{ "ticker": { "uuid": "90d8c478-9e88-4a98-ac3c-d4ee113283d3", "symbol": "H1W", "name": "Klarna Group PLC R", "exchange": "GER", "exchange_name": "XETRA", "country": "DE", "currency": "EUR", "sector": "Financial Services", "industry": "Credit Services", "page_url": "https://sharemaestro.com/factors/ticker/90d8c478-9e88-4a98-ac3c-d4ee113283d3/", "api_url": "https://sharemaestro.com/factors/api/tickers/90d8c478-9e88-4a98-ac3c-d4ee113283d3/" }, "latest_snapshot": { "ticker": { "uuid": "90d8c478-9e88-4a98-ac3c-d4ee113283d3", "symbol": "H1W", "name": "Klarna Group PLC R", "exchange": "GER", "exchange_name": "XETRA", "country": "DE", "currency": "EUR", "sector": "Financial Services", "industry": "Credit Services", "page_url": "https://sharemaestro.com/factors/ticker/90d8c478-9e88-4a98-ac3c-d4ee113283d3/", "api_url": "https://sharemaestro.com/factors/api/tickers/90d8c478-9e88-4a98-ac3c-d4ee113283d3/" }, "week_end_date": "2026-07-26", "universe": "EUR_DE", "score": { "os": 0.33, "value": 0.63, "quality": 0.06, "momentum": 0.42, "coverage": 0.788, "confidence": 0.755, "delta": -1 }, "headline_factors": { "price": 15.68, "market_cap": 5928819460.48, "pe_ratio": null, "earnings_yield": 0.1258, "ebitda_to_ev": 0.1509, "shareholder_yield": -0.0322, "roe": -0.081, "piotroski_f_score": 0, "momentum_12_1": null, "volatility_252d": 0.7158 }, "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": { "valuation": { "pe_ratio": null, "ev_ebitda": 6.6271, "earnings_yield": 0.1258, "fcf_yield": -0.5628, "shareholder_yield": -0.0322 }, "quality": { "roe": -0.081, "roic": 0.4343, "gross_margin": 0.5082, "fcf_margin": -0.6862, "piotroski_f_score": 0 }, "growth": { "revenue_growth_1y": 0.2487, "eps_growth_1y": null, "fcf_growth_1y": -2.9594 }, "momentum": { "price_return_12m": null, "momentum_12_1": null, "relative_strength": null }, "scores": { "value_percentile": 0.63, "quality_percentile": 0.06, "momentum_percentile": 0.42, "growth_composite": 15, "yield_composite": 92, "overall_composite": 67, "os_score": 0.33, "factor_coverage": 0.788, "signal_confidence": 0.755 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 14.4, "os": 0.32, "value": 0.59, "quality": 0.08, "momentum": 0.44, "confidence": 0.758, "coverage": 0.758, "pe_ratio": null, "earnings_yield": 0.1052, "shareholder_yield": -0.0351, "roe": -0.1196, "momentum_12_1": null }, { "week_end_date": "2026-06-14", "price": 14.12, "os": 0.34, "value": 0.61, "quality": 0.08, "momentum": 0.44, "confidence": 0.758, "coverage": 0.758, "pe_ratio": null, "earnings_yield": 0.1079, "shareholder_yield": -0.0358, "roe": -0.1196, "momentum_12_1": null }, { "week_end_date": "2026-06-21", "price": 16.28, "os": 0.15, "value": 0.39, "quality": 0.08, "momentum": 0.43, "confidence": 0.758, "coverage": 0.758, "pe_ratio": null, "earnings_yield": 0.0899, "shareholder_yield": -0.031, "roe": -0.1196, "momentum_12_1": null }, { "week_end_date": "2026-06-28", "price": 17.2, "os": 0.12, "value": 0.37, "quality": 0.07, "momentum": 0.44, "confidence": 0.758, "coverage": 0.758, "pe_ratio": null, "earnings_yield": 0.0839, "shareholder_yield": -0.0294, "roe": -0.1196, "momentum_12_1": null }, { "week_end_date": "2026-07-05", "price": 17.56, "os": 0.12, "value": 0.37, "quality": 0.07, "momentum": 0.44, "confidence": 0.751, "coverage": 0.758, "pe_ratio": null, "earnings_yield": 0.0818, "shareholder_yield": -0.0288, "roe": -0.1196, "momentum_12_1": null }, { "week_end_date": "2026-07-12", "price": 17.36, "os": 0.3, "value": 0.59, "quality": 0.06, "momentum": 0.43, "confidence": 0.772, "coverage": 0.788, "pe_ratio": null, "earnings_yield": 0.1107, "shareholder_yield": -0.0291, "roe": -0.081, "momentum_12_1": null }, { "week_end_date": "2026-07-19", "price": 16.16, "os": 0.32, "value": 0.62, "quality": 0.06, "momentum": 0.43, "confidence": 0.764, "coverage": 0.788, "pe_ratio": null, "earnings_yield": 0.1211, "shareholder_yield": -0.0313, "roe": -0.081, "momentum_12_1": null }, { "week_end_date": "2026-07-26", "price": 15.68, "os": 0.33, "value": 0.63, "quality": 0.06, "momentum": 0.42, "confidence": 0.755, "coverage": 0.788, "pe_ratio": null, "earnings_yield": 0.1258, "shareholder_yield": -0.0322, "roe": -0.081, "momentum_12_1": null } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "EUR", "is_restated": false, "income_statement": { "revenue": 3510000000, "cost_of_revenue": 1603000000, "gross_profit": 1907000000, "ebit": 439000000, "ebitda": 551000000, "pretax_income": null, "tax_provision": null, "net_income": -294000000, "net_income_to_common": -294000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3803000000, "total_current_assets": 15924000000, "total_assets": 18797000000, "short_term_debt": 84000000, "long_term_debt": 1262000000, "total_debt": 1426000000, "total_liabilities": null, "total_equity": 2507000000, "shares_outstanding": 377507910, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -1032000000, "capital_expenditure": -30000000, "free_cash_flow": -1062000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 191000000, "net_debt_issued": 797000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "EUR", "is_restated": false, "income_statement": { "revenue": 3510000000, "cost_of_revenue": 1603000000, "gross_profit": 1907000000, "ebit": 439000000, "ebitda": 551000000, "pretax_income": null, "tax_provision": null, "net_income": -294000000, "net_income_to_common": -294000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3803000000, "total_current_assets": 15924000000, "total_assets": 18797000000, "short_term_debt": 84000000, "long_term_debt": 1262000000, "total_debt": 1426000000, "total_liabilities": null, "total_equity": 2507000000, "shares_outstanding": 377507910, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -1032000000, "capital_expenditure": -30000000, "free_cash_flow": -1062000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 191000000, "net_debt_issued": 797000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "EUR", "is_restated": false, "income_statement": { "revenue": 3510000000, "cost_of_revenue": 1603000000, "gross_profit": 1907000000, "ebit": 439000000, "ebitda": 551000000, "pretax_income": null, "tax_provision": null, "net_income": -294000000, "net_income_to_common": -294000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3803000000, "total_current_assets": 15924000000, "total_assets": 18797000000, "short_term_debt": 84000000, "long_term_debt": 1262000000, "total_debt": 1426000000, "total_liabilities": null, "total_equity": 2507000000, "shares_outstanding": 377507910, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -1032000000, "capital_expenditure": -30000000, "free_cash_flow": -1062000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 191000000, "net_debt_issued": 797000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "EUR", "is_restated": false, "income_statement": { "revenue": 3510000000, "cost_of_revenue": 1603000000, "gross_profit": 1907000000, "ebit": 439000000, "ebitda": 551000000, "pretax_income": null, "tax_provision": null, "net_income": -294000000, "net_income_to_common": -294000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3803000000, "total_current_assets": 15924000000, "total_assets": 18797000000, "short_term_debt": 84000000, "long_term_debt": 1262000000, "total_debt": 1426000000, "total_liabilities": null, "total_equity": 2507000000, "shares_outstanding": 377507910, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -1032000000, "capital_expenditure": -30000000, "free_cash_flow": -1062000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 191000000, "net_debt_issued": 797000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "EUR", "is_restated": false, "income_statement": { "revenue": 3510000000, "cost_of_revenue": 1603000000, "gross_profit": 1907000000, "ebit": 439000000, "ebitda": 551000000, "pretax_income": null, "tax_provision": null, "net_income": -294000000, "net_income_to_common": -294000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3803000000, "total_current_assets": 15924000000, "total_assets": 18797000000, "short_term_debt": 84000000, "long_term_debt": 1262000000, "total_debt": 1426000000, "total_liabilities": null, "total_equity": 2507000000, "shares_outstanding": 377507910, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -1032000000, "capital_expenditure": -30000000, "free_cash_flow": -1062000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 191000000, "net_debt_issued": 797000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "EUR", "is_restated": false, "income_statement": { "revenue": 3510000000, "cost_of_revenue": 1603000000, "gross_profit": 1907000000, "ebit": 439000000, "ebitda": 551000000, "pretax_income": null, "tax_provision": null, "net_income": -294000000, "net_income_to_common": -294000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3803000000, "total_current_assets": 15924000000, "total_assets": 18797000000, "short_term_debt": 84000000, "long_term_debt": 1262000000, "total_debt": 1426000000, "total_liabilities": null, "total_equity": 2507000000, "shares_outstanding": 377507910, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -1032000000, "capital_expenditure": -30000000, "free_cash_flow": -1062000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 191000000, "net_debt_issued": 797000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "EUR", "is_restated": false, "income_statement": { "revenue": 3510000000, "cost_of_revenue": 1603000000, "gross_profit": 1907000000, "ebit": 439000000, "ebitda": 551000000, "pretax_income": null, "tax_provision": null, "net_income": -294000000, "net_income_to_common": -294000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3803000000, "total_current_assets": 15924000000, "total_assets": 18797000000, "short_term_debt": 84000000, "long_term_debt": 1262000000, "total_debt": 1426000000, "total_liabilities": null, "total_equity": 2507000000, "shares_outstanding": 377507910, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -1032000000, "capital_expenditure": -30000000, "free_cash_flow": -1062000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 191000000, "net_debt_issued": 797000000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "EUR", "is_restated": false, "income_statement": { "revenue": 2811000000, "cost_of_revenue": 1091000000, "gross_profit": 1720000000, "ebit": 382000000, "ebitda": 725000000, "pretax_income": null, "tax_provision": null, "net_income": 9000000, "net_income_to_common": 9000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3243000000, "total_current_assets": 12144000000, "total_assets": 13804000000, "short_term_debt": 13000000, "long_term_debt": 439000000, "total_debt": 545000000, "total_liabilities": null, "total_equity": 2086000000, "shares_outstanding": 377255045, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 587000000, "capital_expenditure": -45000000, "free_cash_flow": 542000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": 170000000 } } ], "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": 1012000000, "cost_of_revenue": 266000000, "gross_profit": 746000000, "ebit": 188000000, "ebitda": 187000000, "pretax_income": null, "tax_provision": null, "net_income": -5000000, "net_income_to_common": -5000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2806000000, "total_current_assets": 14269000000, "total_assets": 17988000000, "short_term_debt": 86000000, "long_term_debt": 1274000000, "total_debt": 1360000000, "total_liabilities": null, "total_equity": 2458000000, "shares_outstanding": 378113486, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -952000000, "capital_expenditure": -8000000, "free_cash_flow": -960000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 25000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "EUR", "is_restated": false, "income_statement": { "revenue": 1012000000, "cost_of_revenue": 266000000, "gross_profit": 746000000, "ebit": 188000000, "ebitda": 187000000, "pretax_income": null, "tax_provision": null, "net_income": -5000000, "net_income_to_common": -5000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2806000000, "total_current_assets": 14269000000, "total_assets": 17988000000, "short_term_debt": 86000000, "long_term_debt": 1274000000, "total_debt": 1360000000, "total_liabilities": null, "total_equity": 2458000000, "shares_outstanding": 378113486, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -952000000, "capital_expenditure": -8000000, "free_cash_flow": -960000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 25000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "EUR", "is_restated": false, "income_statement": { "revenue": 1012000000, "cost_of_revenue": 266000000, "gross_profit": 746000000, "ebit": 188000000, "ebitda": 187000000, "pretax_income": null, "tax_provision": null, "net_income": -5000000, "net_income_to_common": -5000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2806000000, "total_current_assets": 14269000000, "total_assets": 17988000000, "short_term_debt": 86000000, "long_term_debt": 1274000000, "total_debt": 1360000000, "total_liabilities": null, "total_equity": 2458000000, "shares_outstanding": 378113486, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -952000000, "capital_expenditure": -8000000, "free_cash_flow": -960000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 25000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "EUR", "is_restated": false, "income_statement": { "revenue": 1012000000, "cost_of_revenue": 266000000, "gross_profit": 746000000, "ebit": 188000000, "ebitda": 187000000, "pretax_income": null, "tax_provision": null, "net_income": -5000000, "net_income_to_common": -5000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2806000000, "total_current_assets": 14269000000, "total_assets": 17988000000, "short_term_debt": 86000000, "long_term_debt": 1274000000, "total_debt": 1360000000, "total_liabilities": null, "total_equity": 2458000000, "shares_outstanding": 378113486, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -952000000, "capital_expenditure": -8000000, "free_cash_flow": -960000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 25000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "EUR", "is_restated": false, "income_statement": { "revenue": 1012000000, "cost_of_revenue": 266000000, "gross_profit": 746000000, "ebit": 188000000, "ebitda": 187000000, "pretax_income": null, "tax_provision": null, "net_income": -5000000, "net_income_to_common": -5000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2806000000, "total_current_assets": 14269000000, "total_assets": 17988000000, "short_term_debt": 86000000, "long_term_debt": 1274000000, "total_debt": 1360000000, "total_liabilities": null, "total_equity": 2458000000, "shares_outstanding": 378113486, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -952000000, "capital_expenditure": -8000000, "free_cash_flow": -960000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 25000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "EUR", "is_restated": false, "income_statement": { "revenue": 1012000000, "cost_of_revenue": 266000000, "gross_profit": 746000000, "ebit": 188000000, "ebitda": 187000000, "pretax_income": null, "tax_provision": null, "net_income": -5000000, "net_income_to_common": -5000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2806000000, "total_current_assets": 14269000000, "total_assets": 17988000000, "short_term_debt": 86000000, "long_term_debt": 1274000000, "total_debt": 1360000000, "total_liabilities": null, "total_equity": 2458000000, "shares_outstanding": 378113486, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -952000000, "capital_expenditure": -8000000, "free_cash_flow": -960000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 25000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "EUR", "is_restated": false, "income_statement": { "revenue": 1012000000, "cost_of_revenue": 266000000, "gross_profit": 746000000, "ebit": 188000000, "ebitda": 187000000, "pretax_income": null, "tax_provision": null, "net_income": -5000000, "net_income_to_common": -5000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2806000000, "total_current_assets": 14269000000, "total_assets": 17988000000, "short_term_debt": 86000000, "long_term_debt": 1274000000, "total_debt": 1360000000, "total_liabilities": null, "total_equity": 2458000000, "shares_outstanding": 378113486, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -952000000, "capital_expenditure": -8000000, "free_cash_flow": -960000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 25000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "EUR", "is_restated": false, "income_statement": { "revenue": 1083000000, "cost_of_revenue": 1044000000, "gross_profit": 39000000, "ebit": 200000000, "ebitda": 268000000, "pretax_income": null, "tax_provision": null, "net_income": -47000000, "net_income_to_common": -47000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3803000000, "total_current_assets": 15924000000, "total_assets": 18797000000, "short_term_debt": 84000000, "long_term_debt": 1262000000, "total_debt": 1426000000, "total_liabilities": null, "total_equity": 2507000000, "shares_outstanding": 377507910, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -3038000000, "capital_expenditure": -8000000, "free_cash_flow": -3046000000, "dividends_paid": null, "share_repurchases": -1000000, "shares_issued": null, "net_debt_issued": 26000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "EUR", "is_restated": false, "income_statement": { "revenue": 1083000000, "cost_of_revenue": 1044000000, "gross_profit": 39000000, "ebit": 200000000, "ebitda": 268000000, "pretax_income": null, "tax_provision": null, "net_income": -47000000, "net_income_to_common": -47000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3803000000, "total_current_assets": 15924000000, "total_assets": 18797000000, "short_term_debt": 84000000, "long_term_debt": 1262000000, "total_debt": 1426000000, "total_liabilities": null, "total_equity": 2507000000, "shares_outstanding": 377507910, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -3038000000, "capital_expenditure": -8000000, "free_cash_flow": -3046000000, "dividends_paid": null, "share_repurchases": -1000000, "shares_issued": null, "net_debt_issued": 26000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "EUR", "is_restated": false, "income_statement": { "revenue": 1083000000, "cost_of_revenue": 1044000000, "gross_profit": 39000000, "ebit": 200000000, "ebitda": 268000000, "pretax_income": null, "tax_provision": null, "net_income": -47000000, "net_income_to_common": -47000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3803000000, "total_current_assets": 15924000000, "total_assets": 18797000000, "short_term_debt": 84000000, "long_term_debt": 1262000000, "total_debt": 1426000000, "total_liabilities": null, "total_equity": 2507000000, "shares_outstanding": 377507910, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -3038000000, "capital_expenditure": -8000000, "free_cash_flow": -3046000000, "dividends_paid": null, "share_repurchases": -1000000, "shares_issued": null, "net_debt_issued": 26000000 } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "currency_reported": "EUR", "is_restated": false, "income_statement": { "revenue": 903000000, "cost_of_revenue": 208000000, "gross_profit": 695000000, "ebit": 97000000, "ebitda": 96000000, "pretax_income": null, "tax_provision": null, "net_income": -95000000, "net_income_to_common": -95000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6795000000, "total_current_assets": 17443000000, "total_assets": 20782000000, "short_term_debt": 53000000, "long_term_debt": 2561000000, "total_debt": 2614000000, "total_liabilities": null, "total_equity": 2449000000, "shares_outstanding": 377255045, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 472000000, "capital_expenditure": -8000000, "free_cash_flow": 464000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 617000000 } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "currency_reported": "EUR", "is_restated": false, "income_statement": { "revenue": 903000000, "cost_of_revenue": 208000000, "gross_profit": 695000000, "ebit": 97000000, "ebitda": 96000000, "pretax_income": null, "tax_provision": null, "net_income": -95000000, "net_income_to_common": -95000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6795000000, "total_current_assets": 17443000000, "total_assets": 20782000000, "short_term_debt": 53000000, "long_term_debt": 2561000000, "total_debt": 2614000000, "total_liabilities": null, "total_equity": 2449000000, "shares_outstanding": 377255045, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 472000000, "capital_expenditure": -8000000, "free_cash_flow": 464000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 617000000 } } ] }, "strategy_matches": [ { "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": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/" } ], "coverage": { "factor_history_points": 8, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-07-26", "latest_financials_period_end": "2026-03-31" }, "schema": { "public_fields_only": true } }