{ "ticker": { "uuid": "8952fbc7-4cc2-46b2-9276-d1a7419ad18c", "symbol": "ILM1", "name": "Medios AG", "exchange": "GER", "exchange_name": "XETRA", "country": "DE", "currency": "EUR", "sector": "Healthcare", "industry": "Medical Distribution", "page_url": "https://sharemaestro.com/factors/ticker/8952fbc7-4cc2-46b2-9276-d1a7419ad18c/", "api_url": "https://sharemaestro.com/factors/api/tickers/8952fbc7-4cc2-46b2-9276-d1a7419ad18c/" }, "ticker_metadata": { "id": 19057, "uuid": "8952fbc7-4cc2-46b2-9276-d1a7419ad18c", "symbol": "ILM1", "name": "Medios AG", "asset_type": "equity", "market_cap": 346877856, "stock_exchange_id": 8, "industry": "Medical Distribution", "sector": "Healthcare", "description": "Medios AG, together with its subsidiaries, supplies specialty pharmaceutical drugs primarily in Germany. It operates through three segments: Patient-Specific Therapies; International Business; and Pharmaceutical Supply. The Patient-Specific Therapies segment manufactures medications for patients on behalf of pharmacies. This segment also includes cytostatic preparations, antibody therapies, and parenteral nutrition solutions. The International Business International covers all activities in the international environment from the procurement of Active Pharmaceutical Ingredients, the sterile and non-sterile drugs and the supply of public and hospital pharmacies through homecare service. The Pharmaceutical Supply segment offers products on oncology, neurology, autoimmunology, ophthalmology, infectiology, and hemophilia diseases. Medios AG is founded in 2015 and was headquartered in Berlin, 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": "8952fbc7-4cc2-46b2-9276-d1a7419ad18c", "symbol": "ILM1", "name": "Medios AG", "exchange": "GER", "exchange_name": "XETRA", "country": "DE", "currency": "EUR", "sector": "Healthcare", "industry": "Medical Distribution", "page_url": "https://sharemaestro.com/factors/ticker/8952fbc7-4cc2-46b2-9276-d1a7419ad18c/", "api_url": "https://sharemaestro.com/factors/api/tickers/8952fbc7-4cc2-46b2-9276-d1a7419ad18c/" }, "week_end_date": "2026-06-07", "universe": "EUR_DE", "score": { "os": 0.83, "value": 0.95, "quality": 0.12, "momentum": 0.64, "coverage": 0.939, "confidence": 0.705, "delta": null }, "headline_factors": { "price": 12.4, "market_cap": 316270965.2, "pe_ratio": 14.359, "earnings_yield": 0.0696, "ebitda_to_ev": 0.1811, "shareholder_yield": 0, "roe": 0.0425, "piotroski_f_score": 4, "momentum_12_1": 0.2324, "volatility_252d": 0.4331 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "yfinance", "financials_period_end": "2024-12-31", "financials_age_days": 523, "has_full_data": true, "completeness_score": 1, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T12:30:21.938892+00:00", "batch_id": "" }, "size": { "price_close": 12.4, "market_cap": 316270965.2, "market_cap_usd": 316270965.2, "enterprise_value": 461214965.2, "shares_outstanding": 25505723, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 14.359, "pb_ratio": 0.6104, "ptbv_ratio": 0.6104, "ps_ratio": 0.1572, "pcf_ratio": 3.2027, "pfcf_ratio": 3.4647, "ev_ebitda": 5.5223, "ev_ebit": 10.9776, "ev_sales": 0.2292, "ev_fcf": 5.0525, "earnings_yield": 0.0696, "fcf_yield": 0.1979, "price_to_sales": 0.1572, "price_to_book": 0.6104, "price_to_cashflow": 3.2027, "ebitda_to_ev": 0.1811, "sales_yield": 4.3635 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": 0, "total_yield": 0 }, "quality": { "gross_margin": 0.0966, "operating_margin": 0.0209, "net_margin": 0.0109, "ebitda_margin": 0.0415, "fcf_margin": 0.0454, "roe": 0.0425, "roa": 0.0234, "roic": 0.0475, "roc_greenblatt": null, "asset_turnover": 2.1425, "cash_conversion": 4.1444, "accruals_ratio": -0.0817, "sbc_to_revenue": null, "piotroski_f_score": 4, "altman_z_score": null, "earnings_stability_5y": 0.4028, "revenue_stability_5y": 0.1389, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.2069, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": null, "net_debt_to_ebitda": 1.7355, "debt_to_assets": 0.2538, "interest_coverage": 3.448, "current_ratio": 1.7423, "quick_ratio": 1.7423, "net_debt": 144944000, "local_beta": 1.2863, "volatility_252d": 0.4331, "volatility_60d": 1.0474, "max_drawdown_12m": -0.2906, "risk_adjusted_momentum": 0.5367 }, "growth": { "revenue_growth_1y": 0.0551, "revenue_growth_3y_cagr": 0.1153, "revenue_growth_5y_cagr": null, "eps_growth_1y": -0.3774, "eps_growth_3y_cagr": 0.1924, "eps_growth_5y_cagr": null, "fcf_growth_1y": 3.4478, "book_value_growth_1y": 0.0157, "revenue_growth": 0.0551, "earnings_growth": -0.3774 }, "momentum": { "price_return_1m": -0.1588, "price_return_3m": -0.2162, "price_return_6m": -0.1436, "price_return_9m": -0.1484, "price_return_12m": 0.0368, "price_return_12m_ex1m": 0.2324, "momentum_6m": -0.1436, "momentum_12m": 0.0368, "momentum_12_1": 0.2324, "distance_from_52w_high": -0.2706, "distance_from_52w_low": 0.0954, "relative_strength": 0.0181 }, "raw_ttm": { "revenue_ttm": 2012530000, "gross_profit_ttm": 194333000, "ebit_ttm": 42014000, "ebitda_ttm": 83519000, "net_income_ttm": 22026000, "eps_diluted_ttm": 0.8636, "operating_cash_flow_ttm": 98751000, "capital_expenditure_ttm": -7467000, "fcf_ttm": 91284000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 12185000, "cash_and_equivalents": 93425000, "total_current_assets": 373871000, "total_current_liabilities": 214588000, "net_ppe": null, "total_assets": 939328000, "total_debt": 238369000, "total_equity": 518110000, "net_working_capital": 91840000, "book_value_per_share": 20.3135, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 20.3135 }, "ranks": { "universe_ticker_count": 632, "rank_pe": 35, "rank_pb": 9, "rank_ptbv": 9, "rank_ps": 5, "rank_pcf": 11, "rank_ev_ebitda": 20, "rank_ev_ebit": 38, "rank_earnings_yield": 35, "rank_fcf_yield": 5, "rank_dividend_yield": 87, "rank_shareholder_yield": 85, "rank_total_yield": 89, "rank_roe": 74, "rank_roc": 50, "rank_roic": 72, "rank_gross_margin": 95, "rank_fcf_margin": 62, "rank_piotroski": 85, "rank_accruals": 22, "rank_sue": 50, "rank_eps_growth_1y": 89, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 39, "rank_momentum_12m": 52, "rank_momentum_12m_ex1m": 31, "rank_relative_strength": 52 }, "composites": { "value_composite": 5, "quality_composite": 88, "momentum_composite": 36, "growth_composite": 75, "yield_composite": 91, "svqf_composite": 25, "vc1_composite": 6, "vc2_composite": 13, "vc3_composite": 15, "trending_value_composite": null, "overall_composite": 17, "quality_value_composite": 0.3376, "os_score": 0.83, "value_percentile": 0.95, "quality_percentile": 0.12, "momentum_percentile": 0.64, "factor_coverage": 0.939, "signal_confidence": 0.705, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 65, "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": 7971, "ticker_id": 19057, "universe_id": 5, "week_end_date": "2026-06-07", "source_primary": "yfinance", "source_gaps": {}, "financials_period_end": "2024-12-31", "financials_age_days": 523, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T12:30:21.938892+00:00", "batch_id": "", "os_score_delta": null, "price_close": 12.4, "market_cap": 316270965.2, "market_cap_usd": 316270965.2, "enterprise_value": 461214965.2, "shares_outstanding": 25505723, "fx_rate_to_usd": null, "pe_ratio": 14.35898326, "pb_ratio": 0.61043208, "ptbv_ratio": 0.61043208, "ps_ratio": 0.15715093, "pcf_ratio": 3.20271152, "pfcf_ratio": 3.46469223, "ev_ebitda": 5.52227595, "ev_ebit": 10.97764948, "ev_sales": 0.22917172, "ev_fcf": 5.05252799, "earnings_yield": 0.06964281, "fcf_yield": 0.19792072, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": 0, "total_yield": 0, "gross_margin": 0.09656154, "operating_margin": 0.02087621, "net_margin": 0.01094443, "ebitda_margin": 0.04149951, "fcf_margin": 0.04535783, "roe": 0.04251221, "roa": 0.02344868, "roic": 0.04752328, "roc_greenblatt": null, "asset_turnover": 2.14252104, "cash_conversion": 4.14437483, "accruals_ratio": -0.08168073, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 1.73546139, "debt_to_assets": 0.25376546, "interest_coverage": 3.44800985, "current_ratio": 1.74227357, "quick_ratio": 1.74227357, "net_debt": 144944000, "revenue_growth_1y": 0.0550988, "revenue_growth_3y_cagr": 0.11527738, "revenue_growth_5y_cagr": null, "eps_growth_1y": -0.37737085, "eps_growth_3y_cagr": 0.19236296, "eps_growth_5y_cagr": null, "fcf_growth_1y": 3.44776809, "book_value_growth_1y": 0.01574173, "piotroski_f_score": 4, "altman_z_score": null, "earnings_stability_5y": 0.402835, "revenue_stability_5y": 0.138891, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.1587517, "price_return_3m": -0.21618205, "price_return_6m": -0.14364641, "price_return_9m": -0.14835165, "price_return_12m": 0.0367893, "price_return_12m_ex1m": 0.23244147, "distance_from_52w_high": -0.27058824, "distance_from_52w_low": 0.09540636, "relative_strength": 0.01808533, "local_beta": 1.2863, "volatility_252d": 0.43308, "volatility_60d": 1.047388, "max_drawdown_12m": -0.29058824, "revenue_ttm": 2012530000, "gross_profit_ttm": 194333000, "ebit_ttm": 42014000, "ebitda_ttm": 83519000, "net_income_ttm": 22026000, "eps_diluted_ttm": 0.86357089, "operating_cash_flow_ttm": 98751000, "capital_expenditure_ttm": -7467000, "fcf_ttm": 91284000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 12185000, "cash_and_equivalents": 93425000, "total_current_assets": 373871000, "total_current_liabilities": 214588000, "net_ppe": null, "total_assets": 939328000, "total_debt": 238369000, "total_equity": 518110000, "net_working_capital": 91840000, "book_value_per_share": 20.31348023, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 20.31348023, "universe_ticker_count": 632, "sector": "Healthcare", "rank_pe": 35, "rank_pb": 9, "rank_ptbv": 9, "rank_ps": 5, "rank_pcf": 11, "rank_ev_ebitda": 20, "rank_ev_ebit": 38, "rank_earnings_yield": 35, "rank_fcf_yield": 5, "rank_dividend_yield": 87, "rank_shareholder_yield": 85, "rank_total_yield": 89, "rank_roe": 74, "rank_roc": 50, "rank_roic": 72, "rank_gross_margin": 95, "rank_fcf_margin": 62, "rank_piotroski": 85, "rank_accruals": 22, "rank_sue": 50, "rank_eps_growth_1y": 89, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 39, "rank_momentum_12m": 52, "rank_momentum_12m_ex1m": 31, "rank_relative_strength": 52, "value_composite": 5, "quality_composite": 88, "momentum_composite": 36, "growth_composite": 75, "yield_composite": 91, "svqf_composite": 25, "vc1_composite": 6, "vc2_composite": 13, "vc3_composite": 15, "trending_value_composite": null, "overall_composite": 17, "factor_coverage": 0.939, "signal_confidence": 0.705, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 65, "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": 12.4, "os": 0.83, "value": 0.95, "quality": 0.12, "momentum": 0.64, "confidence": 0.705, "coverage": 0.939, "pe_ratio": 14.359, "earnings_yield": 0.0696, "shareholder_yield": 0, "roe": 0.0425, "momentum_12_1": 0.2324, "complete_fields": { "id": 7971, "ticker_id": 19057, "universe_id": 5, "week_end_date": "2026-06-07", "source_primary": "yfinance", "source_gaps": {}, "financials_period_end": "2024-12-31", "financials_age_days": 523, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T12:30:21.938892+00:00", "batch_id": "", "os_score_delta": null, "price_close": 12.4, "market_cap": 316270965.2, "market_cap_usd": 316270965.2, "enterprise_value": 461214965.2, "shares_outstanding": 25505723, "fx_rate_to_usd": null, "pe_ratio": 14.35898326, "pb_ratio": 0.61043208, "ptbv_ratio": 0.61043208, "ps_ratio": 0.15715093, "pcf_ratio": 3.20271152, "pfcf_ratio": 3.46469223, "ev_ebitda": 5.52227595, "ev_ebit": 10.97764948, "ev_sales": 0.22917172, "ev_fcf": 5.05252799, "earnings_yield": 0.06964281, "fcf_yield": 0.19792072, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": 0, "total_yield": 0, "gross_margin": 0.09656154, "operating_margin": 0.02087621, "net_margin": 0.01094443, "ebitda_margin": 0.04149951, "fcf_margin": 0.04535783, "roe": 0.04251221, "roa": 0.02344868, "roic": 0.04752328, "roc_greenblatt": null, "asset_turnover": 2.14252104, "cash_conversion": 4.14437483, "accruals_ratio": -0.08168073, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 1.73546139, "debt_to_assets": 0.25376546, "interest_coverage": 3.44800985, "current_ratio": 1.74227357, "quick_ratio": 1.74227357, "net_debt": 144944000, "revenue_growth_1y": 0.0550988, "revenue_growth_3y_cagr": 0.11527738, "revenue_growth_5y_cagr": null, "eps_growth_1y": -0.37737085, "eps_growth_3y_cagr": 0.19236296, "eps_growth_5y_cagr": null, "fcf_growth_1y": 3.44776809, "book_value_growth_1y": 0.01574173, "piotroski_f_score": 4, "altman_z_score": null, "earnings_stability_5y": 0.402835, "revenue_stability_5y": 0.138891, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.1587517, "price_return_3m": -0.21618205, "price_return_6m": -0.14364641, "price_return_9m": -0.14835165, "price_return_12m": 0.0367893, "price_return_12m_ex1m": 0.23244147, "distance_from_52w_high": -0.27058824, "distance_from_52w_low": 0.09540636, "relative_strength": 0.01808533, "local_beta": 1.2863, "volatility_252d": 0.43308, "volatility_60d": 1.047388, "max_drawdown_12m": -0.29058824, "revenue_ttm": 2012530000, "gross_profit_ttm": 194333000, "ebit_ttm": 42014000, "ebitda_ttm": 83519000, "net_income_ttm": 22026000, "eps_diluted_ttm": 0.86357089, "operating_cash_flow_ttm": 98751000, "capital_expenditure_ttm": -7467000, "fcf_ttm": 91284000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 12185000, "cash_and_equivalents": 93425000, "total_current_assets": 373871000, "total_current_liabilities": 214588000, "net_ppe": null, "total_assets": 939328000, "total_debt": 238369000, "total_equity": 518110000, "net_working_capital": 91840000, "book_value_per_share": 20.31348023, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 20.31348023, "universe_ticker_count": 632, "sector": "Healthcare", "rank_pe": 35, "rank_pb": 9, "rank_ptbv": 9, "rank_ps": 5, "rank_pcf": 11, "rank_ev_ebitda": 20, "rank_ev_ebit": 38, "rank_earnings_yield": 35, "rank_fcf_yield": 5, "rank_dividend_yield": 87, "rank_shareholder_yield": 85, "rank_total_yield": 89, "rank_roe": 74, "rank_roc": 50, "rank_roic": 72, "rank_gross_margin": 95, "rank_fcf_margin": 62, "rank_piotroski": 85, "rank_accruals": 22, "rank_sue": 50, "rank_eps_growth_1y": 89, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 39, "rank_momentum_12m": 52, "rank_momentum_12m_ex1m": 31, "rank_relative_strength": 52, "value_composite": 5, "quality_composite": 88, "momentum_composite": 36, "growth_composite": 75, "yield_composite": 91, "svqf_composite": 25, "vc1_composite": 6, "vc2_composite": 13, "vc3_composite": 15, "trending_value_composite": null, "overall_composite": 17, "factor_coverage": 0.939, "signal_confidence": 0.705, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 65, "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": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:03:53.559772+00:00", "is_restated": false, "income_statement": { "revenue": 1883038000, "cost_of_revenue": 1731575000, "gross_profit": 151463000, "ebit": 30498000, "ebitda": 64003000, "pretax_income": null, "tax_provision": null, "net_income": 12548000, "net_income_to_common": 12548000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 105999000, "total_current_assets": 345818000, "total_assets": 934357000, "short_term_debt": 25982000, "long_term_debt": 175000000, "total_debt": 238369000, "total_liabilities": null, "total_equity": 510192000, "shares_outstanding": 25505723, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 73665000, "capital_expenditure": -6308000, "free_cash_flow": 67357000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 198202000 }, "complete_fields": { "id": 387074, "ticker_id": 19057, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:03:53.559772+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "64003000", "netIncome": "12548000", "grossProfit": "151463000", "totalRevenue": "1883038000", "costOfRevenue": "1731575000", "interestExpense": "10863000", "operatingIncome": "30498000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "31288000" }, "balance": { "totalDebt": "238369000", "totalAssets": "934357000", "longTermDebt": "175000000", "shortTermDebt": "25982000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "25505723", "totalCurrentAssets": "345818000", "totalShareholderEquity": "510192000", "totalCurrentLiabilities": "171067000", "cashAndShortTermInvestments": "105999000" }, "cashflow": { "freeCashFlow": "67357000", "dividendsPaid": null, "issuanceOfDebt": "442000000", "issuanceOfStock": null, "repaymentOfDebt": "-243798000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "73665000", "repurchaseOfStock": null, "capitalExpenditures": "-6308000" } }, "revenue": 1883038000, "cost_of_revenue": 1731575000, "gross_profit": 151463000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 30498000, "depreciation_amortisation": 31288000, "ebitda": 64003000, "interest_expense": 10863000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 12548000, "net_income_continuing_ops": null, "net_income_to_common": 12548000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 105999000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 345818000, "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": 934357000, "short_term_debt": 25982000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 171067000, "long_term_debt": 175000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 238369000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 510192000, "shares_outstanding": 25505723, "operating_cash_flow": 73665000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -6308000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 198202000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 67357000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "64003000", "netIncome": "12548000", "grossProfit": "151463000", "totalRevenue": "1883038000", "costOfRevenue": "1731575000", "interestExpense": "10863000", "operatingIncome": "30498000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "31288000" }, "balance": { "totalDebt": "238369000", "totalAssets": "934357000", "longTermDebt": "175000000", "shortTermDebt": "25982000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "25505723", "totalCurrentAssets": "345818000", "totalShareholderEquity": "510192000", "totalCurrentLiabilities": "171067000", "cashAndShortTermInvestments": "105999000" }, "cashflow": { "freeCashFlow": "67357000", "dividendsPaid": null, "issuanceOfDebt": "442000000", "issuanceOfStock": null, "repaymentOfDebt": "-243798000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "73665000", "repurchaseOfStock": null, "capitalExpenditures": "-6308000" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:03:53.559772+00:00", "is_restated": false, "income_statement": { "revenue": 1784703000, "cost_of_revenue": 1675124000, "gross_profit": 109579000, "ebit": 30583000, "ebitda": 52816000, "pretax_income": null, "tax_provision": null, "net_income": 18810000, "net_income_to_common": 18810000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 71040000, "total_current_assets": 269194000, "total_assets": 594753000, "short_term_debt": 8000, "long_term_debt": 0, "total_debt": 17148000, "total_liabilities": null, "total_equity": 468807000, "shares_outstanding": 23805723, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 16406000, "capital_expenditure": -1262000, "free_cash_flow": 15144000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -3300000 }, "complete_fields": { "id": 387076, "ticker_id": 19057, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:03:53.559772+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "52816000", "netIncome": "18810000", "grossProfit": "109579000", "totalRevenue": "1784703000", "costOfRevenue": "1675124000", "interestExpense": "2407000", "operatingIncome": "30583000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "21040000" }, "balance": { "totalDebt": "17148000", "totalAssets": "594753000", "longTermDebt": "0", "shortTermDebt": "8000", "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "23805723", "totalCurrentAssets": "269194000", "totalShareholderEquity": "468807000", "totalCurrentLiabilities": "83230000", "cashAndShortTermInvestments": "71040000" }, "cashflow": { "freeCashFlow": "15144000", "dividendsPaid": null, "issuanceOfDebt": "65000000", "issuanceOfStock": null, "repaymentOfDebt": "-68300000", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "16406000", "repurchaseOfStock": null, "capitalExpenditures": "-1262000" } }, "revenue": 1784703000, "cost_of_revenue": 1675124000, "gross_profit": 109579000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 30583000, "depreciation_amortisation": 21040000, "ebitda": 52816000, "interest_expense": 2407000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 18810000, "net_income_continuing_ops": null, "net_income_to_common": 18810000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 71040000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 269194000, "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": 594753000, "short_term_debt": 8000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 83230000, "long_term_debt": 0, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 17148000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 468807000, "shares_outstanding": 23805723, "operating_cash_flow": 16406000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -1262000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -3300000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 15144000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "52816000", "netIncome": "18810000", "grossProfit": "109579000", "totalRevenue": "1784703000", "costOfRevenue": "1675124000", "interestExpense": "2407000", "operatingIncome": "30583000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "21040000" }, "balance": { "totalDebt": "17148000", "totalAssets": "594753000", "longTermDebt": "0", "shortTermDebt": "8000", "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "23805723", "totalCurrentAssets": "269194000", "totalShareholderEquity": "468807000", "totalCurrentLiabilities": "83230000", "cashAndShortTermInvestments": "71040000" }, "cashflow": { "freeCashFlow": "15144000", "dividendsPaid": null, "issuanceOfDebt": "65000000", "issuanceOfStock": null, "repaymentOfDebt": "-68300000", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "16406000", "repurchaseOfStock": null, "capitalExpenditures": "-1262000" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:03:53.559772+00:00", "is_restated": false, "income_statement": { "revenue": 1610777000, "cost_of_revenue": 1503962000, "gross_profit": 106815000, "ebit": 26846000, "ebitda": 51326000, "pretax_income": null, "tax_provision": null, "net_income": 18329000, "net_income_to_common": 18329000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 79213000, "total_current_assets": 250011000, "total_assets": 575958000, "short_term_debt": 83000, "long_term_debt": 0, "total_debt": 17633000, "total_liabilities": null, "total_equity": 448045000, "shares_outstanding": 23805723, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 37122000, "capital_expenditure": -5064000, "free_cash_flow": 32058000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -35366000 }, "complete_fields": { "id": 387077, "ticker_id": 19057, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:03:53.559772+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "51326000", "netIncome": "18329000", "grossProfit": "106815000", "totalRevenue": "1610777000", "costOfRevenue": "1503962000", "interestExpense": "1257000", "operatingIncome": "26846000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "22248000" }, "balance": { "totalDebt": "17633000", "totalAssets": "575958000", "longTermDebt": "0", "shortTermDebt": "83000", "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "23805723", "totalCurrentAssets": "250011000", "totalShareholderEquity": "448045000", "totalCurrentLiabilities": "82057000", "cashAndShortTermInvestments": "79213000" }, "cashflow": { "freeCashFlow": "32058000", "dividendsPaid": null, "issuanceOfDebt": "500000", "issuanceOfStock": "0", "repaymentOfDebt": "-35866000", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "37122000", "repurchaseOfStock": null, "capitalExpenditures": "-5064000" } }, "revenue": 1610777000, "cost_of_revenue": 1503962000, "gross_profit": 106815000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 26846000, "depreciation_amortisation": 22248000, "ebitda": 51326000, "interest_expense": 1257000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 18329000, "net_income_continuing_ops": null, "net_income_to_common": 18329000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 79213000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 250011000, "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": 575958000, "short_term_debt": 83000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 82057000, "long_term_debt": 0, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 17633000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 448045000, "shares_outstanding": 23805723, "operating_cash_flow": 37122000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -5064000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -35366000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 32058000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "51326000", "netIncome": "18329000", "grossProfit": "106815000", "totalRevenue": "1610777000", "costOfRevenue": "1503962000", "interestExpense": "1257000", "operatingIncome": "26846000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "22248000" }, "balance": { "totalDebt": "17633000", "totalAssets": "575958000", "longTermDebt": "0", "shortTermDebt": "83000", "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "23805723", "totalCurrentAssets": "250011000", "totalShareholderEquity": "448045000", "totalCurrentLiabilities": "82057000", "cashAndShortTermInvestments": "79213000" }, "cashflow": { "freeCashFlow": "32058000", "dividendsPaid": null, "issuanceOfDebt": "500000", "issuanceOfStock": "0", "repaymentOfDebt": "-35866000", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "37122000", "repurchaseOfStock": null, "capitalExpenditures": "-5064000" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:03:53.559772+00:00", "is_restated": false, "income_statement": { "revenue": 1357408000, "cost_of_revenue": 1288930000, "gross_profit": 68478000, "ebit": 13642000, "ebitda": 34677000, "pretax_income": null, "tax_provision": null, "net_income": 7402000, "net_income_to_common": 7402000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 168431000, "total_current_assets": 300668000, "total_assets": 524142000, "short_term_debt": 32342000, "long_term_debt": 0, "total_debt": 49711000, "total_liabilities": null, "total_equity": 394164000, "shares_outstanding": 22881490, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 61520000, "capital_expenditure": -12821000, "free_cash_flow": 48699000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 76071000, "net_debt_issued": -141000 }, "complete_fields": { "id": 387078, "ticker_id": 19057, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:03:53.559772+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "34677000", "netIncome": "7402000", "grossProfit": "68478000", "totalRevenue": "1357408000", "costOfRevenue": "1288930000", "interestExpense": "1727000", "operatingIncome": "13642000", "fiscalDateEnding": "2021-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "19374000" }, "balance": { "totalDebt": "49711000", "totalAssets": "524142000", "longTermDebt": "0", "shortTermDebt": "32342000", "fiscalDateEnding": "2021-12-31", "totalLiabilities": null, "sharesOutstanding": "22881490", "totalCurrentAssets": "300668000", "totalShareholderEquity": "394164000", "totalCurrentLiabilities": "93766000", "cashAndShortTermInvestments": "168431000" }, "cashflow": { "freeCashFlow": "48699000", "dividendsPaid": null, "issuanceOfDebt": "30000000", "issuanceOfStock": "76071000", "repaymentOfDebt": "-30141000", "fiscalDateEnding": "2021-12-31", "operatingCashflow": "61520000", "repurchaseOfStock": null, "capitalExpenditures": "-12821000" } }, "revenue": 1357408000, "cost_of_revenue": 1288930000, "gross_profit": 68478000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 13642000, "depreciation_amortisation": 19374000, "ebitda": 34677000, "interest_expense": 1727000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 7402000, "net_income_continuing_ops": null, "net_income_to_common": 7402000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 168431000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 300668000, "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": 524142000, "short_term_debt": 32342000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 93766000, "long_term_debt": 0, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 49711000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 394164000, "shares_outstanding": 22881490, "operating_cash_flow": 61520000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -12821000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": 76071000, "net_debt_issued": -141000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 48699000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "34677000", "netIncome": "7402000", "grossProfit": "68478000", "totalRevenue": "1357408000", "costOfRevenue": "1288930000", "interestExpense": "1727000", "operatingIncome": "13642000", "fiscalDateEnding": "2021-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "19374000" }, "balance": { "totalDebt": "49711000", "totalAssets": "524142000", "longTermDebt": "0", "shortTermDebt": "32342000", "fiscalDateEnding": "2021-12-31", "totalLiabilities": null, "sharesOutstanding": "22881490", "totalCurrentAssets": "300668000", "totalShareholderEquity": "394164000", "totalCurrentLiabilities": "93766000", "cashAndShortTermInvestments": "168431000" }, "cashflow": { "freeCashFlow": "48699000", "dividendsPaid": null, "issuanceOfDebt": "30000000", "issuanceOfStock": "76071000", "repaymentOfDebt": "-30141000", "fiscalDateEnding": "2021-12-31", "operatingCashflow": "61520000", "repurchaseOfStock": null, "capitalExpenditures": "-12821000" } } } ], "quarterly": [ { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:03:53.559772+00:00", "is_restated": false, "income_statement": { "revenue": 538278000, "cost_of_revenue": 488793000, "gross_profit": 49485000, "ebit": 10933000, "ebitda": 21660000, "pretax_income": null, "tax_provision": null, "net_income": 7228000, "net_income_to_common": 7228000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 93425000, "total_current_assets": 373871000, "total_assets": 939328000, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": null, "total_equity": 518110000, "shares_outstanding": 25505723, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 29299000, "capital_expenditure": -1833000, "free_cash_flow": 27466000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -109000 }, "complete_fields": { "id": 387070, "ticker_id": 19057, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:03:53.559772+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "21660000", "netIncome": "7228000", "grossProfit": "49485000", "totalRevenue": "538278000", "costOfRevenue": "488793000", "interestExpense": "2206000", "operatingIncome": "10933000", "fiscalDateEnding": "2025-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": "9584000" }, "balance": { "totalDebt": null, "totalAssets": "939328000", "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2025-09-30", "totalLiabilities": null, "sharesOutstanding": "25505723", "totalCurrentAssets": "373871000", "totalShareholderEquity": "518110000", "totalCurrentLiabilities": "214588000", "cashAndShortTermInvestments": "93425000" }, "cashflow": { "freeCashFlow": "27466000", "dividendsPaid": null, "issuanceOfDebt": "-109000", "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2025-09-30", "operatingCashflow": "29299000", "repurchaseOfStock": null, "capitalExpenditures": "-1833000" } }, "revenue": 538278000, "cost_of_revenue": 488793000, "gross_profit": 49485000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 10933000, "depreciation_amortisation": 9584000, "ebitda": 21660000, "interest_expense": 2206000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 7228000, "net_income_continuing_ops": null, "net_income_to_common": 7228000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 93425000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 373871000, "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": 939328000, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 214588000, "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": 518110000, "shares_outstanding": 25505723, "operating_cash_flow": 29299000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -1833000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -109000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 27466000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "21660000", "netIncome": "7228000", "grossProfit": "49485000", "totalRevenue": "538278000", "costOfRevenue": "488793000", "interestExpense": "2206000", "operatingIncome": "10933000", "fiscalDateEnding": "2025-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": "9584000" }, "balance": { "totalDebt": null, "totalAssets": "939328000", "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2025-09-30", "totalLiabilities": null, "sharesOutstanding": "25505723", "totalCurrentAssets": "373871000", "totalShareholderEquity": "518110000", "totalCurrentLiabilities": "214588000", "cashAndShortTermInvestments": "93425000" }, "cashflow": { "freeCashFlow": "27466000", "dividendsPaid": null, "issuanceOfDebt": "-109000", "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2025-09-30", "operatingCashflow": "29299000", "repurchaseOfStock": null, "capitalExpenditures": "-1833000" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:03:53.559772+00:00", "is_restated": false, "income_statement": { "revenue": 507062000, "cost_of_revenue": 456055000, "gross_profit": 51007000, "ebit": 10727000, "ebitda": 20569000, "pretax_income": null, "tax_provision": null, "net_income": 6300000, "net_income_to_common": 6300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 87761000, "total_current_assets": 346340000, "total_assets": 918091000, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": null, "total_equity": 523297000, "shares_outstanding": 25505723, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 19802000, "capital_expenditure": -1637000, "free_cash_flow": 18165000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 387071, "ticker_id": 19057, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:03:53.559772+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "20569000", "netIncome": "6300000", "grossProfit": "51007000", "totalRevenue": "507062000", "costOfRevenue": "456055000", "interestExpense": "2519000", "operatingIncome": "10727000", "fiscalDateEnding": "2025-06-30", "researchAndDevelopment": null, "depreciationAndAmortization": "9380000" }, "balance": { "totalDebt": null, "totalAssets": "918091000", "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "25505723", "totalCurrentAssets": "346340000", "totalShareholderEquity": "523297000", "totalCurrentLiabilities": "180173000", "cashAndShortTermInvestments": "87761000" }, "cashflow": { "freeCashFlow": "18165000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2025-06-30", "operatingCashflow": "19802000", "repurchaseOfStock": null, "capitalExpenditures": "-1637000" } }, "revenue": 507062000, "cost_of_revenue": 456055000, "gross_profit": 51007000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 10727000, "depreciation_amortisation": 9380000, "ebitda": 20569000, "interest_expense": 2519000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 6300000, "net_income_continuing_ops": null, "net_income_to_common": 6300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 87761000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 346340000, "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": 918091000, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 180173000, "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": 523297000, "shares_outstanding": 25505723, "operating_cash_flow": 19802000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -1637000, "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": 18165000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "20569000", "netIncome": "6300000", "grossProfit": "51007000", "totalRevenue": "507062000", "costOfRevenue": "456055000", "interestExpense": "2519000", "operatingIncome": "10727000", "fiscalDateEnding": "2025-06-30", "researchAndDevelopment": null, "depreciationAndAmortization": "9380000" }, "balance": { "totalDebt": null, "totalAssets": "918091000", "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "25505723", "totalCurrentAssets": "346340000", "totalShareholderEquity": "523297000", "totalCurrentLiabilities": "180173000", "cashAndShortTermInvestments": "87761000" }, "cashflow": { "freeCashFlow": "18165000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2025-06-30", "operatingCashflow": "19802000", "repurchaseOfStock": null, "capitalExpenditures": "-1637000" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:03:53.559772+00:00", "is_restated": false, "income_statement": { "revenue": 484657000, "cost_of_revenue": 436813000, "gross_profit": 47844000, "ebit": 10385000, "ebitda": 21964000, "pretax_income": null, "tax_provision": null, "net_income": 6384000, "net_income_to_common": 6384000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 89157000, "total_current_assets": 350028000, "total_assets": 929172000, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": null, "total_equity": 516787000, "shares_outstanding": 25505723, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 3563000, "capital_expenditure": -1246000, "free_cash_flow": 2317000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -16282000 }, "complete_fields": { "id": 387072, "ticker_id": 19057, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:03:53.559772+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "21964000", "netIncome": "6384000", "grossProfit": "47844000", "totalRevenue": "484657000", "costOfRevenue": "436813000", "interestExpense": "3150000", "operatingIncome": "10385000", "fiscalDateEnding": "2025-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "9453000" }, "balance": { "totalDebt": null, "totalAssets": "929172000", "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2025-03-31", "totalLiabilities": null, "sharesOutstanding": "25505723", "totalCurrentAssets": "350028000", "totalShareholderEquity": "516787000", "totalCurrentLiabilities": "178910000", "cashAndShortTermInvestments": "89157000" }, "cashflow": { "freeCashFlow": "2317000", "dividendsPaid": null, "issuanceOfDebt": "20000000", "issuanceOfStock": null, "repaymentOfDebt": "-36282000", "fiscalDateEnding": "2025-03-31", "operatingCashflow": "3563000", "repurchaseOfStock": null, "capitalExpenditures": "-1246000" } }, "revenue": 484657000, "cost_of_revenue": 436813000, "gross_profit": 47844000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 10385000, "depreciation_amortisation": 9453000, "ebitda": 21964000, "interest_expense": 3150000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 6384000, "net_income_continuing_ops": null, "net_income_to_common": 6384000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 89157000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 350028000, "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": 929172000, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 178910000, "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": 516787000, "shares_outstanding": 25505723, "operating_cash_flow": 3563000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -1246000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -16282000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 2317000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "21964000", "netIncome": "6384000", "grossProfit": "47844000", "totalRevenue": "484657000", "costOfRevenue": "436813000", "interestExpense": "3150000", "operatingIncome": "10385000", "fiscalDateEnding": "2025-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "9453000" }, "balance": { "totalDebt": null, "totalAssets": "929172000", "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2025-03-31", "totalLiabilities": null, "sharesOutstanding": "25505723", "totalCurrentAssets": "350028000", "totalShareholderEquity": "516787000", "totalCurrentLiabilities": "178910000", "cashAndShortTermInvestments": "89157000" }, "cashflow": { "freeCashFlow": "2317000", "dividendsPaid": null, "issuanceOfDebt": "20000000", "issuanceOfStock": null, "repaymentOfDebt": "-36282000", "fiscalDateEnding": "2025-03-31", "operatingCashflow": "3563000", "repurchaseOfStock": null, "capitalExpenditures": "-1246000" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:03:53.559772+00:00", "is_restated": false, "income_statement": { "revenue": 482533000, "cost_of_revenue": 436536000, "gross_profit": 45997000, "ebit": 9969000, "ebitda": 19326000, "pretax_income": null, "tax_provision": null, "net_income": 2114000, "net_income_to_common": 2114000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 105999000, "total_current_assets": 345818000, "total_assets": 934357000, "short_term_debt": 25982000, "long_term_debt": 175000000, "total_debt": 238369000, "total_liabilities": null, "total_equity": 510192000, "shares_outstanding": 25505723, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 46087000, "capital_expenditure": -2751000, "free_cash_flow": 43336000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -43000 }, "complete_fields": { "id": 387073, "ticker_id": 19057, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:03:53.559772+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "19326000", "netIncome": "2114000", "grossProfit": "45997000", "totalRevenue": "482533000", "costOfRevenue": "436536000", "interestExpense": "4310000", "operatingIncome": "9969000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "9536000" }, "balance": { "totalDebt": "238369000", "totalAssets": "934357000", "longTermDebt": "175000000", "shortTermDebt": "25982000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "25505723", "totalCurrentAssets": "345818000", "totalShareholderEquity": "510192000", "totalCurrentLiabilities": "171067000", "cashAndShortTermInvestments": "105999000" }, "cashflow": { "freeCashFlow": "43336000", "dividendsPaid": null, "issuanceOfDebt": "200000000", "issuanceOfStock": null, "repaymentOfDebt": "-200043000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "46087000", "repurchaseOfStock": null, "capitalExpenditures": "-2751000" } }, "revenue": 482533000, "cost_of_revenue": 436536000, "gross_profit": 45997000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 9969000, "depreciation_amortisation": 9536000, "ebitda": 19326000, "interest_expense": 4310000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 2114000, "net_income_continuing_ops": null, "net_income_to_common": 2114000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 105999000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 345818000, "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": 934357000, "short_term_debt": 25982000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 171067000, "long_term_debt": 175000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 238369000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 510192000, "shares_outstanding": 25505723, "operating_cash_flow": 46087000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -2751000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -43000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 43336000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "19326000", "netIncome": "2114000", "grossProfit": "45997000", "totalRevenue": "482533000", "costOfRevenue": "436536000", "interestExpense": "4310000", "operatingIncome": "9969000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "9536000" }, "balance": { "totalDebt": "238369000", "totalAssets": "934357000", "longTermDebt": "175000000", "shortTermDebt": "25982000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "25505723", "totalCurrentAssets": "345818000", "totalShareholderEquity": "510192000", "totalCurrentLiabilities": "171067000", "cashAndShortTermInvestments": "105999000" }, "cashflow": { "freeCashFlow": "43336000", "dividendsPaid": null, "issuanceOfDebt": "200000000", "issuanceOfStock": null, "repaymentOfDebt": "-200043000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "46087000", "repurchaseOfStock": null, "capitalExpenditures": "-2751000" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:03:53.559772+00:00", "is_restated": false, "income_statement": { "revenue": 493244000, "cost_of_revenue": 446605000, "gross_profit": 46639000, "ebit": 9464000, "ebitda": 19584000, "pretax_income": null, "tax_provision": null, "net_income": 4027000, "net_income_to_common": 4027000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 67601000, "total_current_assets": 325648000, "total_assets": 913307000, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": null, "total_equity": 507489000, "shares_outstanding": 25505723, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -6464000, "capital_expenditure": -1774000, "free_cash_flow": -8238000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 14000000 }, "complete_fields": { "id": 387075, "ticker_id": 19057, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:03:53.559772+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "19584000", "netIncome": "4027000", "grossProfit": "46639000", "totalRevenue": "493244000", "costOfRevenue": "446605000", "interestExpense": "3534000", "operatingIncome": "9464000", "fiscalDateEnding": "2024-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": "9812000" }, "balance": { "totalDebt": null, "totalAssets": "913307000", "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2024-09-30", "totalLiabilities": null, "sharesOutstanding": "25505723", "totalCurrentAssets": "325648000", "totalShareholderEquity": "507489000", "totalCurrentLiabilities": "329426000", "cashAndShortTermInvestments": "67601000" }, "cashflow": { "freeCashFlow": "-8238000", "dividendsPaid": null, "issuanceOfDebt": "14000000", "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2024-09-30", "operatingCashflow": "-6464000", "repurchaseOfStock": null, "capitalExpenditures": "-1774000" } }, "revenue": 493244000, "cost_of_revenue": 446605000, "gross_profit": 46639000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 9464000, "depreciation_amortisation": 9812000, "ebitda": 19584000, "interest_expense": 3534000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 4027000, "net_income_continuing_ops": null, "net_income_to_common": 4027000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 67601000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 325648000, "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": 913307000, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 329426000, "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": 507489000, "shares_outstanding": 25505723, "operating_cash_flow": -6464000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -1774000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 14000000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -8238000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "19584000", "netIncome": "4027000", "grossProfit": "46639000", "totalRevenue": "493244000", "costOfRevenue": "446605000", "interestExpense": "3534000", "operatingIncome": "9464000", "fiscalDateEnding": "2024-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": "9812000" }, "balance": { "totalDebt": null, "totalAssets": "913307000", "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2024-09-30", "totalLiabilities": null, "sharesOutstanding": "25505723", "totalCurrentAssets": "325648000", "totalShareholderEquity": "507489000", "totalCurrentLiabilities": "329426000", "cashAndShortTermInvestments": "67601000" }, "cashflow": { "freeCashFlow": "-8238000", "dividendsPaid": null, "issuanceOfDebt": "14000000", "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2024-09-30", "operatingCashflow": "-6464000", "repurchaseOfStock": null, "capitalExpenditures": "-1774000" } } } ] }, "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": "momentum_leaders", "name": "Momentum Leaders", "slug": "momentum-leaders", "group": "momentum", "page_url": "/factors/momentum-leaders/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 4, "quarterly_financial_periods": 5, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2024-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }