{ "ticker": { "uuid": "7ba77eec-095e-4b21-9b87-94902b198381", "symbol": "GLJ", "name": "Grenke AG", "exchange": "GER", "exchange_name": "XETRA", "country": "DE", "currency": "EUR", "sector": "Financial Services", "industry": "Credit Services", "page_url": "https://sharemaestro.com/factors/ticker/7ba77eec-095e-4b21-9b87-94902b198381/", "api_url": "https://sharemaestro.com/factors/api/tickers/7ba77eec-095e-4b21-9b87-94902b198381/" }, "ticker_metadata": { "id": 18797, "uuid": "7ba77eec-095e-4b21-9b87-94902b198381", "symbol": "GLJ", "name": "Grenke AG", "asset_type": "equity", "market_cap": 574312448, "stock_exchange_id": 8, "industry": "Credit Services", "sector": "Financial Services", "description": "Grenke AG, together with its subsidiaries, provides financial services to small and medium-sized (SME) enterprises in Germany, France, Italy, and internationally. It is involved in the financing for commercial lessees; leasing, services, protection, and maintenance offers, as well as small-ticket leasing of IT products, such as PCs, notebooks, servers, monitors, and other peripheral devices. The company also offers leasing portfolio that includes office communication products comprising telecommunications and copying equipment, as well as medical technology products, small machines and equipment, security devices, and green economy objects, including wall boxes, photovoltaic systems, and eBikes. In addition, it provides fixed-term deposits for private and commercial customers through its website and online platforms; microloans and start-up financing, as well as development loans to SMEs and self-employed professionals; and small-ticket factoring services. The company was formerly known as GrenkeLeasing AG and changed its name to Grenke AG in May 2016. Grenke AG was founded in 1978 and is headquartered in Baden-Baden, 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": "7ba77eec-095e-4b21-9b87-94902b198381", "symbol": "GLJ", "name": "Grenke AG", "exchange": "GER", "exchange_name": "XETRA", "country": "DE", "currency": "EUR", "sector": "Financial Services", "industry": "Credit Services", "page_url": "https://sharemaestro.com/factors/ticker/7ba77eec-095e-4b21-9b87-94902b198381/", "api_url": "https://sharemaestro.com/factors/api/tickers/7ba77eec-095e-4b21-9b87-94902b198381/" }, "week_end_date": "2026-06-07", "universe": "EUR_DE", "score": { "os": 0.32, "value": 0.7, "quality": 0.06, "momentum": 0.24, "coverage": 0.909, "confidence": 0.909, "delta": null }, "headline_factors": { "price": 12.4, "market_cap": 547805687.2, "pe_ratio": 7.557, "earnings_yield": 0.1323, "ebitda_to_ev": 0.0308, "shareholder_yield": 0.0323, "roe": 0.0536, "piotroski_f_score": 4, "momentum_12_1": -0.1224, "volatility_252d": 0.3138 }, "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": true }, "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": 1, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T12:30:09.336825+00:00", "batch_id": "" }, "size": { "price_close": 12.4, "market_cap": 547805687.2, "market_cap_usd": 547805687.2, "enterprise_value": 4806536687.2, "shares_outstanding": 44177878, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 7.557, "pb_ratio": 0.405, "ptbv_ratio": 0.405, "ps_ratio": 0.5456, "pcf_ratio": null, "pfcf_ratio": -14.0777, "ev_ebitda": 32.4212, "ev_ebit": 27.8965, "ev_sales": 4.787, "ev_fcf": -123.5201, "earnings_yield": 0.1323, "fcf_yield": -0.0081, "price_to_sales": 0.5456, "price_to_book": 0.405, "price_to_cashflow": null, "ebitda_to_ev": 0.0308, "sales_yield": 0.2089 }, "yield": { "dividend_yield": 0.0323, "buyback_yield": 0, "shareholder_yield": 0.0323, "debt_paydown_yield": 0.363, "total_yield": 0.3952 }, "quality": { "gross_margin": 0.4637, "operating_margin": 0.1716, "net_margin": 0.0722, "ebitda_margin": 0.1477, "fcf_margin": -0.0388, "roe": 0.0536, "roa": 0.0077, "roic": 0.023, "roc_greenblatt": null, "asset_turnover": 0.1072, "cash_conversion": -0.5368, "accruals_ratio": 0.01, "sbc_to_revenue": null, "piotroski_f_score": 4, "altman_z_score": null, "earnings_stability_5y": 0.2692, "revenue_stability_5y": 0.2064, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.0497, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": null, "net_debt_to_ebitda": 28.7261, "debt_to_assets": 0.5441, "interest_coverage": 110.732, "current_ratio": 1.3007, "quick_ratio": 1.3007, "net_debt": 4258731000, "local_beta": 1.2316, "volatility_252d": 0.3138, "volatility_60d": 0.6031, "max_drawdown_12m": -0.3436, "risk_adjusted_momentum": -0.39 }, "growth": { "revenue_growth_1y": 0.1935, "revenue_growth_3y_cagr": 0.1677, "revenue_growth_5y_cagr": null, "eps_growth_1y": -0.0814, "eps_growth_3y_cagr": -0.0827, "eps_growth_5y_cagr": null, "fcf_growth_1y": -1.6214, "book_value_growth_1y": 0.0067, "revenue_growth": 0.1935, "earnings_growth": -0.0814 }, "momentum": { "price_return_1m": 0.0147, "price_return_3m": -0.076, "price_return_6m": -0.1474, "price_return_9m": -0.2257, "price_return_12m": -0.1094, "price_return_12m_ex1m": -0.1224, "momentum_6m": -0.1474, "momentum_12m": -0.1094, "momentum_12_1": -0.1224, "distance_from_52w_high": -0.3166, "distance_from_52w_low": 0.0412, "relative_strength": -0.1281 }, "raw_ttm": { "revenue_ttm": 1004079000, "gross_profit_ttm": 465579000, "ebit_ttm": 172299000, "ebitda_ttm": 148253000, "net_income_ttm": 72490000, "eps_diluted_ttm": 1.6409, "operating_cash_flow_ttm": -20734000, "capital_expenditure_ttm": -18179000, "fcf_ttm": -38913000, "dividends_paid_ttm": -17671000, "share_repurchases_ttm": 0, "shares_issued_ttm": null, "interest_expense_ttm": 1556000, "cash_and_equivalents": 836470000, "total_current_assets": 3913320000, "total_current_liabilities": 3008571000, "net_ppe": null, "total_assets": 9363908000, "total_debt": 5095201000, "total_equity": 1352519000, "net_working_capital": 1078860000, "book_value_per_share": 30.6153, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 30.6153 }, "ranks": { "universe_ticker_count": 632, "rank_pe": 12, "rank_pb": 4, "rank_ptbv": 4, "rank_ps": 22, "rank_pcf": 50, "rank_ev_ebitda": 92, "rank_ev_ebit": 83, "rank_earnings_yield": 12, "rank_fcf_yield": 82, "rank_dividend_yield": 27, "rank_shareholder_yield": 41, "rank_total_yield": 3, "rank_roe": 71, "rank_roc": 50, "rank_roic": 82, "rank_gross_margin": 45, "rank_fcf_margin": 87, "rank_piotroski": 83, "rank_accruals": 87, "rank_sue": 50, "rank_eps_growth_1y": 74, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 12, "rank_momentum_12m": 69, "rank_momentum_12m_ex1m": 71, "rank_relative_strength": 69 }, "composites": { "value_composite": 30, "quality_composite": 94, "momentum_composite": 76, "growth_composite": 34, "yield_composite": 16, "svqf_composite": 9, "vc1_composite": 26, "vc2_composite": 25, "vc3_composite": 17, "trending_value_composite": null, "overall_composite": 68, "quality_value_composite": 0.2049, "os_score": 0.32, "value_percentile": 0.7, "quality_percentile": 0.06, "momentum_percentile": 0.24, "factor_coverage": 0.909, "signal_confidence": 0.909, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 56, "small_cap_core_rank": 31, "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": true } } }, "latest_snapshot_fields": { "id": 7844, "ticker_id": 18797, "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": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T12:30:09.336825+00:00", "batch_id": "", "os_score_delta": null, "price_close": 12.4, "market_cap": 547805687.2, "market_cap_usd": 547805687.2, "enterprise_value": 4806536687.2, "shares_outstanding": 44177878, "fx_rate_to_usd": null, "pe_ratio": 7.55698286, "pb_ratio": 0.40502624, "ptbv_ratio": 0.40502624, "ps_ratio": 0.54558027, "pcf_ratio": null, "pfcf_ratio": -14.07770378, "ev_ebitda": 32.42117655, "ev_ebit": 27.89648627, "ev_sales": 4.78701047, "ev_fcf": -123.52007522, "earnings_yield": 0.13232794, "fcf_yield": -0.00809585, "dividend_yield": 0.03225779, "buyback_yield": 0, "shareholder_yield": 0.03225779, "debt_paydown_yield": 0.36298637, "total_yield": 0.39524416, "gross_margin": 0.46368762, "operating_margin": 0.17159905, "net_margin": 0.07219551, "ebitda_margin": 0.14765073, "fcf_margin": -0.03875492, "roe": 0.05359629, "roa": 0.00774143, "roic": 0.02302949, "roc_greenblatt": null, "asset_turnover": 0.10722863, "cash_conversion": -0.53680508, "accruals_ratio": 0.00995567, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 28.72610335, "debt_to_assets": 0.54413189, "interest_coverage": 110.73200514, "current_ratio": 1.30072383, "quick_ratio": 1.30072383, "net_debt": 4258731000, "revenue_growth_1y": 0.19350743, "revenue_growth_3y_cagr": 0.16770935, "revenue_growth_5y_cagr": null, "eps_growth_1y": -0.08141525, "eps_growth_3y_cagr": -0.08267873, "eps_growth_5y_cagr": null, "fcf_growth_1y": -1.62140134, "book_value_growth_1y": 0.00674103, "piotroski_f_score": 4, "altman_z_score": null, "earnings_stability_5y": 0.269202, "revenue_stability_5y": 0.206391, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.01472995, "price_return_3m": -0.07602882, "price_return_6m": -0.14738748, "price_return_9m": -0.22574126, "price_return_12m": -0.10944088, "price_return_12m_ex1m": -0.12236835, "distance_from_52w_high": -0.31663607, "distance_from_52w_low": 0.04115772, "relative_strength": -0.12814485, "local_beta": 1.2316, "volatility_252d": 0.31379, "volatility_60d": 0.603144, "max_drawdown_12m": -0.34364994, "revenue_ttm": 1004079000, "gross_profit_ttm": 465579000, "ebit_ttm": 172299000, "ebitda_ttm": 148253000, "net_income_ttm": 72490000, "eps_diluted_ttm": 1.6408665, "operating_cash_flow_ttm": -20734000, "capital_expenditure_ttm": -18179000, "fcf_ttm": -38913000, "dividends_paid_ttm": -17671000, "share_repurchases_ttm": 0, "shares_issued_ttm": null, "interest_expense_ttm": 1556000, "cash_and_equivalents": 836470000, "total_current_assets": 3913320000, "total_current_liabilities": 3008571000, "net_ppe": null, "total_assets": 9363908000, "total_debt": 5095201000, "total_equity": 1352519000, "net_working_capital": 1078860000, "book_value_per_share": 30.61530026, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 30.61530026, "universe_ticker_count": 632, "sector": "Financial Services", "rank_pe": 12, "rank_pb": 4, "rank_ptbv": 4, "rank_ps": 22, "rank_pcf": 50, "rank_ev_ebitda": 92, "rank_ev_ebit": 83, "rank_earnings_yield": 12, "rank_fcf_yield": 82, "rank_dividend_yield": 27, "rank_shareholder_yield": 41, "rank_total_yield": 3, "rank_roe": 71, "rank_roc": 50, "rank_roic": 82, "rank_gross_margin": 45, "rank_fcf_margin": 87, "rank_piotroski": 83, "rank_accruals": 87, "rank_sue": 50, "rank_eps_growth_1y": 74, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 12, "rank_momentum_12m": 69, "rank_momentum_12m_ex1m": 71, "rank_relative_strength": 69, "value_composite": 30, "quality_composite": 94, "momentum_composite": 76, "growth_composite": 34, "yield_composite": 16, "svqf_composite": 9, "vc1_composite": 26, "vc2_composite": 25, "vc3_composite": 17, "trending_value_composite": null, "overall_composite": 68, "factor_coverage": 0.909, "signal_confidence": 0.909, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 56, "small_cap_core_rank": 31, "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": 12.4, "os": 0.32, "value": 0.7, "quality": 0.06, "momentum": 0.24, "confidence": 0.909, "coverage": 0.909, "pe_ratio": 7.557, "earnings_yield": 0.1323, "shareholder_yield": 0.0323, "roe": 0.0536, "momentum_12_1": -0.1224, "complete_fields": { "id": 7844, "ticker_id": 18797, "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": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T12:30:09.336825+00:00", "batch_id": "", "os_score_delta": null, "price_close": 12.4, "market_cap": 547805687.2, "market_cap_usd": 547805687.2, "enterprise_value": 4806536687.2, "shares_outstanding": 44177878, "fx_rate_to_usd": null, "pe_ratio": 7.55698286, "pb_ratio": 0.40502624, "ptbv_ratio": 0.40502624, "ps_ratio": 0.54558027, "pcf_ratio": null, "pfcf_ratio": -14.07770378, "ev_ebitda": 32.42117655, "ev_ebit": 27.89648627, "ev_sales": 4.78701047, "ev_fcf": -123.52007522, "earnings_yield": 0.13232794, "fcf_yield": -0.00809585, "dividend_yield": 0.03225779, "buyback_yield": 0, "shareholder_yield": 0.03225779, "debt_paydown_yield": 0.36298637, "total_yield": 0.39524416, "gross_margin": 0.46368762, "operating_margin": 0.17159905, "net_margin": 0.07219551, "ebitda_margin": 0.14765073, "fcf_margin": -0.03875492, "roe": 0.05359629, "roa": 0.00774143, "roic": 0.02302949, "roc_greenblatt": null, "asset_turnover": 0.10722863, "cash_conversion": -0.53680508, "accruals_ratio": 0.00995567, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 28.72610335, "debt_to_assets": 0.54413189, "interest_coverage": 110.73200514, "current_ratio": 1.30072383, "quick_ratio": 1.30072383, "net_debt": 4258731000, "revenue_growth_1y": 0.19350743, "revenue_growth_3y_cagr": 0.16770935, "revenue_growth_5y_cagr": null, "eps_growth_1y": -0.08141525, "eps_growth_3y_cagr": -0.08267873, "eps_growth_5y_cagr": null, "fcf_growth_1y": -1.62140134, "book_value_growth_1y": 0.00674103, "piotroski_f_score": 4, "altman_z_score": null, "earnings_stability_5y": 0.269202, "revenue_stability_5y": 0.206391, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.01472995, "price_return_3m": -0.07602882, "price_return_6m": -0.14738748, "price_return_9m": -0.22574126, "price_return_12m": -0.10944088, "price_return_12m_ex1m": -0.12236835, "distance_from_52w_high": -0.31663607, "distance_from_52w_low": 0.04115772, "relative_strength": -0.12814485, "local_beta": 1.2316, "volatility_252d": 0.31379, "volatility_60d": 0.603144, "max_drawdown_12m": -0.34364994, "revenue_ttm": 1004079000, "gross_profit_ttm": 465579000, "ebit_ttm": 172299000, "ebitda_ttm": 148253000, "net_income_ttm": 72490000, "eps_diluted_ttm": 1.6408665, "operating_cash_flow_ttm": -20734000, "capital_expenditure_ttm": -18179000, "fcf_ttm": -38913000, "dividends_paid_ttm": -17671000, "share_repurchases_ttm": 0, "shares_issued_ttm": null, "interest_expense_ttm": 1556000, "cash_and_equivalents": 836470000, "total_current_assets": 3913320000, "total_current_liabilities": 3008571000, "net_ppe": null, "total_assets": 9363908000, "total_debt": 5095201000, "total_equity": 1352519000, "net_working_capital": 1078860000, "book_value_per_share": 30.61530026, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 30.61530026, "universe_ticker_count": 632, "sector": "Financial Services", "rank_pe": 12, "rank_pb": 4, "rank_ptbv": 4, "rank_ps": 22, "rank_pcf": 50, "rank_ev_ebitda": 92, "rank_ev_ebit": 83, "rank_earnings_yield": 12, "rank_fcf_yield": 82, "rank_dividend_yield": 27, "rank_shareholder_yield": 41, "rank_total_yield": 3, "rank_roe": 71, "rank_roc": 50, "rank_roic": 82, "rank_gross_margin": 45, "rank_fcf_margin": 87, "rank_piotroski": 83, "rank_accruals": 87, "rank_sue": 50, "rank_eps_growth_1y": 74, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 12, "rank_momentum_12m": 69, "rank_momentum_12m_ex1m": 71, "rank_relative_strength": 69, "value_composite": 30, "quality_composite": 94, "momentum_composite": 76, "growth_composite": 34, "yield_composite": 16, "svqf_composite": 9, "vc1_composite": 26, "vc2_composite": 25, "vc3_composite": 17, "trending_value_composite": null, "overall_composite": 68, "factor_coverage": 0.909, "signal_confidence": 0.909, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 56, "small_cap_core_rank": 31, "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": "2026-06-07T12:00:28.649549+00:00", "is_restated": false, "income_statement": { "revenue": 977664000, "cost_of_revenue": 525474000, "gross_profit": 452190000, "ebit": 167280000, "ebitda": 119726000, "pretax_income": null, "tax_provision": null, "net_income": 69761000, "net_income_to_common": 69761000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 674092000, "total_current_assets": 3694708000, "total_assets": 9089202000, "short_term_debt": 1262463000, "long_term_debt": 3704505000, "total_debt": 5003113000, "total_liabilities": null, "total_equity": 1351874000, "shares_outstanding": 44177878, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -220685000, "capital_expenditure": -18795000, "free_cash_flow": -239480000, "dividends_paid": -17671000, "share_repurchases": 0, "shares_issued": null, "net_debt_issued": -198846000 }, "complete_fields": { "id": 386489, "ticker_id": 18797, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:00:28.649549+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "119726000", "netIncome": "69761000", "grossProfit": "452190000", "totalRevenue": "977664000", "costOfRevenue": "525474000", "interestExpense": "1556000", "operatingIncome": "167280000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "24689000" }, "balance": { "totalDebt": "5003113000", "totalAssets": "9089202000", "longTermDebt": "3704505000", "shortTermDebt": "1262463000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "44177878", "totalCurrentAssets": "3694708000", "totalShareholderEquity": "1351874000", "totalCurrentLiabilities": "2975104000", "cashAndShortTermInvestments": "674092000" }, "cashflow": { "freeCashFlow": "-239480000", "dividendsPaid": "-17671000", "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": "-198846000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "-220685000", "repurchaseOfStock": "0", "capitalExpenditures": "-18795000" } }, "revenue": 977664000, "cost_of_revenue": 525474000, "gross_profit": 452190000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 167280000, "depreciation_amortisation": 24689000, "ebitda": 119726000, "interest_expense": 1556000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 69761000, "net_income_continuing_ops": null, "net_income_to_common": 69761000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 674092000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 3694708000, "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": 9089202000, "short_term_debt": 1262463000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2975104000, "long_term_debt": 3704505000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 5003113000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 1351874000, "shares_outstanding": 44177878, "operating_cash_flow": -220685000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -18795000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -17671000, "share_repurchases": 0, "shares_issued": null, "net_debt_issued": -198846000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -239480000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "119726000", "netIncome": "69761000", "grossProfit": "452190000", "totalRevenue": "977664000", "costOfRevenue": "525474000", "interestExpense": "1556000", "operatingIncome": "167280000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "24689000" }, "balance": { "totalDebt": "5003113000", "totalAssets": "9089202000", "longTermDebt": "3704505000", "shortTermDebt": "1262463000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "44177878", "totalCurrentAssets": "3694708000", "totalShareholderEquity": "1351874000", "totalCurrentLiabilities": "2975104000", "cashAndShortTermInvestments": "674092000" }, "cashflow": { "freeCashFlow": "-239480000", "dividendsPaid": "-17671000", "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": "-198846000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "-220685000", "repurchaseOfStock": "0", "capitalExpenditures": "-18795000" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:00:28.649549+00:00", "is_restated": false, "income_statement": { "revenue": 819152000, "cost_of_revenue": 422297000, "gross_profit": 396855000, "ebit": 128509000, "ebitda": 153511000, "pretax_income": null, "tax_provision": null, "net_income": 75944000, "net_income_to_common": 75944000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 974551000, "total_current_assets": 3980428000, "total_assets": 8193315000, "short_term_debt": 1679829000, "long_term_debt": 2601279000, "total_debt": 4320109000, "total_liabilities": null, "total_equity": 1342822000, "shares_outstanding": 44177878, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 393964000, "capital_expenditure": -8577000, "free_cash_flow": 385387000, "dividends_paid": -21628000, "share_repurchases": -55551000, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 386494, "ticker_id": 18797, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:00:28.649549+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "153511000", "netIncome": "75944000", "grossProfit": "396855000", "totalRevenue": "819152000", "costOfRevenue": "422297000", "interestExpense": null, "operatingIncome": "128509000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "24921000" }, "balance": { "totalDebt": "4320109000", "totalAssets": "8193315000", "longTermDebt": "2601279000", "shortTermDebt": "1679829000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "44177878", "totalCurrentAssets": "3980428000", "totalShareholderEquity": "1342822000", "totalCurrentLiabilities": "3466543000", "cashAndShortTermInvestments": "974551000" }, "cashflow": { "freeCashFlow": "385387000", "dividendsPaid": "-21628000", "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": "0", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "393964000", "repurchaseOfStock": "-55551000", "capitalExpenditures": "-8577000" } }, "revenue": 819152000, "cost_of_revenue": 422297000, "gross_profit": 396855000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 128509000, "depreciation_amortisation": 24921000, "ebitda": 153511000, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 75944000, "net_income_continuing_ops": null, "net_income_to_common": 75944000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 974551000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 3980428000, "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": 8193315000, "short_term_debt": 1679829000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3466543000, "long_term_debt": 2601279000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 4320109000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 1342822000, "shares_outstanding": 44177878, "operating_cash_flow": 393964000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -8577000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -21628000, "share_repurchases": -55551000, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 385387000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "153511000", "netIncome": "75944000", "grossProfit": "396855000", "totalRevenue": "819152000", "costOfRevenue": "422297000", "interestExpense": null, "operatingIncome": "128509000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "24921000" }, "balance": { "totalDebt": "4320109000", "totalAssets": "8193315000", "longTermDebt": "2601279000", "shortTermDebt": "1679829000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "44177878", "totalCurrentAssets": "3980428000", "totalShareholderEquity": "1342822000", "totalCurrentLiabilities": "3466543000", "cashAndShortTermInvestments": "974551000" }, "cashflow": { "freeCashFlow": "385387000", "dividendsPaid": "-21628000", "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": "0", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "393964000", "repurchaseOfStock": "-55551000", "capitalExpenditures": "-8577000" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:00:28.649549+00:00", "is_restated": false, "income_statement": { "revenue": 687136000, "cost_of_revenue": 314708000, "gross_profit": 372428000, "ebit": 109085000, "ebitda": 135645000, "pretax_income": null, "tax_provision": null, "net_income": 92316000, "net_income_to_common": 92316000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 697202000, "total_current_assets": 3180347000, "total_assets": 7099541000, "short_term_debt": 1200265000, "long_term_debt": 2601562000, "total_debt": 3838339000, "total_liabilities": null, "total_equity": 1368978000, "shares_outstanding": 46495573, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 329251000, "capital_expenditure": -7033000, "free_cash_flow": 322218000, "dividends_paid": -20923000, "share_repurchases": 0, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 386496, "ticker_id": 18797, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:00:28.649549+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "135645000", "netIncome": "92316000", "grossProfit": "372428000", "totalRevenue": "687136000", "costOfRevenue": "314708000", "interestExpense": "23887000", "operatingIncome": "109085000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "26468000" }, "balance": { "totalDebt": "3838339000", "totalAssets": "7099541000", "longTermDebt": "2601562000", "shortTermDebt": "1200265000", "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "46495573", "totalCurrentAssets": "3180347000", "totalShareholderEquity": "1368978000", "totalCurrentLiabilities": "2042649000", "cashAndShortTermInvestments": "697202000" }, "cashflow": { "freeCashFlow": "322218000", "dividendsPaid": "-20923000", "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2023-12-31", "operatingCashflow": "329251000", "repurchaseOfStock": "0", "capitalExpenditures": "-7033000" } }, "revenue": 687136000, "cost_of_revenue": 314708000, "gross_profit": 372428000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 109085000, "depreciation_amortisation": 26468000, "ebitda": 135645000, "interest_expense": 23887000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 92316000, "net_income_continuing_ops": null, "net_income_to_common": 92316000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 697202000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 3180347000, "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": 7099541000, "short_term_debt": 1200265000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2042649000, "long_term_debt": 2601562000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 3838339000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 1368978000, "shares_outstanding": 46495573, "operating_cash_flow": 329251000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -7033000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -20923000, "share_repurchases": 0, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 322218000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "135645000", "netIncome": "92316000", "grossProfit": "372428000", "totalRevenue": "687136000", "costOfRevenue": "314708000", "interestExpense": "23887000", "operatingIncome": "109085000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "26468000" }, "balance": { "totalDebt": "3838339000", "totalAssets": "7099541000", "longTermDebt": "2601562000", "shortTermDebt": "1200265000", "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "46495573", "totalCurrentAssets": "3180347000", "totalShareholderEquity": "1368978000", "totalCurrentLiabilities": "2042649000", "cashAndShortTermInvestments": "697202000" }, "cashflow": { "freeCashFlow": "322218000", "dividendsPaid": "-20923000", "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2023-12-31", "operatingCashflow": "329251000", "repurchaseOfStock": "0", "capitalExpenditures": "-7033000" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:00:28.649549+00:00", "is_restated": false, "income_statement": { "revenue": 614024000, "cost_of_revenue": 229600000, "gross_profit": 384424000, "ebit": 76663000, "ebitda": 146311000, "pretax_income": null, "tax_provision": null, "net_income": 90375000, "net_income_to_common": 90375000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 448844000, "total_current_assets": 2847293000, "total_assets": 6412743000, "short_term_debt": 1420028000, "long_term_debt": 2224011000, "total_debt": 3677566000, "total_liabilities": null, "total_equity": 1361302000, "shares_outstanding": 46495573, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -346839000, "capital_expenditure": -8213000, "free_cash_flow": -355052000, "dividends_paid": -23713000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 386497, "ticker_id": 18797, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:00:28.649549+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "146311000", "netIncome": "90375000", "grossProfit": "384424000", "totalRevenue": "614024000", "costOfRevenue": "229600000", "interestExpense": "8705000", "operatingIncome": "76663000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "26384000" }, "balance": { "totalDebt": "3677566000", "totalAssets": "6412743000", "longTermDebt": "2224011000", "shortTermDebt": "1420028000", "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "46495573", "totalCurrentAssets": "2847293000", "totalShareholderEquity": "1361302000", "totalCurrentLiabilities": "2443391000", "cashAndShortTermInvestments": "448844000" }, "cashflow": { "freeCashFlow": "-355052000", "dividendsPaid": "-23713000", "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2022-12-31", "operatingCashflow": "-346839000", "repurchaseOfStock": null, "capitalExpenditures": "-8213000" } }, "revenue": 614024000, "cost_of_revenue": 229600000, "gross_profit": 384424000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 76663000, "depreciation_amortisation": 26384000, "ebitda": 146311000, "interest_expense": 8705000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 90375000, "net_income_continuing_ops": null, "net_income_to_common": 90375000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 448844000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 2847293000, "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": 6412743000, "short_term_debt": 1420028000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2443391000, "long_term_debt": 2224011000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 3677566000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 1361302000, "shares_outstanding": 46495573, "operating_cash_flow": -346839000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -8213000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -23713000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -355052000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "146311000", "netIncome": "90375000", "grossProfit": "384424000", "totalRevenue": "614024000", "costOfRevenue": "229600000", "interestExpense": "8705000", "operatingIncome": "76663000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "26384000" }, "balance": { "totalDebt": "3677566000", "totalAssets": "6412743000", "longTermDebt": "2224011000", "shortTermDebt": "1420028000", "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "46495573", "totalCurrentAssets": "2847293000", "totalShareholderEquity": "1361302000", "totalCurrentLiabilities": "2443391000", "cashAndShortTermInvestments": "448844000" }, "cashflow": { "freeCashFlow": "-355052000", "dividendsPaid": "-23713000", "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2022-12-31", "operatingCashflow": "-346839000", "repurchaseOfStock": null, "capitalExpenditures": "-8213000" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:00:28.649549+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": 386498, "ticker_id": 18797, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:00:28.649549+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": "13067000", "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": 13067000, "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": "13067000", "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": "2026-06-07T12:00:28.649549+00:00", "is_restated": false, "income_statement": { "revenue": 236924000, "cost_of_revenue": 124857000, "gross_profit": 112067000, "ebit": 43021000, "ebitda": 28070000, "pretax_income": null, "tax_provision": null, "net_income": 14030000, "net_income_to_common": 14030000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 836470000, "total_current_assets": 3913320000, "total_assets": 9363908000, "short_term_debt": 1010581000, "long_term_debt": 4050453000, "total_debt": 5095201000, "total_liabilities": null, "total_equity": 1352519000, "shares_outstanding": 44177878, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 185321000, "capital_expenditure": -1928000, "free_cash_flow": 183393000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 386487, "ticker_id": 18797, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:00:28.649549+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "28070000", "netIncome": "14030000", "grossProfit": "112067000", "totalRevenue": "236924000", "costOfRevenue": "124857000", "interestExpense": "728000", "operatingIncome": "43021000", "fiscalDateEnding": "2026-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "6675000" }, "balance": { "totalDebt": "5095201000", "totalAssets": "9363908000", "longTermDebt": "4050453000", "shortTermDebt": "1010581000", "fiscalDateEnding": "2026-03-31", "totalLiabilities": null, "sharesOutstanding": "44177878", "totalCurrentAssets": "3913320000", "totalShareholderEquity": "1352519000", "totalCurrentLiabilities": "3008571000", "cashAndShortTermInvestments": "836470000" }, "cashflow": { "freeCashFlow": "183393000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": "0", "fiscalDateEnding": "2026-03-31", "operatingCashflow": "185321000", "repurchaseOfStock": null, "capitalExpenditures": "-1928000" } }, "revenue": 236924000, "cost_of_revenue": 124857000, "gross_profit": 112067000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 43021000, "depreciation_amortisation": 6675000, "ebitda": 28070000, "interest_expense": 728000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 14030000, "net_income_continuing_ops": null, "net_income_to_common": 14030000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 836470000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 3913320000, "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": 9363908000, "short_term_debt": 1010581000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3008571000, "long_term_debt": 4050453000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 5095201000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 1352519000, "shares_outstanding": 44177878, "operating_cash_flow": 185321000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -1928000, "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": 183393000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "28070000", "netIncome": "14030000", "grossProfit": "112067000", "totalRevenue": "236924000", "costOfRevenue": "124857000", "interestExpense": "728000", "operatingIncome": "43021000", "fiscalDateEnding": "2026-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "6675000" }, "balance": { "totalDebt": "5095201000", "totalAssets": "9363908000", "longTermDebt": "4050453000", "shortTermDebt": "1010581000", "fiscalDateEnding": "2026-03-31", "totalLiabilities": null, "sharesOutstanding": "44177878", "totalCurrentAssets": "3913320000", "totalShareholderEquity": "1352519000", "totalCurrentLiabilities": "3008571000", "cashAndShortTermInvestments": "836470000" }, "cashflow": { "freeCashFlow": "183393000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": "0", "fiscalDateEnding": "2026-03-31", "operatingCashflow": "185321000", "repurchaseOfStock": null, "capitalExpenditures": "-1928000" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:00:28.649549+00:00", "is_restated": false, "income_statement": { "revenue": 316733000, "cost_of_revenue": 175476000, "gross_profit": 141257000, "ebit": 42795000, "ebitda": 36360000, "pretax_income": null, "tax_provision": null, "net_income": 21545000, "net_income_to_common": 21545000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 674092000, "total_current_assets": 3694708000, "total_assets": 9089202000, "short_term_debt": 1262463000, "long_term_debt": 3704505000, "total_debt": 5003113000, "total_liabilities": null, "total_equity": 1351874000, "shares_outstanding": 44177878, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -67585000, "capital_expenditure": -10521000, "free_cash_flow": -78106000, "dividends_paid": 0, "share_repurchases": 0, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 386488, "ticker_id": 18797, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:00:28.649549+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "36360000", "netIncome": "21545000", "grossProfit": "141257000", "totalRevenue": "316733000", "costOfRevenue": "175476000", "interestExpense": "-280000", "operatingIncome": "42795000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "6303000" }, "balance": { "totalDebt": "5003113000", "totalAssets": "9089202000", "longTermDebt": "3704505000", "shortTermDebt": "1262463000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "44177878", "totalCurrentAssets": "3694708000", "totalShareholderEquity": "1351874000", "totalCurrentLiabilities": "2975104000", "cashAndShortTermInvestments": "674092000" }, "cashflow": { "freeCashFlow": "-78106000", "dividendsPaid": "0", "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": "0", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "-67585000", "repurchaseOfStock": "0", "capitalExpenditures": "-10521000" } }, "revenue": 316733000, "cost_of_revenue": 175476000, "gross_profit": 141257000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 42795000, "depreciation_amortisation": 6303000, "ebitda": 36360000, "interest_expense": -280000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 21545000, "net_income_continuing_ops": null, "net_income_to_common": 21545000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 674092000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 3694708000, "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": 9089202000, "short_term_debt": 1262463000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2975104000, "long_term_debt": 3704505000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 5003113000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 1351874000, "shares_outstanding": 44177878, "operating_cash_flow": -67585000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -10521000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": 0, "share_repurchases": 0, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -78106000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "36360000", "netIncome": "21545000", "grossProfit": "141257000", "totalRevenue": "316733000", "costOfRevenue": "175476000", "interestExpense": "-280000", "operatingIncome": "42795000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "6303000" }, "balance": { "totalDebt": "5003113000", "totalAssets": "9089202000", "longTermDebt": "3704505000", "shortTermDebt": "1262463000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "44177878", "totalCurrentAssets": "3694708000", "totalShareholderEquity": "1351874000", "totalCurrentLiabilities": "2975104000", "cashAndShortTermInvestments": "674092000" }, "cashflow": { "freeCashFlow": "-78106000", "dividendsPaid": "0", "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": "0", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "-67585000", "repurchaseOfStock": "0", "capitalExpenditures": "-10521000" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:00:28.649549+00:00", "is_restated": false, "income_statement": { "revenue": 229423000, "cost_of_revenue": 121450000, "gross_profit": 107973000, "ebit": 45233000, "ebitda": 36533000, "pretax_income": null, "tax_provision": null, "net_income": 21241000, "net_income_to_common": 21241000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 776030000, "total_current_assets": 3542026000, "total_assets": 8814694000, "short_term_debt": 1207788000, "long_term_debt": 3607636000, "total_debt": 4850561000, "total_liabilities": null, "total_equity": 1364535000, "shares_outstanding": 44177878, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -130248000, "capital_expenditure": -2328000, "free_cash_flow": -132576000, "dividends_paid": 0, "share_repurchases": 0, "shares_issued": null, "net_debt_issued": -16800000 }, "complete_fields": { "id": 386490, "ticker_id": 18797, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:00:28.649549+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "36533000", "netIncome": "21241000", "grossProfit": "107973000", "totalRevenue": "229423000", "costOfRevenue": "121450000", "interestExpense": "528000", "operatingIncome": "45233000", "fiscalDateEnding": "2025-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": "6411000" }, "balance": { "totalDebt": "4850561000", "totalAssets": "8814694000", "longTermDebt": "3607636000", "shortTermDebt": "1207788000", "fiscalDateEnding": "2025-09-30", "totalLiabilities": null, "sharesOutstanding": "44177878", "totalCurrentAssets": "3542026000", "totalShareholderEquity": "1364535000", "totalCurrentLiabilities": "2674345000", "cashAndShortTermInvestments": "776030000" }, "cashflow": { "freeCashFlow": "-132576000", "dividendsPaid": "0", "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": "-16800000", "fiscalDateEnding": "2025-09-30", "operatingCashflow": "-130248000", "repurchaseOfStock": "0", "capitalExpenditures": "-2328000" } }, "revenue": 229423000, "cost_of_revenue": 121450000, "gross_profit": 107973000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 45233000, "depreciation_amortisation": 6411000, "ebitda": 36533000, "interest_expense": 528000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 21241000, "net_income_continuing_ops": null, "net_income_to_common": 21241000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 776030000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 3542026000, "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": 8814694000, "short_term_debt": 1207788000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2674345000, "long_term_debt": 3607636000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 4850561000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 1364535000, "shares_outstanding": 44177878, "operating_cash_flow": -130248000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -2328000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": 0, "share_repurchases": 0, "shares_issued": null, "net_debt_issued": -16800000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -132576000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "36533000", "netIncome": "21241000", "grossProfit": "107973000", "totalRevenue": "229423000", "costOfRevenue": "121450000", "interestExpense": "528000", "operatingIncome": "45233000", "fiscalDateEnding": "2025-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": "6411000" }, "balance": { "totalDebt": "4850561000", "totalAssets": "8814694000", "longTermDebt": "3607636000", "shortTermDebt": "1207788000", "fiscalDateEnding": "2025-09-30", "totalLiabilities": null, "sharesOutstanding": "44177878", "totalCurrentAssets": "3542026000", "totalShareholderEquity": "1364535000", "totalCurrentLiabilities": "2674345000", "cashAndShortTermInvestments": "776030000" }, "cashflow": { "freeCashFlow": "-132576000", "dividendsPaid": "0", "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": "-16800000", "fiscalDateEnding": "2025-09-30", "operatingCashflow": "-130248000", "repurchaseOfStock": "0", "capitalExpenditures": "-2328000" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:00:28.649549+00:00", "is_restated": false, "income_statement": { "revenue": 220999000, "cost_of_revenue": 116717000, "gross_profit": 104282000, "ebit": 41250000, "ebitda": 47290000, "pretax_income": null, "tax_provision": null, "net_income": 15674000, "net_income_to_common": 15674000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 961736000, "total_current_assets": 3720905000, "total_assets": 8927133000, "short_term_debt": 1516629000, "long_term_debt": 3135571000, "total_debt": 4688546000, "total_liabilities": null, "total_equity": 1381655000, "shares_outstanding": 44177878, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -8222000, "capital_expenditure": -3402000, "free_cash_flow": -11624000, "dividends_paid": null, "share_repurchases": 0, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 386491, "ticker_id": 18797, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:00:28.649549+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "47290000", "netIncome": "15674000", "grossProfit": "104282000", "totalRevenue": "220999000", "costOfRevenue": "116717000", "interestExpense": null, "operatingIncome": "41250000", "fiscalDateEnding": "2025-06-30", "researchAndDevelopment": null, "depreciationAndAmortization": "6040000" }, "balance": { "totalDebt": "4688546000", "totalAssets": "8927133000", "longTermDebt": "3135571000", "shortTermDebt": "1516629000", "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "44177878", "totalCurrentAssets": "3720905000", "totalShareholderEquity": "1381655000", "totalCurrentLiabilities": "3152462000", "cashAndShortTermInvestments": "961736000" }, "cashflow": { "freeCashFlow": "-11624000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": "0", "fiscalDateEnding": "2025-06-30", "operatingCashflow": "-8222000", "repurchaseOfStock": "0", "capitalExpenditures": "-3402000" } }, "revenue": 220999000, "cost_of_revenue": 116717000, "gross_profit": 104282000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 41250000, "depreciation_amortisation": 6040000, "ebitda": 47290000, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 15674000, "net_income_continuing_ops": null, "net_income_to_common": 15674000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 961736000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 3720905000, "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": 8927133000, "short_term_debt": 1516629000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3152462000, "long_term_debt": 3135571000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 4688546000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 1381655000, "shares_outstanding": 44177878, "operating_cash_flow": -8222000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -3402000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": 0, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -11624000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "47290000", "netIncome": "15674000", "grossProfit": "104282000", "totalRevenue": "220999000", "costOfRevenue": "116717000", "interestExpense": null, "operatingIncome": "41250000", "fiscalDateEnding": "2025-06-30", "researchAndDevelopment": null, "depreciationAndAmortization": "6040000" }, "balance": { "totalDebt": "4688546000", "totalAssets": "8927133000", "longTermDebt": "3135571000", "shortTermDebt": "1516629000", "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "44177878", "totalCurrentAssets": "3720905000", "totalShareholderEquity": "1381655000", "totalCurrentLiabilities": "3152462000", "cashAndShortTermInvestments": "961736000" }, "cashflow": { "freeCashFlow": "-11624000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": "0", "fiscalDateEnding": "2025-06-30", "operatingCashflow": "-8222000", "repurchaseOfStock": "0", "capitalExpenditures": "-3402000" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:00:28.649549+00:00", "is_restated": false, "income_statement": { "revenue": 210509000, "cost_of_revenue": 111831000, "gross_profit": 98678000, "ebit": 38002000, "ebitda": 19146000, "pretax_income": null, "tax_provision": null, "net_income": 11301000, "net_income_to_common": 11301000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 951628000, "total_current_assets": 3596960000, "total_assets": 8352911000, "short_term_debt": 1622959000, "long_term_debt": 2540637000, "total_debt": 4201667000, "total_liabilities": null, "total_equity": 1355039000, "shares_outstanding": 44177878, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -14630000, "capital_expenditure": -2544000, "free_cash_flow": -17174000, "dividends_paid": null, "share_repurchases": 0, "shares_issued": null, "net_debt_issued": -182046000 }, "complete_fields": { "id": 386492, "ticker_id": 18797, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:00:28.649549+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "19146000", "netIncome": "11301000", "grossProfit": "98678000", "totalRevenue": "210509000", "costOfRevenue": "111831000", "interestExpense": "6000", "operatingIncome": "38002000", "fiscalDateEnding": "2025-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "5935000" }, "balance": { "totalDebt": "4201667000", "totalAssets": "8352911000", "longTermDebt": "2540637000", "shortTermDebt": "1622959000", "fiscalDateEnding": "2025-03-31", "totalLiabilities": null, "sharesOutstanding": "44177878", "totalCurrentAssets": "3596960000", "totalShareholderEquity": "1355039000", "totalCurrentLiabilities": "3499269000", "cashAndShortTermInvestments": "951628000" }, "cashflow": { "freeCashFlow": "-17174000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": "-182046000", "fiscalDateEnding": "2025-03-31", "operatingCashflow": "-14630000", "repurchaseOfStock": "0", "capitalExpenditures": "-2544000" } }, "revenue": 210509000, "cost_of_revenue": 111831000, "gross_profit": 98678000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 38002000, "depreciation_amortisation": 5935000, "ebitda": 19146000, "interest_expense": 6000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 11301000, "net_income_continuing_ops": null, "net_income_to_common": 11301000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 951628000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 3596960000, "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": 8352911000, "short_term_debt": 1622959000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3499269000, "long_term_debt": 2540637000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 4201667000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 1355039000, "shares_outstanding": 44177878, "operating_cash_flow": -14630000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -2544000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": 0, "shares_issued": null, "net_debt_issued": -182046000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -17174000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "19146000", "netIncome": "11301000", "grossProfit": "98678000", "totalRevenue": "210509000", "costOfRevenue": "111831000", "interestExpense": "6000", "operatingIncome": "38002000", "fiscalDateEnding": "2025-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "5935000" }, "balance": { "totalDebt": "4201667000", "totalAssets": "8352911000", "longTermDebt": "2540637000", "shortTermDebt": "1622959000", "fiscalDateEnding": "2025-03-31", "totalLiabilities": null, "sharesOutstanding": "44177878", "totalCurrentAssets": "3596960000", "totalShareholderEquity": "1355039000", "totalCurrentLiabilities": "3499269000", "cashAndShortTermInvestments": "951628000" }, "cashflow": { "freeCashFlow": "-17174000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": "-182046000", "fiscalDateEnding": "2025-03-31", "operatingCashflow": "-14630000", "repurchaseOfStock": "0", "capitalExpenditures": "-2544000" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:00:28.649549+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": 0, "share_repurchases": 0, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 386493, "ticker_id": 18797, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:00:28.649549+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "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": "0", "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2024-12-31", "operatingCashflow": null, "repurchaseOfStock": "0", "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": 0, "share_repurchases": 0, "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": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "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": "0", "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2024-12-31", "operatingCashflow": null, "repurchaseOfStock": "0", "capitalExpenditures": null } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:00:28.649549+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": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 386495, "ticker_id": 18797, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:00:28.649549+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": "147000", "operatingIncome": null, "fiscalDateEnding": "2024-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": "0", "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": 147000, "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": 0, "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": "147000", "operatingIncome": null, "fiscalDateEnding": "2024-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": "0", "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": "cornerstone_value", "name": "Cornerstone Value", "slug": "cornerstone-value", "group": "value", "page_url": "/factors/cornerstone-value/", "rank_field": "cornerstone_value_rank" }, { "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" } ], "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" ] } } }