{ "ticker": { "uuid": "90d61712-6821-47fc-bdc7-fe94159b70e6", "symbol": "TUI1", "name": "TUI AG", "exchange": "GER", "exchange_name": "XETRA", "country": "DE", "currency": "EUR", "sector": "Consumer Cyclical", "industry": "Travel Services", "page_url": "https://sharemaestro.com/factors/ticker/90d61712-6821-47fc-bdc7-fe94159b70e6/", "api_url": "https://sharemaestro.com/factors/api/tickers/90d61712-6821-47fc-bdc7-fe94159b70e6/" }, "latest_snapshot": { "ticker": { "uuid": "90d61712-6821-47fc-bdc7-fe94159b70e6", "symbol": "TUI1", "name": "TUI AG", "exchange": "GER", "exchange_name": "XETRA", "country": "DE", "currency": "EUR", "sector": "Consumer Cyclical", "industry": "Travel Services", "page_url": "https://sharemaestro.com/factors/ticker/90d61712-6821-47fc-bdc7-fe94159b70e6/", "api_url": "https://sharemaestro.com/factors/api/tickers/90d61712-6821-47fc-bdc7-fe94159b70e6/" }, "week_end_date": "2026-07-19", "universe": "EUR_DE", "score": { "os": 0.93, "value": 0.96, "quality": 0.83, "momentum": 0.27, "coverage": 0.939, "confidence": 0.91, "delta": 0 }, "headline_factors": { "price": 7.04, "market_cap": 3571299610.25, "pe_ratio": 5.0873, "earnings_yield": 0.1639, "ebitda_to_ev": 0.4346, "shareholder_yield": 0.0142, "roe": 0.3473, "piotroski_f_score": 8, "momentum_12_1": -0.0661, "volatility_252d": 0.4044 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": true, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "valuation": { "pe_ratio": 5.0873, "ev_ebitda": 2.3009, "earnings_yield": 0.1639, "fcf_yield": 0.1746, "shareholder_yield": 0.0142 }, "quality": { "roe": 0.3473, "roic": 0.2326, "gross_margin": 0.0836, "fcf_margin": 0.0396, "piotroski_f_score": 8 }, "growth": { "revenue_growth_1y": 0.0437, "eps_growth_1y": 0.254, "fcf_growth_1y": 0.101 }, "momentum": { "price_return_12m": -0.0818, "momentum_12_1": -0.0661, "relative_strength": -0.1041 }, "scores": { "value_percentile": 0.96, "quality_percentile": 0.83, "momentum_percentile": 0.27, "growth_composite": 23, "yield_composite": 77, "overall_composite": 7, "os_score": 0.93, "factor_coverage": 0.939, "signal_confidence": 0.91 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 6.84, "os": 0.95, "value": 0.97, "quality": 0.83, "momentum": 0.33, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 4.9471, "earnings_yield": 0.1669, "shareholder_yield": 0.0146, "roe": 0.3473, "momentum_12_1": -0.0709 }, { "week_end_date": "2026-06-14", "price": 7.08, "os": 0.97, "value": 0.96, "quality": 0.83, "momentum": 0.57, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 5.1177, "earnings_yield": 0.1632, "shareholder_yield": 0.0141, "roe": 0.3473, "momentum_12_1": 0.027 }, { "week_end_date": "2026-06-21", "price": 7.16, "os": 0.95, "value": 0.96, "quality": 0.84, "momentum": 0.4, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 5.1741, "earnings_yield": 0.1621, "shareholder_yield": 0.014, "roe": 0.3473, "momentum_12_1": 0.0071 }, { "week_end_date": "2026-06-28", "price": 7.39, "os": 0.95, "value": 0.96, "quality": 0.83, "momentum": 0.37, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 5.3418, "earnings_yield": 0.1587, "shareholder_yield": 0.0135, "roe": 0.3473, "momentum_12_1": -0.0208 }, { "week_end_date": "2026-07-05", "price": 7.23, "os": 0.94, "value": 0.96, "quality": 0.83, "momentum": 0.29, "confidence": 0.931, "coverage": 0.939, "pe_ratio": 5.2247, "earnings_yield": 0.161, "shareholder_yield": 0.0138, "roe": 0.3473, "momentum_12_1": -0.0786 }, { "week_end_date": "2026-07-12", "price": 7.15, "os": 0.93, "value": 0.96, "quality": 0.83, "momentum": 0.29, "confidence": 0.92, "coverage": 0.939, "pe_ratio": 5.1712, "earnings_yield": 0.1621, "shareholder_yield": 0.014, "roe": 0.3473, "momentum_12_1": -0.0701 }, { "week_end_date": "2026-07-19", "price": 7.04, "os": 0.93, "value": 0.96, "quality": 0.83, "momentum": 0.27, "confidence": 0.91, "coverage": 0.939, "pe_ratio": 5.0873, "earnings_yield": 0.1639, "shareholder_yield": 0.0142, "roe": 0.3473, "momentum_12_1": -0.0661 } ], "financial_periods": { "annual": [ { "period_end_date": "2025-09-30", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "EUR", "is_restated": false, "income_statement": { "revenue": 24178700000, "cost_of_revenue": 22163600000, "gross_profit": 2015100000, "ebit": 893100000, "ebitda": 2333600000, "pretax_income": null, "tax_provision": null, "net_income": 635900000, "net_income_to_common": 635900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2397800000, "total_current_assets": 5681100000, "total_assets": 18148900000, "short_term_debt": 420600000, "long_term_debt": 1562200000, "total_debt": 4437300000, "total_liabilities": null, "total_equity": 1762500000, "shares_outstanding": 507431033, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 2058200000, "capital_expenditure": -738900000, "free_cash_flow": 1319300000, "dividends_paid": null, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": -467000000 } }, { "period_end_date": "2025-09-30", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "EUR", "is_restated": false, "income_statement": { "revenue": 24178700000, "cost_of_revenue": 22163600000, "gross_profit": 2015100000, "ebit": 893100000, "ebitda": 2333600000, "pretax_income": null, "tax_provision": null, "net_income": 635900000, "net_income_to_common": 635900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2397800000, "total_current_assets": 5681100000, "total_assets": 18148900000, "short_term_debt": 420600000, "long_term_debt": 1562200000, "total_debt": 4437300000, "total_liabilities": null, "total_equity": 1762500000, "shares_outstanding": 507431033, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 2058200000, "capital_expenditure": -738900000, "free_cash_flow": 1319300000, "dividends_paid": null, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": -467000000 } }, { "period_end_date": "2025-09-30", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "EUR", "is_restated": false, "income_statement": { "revenue": 24178700000, "cost_of_revenue": 22163600000, "gross_profit": 2015100000, "ebit": 893100000, "ebitda": 2333600000, "pretax_income": null, "tax_provision": null, "net_income": 635900000, "net_income_to_common": 635900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2397800000, "total_current_assets": 5681100000, "total_assets": 18148900000, "short_term_debt": 420600000, "long_term_debt": 1562200000, "total_debt": 4437300000, "total_liabilities": null, "total_equity": 1762500000, "shares_outstanding": 507431033, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 2058200000, "capital_expenditure": -738900000, "free_cash_flow": 1319300000, "dividends_paid": null, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": -467000000 } }, { "period_end_date": "2025-09-30", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "EUR", "is_restated": false, "income_statement": { "revenue": 24178700000, "cost_of_revenue": 22163600000, "gross_profit": 2015100000, "ebit": 893100000, "ebitda": 2333600000, "pretax_income": null, "tax_provision": null, "net_income": 635900000, "net_income_to_common": 635900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2397800000, "total_current_assets": 5681100000, "total_assets": 18148900000, "short_term_debt": 420600000, "long_term_debt": 1562200000, "total_debt": 4437300000, "total_liabilities": null, "total_equity": 1762500000, "shares_outstanding": 507431033, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 2058200000, "capital_expenditure": -738900000, "free_cash_flow": 1319300000, "dividends_paid": null, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": -467000000 } }, { "period_end_date": "2025-09-30", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "EUR", "is_restated": false, "income_statement": { "revenue": 24178700000, "cost_of_revenue": 22163600000, "gross_profit": 2015100000, "ebit": 893100000, "ebitda": 2333600000, "pretax_income": null, "tax_provision": null, "net_income": 635900000, "net_income_to_common": 635900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2397800000, "total_current_assets": 5681100000, "total_assets": 18148900000, "short_term_debt": 420600000, "long_term_debt": 1562200000, "total_debt": 4437300000, "total_liabilities": null, "total_equity": 1762500000, "shares_outstanding": 507431033, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 2058200000, "capital_expenditure": -738900000, "free_cash_flow": 1319300000, "dividends_paid": null, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": -467000000 } }, { "period_end_date": "2025-09-30", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "EUR", "is_restated": false, "income_statement": { "revenue": 24178700000, "cost_of_revenue": 22163600000, "gross_profit": 2015100000, "ebit": 893100000, "ebitda": 2333600000, "pretax_income": null, "tax_provision": null, "net_income": 635900000, "net_income_to_common": 635900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2397800000, "total_current_assets": 5681100000, "total_assets": 18148900000, "short_term_debt": 420600000, "long_term_debt": 1562200000, "total_debt": 4437300000, "total_liabilities": null, "total_equity": 1762500000, "shares_outstanding": 507431033, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 2058200000, "capital_expenditure": -738900000, "free_cash_flow": 1319300000, "dividends_paid": null, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": -467000000 } }, { "period_end_date": "2024-09-30", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "EUR", "is_restated": false, "income_statement": { "revenue": 23167300000, "cost_of_revenue": 21221200000, "gross_profit": 1946100000, "ebit": 900300000, "ebitda": 2217900000, "pretax_income": null, "tax_provision": null, "net_income": 507100000, "net_income_to_common": 507100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2157700000, "total_current_assets": 5268800000, "total_assets": 17416700000, "short_term_debt": 358800000, "long_term_debt": 1543600000, "total_debt": 4542200000, "total_liabilities": null, "total_equity": 956400000, "shares_outstanding": 507431033, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 1910800000, "capital_expenditure": -712500000, "free_cash_flow": 1198300000, "dividends_paid": null, "share_repurchases": -1200000, "shares_issued": 101800000, "net_debt_issued": -571100000 } }, { "period_end_date": "2024-09-30", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "EUR", "is_restated": false, "income_statement": { "revenue": 23167300000, "cost_of_revenue": 21221200000, "gross_profit": 1946100000, "ebit": 900300000, "ebitda": 2217900000, "pretax_income": null, "tax_provision": null, "net_income": 507100000, "net_income_to_common": 507100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2157700000, "total_current_assets": 5268800000, "total_assets": 17416700000, "short_term_debt": 358800000, "long_term_debt": 1543600000, "total_debt": 4542200000, "total_liabilities": null, "total_equity": 956400000, "shares_outstanding": 507431033, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 1910800000, "capital_expenditure": -712500000, "free_cash_flow": 1198300000, "dividends_paid": null, "share_repurchases": -1200000, "shares_issued": 101800000, "net_debt_issued": -571100000 } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "EUR", "is_restated": false, "income_statement": { "revenue": 3701000000, "cost_of_revenue": 3734200000, "gross_profit": -33200000, "ebit": -299700000, "ebitda": 44000000, "pretax_income": null, "tax_provision": null, "net_income": -281800000, "net_income_to_common": -281800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1448600000, "total_current_assets": 4982200000, "total_assets": 18142100000, "short_term_debt": null, "long_term_debt": null, "total_debt": 2322700000, "total_liabilities": null, "total_equity": 2021100000, "shares_outstanding": 507431033, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 1043700000, "capital_expenditure": -203800000, "free_cash_flow": 839900000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -67700000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "EUR", "is_restated": false, "income_statement": { "revenue": 3701000000, "cost_of_revenue": 3734200000, "gross_profit": -33200000, "ebit": -299700000, "ebitda": 44000000, "pretax_income": null, "tax_provision": null, "net_income": -281800000, "net_income_to_common": -281800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1448600000, "total_current_assets": 4982200000, "total_assets": 18142100000, "short_term_debt": null, "long_term_debt": null, "total_debt": 2322700000, "total_liabilities": null, "total_equity": 2021100000, "shares_outstanding": 507431033, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 1043700000, "capital_expenditure": -203800000, "free_cash_flow": 839900000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -67700000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "EUR", "is_restated": false, "income_statement": { "revenue": 3701000000, "cost_of_revenue": 3734200000, "gross_profit": -33200000, "ebit": -299700000, "ebitda": 44000000, "pretax_income": null, "tax_provision": null, "net_income": -281800000, "net_income_to_common": -281800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1448600000, "total_current_assets": 4982200000, "total_assets": 18142100000, "short_term_debt": null, "long_term_debt": null, "total_debt": 2322700000, "total_liabilities": null, "total_equity": 2021100000, "shares_outstanding": 507431033, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 1043700000, "capital_expenditure": -203800000, "free_cash_flow": 839900000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -67700000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "EUR", "is_restated": false, "income_statement": { "revenue": 3701000000, "cost_of_revenue": 3734200000, "gross_profit": -33200000, "ebit": -299700000, "ebitda": 44000000, "pretax_income": null, "tax_provision": null, "net_income": -281800000, "net_income_to_common": -281800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1448600000, "total_current_assets": 4982200000, "total_assets": 18142100000, "short_term_debt": null, "long_term_debt": null, "total_debt": 2322700000, "total_liabilities": null, "total_equity": 2021100000, "shares_outstanding": 507431033, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 1043700000, "capital_expenditure": -203800000, "free_cash_flow": 839900000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -67700000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "EUR", "is_restated": false, "income_statement": { "revenue": 3701000000, "cost_of_revenue": 3734200000, "gross_profit": -33200000, "ebit": -299700000, "ebitda": 44000000, "pretax_income": null, "tax_provision": null, "net_income": -281800000, "net_income_to_common": -281800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1448600000, "total_current_assets": 4982200000, "total_assets": 18142100000, "short_term_debt": null, "long_term_debt": null, "total_debt": 2322700000, "total_liabilities": null, "total_equity": 2021100000, "shares_outstanding": 507431033, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 1043700000, "capital_expenditure": -203800000, "free_cash_flow": 839900000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -67700000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "EUR", "is_restated": false, "income_statement": { "revenue": 3701000000, "cost_of_revenue": 3734200000, "gross_profit": -33200000, "ebit": -299700000, "ebitda": 44000000, "pretax_income": null, "tax_provision": null, "net_income": -281800000, "net_income_to_common": -281800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1448600000, "total_current_assets": 4982200000, "total_assets": 18142100000, "short_term_debt": null, "long_term_debt": null, "total_debt": 2322700000, "total_liabilities": null, "total_equity": 2021100000, "shares_outstanding": 507431033, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 1043700000, "capital_expenditure": -203800000, "free_cash_flow": 839900000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -67700000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "EUR", "is_restated": false, "income_statement": { "revenue": 4861200000, "cost_of_revenue": 4605700000, "gross_profit": 255500000, "ebit": -8800000, "ebitda": 323700000, "pretax_income": null, "tax_provision": null, "net_income": -43600000, "net_income_to_common": -43600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1547500000, "total_current_assets": 3846900000, "total_assets": 16758700000, "short_term_debt": null, "long_term_debt": null, "total_debt": 2327600000, "total_liabilities": null, "total_equity": 1703900000, "shares_outstanding": 507431033, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -1598700000, "capital_expenditure": -341200000, "free_cash_flow": -1939900000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 663100000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "EUR", "is_restated": false, "income_statement": { "revenue": 4861200000, "cost_of_revenue": 4605700000, "gross_profit": 255500000, "ebit": -8800000, "ebitda": 323700000, "pretax_income": null, "tax_provision": null, "net_income": -43600000, "net_income_to_common": -43600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1547500000, "total_current_assets": 3846900000, "total_assets": 16758700000, "short_term_debt": null, "long_term_debt": null, "total_debt": 2327600000, "total_liabilities": null, "total_equity": 1703900000, "shares_outstanding": 507431033, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -1598700000, "capital_expenditure": -341200000, "free_cash_flow": -1939900000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 663100000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "EUR", "is_restated": false, "income_statement": { "revenue": 4861200000, "cost_of_revenue": 4605700000, "gross_profit": 255500000, "ebit": -8800000, "ebitda": 323700000, "pretax_income": null, "tax_provision": null, "net_income": -43600000, "net_income_to_common": -43600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1547500000, "total_current_assets": 3846900000, "total_assets": 16758700000, "short_term_debt": null, "long_term_debt": null, "total_debt": 2327600000, "total_liabilities": null, "total_equity": 1703900000, "shares_outstanding": 507431033, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -1598700000, "capital_expenditure": -341200000, "free_cash_flow": -1939900000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 663100000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "EUR", "is_restated": false, "income_statement": { "revenue": 4861200000, "cost_of_revenue": 4605700000, "gross_profit": 255500000, "ebit": -8800000, "ebitda": 323700000, "pretax_income": null, "tax_provision": null, "net_income": -43600000, "net_income_to_common": -43600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1547500000, "total_current_assets": 3846900000, "total_assets": 16758700000, "short_term_debt": null, "long_term_debt": null, "total_debt": 2327600000, "total_liabilities": null, "total_equity": 1703900000, "shares_outstanding": 507431033, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -1598700000, "capital_expenditure": -341200000, "free_cash_flow": -1939900000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 663100000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "EUR", "is_restated": false, "income_statement": { "revenue": 4861200000, "cost_of_revenue": 4605700000, "gross_profit": 255500000, "ebit": -8800000, "ebitda": 323700000, "pretax_income": null, "tax_provision": null, "net_income": -43600000, "net_income_to_common": -43600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1547500000, "total_current_assets": 3846900000, "total_assets": 16758700000, "short_term_debt": null, "long_term_debt": null, "total_debt": 2327600000, "total_liabilities": null, "total_equity": 1703900000, "shares_outstanding": 507431033, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -1598700000, "capital_expenditure": -341200000, "free_cash_flow": -1939900000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 663100000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "EUR", "is_restated": false, "income_statement": { "revenue": 4861200000, "cost_of_revenue": 4605700000, "gross_profit": 255500000, "ebit": -8800000, "ebitda": 323700000, "pretax_income": null, "tax_provision": null, "net_income": -43600000, "net_income_to_common": -43600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1547500000, "total_current_assets": 3846900000, "total_assets": 16758700000, "short_term_debt": null, "long_term_debt": null, "total_debt": 2327600000, "total_liabilities": null, "total_equity": 1703900000, "shares_outstanding": 507431033, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -1598700000, "capital_expenditure": -341200000, "free_cash_flow": -1939900000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 663100000 } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/" }, { "key": "deep_value", "name": "Deep Value", "slug": "deep-value", "group": "value", "page_url": "/factors/deep-value/" }, { "key": "vc2_cheapest", "name": "VC2 Cheapest Decile", "slug": "vc2-cheapest", "group": "value", "page_url": "/factors/vc2-cheapest/" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/" }, { "key": "piotroski_bargains", "name": "Piotroski Bargains", "slug": "piotroski-bargains", "group": "quality", "page_url": "/factors/piotroski-bargains/" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/" } ], "coverage": { "factor_history_points": 7, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-07-19", "latest_financials_period_end": "2025-09-30" }, "schema": { "public_fields_only": true } }