurrentLiabilities": "144129000", "cashAndShortTermInvestments": "6443000" }, "cashflow": { "freeCashFlow": "13234000", "dividendsPaid": "-5156000", "issuanceOfDebt": "55131000", "issuanceOfStock": null, "repaymentOfDebt": "-62390000", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "37388000", "repurchaseOfStock": null, "capitalExpenditures": "-24154000" } }, "revenue": 555843000, "cost_of_revenue": 336450000, "gross_profit": 219393000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 28339000, "depreciation_amortisation": 24183000, "ebitda": 52749000, "interest_expense": 9069000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 16220000, "net_income_continuing_ops": null, "net_income_to_common": 16220000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 6443000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 203357000, "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": 423100000, "short_term_debt": 51835000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 144129000, "long_term_debt": 44136000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 113729000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 156534000, "shares_outstanding": 3125000, "operating_cash_flow": 37388000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -24154000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -5156000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -7259000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 13234000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "52749000", "netIncome": "16220000", "grossProfit": "219393000", "totalRevenue": "555843000", "costOfRevenue": "336450000", "interestExpense": "9069000", "operatingIncome": "28339000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "24183000" }, "balance": { "totalDebt": "113729000", "totalAssets": "423100000", "longTermDebt": "44136000", "shortTermDebt": "51835000", "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "3125000", "totalCurrentAssets": "203357000", "totalShareholderEquity": "156534000", "totalCurrentLiabilities": "144129000", "cashAndShortTermInvestments": "6443000" }, "cashflow": { "freeCashFlow": "13234000", "dividendsPaid": "-5156000", "issuanceOfDebt": "55131000", "issuanceOfStock": null, "repaymentOfDebt": "-62390000", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "37388000", "repurchaseOfStock": null, "capitalExpenditures": "-24154000" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:14:24.629413+00:00", "is_restated": false, "income_statement": { "revenue": 530761000, "cost_of_revenue": 319088000, "gross_profit": 211673000, "ebit": 28001000, "ebitda": 51847000, "pretax_income": null, "tax_provision": null, "net_income": 15211000, "net_income_to_common": 15211000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3201000, "total_current_assets": 181436000, "total_assets": 400281000, "short_term_debt": 71587000, "long_term_debt": 28194000, "total_debt": 118567000, "total_liabilities": null, "total_equity": 151316000, "shares_outstanding": 3125000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 11572000, "capital_expenditure": -14507000, "free_cash_flow": -2935000, "dividends_paid": -4688000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 9660000 }, "complete_fields": { "id": 388895, "ticker_id": 20100, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:14:24.629413+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "51847000", "netIncome": "15211000", "grossProfit": "211673000", "totalRevenue": "530761000", "costOfRevenue": "319088000", "interestExpense": "6315000", "operatingIncome": "28001000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "24414000" }, "balance": { "totalDebt": "118567000", "totalAssets": "400281000", "longTermDebt": "28194000", "shortTermDebt": "71587000", "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "3125000", "totalCurrentAssets": "181436000", "totalShareholderEquity": "151316000", "totalCurrentLiabilities": "155826000", "cashAndShortTermInvestments": "3201000" }, "cashflow": { "freeCashFlow": "-2935000", "dividendsPaid": "-4688000", "issuanceOfDebt": "42515000", "issuanceOfStock": null, "repaymentOfDebt": "-32855000", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "11572000", "repurchaseOfStock": null, "capitalExpenditures": "-14507000" } }, "revenue": 530761000, "cost_of_revenue": 319088000, "gross_profit": 211673000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 28001000, "depreciation_amortisation": 24414000, "ebitda": 51847000, "interest_expense": 6315000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 15211000, "net_income_continuing_ops": null, "net_income_to_common": 15211000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 3201000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 181436000, "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": 400281000, "short_term_debt": 71587000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 155826000, "long_term_debt": 28194000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 118567000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 151316000, "shares_outstanding": 3125000, "operating_cash_flow": 11572000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -14507000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -4688000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 9660000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -2935000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "51847000", "netIncome": "15211000", "grossProfit": "211673000", "totalRevenue": "530761000", "costOfRevenue": "319088000", "interestExpense": "6315000", "operatingIncome": "28001000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "24414000" }, "balance": { "totalDebt": "118567000", "totalAssets": "400281000", "longTermDebt": "28194000", "shortTermDebt": "71587000", "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "3125000", "totalCurrentAssets": "181436000", "totalShareholderEquity": "151316000", "totalCurrentLiabilities": "155826000", "cashAndShortTermInvestments": "3201000" }, "cashflow": { "freeCashFlow": "-2935000", "dividendsPaid": "-4688000", "issuanceOfDebt": "42515000", "issuanceOfStock": null, "repaymentOfDebt": "-32855000", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "11572000", "repurchaseOfStock": null, "capitalExpenditures": "-14507000" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:14:24.629413+00:00", "is_restated": false, "income_statement": { "revenue": 404274000, "cost_of_revenue": 217378000, "gross_profit": 186896000, "ebit": 22063000, "ebitda": 47543000, "pretax_income": null, "tax_provision": null, "net_income": 14742000, "net_income_to_common": 14742000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6907000, "total_current_assets": 148661000, "total_assets": 373272000, "short_term_debt": 37178000, "long_term_debt": 55557000, "total_debt": 110516000, "total_liabilities": null, "total_equity": 125301000, "shares_outstanding": 3125000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 20962000, "capital_expenditure": -10087000, "free_cash_flow": 10875000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -1618000 }, "complete_fields": { "id": 388896, "ticker_id": 20100, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:14:24.629413+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "47543000", "netIncome": "14742000", "grossProfit": "186896000", "totalRevenue": "404274000", "costOfRevenue": "217378000", "interestExpense": "6539000", "operatingIncome": "22063000", "fiscalDateEnding": "2021-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "24262000" }, "balance": { "totalDebt": "110516000", "totalAssets": "373272000", "longTermDebt": "55557000", "shortTermDebt": "37178000", "fiscalDateEnding": "2021-12-31", "totalLiabilities": null, "sharesOutstanding": "3125000", "totalCurrentAssets": "148661000", "totalShareholderEquity": "125301000", "totalCurrentLiabilities": "112695000", "cashAndShortTermInvestments": "6907000" }, "cashflow": { "freeCashFlow": "10875000", "dividendsPaid": null, "issuanceOfDebt": "36454000", "issuanceOfStock": null, "repaymentOfDebt": "-38072000", "fiscalDateEnding": "2021-12-31", "operatingCashflow": "20962000", "repurchaseOfStock": null, "capitalExpenditures": "-10087000" } }, "revenue": 404274000, "cost_of_revenue": 217378000, "gross_profit": 186896000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 22063000, "depreciation_amortisation": 24262000, "ebitda": 47543000, "interest_expense": 6539000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 14742000, "net_income_continuing_ops": null, "net_income_to_common": 14742000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 6907000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 148661000, "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": 373272000, "short_term_debt": 37178000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 112695000, "long_term_debt": 55557000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 110516000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 125301000, "shares_outstanding": 3125000, "operating_cash_flow": 20962000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -10087000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -1618000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 10875000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "47543000", "netIncome": "14742000", "grossProfit": "186896000", "totalRevenue": "404274000", "costOfRevenue": "217378000", "interestExpense": "6539000", "operatingIncome": "22063000", "fiscalDateEnding": "2021-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "24262000" }, "balance": { "totalDebt": "110516000", "totalAssets": "373272000", "longTermDebt": "55557000", "shortTermDebt": "37178000", "fiscalDateEnding": "2021-12-31", "totalLiabilities": null, "sharesOutstanding": "3125000", "totalCurrentAssets": "148661000", "totalShareholderEquity": "125301000", "totalCurrentLiabilities": "112695000", "cashAndShortTermInvestments": "6907000" }, "cashflow": { "freeCashFlow": "10875000", "dividendsPaid": null, "issuanceOfDebt": "36454000", "issuanceOfStock": null, "repaymentOfDebt": "-38072000", "fiscalDateEnding": "2021-12-31", "operatingCashflow": "20962000", "repurchaseOfStock": null, "capitalExpenditures": "-10087000" } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:14:24.629413+00:00", "is_restated": false, "income_statement": { "revenue": 125410000, "cost_of_revenue": 69857000, "gross_profit": 55553000, "ebit": 2713000, "ebitda": 8742000, "pretax_income": null, "tax_provision": null, "net_income": 295000, "net_income_to_common": 295000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 16037000, "total_current_assets": 199989000, "total_assets": 443408000, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": null, "total_equity": 167757000, "shares_outstanding": 3125000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 4218000, "capital_expenditure": -3706000, "free_cash_flow": 512000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -2322000 }, "complete_fields": { "id": 388888, "ticker_id": 20100, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:14:24.629413+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "8742000", "netIncome": "295000", "grossProfit": "55553000", "totalRevenue": "125410000", "costOfRevenue": "69857000", "interestExpense": "2171000", "operatingIncome": "2713000", "fiscalDateEnding": "2026-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "6029000" }, "balance": { "totalDebt": null, "totalAssets": "443408000", "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2026-03-31", "totalLiabilities": null, "sharesOutstanding": "3125000", "totalCurrentAssets": "199989000", "totalShareholderEquity": "167757000", "totalCurrentLiabilities": "130828000", "cashAndShortTermInvestments": "16037000" }, "cashflow": { "freeCashFlow": "512000", "dividendsPaid": null, "issuanceOfDebt": "16239000", "issuanceOfStock": null, "repaymentOfDebt": "-18561000", "fiscalDateEnding": "2026-03-31", "operatingCashflow": "4218000", "repurchaseOfStock": null, "capitalExpenditures": "-3706000" } }, "revenue": 125410000, "cost_of_revenue": 69857000, "gross_profit": 55553000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 2713000, "depreciation_amortisation": 6029000, "ebitda": 8742000, "interest_expense": 2171000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 295000, "net_income_continuing_ops": null, "net_income_to_common": 295000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 16037000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 199989000, "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": 443408000, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 130828000, "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": 167757000, "shares_outstanding": 3125000, "operating_cash_flow": 4218000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -3706000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -2322000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 512000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "8742000", "netIncome": "295000", "grossProfit": "55553000", "totalRevenue": "125410000", "costOfRevenue": "69857000", "interestExpense": "2171000", "operatingIncome": "2713000", "fiscalDateEnding": "2026-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "6029000" }, "balance": { "totalDebt": null, "totalAssets": "443408000", "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2026-03-31", "totalLiabilities": null, "sharesOutstanding": "3125000", "totalCurrentAssets": "199989000", "totalShareholderEquity": "167757000", "totalCurrentLiabilities": "130828000", "cashAndShortTermInvestments": "16037000" }, "cashflow": { "freeCashFlow": "512000", "dividendsPaid": null, "issuanceOfDebt": "16239000", "issuanceOfStock": null, "repaymentOfDebt": "-18561000", "fiscalDateEnding": "2026-03-31", "operatingCashflow": "4218000", "repurchaseOfStock": null, "capitalExpenditures": "-3706000" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:14:24.629413+00:00", "is_restated": false, "income_statement": { "revenue": 136382000, "cost_of_revenue": 81181000, "gross_profit": 55201000, "ebit": 7604000, "ebitda": 15257000, "pretax_income": null, "tax_provision": null, "net_income": 3657000, "net_income_to_common": 3657000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 13288000, "total_current_assets": 199747000, "total_assets": 439880000, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": null, "total_equity": 160750000, "shares_outstanding": 3125000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 22233000, "capital_expenditure": -8117000, "free_cash_flow": 14116000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 2720000 }, "complete_fields": { "id": 388889, "ticker_id": 20100, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:14:24.629413+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "15257000", "netIncome": "3657000", "grossProfit": "55201000", "totalRevenue": "136382000", "costOfRevenue": "81181000", "interestExpense": "2362000", "operatingIncome": "7604000", "fiscalDateEnding": "2025-06-30", "researchAndDevelopment": null, "depreciationAndAmortization": "7653000" }, "balance": { "totalDebt": null, "totalAssets": "439880000", "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "3125000", "totalCurrentAssets": "199747000", "totalShareholderEquity": "160750000", "totalCurrentLiabilities": "171654000", "cashAndShortTermInvestments": "13288000" }, "cashflow": { "freeCashFlow": "14116000", "dividendsPaid": null, "issuanceOfDebt": "4912000", "issuanceOfStock": null, "repaymentOfDebt": "-2192000", "fiscalDateEnding": "2025-06-30", "operatingCashflow": "22233000", "repurchaseOfStock": null, "capitalExpenditures": "-8117000" } }, "revenue": 136382000, "cost_of_revenue": 81181000, "gross_profit": 55201000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 7604000, "depreciation_amortisation": 7653000, "ebitda": 15257000, "interest_expense": 2362000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 3657000, "net_income_continuing_ops": null, "net_income_to_common": 3657000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 13288000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 199747000, "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": 439880000, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 171654000, "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": 160750000, "shares_outstanding": 3125000, "operating_cash_flow": 22233000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -8117000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 2720000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 14116000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "15257000", "netIncome": "3657000", "grossProfit": "55201000", "totalRevenue": "136382000", "costOfRevenue": "81181000", "interestExpense": "2362000", "operatingIncome": "7604000", "fiscalDateEnding": "2025-06-30", "researchAndDevelopment": null, "depreciationAndAmortization": "7653000" }, "balance": { "totalDebt": null, "totalAssets": "439880000", "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "3125000", "totalCurrentAssets": "199747000", "totalShareholderEquity": "160750000", "totalCurrentLiabilities": "171654000", "cashAndShortTermInvestments": "13288000" }, "cashflow": { "freeCashFlow": "14116000", "dividendsPaid": null, "issuanceOfDebt": "4912000", "issuanceOfStock": null, "repaymentOfDebt": "-2192000", "fiscalDateEnding": "2025-06-30", "operatingCashflow": "22233000", "repurchaseOfStock": null, "capitalExpenditures": "-8117000" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:14:24.629413+00:00", "is_restated": false, "income_statement": { "revenue": 136981000, "cost_of_revenue": 79018000, "gross_profit": 57963000, "ebit": 5036000, "ebitda": 11198000, "pretax_income": null, "tax_provision": null, "net_income": 1701000, "net_income_to_common": 1701000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 12007000, "total_current_assets": 204190000, "total_assets": 444783000, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": null, "total_equity": 165481000, "shares_outstanding": 3125000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -2890000, "capital_expenditure": -6778000, "free_cash_flow": -9668000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 7864000 }, "complete_fields": { "id": 388890, "ticker_id": 20100, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:14:24.629413+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "11198000", "netIncome": "1701000", "grossProfit": "57963000", "totalRevenue": "136981000", "costOfRevenue": "79018000", "interestExpense": "2224000", "operatingIncome": "5036000", "fiscalDateEnding": "2025-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "6162000" }, "balance": { "totalDebt": null, "totalAssets": "444783000", "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2025-03-31", "totalLiabilities": null, "sharesOutstanding": "3125000", "totalCurrentAssets": "204190000", "totalShareholderEquity": "165481000", "totalCurrentLiabilities": "167525000", "cashAndShortTermInvestments": "12007000" }, "cashflow": { "freeCashFlow": "-9668000", "dividendsPaid": null, "issuanceOfDebt": "8925000", "issuanceOfStock": null, "repaymentOfDebt": "-1061000", "fiscalDateEnding": "2025-03-31", "operatingCashflow": "-2890000", "repurchaseOfStock": null, "capitalExpenditures": "-6778000" } }, "revenue": 136981000, "cost_of_revenue": 79018000, "gross_profit": 57963000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 5036000, "depreciation_amortisation": 6162000, "ebitda": 11198000, "interest_expense": 2224000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 1701000, "net_income_continuing_ops": null, "net_income_to_common": 1701000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 12007000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 204190000, "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": 444783000, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 167525000, "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": 165481000, "shares_outstanding": 3125000, "operating_cash_flow": -2890000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -6778000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 7864000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -9668000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "11198000", "netIncome": "1701000", "grossProfit": "57963000", "totalRevenue": "136981000", "costOfRevenue": "79018000", "interestExpense": "2224000", "operatingIncome": "5036000", "fiscalDateEnding": "2025-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "6162000" }, "balance": { "totalDebt": null, "totalAssets": "444783000", "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2025-03-31", "totalLiabilities": null, "sharesOutstanding": "3125000", "totalCurrentAssets": "204190000", "totalShareholderEquity": "165481000", "totalCurrentLiabilities": "167525000", "cashAndShortTermInvestments": "12007000" }, "cashflow": { "freeCashFlow": "-9668000", "dividendsPaid": null, "issuanceOfDebt": "8925000", "issuanceOfStock": null, "repaymentOfDebt": "-1061000", "fiscalDateEnding": "2025-03-31", "operatingCashflow": "-2890000", "repurchaseOfStock": null, "capitalExpenditures": "-6778000" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:14:24.629413+00:00", "is_restated": false, "income_statement": { "revenue": 133888000, "cost_of_revenue": 77062000, "gross_profit": 56826000, "ebit": 8054000, "ebitda": 15169000, "pretax_income": null, "tax_provision": null, "net_income": 2883000, "net_income_to_common": 2883000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 11777000, "total_current_assets": 187867000, "total_assets": 433034000, "short_term_debt": 41179000, "long_term_debt": 37921000, "total_debt": 98923000, "total_liabilities": null, "total_equity": 162280000, "shares_outstanding": 3125000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 29542000, "capital_expenditure": -18415000, "free_cash_flow": 11127000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -7841000 }, "complete_fields": { "id": 388891, "ticker_id": 20100, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:14:24.629413+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "15169000", "netIncome": "2883000", "grossProfit": "56826000", "totalRevenue": "133888000", "costOfRevenue": "77062000", "interestExpense": "3622000", "operatingIncome": "8054000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "5759000" }, "balance": { "totalDebt": "98923000", "totalAssets": "433034000", "longTermDebt": "37921000", "shortTermDebt": "41179000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "3125000", "totalCurrentAssets": "187867000", "totalShareholderEquity": "162280000", "totalCurrentLiabilities": "151402000", "cashAndShortTermInvestments": "11777000" }, "cashflow": { "freeCashFlow": "11127000", "dividendsPaid": "0", "issuanceOfDebt": "-1149000", "issuanceOfStock": null, "repaymentOfDebt": "-6692000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "29542000", "repurchaseOfStock": null, "capitalExpenditures": "-18415000" } }, "revenue": 133888000, "cost_of_revenue": 77062000, "gross_profit": 56826000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 8054000, "depreciation_amortisation": 5759000, "ebitda": 15169000, "interest_expense": 3622000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 2883000, "net_income_continuing_ops": null, "net_income_to_common": 2883000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 11777000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 187867000, "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": 433034000, "short_term_debt": 41179000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 151402000, "long_term_debt": 37921000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 98923000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 162280000, "shares_outstanding": 3125000, "operating_cash_flow": 29542000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -18415000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -7841000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 11127000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "15169000", "netIncome": "2883000", "grossProfit": "56826000", "totalRevenue": "133888000", "costOfRevenue": "77062000", "interestExpense": "3622000", "operatingIncome": "8054000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "5759000" }, "balance": { "totalDebt": "98923000", "totalAssets": "433034000", "longTermDebt": "37921000", "shortTermDebt": "41179000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "3125000", "totalCurrentAssets": "187867000", "totalShareholderEquity": "162280000", "totalCurrentLiabilities": "151402000", "cashAndShortTermInvestments": "11777000" }, "cashflow": { "freeCashFlow": "11127000", "dividendsPaid": "0", "issuanceOfDebt": "-1149000", "issuanceOfStock": null, "repaymentOfDebt": "-6692000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "29542000", "repurchaseOfStock": null, "capitalExpenditures": "-18415000" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:14:24.629413+00:00", "is_restated": false, "income_statement": { "revenue": 132655000, "cost_of_revenue": 77225000, "gross_profit": 55430000, "ebit": 6241000, "ebitda": 12123000, "pretax_income": null, "tax_provision": null, "net_income": 2946000, "net_income_to_common": 2946000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 11200000, "total_current_assets": 209839000, "total_assets": 436267000, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": null, "total_equity": 157169000, "shares_outstanding": 3125000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 9646000, "capital_expenditure": -10793000, "free_cash_flow": -1147000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 1243000 }, "complete_fields": { "id": 388893, "ticker_id": 20100, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:14:24.629413+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "12123000", "netIncome": "2946000", "grossProfit": "55430000", "totalRevenue": "132655000", "costOfRevenue": "77225000", "interestExpense": "2280000", "operatingIncome": "6241000", "fiscalDateEnding": "2024-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": "5882000" }, "balance": { "totalDebt": null, "totalAssets": "436267000", "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2024-09-30", "totalLiabilities": null, "sharesOutstanding": "3125000", "totalCurrentAssets": "209839000", "totalShareholderEquity": "157169000", "totalCurrentLiabilities": "163078000", "cashAndShortTermInvestments": "11200000" }, "cashflow": { "freeCashFlow": "-1147000", "dividendsPaid": "0", "issuanceOfDebt": "8657000", "issuanceOfStock": null, "repaymentOfDebt": "-7414000", "fiscalDateEnding": "2024-09-30", "operatingCashflow": "9646000", "repurchaseOfStock": null, "capitalExpenditures": "-10793000" } }, "revenue": 132655000, "cost_of_revenue": 77225000, "gross_profit": 55430000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 6241000, "depreciation_amortisation": 5882000, "ebitda": 12123000, "interest_expense": 2280000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 2946000, "net_income_continuing_ops": null, "net_income_to_common": 2946000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 11200000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 209839000, "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": 436267000, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 163078000, "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": 157169000, "shares_outstanding": 3125000, "operating_cash_flow": 9646000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -10793000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 1243000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -1147000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "12123000", "netIncome": "2946000", "grossProfit": "55430000", "totalRevenue": "132655000", "costOfRevenue": "77225000", "interestExpense": "2280000", "operatingIncome": "6241000", "fiscalDateEnding": "2024-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": "5882000" }, "balance": { "totalDebt": null, "totalAssets": "436267000", "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2024-09-30", "totalLiabilities": null, "sharesOutstanding": "3125000", "totalCurrentAssets": "209839000", "totalShareholderEquity": "157169000", "totalCurrentLiabilities": "163078000", "cashAndShortTermInvestments": "11200000" }, "cashflow": { "freeCashFlow": "-1147000", "dividendsPaid": "0", "issuanceOfDebt": "8657000", "issuanceOfStock": null, "repaymentOfDebt": "-7414000", "fiscalDateEnding": "2024-09-30", "operatingCashflow": "9646000", "repurchaseOfStock": null, "capitalExpenditures": "-10793000" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "trending_value", "name": "Trending Value", "slug": "trending-value", "group": "multi_factor", "page_url": "/factors/trending-value/", "rank_field": "trending_value_rank" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "cornerstone_value", "name": "Cornerstone Value", "slug": "cornerstone-value", "group": "value", "page_url": "/factors/cornerstone-value/", "rank_field": "cornerstone_value_rank" }, { "key": "deep_value", "name": "Deep Value", "slug": "deep-value", "group": "value", "page_url": "/factors/deep-value/", "rank_field": "-earnings_yield" }, { "key": "vc2_cheapest", "name": "VC2 Cheapest Decile", "slug": "vc2-cheapest", "group": "value", "page_url": "/factors/vc2-cheapest/", "rank_field": "vc2_score" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" }, { "key": "high_yield", "name": "High Yield", "slug": "high-yield", "group": "income", "page_url": "/factors/high-yield/", "rank_field": "-dividend_yield" }, { "key": "tiny_titans", "name": "Tiny Titans", "slug": "tiny-titans", "group": "universe", "page_url": "/factors/tiny-titans/", "rank_field": "tiny_titans_rank" }, { "key": "small_cap_value", "name": "Small Cap Value", "slug": "small-cap-value", "group": "universe", "page_url": "/factors/small-cap-value/", "rank_field": "-value_percentile" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 4, "quarterly_financial_periods": 5, "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" ] } } }