{ "ticker": { "uuid": "81170937-0d49-436b-b6f4-6c324be7a771", "symbol": "GXI", "name": "Gerresheimer AG", "exchange": "GER", "exchange_name": "XETRA", "country": "DE", "currency": "EUR", "sector": "Healthcare", "industry": "Medical Instruments & Supplies", "page_url": "https://sharemaestro.com/factors/ticker/81170937-0d49-436b-b6f4-6c324be7a771/", "api_url": "https://sharemaestro.com/factors/api/tickers/81170937-0d49-436b-b6f4-6c324be7a771/" }, "ticker_metadata": { "id": 18851, "uuid": "81170937-0d49-436b-b6f4-6c324be7a771", "symbol": "GXI", "name": "Gerresheimer AG", "asset_type": "equity", "market_cap": 939488000, "stock_exchange_id": 8, "industry": "Medical Instruments & Supplies", "sector": "Healthcare", "description": "Gerresheimer AG, together with its subsidiaries, provides medicine packaging, drug delivery devices, and solutions in Germany and internationally. The company operates through three divisions: Plastics & Devices, Primary Packaging Glass, and Advanced Technologies. It offers prefillable syringes, plastic and glass packaging solutions, vials, glass cartridges and ampoules, bottles and containers, and containers, bottles, caps, closures, applicators, and accessories; development, industrialization and contract manufacturing of drug delivery programs; project and quality management; and drug delivery devices, including inhalers, injection/auto injectors, and pen injectors. The company also provides diagnostic and medical devices comprising point-of-care tests, laboratory disposables, chemical and technical bottles, diagnostic and polymer vials, dropper bottles, PET bottles, and medical products comprising lancing devices, infusion sets, and disposable systems. In addition, it offers cosmetic packaging solutions, such as moulded glass flacons and jars; tubular glass ampoules, droppers, samplers and vials; and plastic packaging products, as well as pharmaceutical, laboratory, and regulatory affairs services. The company offers its products to pharmacy chains, supermarkets, and wholesalers. It serves pharma, biotech, medical technology, diagnostics, cosmetics, glass containers, and food and beverage industries. Gerresheimer AG was founded in 1864 and is based in D\u00fcsseldorf, 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": "81170937-0d49-436b-b6f4-6c324be7a771", "symbol": "GXI", "name": "Gerresheimer AG", "exchange": "GER", "exchange_name": "XETRA", "country": "DE", "currency": "EUR", "sector": "Healthcare", "industry": "Medical Instruments & Supplies", "page_url": "https://sharemaestro.com/factors/ticker/81170937-0d49-436b-b6f4-6c324be7a771/", "api_url": "https://sharemaestro.com/factors/api/tickers/81170937-0d49-436b-b6f4-6c324be7a771/" }, "week_end_date": "2026-06-07", "universe": "EUR_DE", "score": { "os": 0.46, "value": 0.88, "quality": 0.1, "momentum": 0.03, "coverage": 0.909, "confidence": 0.51, "delta": null }, "headline_factors": { "price": 26.04, "market_cap": 899421634.54, "pe_ratio": 8.1974, "earnings_yield": 0.122, "ebitda_to_ev": 0.1386, "shareholder_yield": 0, "roe": 0.0762, "piotroski_f_score": 5, "momentum_12_1": -0.4285, "volatility_252d": 0.7296 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "yfinance", "financials_period_end": "2024-11-30", "financials_age_days": 554, "has_full_data": true, "completeness_score": 1, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T12:30:07.572474+00:00", "batch_id": "" }, "size": { "price_close": 26.04, "market_cap": 899421634.54, "market_cap_usd": 899421634.54, "enterprise_value": 2928391634.54, "shares_outstanding": 34540000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 8.1974, "pb_ratio": 0.6246, "ptbv_ratio": 0.6246, "ps_ratio": 0.4418, "pcf_ratio": 3.7424, "pfcf_ratio": -6.9446, "ev_ebitda": 7.2133, "ev_ebit": 12.5362, "ev_sales": 1.4384, "ev_fcf": -22.6106, "earnings_yield": 0.122, "fcf_yield": -0.0442, "price_to_sales": 0.4418, "price_to_book": 0.6246, "price_to_cashflow": 3.7424, "ebitda_to_ev": 0.1386, "sales_yield": 0.6952 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": 0, "total_yield": 0 }, "quality": { "gross_margin": 0.2985, "operating_margin": 0.1147, "net_margin": 0.0539, "ebitda_margin": 0.1994, "fcf_margin": -0.0636, "roe": 0.0762, "roa": 0.0231, "roic": 0.0505, "roc_greenblatt": null, "asset_turnover": 0.4281, "cash_conversion": -1.1804, "accruals_ratio": -0.0275, "sbc_to_revenue": null, "piotroski_f_score": 5, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.1329, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.1278, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": null, "net_debt_to_ebitda": 4.9978, "debt_to_assets": 0.464, "interest_coverage": 3.8531, "current_ratio": 1.0071, "quick_ratio": 1.0071, "net_debt": 2028970000, "local_beta": 0.6151, "volatility_252d": 0.7296, "volatility_60d": 1.7773, "max_drawdown_12m": -0.6644, "risk_adjusted_momentum": -0.5872 }, "growth": { "revenue_growth_1y": 0.0228, "revenue_growth_3y_cagr": 0.1077, "revenue_growth_5y_cagr": null, "eps_growth_1y": -0.0552, "eps_growth_3y_cagr": 0.094, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": 0.0456, "revenue_growth": 0.0228, "earnings_growth": -0.0552 }, "momentum": { "price_return_1m": -0.0469, "price_return_3m": 0.3712, "price_return_6m": 0.007, "price_return_9m": -0.3686, "price_return_12m": -0.4552, "price_return_12m_ex1m": -0.4285, "momentum_6m": 0.007, "momentum_12m": -0.4552, "momentum_12_1": -0.4285, "distance_from_52w_high": -0.4844, "distance_from_52w_low": 0.5363, "relative_strength": -0.4739 }, "raw_ttm": { "revenue_ttm": 2035903000, "gross_profit_ttm": 607765000, "ebit_ttm": 233595000, "ebitda_ttm": 405970000, "net_income_ttm": 109720000, "eps_diluted_ttm": 3.1766, "operating_cash_flow_ttm": 240332000, "capital_expenditure_ttm": -369846000, "fcf_ttm": -129514000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": 0, "interest_expense_ttm": 60625000, "cash_and_equivalents": 177452000, "total_current_assets": 1137549000, "total_current_liabilities": 1129510000, "net_ppe": null, "total_assets": 4755362000, "total_debt": 2206422000, "total_equity": 1440013000, "net_working_capital": 176500000, "book_value_per_share": 41.6912, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 41.6912 }, "ranks": { "universe_ticker_count": 632, "rank_pe": 13, "rank_pb": 10, "rank_ptbv": 10, "rank_ps": 16, "rank_pcf": 14, "rank_ev_ebitda": 32, "rank_ev_ebit": 43, "rank_earnings_yield": 13, "rank_fcf_yield": 89, "rank_dividend_yield": 82, "rank_shareholder_yield": 83, "rank_total_yield": 88, "rank_roe": 63, "rank_roc": 50, "rank_roic": 70, "rank_gross_margin": 69, "rank_fcf_margin": 89, "rank_piotroski": 67, "rank_accruals": 63, "rank_sue": 50, "rank_eps_growth_1y": 71, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 54, "rank_momentum_12m": 96, "rank_momentum_12m_ex1m": 95, "rank_relative_strength": 96 }, "composites": { "value_composite": 12, "quality_composite": 90, "momentum_composite": 97, "growth_composite": 73, "yield_composite": 89, "svqf_composite": 10, "vc1_composite": 6, "vc2_composite": 13, "vc3_composite": 15, "trending_value_composite": null, "overall_composite": 54, "quality_value_composite": 0.2966, "os_score": 0.46, "value_percentile": 0.88, "quality_percentile": 0.1, "momentum_percentile": 0.03, "factor_coverage": 0.909, "signal_confidence": 0.51, "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": 16, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 7836, "ticker_id": 18851, "universe_id": 5, "week_end_date": "2026-06-07", "source_primary": "yfinance", "source_gaps": {}, "financials_period_end": "2024-11-30", "financials_age_days": 554, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T12:30:07.572474+00:00", "batch_id": "", "os_score_delta": null, "price_close": 26.04, "market_cap": 899421634.54, "market_cap_usd": 899421634.54, "enterprise_value": 2928391634.54, "shares_outstanding": 34540000, "fx_rate_to_usd": null, "pe_ratio": 8.19742649, "pb_ratio": 0.62459272, "ptbv_ratio": 0.62459272, "ps_ratio": 0.4417802, "pcf_ratio": 3.74241314, "pfcf_ratio": -6.94459004, "ev_ebitda": 7.21332028, "ev_ebit": 12.53619142, "ev_sales": 1.43837483, "ev_fcf": -22.61061842, "earnings_yield": 0.12198951, "fcf_yield": -0.04422701, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": 0, "total_yield": 0, "gross_margin": 0.29852355, "operating_margin": 0.11473778, "net_margin": 0.05389255, "ebitda_margin": 0.19940537, "fcf_margin": -0.06361502, "roe": 0.07619376, "roa": 0.0230729, "roic": 0.05050363, "roc_greenblatt": null, "asset_turnover": 0.42812787, "cash_conversion": -1.18040467, "accruals_ratio": -0.02746626, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 4.99783235, "debt_to_assets": 0.46398613, "interest_coverage": 3.8531134, "current_ratio": 1.00711725, "quick_ratio": 1.00711725, "net_debt": 2028970000, "revenue_growth_1y": 0.02281704, "revenue_growth_3y_cagr": 0.10768025, "revenue_growth_5y_cagr": null, "eps_growth_1y": -0.05516422, "eps_growth_3y_cagr": 0.09404367, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": 0.0455861, "piotroski_f_score": 5, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.132874, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.04685209, "price_return_3m": 0.37124808, "price_return_6m": 0.00696056, "price_return_9m": -0.36857421, "price_return_12m": -0.45523009, "price_return_12m_ex1m": -0.42845187, "distance_from_52w_high": -0.48435642, "distance_from_52w_low": 0.53628315, "relative_strength": -0.47393406, "local_beta": 0.6151, "volatility_252d": 0.729641, "volatility_60d": 1.777284, "max_drawdown_12m": -0.66435642, "revenue_ttm": 2035903000, "gross_profit_ttm": 607765000, "ebit_ttm": 233595000, "ebitda_ttm": 405970000, "net_income_ttm": 109720000, "eps_diluted_ttm": 3.17660683, "operating_cash_flow_ttm": 240332000, "capital_expenditure_ttm": -369846000, "fcf_ttm": -129514000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": 0, "interest_expense_ttm": 60625000, "cash_and_equivalents": 177452000, "total_current_assets": 1137549000, "total_current_liabilities": 1129510000, "net_ppe": null, "total_assets": 4755362000, "total_debt": 2206422000, "total_equity": 1440013000, "net_working_capital": 176500000, "book_value_per_share": 41.69116966, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 41.69116966, "universe_ticker_count": 632, "sector": "Healthcare", "rank_pe": 13, "rank_pb": 10, "rank_ptbv": 10, "rank_ps": 16, "rank_pcf": 14, "rank_ev_ebitda": 32, "rank_ev_ebit": 43, "rank_earnings_yield": 13, "rank_fcf_yield": 89, "rank_dividend_yield": 82, "rank_shareholder_yield": 83, "rank_total_yield": 88, "rank_roe": 63, "rank_roc": 50, "rank_roic": 70, "rank_gross_margin": 69, "rank_fcf_margin": 89, "rank_piotroski": 67, "rank_accruals": 63, "rank_sue": 50, "rank_eps_growth_1y": 71, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 54, "rank_momentum_12m": 96, "rank_momentum_12m_ex1m": 95, "rank_relative_strength": 96, "value_composite": 12, "quality_composite": 90, "momentum_composite": 97, "growth_composite": 73, "yield_composite": 89, "svqf_composite": 10, "vc1_composite": 6, "vc2_composite": 13, "vc3_composite": 15, "trending_value_composite": null, "overall_composite": 54, "factor_coverage": 0.909, "signal_confidence": 0.51, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 56, "small_cap_core_rank": 16, "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": 26.04, "os": 0.46, "value": 0.88, "quality": 0.1, "momentum": 0.03, "confidence": 0.51, "coverage": 0.909, "pe_ratio": 8.1974, "earnings_yield": 0.122, "shareholder_yield": 0, "roe": 0.0762, "momentum_12_1": -0.4285, "complete_fields": { "id": 7836, "ticker_id": 18851, "universe_id": 5, "week_end_date": "2026-06-07", "source_primary": "yfinance", "source_gaps": {}, "financials_period_end": "2024-11-30", "financials_age_days": 554, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T12:30:07.572474+00:00", "batch_id": "", "os_score_delta": null, "price_close": 26.04, "market_cap": 899421634.54, "market_cap_usd": 899421634.54, "enterprise_value": 2928391634.54, "shares_outstanding": 34540000, "fx_rate_to_usd": null, "pe_ratio": 8.19742649, "pb_ratio": 0.62459272, "ptbv_ratio": 0.62459272, "ps_ratio": 0.4417802, "pcf_ratio": 3.74241314, "pfcf_ratio": -6.94459004, "ev_ebitda": 7.21332028, "ev_ebit": 12.53619142, "ev_sales": 1.43837483, "ev_fcf": -22.61061842, "earnings_yield": 0.12198951, "fcf_yield": -0.04422701, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": 0, "total_yield": 0, "gross_margin": 0.29852355, "operating_margin": 0.11473778, "net_margin": 0.05389255, "ebitda_margin": 0.19940537, "fcf_margin": -0.06361502, "roe": 0.07619376, "roa": 0.0230729, "roic": 0.05050363, "roc_greenblatt": null, "asset_turnover": 0.42812787, "cash_conversion": -1.18040467, "accruals_ratio": -0.02746626, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 4.99783235, "debt_to_assets": 0.46398613, "interest_coverage": 3.8531134, "current_ratio": 1.00711725, "quick_ratio": 1.00711725, "net_debt": 2028970000, "revenue_growth_1y": 0.02281704, "revenue_growth_3y_cagr": 0.10768025, "revenue_growth_5y_cagr": null, "eps_growth_1y": -0.05516422, "eps_growth_3y_cagr": 0.09404367, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": 0.0455861, "piotroski_f_score": 5, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.132874, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.04685209, "price_return_3m": 0.37124808, "price_return_6m": 0.00696056, "price_return_9m": -0.36857421, "price_return_12m": -0.45523009, "price_return_12m_ex1m": -0.42845187, "distance_from_52w_high": -0.48435642, "distance_from_52w_low": 0.53628315, "relative_strength": -0.47393406, "local_beta": 0.6151, "volatility_252d": 0.729641, "volatility_60d": 1.777284, "max_drawdown_12m": -0.66435642, "revenue_ttm": 2035903000, "gross_profit_ttm": 607765000, "ebit_ttm": 233595000, "ebitda_ttm": 405970000, "net_income_ttm": 109720000, "eps_diluted_ttm": 3.17660683, "operating_cash_flow_ttm": 240332000, "capital_expenditure_ttm": -369846000, "fcf_ttm": -129514000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": 0, "interest_expense_ttm": 60625000, "cash_and_equivalents": 177452000, "total_current_assets": 1137549000, "total_current_liabilities": 1129510000, "net_ppe": null, "total_assets": 4755362000, "total_debt": 2206422000, "total_equity": 1440013000, "net_working_capital": 176500000, "book_value_per_share": 41.69116966, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 41.69116966, "universe_ticker_count": 632, "sector": "Healthcare", "rank_pe": 13, "rank_pb": 10, "rank_ptbv": 10, "rank_ps": 16, "rank_pcf": 14, "rank_ev_ebitda": 32, "rank_ev_ebit": 43, "rank_earnings_yield": 13, "rank_fcf_yield": 89, "rank_dividend_yield": 82, "rank_shareholder_yield": 83, "rank_total_yield": 88, "rank_roe": 63, "rank_roc": 50, "rank_roic": 70, "rank_gross_margin": 69, "rank_fcf_margin": 89, "rank_piotroski": 67, "rank_accruals": 63, "rank_sue": 50, "rank_eps_growth_1y": 71, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 54, "rank_momentum_12m": 96, "rank_momentum_12m_ex1m": 95, "rank_relative_strength": 96, "value_composite": 12, "quality_composite": 90, "momentum_composite": 97, "growth_composite": 73, "yield_composite": 89, "svqf_composite": 10, "vc1_composite": 6, "vc2_composite": 13, "vc3_composite": 15, "trending_value_composite": null, "overall_composite": 54, "factor_coverage": 0.909, "signal_confidence": 0.51, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 56, "small_cap_core_rank": 16, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2024-11-30", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:01:13.695422+00:00", "is_restated": false, "income_statement": { "revenue": 2035903000, "cost_of_revenue": 1428138000, "gross_profit": 607765000, "ebit": 233595000, "ebitda": 405970000, "pretax_income": null, "tax_provision": null, "net_income": 109720000, "net_income_to_common": 109720000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 186378000, "total_current_assets": 992301000, "total_assets": 3809164000, "short_term_debt": 345913000, "long_term_debt": 870807000, "total_debt": 1282197000, "total_liabilities": null, "total_equity": 1511562000, "shares_outstanding": 34540000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 240332000, "capital_expenditure": -369846000, "free_cash_flow": -129514000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": 237001000 }, "complete_fields": { "id": 386609, "ticker_id": 18851, "period_end_date": "2024-11-30", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:01:13.695422+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "405970000", "netIncome": "109720000", "grossProfit": "607765000", "totalRevenue": "2035903000", "costOfRevenue": "1428138000", "interestExpense": "60625000", "operatingIncome": "233595000", "fiscalDateEnding": "2024-11-30", "researchAndDevelopment": "22380000", "depreciationAndAmortization": "198532000" }, "balance": { "totalDebt": "1282197000", "totalAssets": "3809164000", "longTermDebt": "870807000", "shortTermDebt": "345913000", "fiscalDateEnding": "2024-11-30", "totalLiabilities": null, "sharesOutstanding": "34540000", "totalCurrentAssets": "992301000", "totalShareholderEquity": "1511562000", "totalCurrentLiabilities": "985503000", "cashAndShortTermInvestments": "186378000" }, "cashflow": { "freeCashFlow": "-129514000", "dividendsPaid": null, "issuanceOfDebt": "1394207000", "issuanceOfStock": "0", "repaymentOfDebt": "-1157206000", "fiscalDateEnding": "2024-11-30", "operatingCashflow": "240332000", "repurchaseOfStock": null, "capitalExpenditures": "-369846000" } }, "revenue": 2035903000, "cost_of_revenue": 1428138000, "gross_profit": 607765000, "research_and_development": 22380000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 233595000, "depreciation_amortisation": 198532000, "ebitda": 405970000, "interest_expense": 60625000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 109720000, "net_income_continuing_ops": null, "net_income_to_common": 109720000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 186378000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 992301000, "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": 3809164000, "short_term_debt": 345913000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 985503000, "long_term_debt": 870807000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 1282197000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 1511562000, "shares_outstanding": 34540000, "operating_cash_flow": 240332000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -369846000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": 237001000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -129514000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "405970000", "netIncome": "109720000", "grossProfit": "607765000", "totalRevenue": "2035903000", "costOfRevenue": "1428138000", "interestExpense": "60625000", "operatingIncome": "233595000", "fiscalDateEnding": "2024-11-30", "researchAndDevelopment": "22380000", "depreciationAndAmortization": "198532000" }, "balance": { "totalDebt": "1282197000", "totalAssets": "3809164000", "longTermDebt": "870807000", "shortTermDebt": "345913000", "fiscalDateEnding": "2024-11-30", "totalLiabilities": null, "sharesOutstanding": "34540000", "totalCurrentAssets": "992301000", "totalShareholderEquity": "1511562000", "totalCurrentLiabilities": "985503000", "cashAndShortTermInvestments": "186378000" }, "cashflow": { "freeCashFlow": "-129514000", "dividendsPaid": null, "issuanceOfDebt": "1394207000", "issuanceOfStock": "0", "repaymentOfDebt": "-1157206000", "fiscalDateEnding": "2024-11-30", "operatingCashflow": "240332000", "repurchaseOfStock": null, "capitalExpenditures": "-369846000" } } }, { "period_end_date": "2023-11-30", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:01:13.695422+00:00", "is_restated": false, "income_statement": { "revenue": 1990486000, "cost_of_revenue": 1393172000, "gross_profit": 597314000, "ebit": 229469000, "ebitda": 403890000, "pretax_income": null, "tax_provision": null, "net_income": 116126000, "net_income_to_common": 116126000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 122339000, "total_current_assets": 849574000, "total_assets": 3429139000, "short_term_debt": 365732000, "long_term_debt": 612816000, "total_debt": 1041308000, "total_liabilities": null, "total_equity": 1445660000, "shares_outstanding": 34540000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 294337000, "capital_expenditure": -328037000, "free_cash_flow": -33700000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 271610000, "net_debt_issued": -165203000 }, "complete_fields": { "id": 386610, "ticker_id": 18851, "period_end_date": "2023-11-30", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:01:13.695422+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "403890000", "netIncome": "116126000", "grossProfit": "597314000", "totalRevenue": "1990486000", "costOfRevenue": "1393172000", "interestExpense": "50435000", "operatingIncome": "229469000", "fiscalDateEnding": "2023-11-30", "researchAndDevelopment": "16127000", "depreciationAndAmortization": "186026000" }, "balance": { "totalDebt": "1041308000", "totalAssets": "3429139000", "longTermDebt": "612816000", "shortTermDebt": "365732000", "fiscalDateEnding": "2023-11-30", "totalLiabilities": null, "sharesOutstanding": "34540000", "totalCurrentAssets": "849574000", "totalShareholderEquity": "1445660000", "totalCurrentLiabilities": "957966000", "cashAndShortTermInvestments": "122339000" }, "cashflow": { "freeCashFlow": "-33700000", "dividendsPaid": null, "issuanceOfDebt": "542446000", "issuanceOfStock": "271610000", "repaymentOfDebt": "-707649000", "fiscalDateEnding": "2023-11-30", "operatingCashflow": "294337000", "repurchaseOfStock": null, "capitalExpenditures": "-328037000" } }, "revenue": 1990486000, "cost_of_revenue": 1393172000, "gross_profit": 597314000, "research_and_development": 16127000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 229469000, "depreciation_amortisation": 186026000, "ebitda": 403890000, "interest_expense": 50435000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 116126000, "net_income_continuing_ops": null, "net_income_to_common": 116126000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 122339000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 849574000, "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": 3429139000, "short_term_debt": 365732000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 957966000, "long_term_debt": 612816000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 1041308000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 1445660000, "shares_outstanding": 34540000, "operating_cash_flow": 294337000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -328037000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": 271610000, "net_debt_issued": -165203000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -33700000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "403890000", "netIncome": "116126000", "grossProfit": "597314000", "totalRevenue": "1990486000", "costOfRevenue": "1393172000", "interestExpense": "50435000", "operatingIncome": "229469000", "fiscalDateEnding": "2023-11-30", "researchAndDevelopment": "16127000", "depreciationAndAmortization": "186026000" }, "balance": { "totalDebt": "1041308000", "totalAssets": "3429139000", "longTermDebt": "612816000", "shortTermDebt": "365732000", "fiscalDateEnding": "2023-11-30", "totalLiabilities": null, "sharesOutstanding": "34540000", "totalCurrentAssets": "849574000", "totalShareholderEquity": "1445660000", "totalCurrentLiabilities": "957966000", "cashAndShortTermInvestments": "122339000" }, "cashflow": { "freeCashFlow": "-33700000", "dividendsPaid": null, "issuanceOfDebt": "542446000", "issuanceOfStock": "271610000", "repaymentOfDebt": "-707649000", "fiscalDateEnding": "2023-11-30", "operatingCashflow": "294337000", "repurchaseOfStock": null, "capitalExpenditures": "-328037000" } } }, { "period_end_date": "2022-11-30", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:01:13.695422+00:00", "is_restated": false, "income_statement": { "revenue": 1817094000, "cost_of_revenue": 1270282000, "gross_profit": 546812000, "ebit": 193712000, "ebitda": 340321000, "pretax_income": null, "tax_provision": null, "net_income": 96120000, "net_income_to_common": 96120000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 112789000, "total_current_assets": 810137000, "total_assets": 3354293000, "short_term_debt": 519627000, "long_term_debt": 638584000, "total_debt": 1220995000, "total_liabilities": null, "total_equity": 1242919000, "shares_outstanding": 31400000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 221941000, "capital_expenditure": -241499000, "free_cash_flow": -19558000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": 102955000 }, "complete_fields": { "id": 386611, "ticker_id": 18851, "period_end_date": "2022-11-30", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:01:13.695422+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "340321000", "netIncome": "96120000", "grossProfit": "546812000", "totalRevenue": "1817094000", "costOfRevenue": "1270282000", "interestExpense": "27955000", "operatingIncome": "193712000", "fiscalDateEnding": "2022-11-30", "researchAndDevelopment": "21619000", "depreciationAndAmortization": "171555000" }, "balance": { "totalDebt": "1220995000", "totalAssets": "3354293000", "longTermDebt": "638584000", "shortTermDebt": "519627000", "fiscalDateEnding": "2022-11-30", "totalLiabilities": null, "sharesOutstanding": "31400000", "totalCurrentAssets": "810137000", "totalShareholderEquity": "1242919000", "totalCurrentLiabilities": "1101431000", "cashAndShortTermInvestments": "112789000" }, "cashflow": { "freeCashFlow": "-19558000", "dividendsPaid": null, "issuanceOfDebt": "755521000", "issuanceOfStock": "0", "repaymentOfDebt": "-652566000", "fiscalDateEnding": "2022-11-30", "operatingCashflow": "221941000", "repurchaseOfStock": null, "capitalExpenditures": "-241499000" } }, "revenue": 1817094000, "cost_of_revenue": 1270282000, "gross_profit": 546812000, "research_and_development": 21619000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 193712000, "depreciation_amortisation": 171555000, "ebitda": 340321000, "interest_expense": 27955000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 96120000, "net_income_continuing_ops": null, "net_income_to_common": 96120000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 112789000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 810137000, "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": 3354293000, "short_term_debt": 519627000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1101431000, "long_term_debt": 638584000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 1220995000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 1242919000, "shares_outstanding": 31400000, "operating_cash_flow": 221941000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -241499000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": 102955000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -19558000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "340321000", "netIncome": "96120000", "grossProfit": "546812000", "totalRevenue": "1817094000", "costOfRevenue": "1270282000", "interestExpense": "27955000", "operatingIncome": "193712000", "fiscalDateEnding": "2022-11-30", "researchAndDevelopment": "21619000", "depreciationAndAmortization": "171555000" }, "balance": { "totalDebt": "1220995000", "totalAssets": "3354293000", "longTermDebt": "638584000", "shortTermDebt": "519627000", "fiscalDateEnding": "2022-11-30", "totalLiabilities": null, "sharesOutstanding": "31400000", "totalCurrentAssets": "810137000", "totalShareholderEquity": "1242919000", "totalCurrentLiabilities": "1101431000", "cashAndShortTermInvestments": "112789000" }, "cashflow": { "freeCashFlow": "-19558000", "dividendsPaid": null, "issuanceOfDebt": "755521000", "issuanceOfStock": "0", "repaymentOfDebt": "-652566000", "fiscalDateEnding": "2022-11-30", "operatingCashflow": "221941000", "repurchaseOfStock": null, "capitalExpenditures": "-241499000" } } }, { "period_end_date": "2021-11-30", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:01:13.695422+00:00", "is_restated": false, "income_statement": { "revenue": 1498007000, "cost_of_revenue": 1051685000, "gross_profit": 446322000, "ebit": 189388000, "ebitda": 293926000, "pretax_income": null, "tax_provision": null, "net_income": 83788000, "net_income_to_common": 83788000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 114051000, "total_current_assets": 657181000, "total_assets": 2877468000, "short_term_debt": 414950000, "long_term_debt": 655000000, "total_debt": 1133683000, "total_liabilities": null, "total_equity": 993843000, "shares_outstanding": 31400000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 212076000, "capital_expenditure": -203626000, "free_cash_flow": 8450000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 59388000 }, "complete_fields": { "id": 386612, "ticker_id": 18851, "period_end_date": "2021-11-30", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:01:13.695422+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "293926000", "netIncome": "83788000", "grossProfit": "446322000", "totalRevenue": "1498007000", "costOfRevenue": "1051685000", "interestExpense": "20702000", "operatingIncome": "189388000", "fiscalDateEnding": "2021-11-30", "researchAndDevelopment": "9969000", "depreciationAndAmortization": "145359000" }, "balance": { "totalDebt": "1133683000", "totalAssets": "2877468000", "longTermDebt": "655000000", "shortTermDebt": "414950000", "fiscalDateEnding": "2021-11-30", "totalLiabilities": null, "sharesOutstanding": "31400000", "totalCurrentAssets": "657181000", "totalShareholderEquity": "993843000", "totalCurrentLiabilities": "885781000", "cashAndShortTermInvestments": "114051000" }, "cashflow": { "freeCashFlow": "8450000", "dividendsPaid": null, "issuanceOfDebt": "311478000", "issuanceOfStock": null, "repaymentOfDebt": "-252090000", "fiscalDateEnding": "2021-11-30", "operatingCashflow": "212076000", "repurchaseOfStock": null, "capitalExpenditures": "-203626000" } }, "revenue": 1498007000, "cost_of_revenue": 1051685000, "gross_profit": 446322000, "research_and_development": 9969000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 189388000, "depreciation_amortisation": 145359000, "ebitda": 293926000, "interest_expense": 20702000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 83788000, "net_income_continuing_ops": null, "net_income_to_common": 83788000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 114051000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 657181000, "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": 2877468000, "short_term_debt": 414950000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 885781000, "long_term_debt": 655000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 1133683000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 993843000, "shares_outstanding": 31400000, "operating_cash_flow": 212076000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -203626000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 59388000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 8450000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "293926000", "netIncome": "83788000", "grossProfit": "446322000", "totalRevenue": "1498007000", "costOfRevenue": "1051685000", "interestExpense": "20702000", "operatingIncome": "189388000", "fiscalDateEnding": "2021-11-30", "researchAndDevelopment": "9969000", "depreciationAndAmortization": "145359000" }, "balance": { "totalDebt": "1133683000", "totalAssets": "2877468000", "longTermDebt": "655000000", "shortTermDebt": "414950000", "fiscalDateEnding": "2021-11-30", "totalLiabilities": null, "sharesOutstanding": "31400000", "totalCurrentAssets": "657181000", "totalShareholderEquity": "993843000", "totalCurrentLiabilities": "885781000", "cashAndShortTermInvestments": "114051000" }, "cashflow": { "freeCashFlow": "8450000", "dividendsPaid": null, "issuanceOfDebt": "311478000", "issuanceOfStock": null, "repaymentOfDebt": "-252090000", "fiscalDateEnding": "2021-11-30", "operatingCashflow": "212076000", "repurchaseOfStock": null, "capitalExpenditures": "-203626000" } } } ], "quarterly": [ { "period_end_date": "2025-05-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:01:13.695422+00:00", "is_restated": false, "income_statement": { "revenue": 600655000, "cost_of_revenue": 442825000, "gross_profit": 157830000, "ebit": 50668000, "ebitda": 119407000, "pretax_income": null, "tax_provision": null, "net_income": 17023000, "net_income_to_common": 17023000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 177452000, "total_current_assets": 1137549000, "total_assets": 4755362000, "short_term_debt": null, "long_term_debt": null, "total_debt": 2206422000, "total_liabilities": null, "total_equity": 1440013000, "shares_outstanding": 34540000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 62026000, "capital_expenditure": null, "free_cash_flow": 359920000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 16000000 }, "complete_fields": { "id": 386606, "ticker_id": 18851, "period_end_date": "2025-05-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:01:13.695422+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "119407000", "netIncome": "17023000", "grossProfit": "157830000", "totalRevenue": "600655000", "costOfRevenue": "442825000", "interestExpense": "23577000", "operatingIncome": "50668000", "fiscalDateEnding": "2025-05-31", "researchAndDevelopment": "3158000", "depreciationAndAmortization": "67053000" }, "balance": { "totalDebt": "2206422000", "totalAssets": "4755362000", "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2025-05-31", "totalLiabilities": null, "sharesOutstanding": "34540000", "totalCurrentAssets": "1137549000", "totalShareholderEquity": "1440013000", "totalCurrentLiabilities": "1129510000", "cashAndShortTermInvestments": "177452000" }, "cashflow": { "freeCashFlow": "359920000", "dividendsPaid": null, "issuanceOfDebt": "51000000", "issuanceOfStock": null, "repaymentOfDebt": "-35000000", "fiscalDateEnding": "2025-05-31", "operatingCashflow": "62026000", "repurchaseOfStock": null, "capitalExpenditures": null } }, "revenue": 600655000, "cost_of_revenue": 442825000, "gross_profit": 157830000, "research_and_development": 3158000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 50668000, "depreciation_amortisation": 67053000, "ebitda": 119407000, "interest_expense": 23577000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 17023000, "net_income_continuing_ops": null, "net_income_to_common": 17023000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 177452000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 1137549000, "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": 4755362000, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1129510000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 2206422000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 1440013000, "shares_outstanding": 34540000, "operating_cash_flow": 62026000, "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": 16000000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 359920000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "119407000", "netIncome": "17023000", "grossProfit": "157830000", "totalRevenue": "600655000", "costOfRevenue": "442825000", "interestExpense": "23577000", "operatingIncome": "50668000", "fiscalDateEnding": "2025-05-31", "researchAndDevelopment": "3158000", "depreciationAndAmortization": "67053000" }, "balance": { "totalDebt": "2206422000", "totalAssets": "4755362000", "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2025-05-31", "totalLiabilities": null, "sharesOutstanding": "34540000", "totalCurrentAssets": "1137549000", "totalShareholderEquity": "1440013000", "totalCurrentLiabilities": "1129510000", "cashAndShortTermInvestments": "177452000" }, "cashflow": { "freeCashFlow": "359920000", "dividendsPaid": null, "issuanceOfDebt": "51000000", "issuanceOfStock": null, "repaymentOfDebt": "-35000000", "fiscalDateEnding": "2025-05-31", "operatingCashflow": "62026000", "repurchaseOfStock": null, "capitalExpenditures": null } } }, { "period_end_date": "2025-02-28", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:01:13.695422+00:00", "is_restated": false, "income_statement": { "revenue": 520054000, "cost_of_revenue": 393304000, "gross_profit": 126750000, "ebit": 15118000, "ebitda": 84401000, "pretax_income": null, "tax_provision": null, "net_income": -18013000, "net_income_to_common": -18013000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 150786000, "total_current_assets": 1160414000, "total_assets": 4840721000, "short_term_debt": null, "long_term_debt": null, "total_debt": 2162020000, "total_liabilities": null, "total_equity": 1512632000, "shares_outstanding": 34540000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -27784000, "capital_expenditure": -480490000, "free_cash_flow": -508274000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 486000000 }, "complete_fields": { "id": 386607, "ticker_id": 18851, "period_end_date": "2025-02-28", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:01:13.695422+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "84401000", "netIncome": "-18013000", "grossProfit": "126750000", "totalRevenue": "520054000", "costOfRevenue": "393304000", "interestExpense": "42532000", "operatingIncome": "15118000", "fiscalDateEnding": "2025-02-28", "researchAndDevelopment": "6117000", "depreciationAndAmortization": "67188000" }, "balance": { "totalDebt": "2162020000", "totalAssets": "4840721000", "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2025-02-28", "totalLiabilities": null, "sharesOutstanding": "34540000", "totalCurrentAssets": "1160414000", "totalShareholderEquity": "1512632000", "totalCurrentLiabilities": "1908778000", "cashAndShortTermInvestments": "150786000" }, "cashflow": { "freeCashFlow": "-508274000", "dividendsPaid": null, "issuanceOfDebt": "836000000", "issuanceOfStock": null, "repaymentOfDebt": "-350000000", "fiscalDateEnding": "2025-02-28", "operatingCashflow": "-27784000", "repurchaseOfStock": null, "capitalExpenditures": "-480490000" } }, "revenue": 520054000, "cost_of_revenue": 393304000, "gross_profit": 126750000, "research_and_development": 6117000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 15118000, "depreciation_amortisation": 67188000, "ebitda": 84401000, "interest_expense": 42532000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -18013000, "net_income_continuing_ops": null, "net_income_to_common": -18013000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 150786000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 1160414000, "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": 4840721000, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1908778000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 2162020000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 1512632000, "shares_outstanding": 34540000, "operating_cash_flow": -27784000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -480490000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 486000000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -508274000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "84401000", "netIncome": "-18013000", "grossProfit": "126750000", "totalRevenue": "520054000", "costOfRevenue": "393304000", "interestExpense": "42532000", "operatingIncome": "15118000", "fiscalDateEnding": "2025-02-28", "researchAndDevelopment": "6117000", "depreciationAndAmortization": "67188000" }, "balance": { "totalDebt": "2162020000", "totalAssets": "4840721000", "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2025-02-28", "totalLiabilities": null, "sharesOutstanding": "34540000", "totalCurrentAssets": "1160414000", "totalShareholderEquity": "1512632000", "totalCurrentLiabilities": "1908778000", "cashAndShortTermInvestments": "150786000" }, "cashflow": { "freeCashFlow": "-508274000", "dividendsPaid": null, "issuanceOfDebt": "836000000", "issuanceOfStock": null, "repaymentOfDebt": "-350000000", "fiscalDateEnding": "2025-02-28", "operatingCashflow": "-27784000", "repurchaseOfStock": null, "capitalExpenditures": "-480490000" } } }, { "period_end_date": "2024-11-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:01:13.695422+00:00", "is_restated": false, "income_statement": { "revenue": 568873000, "cost_of_revenue": 387193000, "gross_profit": 181680000, "ebit": 97689000, "ebitda": 117061000, "pretax_income": null, "tax_provision": null, "net_income": 37041000, "net_income_to_common": 37041000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 186378000, "total_current_assets": 992301000, "total_assets": 3809164000, "short_term_debt": 345913000, "long_term_debt": 870807000, "total_debt": 1282197000, "total_liabilities": null, "total_equity": 1511562000, "shares_outstanding": 34540000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 133826000, "capital_expenditure": -89919000, "free_cash_flow": 43907000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": 29298000 }, "complete_fields": { "id": 386608, "ticker_id": 18851, "period_end_date": "2024-11-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:01:13.695422+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "117061000", "netIncome": "37041000", "grossProfit": "181680000", "totalRevenue": "568873000", "costOfRevenue": "387193000", "interestExpense": "17465000", "operatingIncome": "97689000", "fiscalDateEnding": "2024-11-30", "researchAndDevelopment": "6895000", "depreciationAndAmortization": "52015000" }, "balance": { "totalDebt": "1282197000", "totalAssets": "3809164000", "longTermDebt": "870807000", "shortTermDebt": "345913000", "fiscalDateEnding": "2024-11-30", "totalLiabilities": null, "sharesOutstanding": "34540000", "totalCurrentAssets": "992301000", "totalShareholderEquity": "1511562000", "totalCurrentLiabilities": "985503000", "cashAndShortTermInvestments": "186378000" }, "cashflow": { "freeCashFlow": "43907000", "dividendsPaid": null, "issuanceOfDebt": "1064244000", "issuanceOfStock": "0", "repaymentOfDebt": "-1034946000", "fiscalDateEnding": "2024-11-30", "operatingCashflow": "133826000", "repurchaseOfStock": null, "capitalExpenditures": "-89919000" } }, "revenue": 568873000, "cost_of_revenue": 387193000, "gross_profit": 181680000, "research_and_development": 6895000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 97689000, "depreciation_amortisation": 52015000, "ebitda": 117061000, "interest_expense": 17465000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 37041000, "net_income_continuing_ops": null, "net_income_to_common": 37041000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 186378000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 992301000, "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": 3809164000, "short_term_debt": 345913000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 985503000, "long_term_debt": 870807000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 1282197000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 1511562000, "shares_outstanding": 34540000, "operating_cash_flow": 133826000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -89919000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": 29298000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 43907000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "117061000", "netIncome": "37041000", "grossProfit": "181680000", "totalRevenue": "568873000", "costOfRevenue": "387193000", "interestExpense": "17465000", "operatingIncome": "97689000", "fiscalDateEnding": "2024-11-30", "researchAndDevelopment": "6895000", "depreciationAndAmortization": "52015000" }, "balance": { "totalDebt": "1282197000", "totalAssets": "3809164000", "longTermDebt": "870807000", "shortTermDebt": "345913000", "fiscalDateEnding": "2024-11-30", "totalLiabilities": null, "sharesOutstanding": "34540000", "totalCurrentAssets": "992301000", "totalShareholderEquity": "1511562000", "totalCurrentLiabilities": "985503000", "cashAndShortTermInvestments": "186378000" }, "cashflow": { "freeCashFlow": "43907000", "dividendsPaid": null, "issuanceOfDebt": "1064244000", "issuanceOfStock": "0", "repaymentOfDebt": "-1034946000", "fiscalDateEnding": "2024-11-30", "operatingCashflow": "133826000", "repurchaseOfStock": null, "capitalExpenditures": "-89919000" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" }, { "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": 3, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2024-11-30" }, "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" ] } } }