{ "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/" }, "ticker_metadata": { "id": 18859, "uuid": "90d8c478-9e88-4a98-ac3c-d4ee113283d3", "symbol": "H1W", "name": "Klarna Group PLC R", "asset_type": "equity", "market_cap": 5936381440, "stock_exchange_id": 8, "industry": "Credit Services", "sector": "Financial Services", "description": "Klarna Group plc operates as a digital bank and flexible payments provider in the United Kingdom, the United States, Germany, Sweden, and internationally. The company provides payment solutions, such as pay in full solution that settles purchases at time of the transaction; pay later solution that enables customers to purchase goods and services at the time of the transaction and pay the full amount at a later date; and fair financing that allows consumers to pay for their purchase over a long duration ranges from three to 48 months. It also offers advertising solutions that include sponsored search, affiliate programs, and brand advertisement; digital retail banking solutions, such as deposit and saving account, financial insights, and Klarna balance that allow consumer to hold monetary balance with Klarna balance solutions; and payment channels, including Klarna payment, Klarna app, Klarna card, and Klarna in-store. Additionally, the company provides membership programs, product search and price comparison, cashback offers and merchant deals, loyalty cards, wish lists, delivery tracking and returns, AI-enabled support, Klarna memberships, Klarna merchant portal, and on-site messaging solutions. The company was formerly known as Klarna UK II plc and changed its name to Klarna Group plc in December 2023. Klarna Group plc was founded in 2005 and is based in London, United Kingdom.", "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": "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": "2026-06-07", "universe": "EUR_DE", "score": { "os": 0.53, "value": 0.49, "quality": 0.51, "momentum": 0.5, "coverage": 0.758, "confidence": 0.758, "delta": null }, "headline_factors": { "price": 14.4, "market_cap": 5444834198.4, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": 0.1378, "shareholder_yield": -0.0351, "roe": -0.1196, "piotroski_f_score": 0, "momentum_12_1": null, "volatility_252d": 0.7517 }, "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": "2025-12-31", "financials_age_days": 158, "has_full_data": false, "completeness_score": 0.7143, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T12:30:17.117302+00:00", "batch_id": "" }, "size": { "price_close": 14.4, "market_cap": 5444834198.4, "market_cap_usd": 5444834198.4, "enterprise_value": 3998834198.4, "shares_outstanding": 378113486, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 2.2151, "ptbv_ratio": 2.2151, "ps_ratio": 1.5512, "pcf_ratio": null, "pfcf_ratio": -5.127, "ev_ebitda": 7.2574, "ev_ebit": 9.109, "ev_sales": 1.1393, "ev_fcf": -3.7654, "earnings_yield": null, "fcf_yield": -0.2656, "price_to_sales": 1.5512, "price_to_book": 2.2151, "price_to_cashflow": null, "ebitda_to_ev": 0.1378, "sales_yield": 0.8778 }, "yield": { "dividend_yield": 0, "buyback_yield": -0.0351, "shareholder_yield": -0.0351, "debt_paydown_yield": 0, "total_yield": -0.0351 }, "quality": { "gross_margin": 0.5433, "operating_margin": 0.1251, "net_margin": -0.0838, "ebitda_margin": 0.157, "fcf_margin": -0.3026, "roe": -0.1196, "roa": -0.0163, "roic": 0.3253, "roc_greenblatt": null, "asset_turnover": 0.1951, "cash_conversion": 3.6122, "accruals_ratio": 0.041, "sbc_to_revenue": null, "piotroski_f_score": 0, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.2657, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.106, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": null, "net_debt_to_ebitda": -2.6243, "debt_to_assets": 0.0756, "interest_coverage": 0.6582, "current_ratio": 1.035, "quick_ratio": 1.035, "net_debt": -1446000000, "local_beta": 1.834, "volatility_252d": 0.7517, "volatility_60d": 1.6548, "max_drawdown_12m": -0.6657, "risk_adjusted_momentum": null }, "growth": { "revenue_growth_1y": 0.2487, "revenue_growth_3y_cagr": 0.2262, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -2.9594, "book_value_growth_1y": 0.201, "revenue_growth": 0.2487, "earnings_growth": null }, "momentum": { "price_return_1m": 0.1688, "price_return_3m": 0.2, "price_return_6m": -0.4764, "price_return_9m": null, "price_return_12m": null, "price_return_12m_ex1m": null, "momentum_6m": -0.4764, "momentum_12m": null, "momentum_12_1": null, "distance_from_52w_high": -0.5535, "distance_from_52w_low": 0.3358, "relative_strength": null }, "raw_ttm": { "revenue_ttm": 3510000000, "gross_profit_ttm": 1907000000, "ebit_ttm": 439000000, "ebitda_ttm": 551000000, "net_income_ttm": -294000000, "eps_diluted_ttm": -0.7775, "operating_cash_flow_ttm": -1032000000, "capital_expenditure_ttm": -30000000, "fcf_ttm": -1062000000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": 191000000, "interest_expense_ttm": 667000000, "cash_and_equivalents": 2806000000, "total_current_assets": 14269000000, "total_current_liabilities": 13787000000, "net_ppe": null, "total_assets": 17988000000, "total_debt": 1360000000, "total_equity": 2458000000, "net_working_capital": -2238000000, "book_value_per_share": 6.5007, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 6.5007 }, "ranks": { "universe_ticker_count": null, "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null }, "composites": { "value_composite": 51, "quality_composite": 49, "momentum_composite": 50, "growth_composite": 50, "yield_composite": 49, "svqf_composite": 49, "vc1_composite": 51, "vc2_composite": 52, "vc3_composite": 52, "trending_value_composite": null, "overall_composite": 47, "quality_value_composite": 0.4999, "os_score": 0.53, "value_percentile": 0.49, "quality_percentile": 0.51, "momentum_percentile": 0.5, "factor_coverage": 0.758, "signal_confidence": 0.758, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 96, "small_cap_core_rank": 58, "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": 7923, "ticker_id": 18859, "universe_id": 5, "week_end_date": "2026-06-07", "source_primary": "yfinance", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": false, "completeness_score": 0.7143, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T12:30:17.117302+00:00", "batch_id": "", "os_score_delta": null, "price_close": 14.4, "market_cap": 5444834198.4, "market_cap_usd": 5444834198.4, "enterprise_value": 3998834198.4, "shares_outstanding": 378113486, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 2.21514817, "ptbv_ratio": 2.21514817, "ps_ratio": 1.55123481, "pcf_ratio": null, "pfcf_ratio": -5.12696252, "ev_ebitda": 7.25741234, "ev_ebit": 9.10896173, "ev_sales": 1.139269, "ev_fcf": -3.7653806, "earnings_yield": null, "fcf_yield": -0.2655774, "dividend_yield": 0, "buyback_yield": -0.03507912, "shareholder_yield": -0.03507912, "debt_paydown_yield": 0, "total_yield": -0.03507912, "gross_margin": 0.54330484, "operating_margin": 0.12507123, "net_margin": -0.08376068, "ebitda_margin": 0.15698006, "fcf_margin": -0.3025641, "roe": -0.11960944, "roa": -0.01634423, "roic": 0.32534585, "roc_greenblatt": null, "asset_turnover": 0.19513009, "cash_conversion": 3.6122449, "accruals_ratio": 0.04102735, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": -2.62431942, "debt_to_assets": 0.07560596, "interest_coverage": 0.65817091, "current_ratio": 1.03496047, "quick_ratio": 1.03496047, "net_debt": -1446000000, "revenue_growth_1y": 0.24866596, "revenue_growth_3y_cagr": 0.22615881, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -2.95940959, "book_value_growth_1y": 0.20101666, "piotroski_f_score": 0, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.265684, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.16883117, "price_return_3m": 0.2, "price_return_6m": -0.47636364, "price_return_9m": null, "price_return_12m": null, "price_return_12m_ex1m": null, "distance_from_52w_high": -0.55348837, "distance_from_52w_low": 0.33580705, "relative_strength": null, "local_beta": 1.834, "volatility_252d": 0.751699, "volatility_60d": 1.654789, "max_drawdown_12m": -0.66573643, "revenue_ttm": 3510000000, "gross_profit_ttm": 1907000000, "ebit_ttm": 439000000, "ebitda_ttm": 551000000, "net_income_ttm": -294000000, "eps_diluted_ttm": -0.77754434, "operating_cash_flow_ttm": -1032000000, "capital_expenditure_ttm": -30000000, "fcf_ttm": -1062000000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": 191000000, "interest_expense_ttm": 667000000, "cash_and_equivalents": 2806000000, "total_current_assets": 14269000000, "total_current_liabilities": 13787000000, "net_ppe": null, "total_assets": 17988000000, "total_debt": 1360000000, "total_equity": 2458000000, "net_working_capital": -2238000000, "book_value_per_share": 6.50069382, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 6.50069382, "universe_ticker_count": null, "sector": "Financial Services", "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null, "value_composite": 51, "quality_composite": 49, "momentum_composite": 50, "growth_composite": 50, "yield_composite": 49, "svqf_composite": 49, "vc1_composite": 51, "vc2_composite": 52, "vc3_composite": 52, "trending_value_composite": null, "overall_composite": 47, "factor_coverage": 0.758, "signal_confidence": 0.758, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 96, "small_cap_core_rank": 58, "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": 14.4, "os": 0.53, "value": 0.49, "quality": 0.51, "momentum": 0.5, "confidence": 0.758, "coverage": 0.758, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": -0.0351, "roe": -0.1196, "momentum_12_1": null, "complete_fields": { "id": 7923, "ticker_id": 18859, "universe_id": 5, "week_end_date": "2026-06-07", "source_primary": "yfinance", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": false, "completeness_score": 0.7143, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T12:30:17.117302+00:00", "batch_id": "", "os_score_delta": null, "price_close": 14.4, "market_cap": 5444834198.4, "market_cap_usd": 5444834198.4, "enterprise_value": 3998834198.4, "shares_outstanding": 378113486, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 2.21514817, "ptbv_ratio": 2.21514817, "ps_ratio": 1.55123481, "pcf_ratio": null, "pfcf_ratio": -5.12696252, "ev_ebitda": 7.25741234, "ev_ebit": 9.10896173, "ev_sales": 1.139269, "ev_fcf": -3.7653806, "earnings_yield": null, "fcf_yield": -0.2655774, "dividend_yield": 0, "buyback_yield": -0.03507912, "shareholder_yield": -0.03507912, "debt_paydown_yield": 0, "total_yield": -0.03507912, "gross_margin": 0.54330484, "operating_margin": 0.12507123, "net_margin": -0.08376068, "ebitda_margin": 0.15698006, "fcf_margin": -0.3025641, "roe": -0.11960944, "roa": -0.01634423, "roic": 0.32534585, "roc_greenblatt": null, "asset_turnover": 0.19513009, "cash_conversion": 3.6122449, "accruals_ratio": 0.04102735, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": -2.62431942, "debt_to_assets": 0.07560596, "interest_coverage": 0.65817091, "current_ratio": 1.03496047, "quick_ratio": 1.03496047, "net_debt": -1446000000, "revenue_growth_1y": 0.24866596, "revenue_growth_3y_cagr": 0.22615881, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -2.95940959, "book_value_growth_1y": 0.20101666, "piotroski_f_score": 0, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.265684, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.16883117, "price_return_3m": 0.2, "price_return_6m": -0.47636364, "price_return_9m": null, "price_return_12m": null, "price_return_12m_ex1m": null, "distance_from_52w_high": -0.55348837, "distance_from_52w_low": 0.33580705, "relative_strength": null, "local_beta": 1.834, "volatility_252d": 0.751699, "volatility_60d": 1.654789, "max_drawdown_12m": -0.66573643, "revenue_ttm": 3510000000, "gross_profit_ttm": 1907000000, "ebit_ttm": 439000000, "ebitda_ttm": 551000000, "net_income_ttm": -294000000, "eps_diluted_ttm": -0.77754434, "operating_cash_flow_ttm": -1032000000, "capital_expenditure_ttm": -30000000, "fcf_ttm": -1062000000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": 191000000, "interest_expense_ttm": 667000000, "cash_and_equivalents": 2806000000, "total_current_assets": 14269000000, "total_current_liabilities": 13787000000, "net_ppe": null, "total_assets": 17988000000, "total_debt": 1360000000, "total_equity": 2458000000, "net_working_capital": -2238000000, "book_value_per_share": 6.50069382, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 6.50069382, "universe_ticker_count": null, "sector": "Financial Services", "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null, "value_composite": 51, "quality_composite": 49, "momentum_composite": 50, "growth_composite": 50, "yield_composite": 49, "svqf_composite": 49, "vc1_composite": 51, "vc2_composite": 52, "vc3_composite": 52, "trending_value_composite": null, "overall_composite": 47, "factor_coverage": 0.758, "signal_confidence": 0.758, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 96, "small_cap_core_rank": 58, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:01:23.790610+00:00", "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 }, "complete_fields": { "id": 386634, "ticker_id": 18859, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:01:23.790610+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "551000000", "netIncome": "-294000000", "grossProfit": "1907000000", "totalRevenue": "3510000000", "costOfRevenue": "1603000000", "interestExpense": "667000000", "operatingIncome": "439000000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": "486000000", "depreciationAndAmortization": "125000000" }, "balance": { "totalDebt": "1426000000", "totalAssets": "18797000000", "longTermDebt": "1262000000", "shortTermDebt": "84000000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "377507910", "totalCurrentAssets": "15924000000", "totalShareholderEquity": "2507000000", "totalCurrentLiabilities": "14576000000", "cashAndShortTermInvestments": "3803000000" }, "cashflow": { "freeCashFlow": "-1062000000", "dividendsPaid": null, "issuanceOfDebt": "903000000", "issuanceOfStock": "191000000", "repaymentOfDebt": "-106000000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "-1032000000", "repurchaseOfStock": null, "capitalExpenditures": "-30000000" } }, "revenue": 3510000000, "cost_of_revenue": 1603000000, "gross_profit": 1907000000, "research_and_development": 486000000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 439000000, "depreciation_amortisation": 125000000, "ebitda": 551000000, "interest_expense": 667000000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -294000000, "net_income_continuing_ops": null, "net_income_to_common": -294000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 3803000000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 15924000000, "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": 18797000000, "short_term_debt": 84000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 14576000000, "long_term_debt": 1262000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 1426000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 2507000000, "shares_outstanding": 377507910, "operating_cash_flow": -1032000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -30000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": 191000000, "net_debt_issued": 797000000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -1062000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "551000000", "netIncome": "-294000000", "grossProfit": "1907000000", "totalRevenue": "3510000000", "costOfRevenue": "1603000000", "interestExpense": "667000000", "operatingIncome": "439000000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": "486000000", "depreciationAndAmortization": "125000000" }, "balance": { "totalDebt": "1426000000", "totalAssets": "18797000000", "longTermDebt": "1262000000", "shortTermDebt": "84000000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "377507910", "totalCurrentAssets": "15924000000", "totalShareholderEquity": "2507000000", "totalCurrentLiabilities": "14576000000", "cashAndShortTermInvestments": "3803000000" }, "cashflow": { "freeCashFlow": "-1062000000", "dividendsPaid": null, "issuanceOfDebt": "903000000", "issuanceOfStock": "191000000", "repaymentOfDebt": "-106000000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "-1032000000", "repurchaseOfStock": null, "capitalExpenditures": "-30000000" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:01:23.790610+00:00", "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 }, "complete_fields": { "id": 386637, "ticker_id": 18859, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:01:23.790610+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "725000000", "netIncome": "9000000", "grossProfit": "1720000000", "totalRevenue": "2811000000", "costOfRevenue": "1091000000", "interestExpense": "503000000", "operatingIncome": "382000000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": "444000000", "depreciationAndAmortization": "189000000" }, "balance": { "totalDebt": "545000000", "totalAssets": "13804000000", "longTermDebt": "439000000", "shortTermDebt": "13000000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "377255045", "totalCurrentAssets": "12144000000", "totalShareholderEquity": "2086000000", "totalCurrentLiabilities": "10861000000", "cashAndShortTermInvestments": "3243000000" }, "cashflow": { "freeCashFlow": "542000000", "dividendsPaid": null, "issuanceOfDebt": "364000000", "issuanceOfStock": "0", "repaymentOfDebt": "-194000000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "587000000", "repurchaseOfStock": null, "capitalExpenditures": "-45000000" } }, "revenue": 2811000000, "cost_of_revenue": 1091000000, "gross_profit": 1720000000, "research_and_development": 444000000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 382000000, "depreciation_amortisation": 189000000, "ebitda": 725000000, "interest_expense": 503000000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 9000000, "net_income_continuing_ops": null, "net_income_to_common": 9000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 3243000000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 12144000000, "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": 13804000000, "short_term_debt": 13000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 10861000000, "long_term_debt": 439000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 545000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 2086000000, "shares_outstanding": 377255045, "operating_cash_flow": 587000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -45000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": 170000000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 542000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "725000000", "netIncome": "9000000", "grossProfit": "1720000000", "totalRevenue": "2811000000", "costOfRevenue": "1091000000", "interestExpense": "503000000", "operatingIncome": "382000000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": "444000000", "depreciationAndAmortization": "189000000" }, "balance": { "totalDebt": "545000000", "totalAssets": "13804000000", "longTermDebt": "439000000", "shortTermDebt": "13000000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "377255045", "totalCurrentAssets": "12144000000", "totalShareholderEquity": "2086000000", "totalCurrentLiabilities": "10861000000", "cashAndShortTermInvestments": "3243000000" }, "cashflow": { "freeCashFlow": "542000000", "dividendsPaid": null, "issuanceOfDebt": "364000000", "issuanceOfStock": "0", "repaymentOfDebt": "-194000000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "587000000", "repurchaseOfStock": null, "capitalExpenditures": "-45000000" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:01:23.790610+00:00", "is_restated": false, "income_statement": { "revenue": 2276000000, "cost_of_revenue": 894000000, "gross_profit": 1382000000, "ebit": -26000000, "ebitda": 220000000, "pretax_income": null, "tax_provision": null, "net_income": -244000000, "net_income_to_common": -244000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2391000000, "total_current_assets": 11433000000, "total_assets": 13748000000, "short_term_debt": 252000000, "long_term_debt": 86000000, "total_debt": 472000000, "total_liabilities": null, "total_equity": 2192000000, "shares_outstanding": 377255045, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 808000000, "capital_expenditure": -85000000, "free_cash_flow": 723000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 39000000, "net_debt_issued": -78000000 }, "complete_fields": { "id": 386638, "ticker_id": 18859, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:01:23.790610+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "220000000", "netIncome": "-244000000", "grossProfit": "1382000000", "totalRevenue": "2276000000", "costOfRevenue": "894000000", "interestExpense": "297000000", "operatingIncome": "-26000000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": "389000000", "depreciationAndAmortization": "227000000" }, "balance": { "totalDebt": "472000000", "totalAssets": "13748000000", "longTermDebt": "86000000", "shortTermDebt": "252000000", "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "377255045", "totalCurrentAssets": "11433000000", "totalShareholderEquity": "2192000000", "totalCurrentLiabilities": "10124000000", "cashAndShortTermInvestments": "2391000000" }, "cashflow": { "freeCashFlow": "723000000", "dividendsPaid": null, "issuanceOfDebt": "179000000", "issuanceOfStock": "39000000", "repaymentOfDebt": "-257000000", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "808000000", "repurchaseOfStock": null, "capitalExpenditures": "-85000000" } }, "revenue": 2276000000, "cost_of_revenue": 894000000, "gross_profit": 1382000000, "research_and_development": 389000000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -26000000, "depreciation_amortisation": 227000000, "ebitda": 220000000, "interest_expense": 297000000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -244000000, "net_income_continuing_ops": null, "net_income_to_common": -244000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2391000000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 11433000000, "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": 13748000000, "short_term_debt": 252000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 10124000000, "long_term_debt": 86000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 472000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 2192000000, "shares_outstanding": 377255045, "operating_cash_flow": 808000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -85000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": 39000000, "net_debt_issued": -78000000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 723000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "220000000", "netIncome": "-244000000", "grossProfit": "1382000000", "totalRevenue": "2276000000", "costOfRevenue": "894000000", "interestExpense": "297000000", "operatingIncome": "-26000000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": "389000000", "depreciationAndAmortization": "227000000" }, "balance": { "totalDebt": "472000000", "totalAssets": "13748000000", "longTermDebt": "86000000", "shortTermDebt": "252000000", "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "377255045", "totalCurrentAssets": "11433000000", "totalShareholderEquity": "2192000000", "totalCurrentLiabilities": "10124000000", "cashAndShortTermInvestments": "2391000000" }, "cashflow": { "freeCashFlow": "723000000", "dividendsPaid": null, "issuanceOfDebt": "179000000", "issuanceOfStock": "39000000", "repaymentOfDebt": "-257000000", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "808000000", "repurchaseOfStock": null, "capitalExpenditures": "-85000000" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:01:23.790610+00:00", "is_restated": false, "income_statement": { "revenue": 1904000000, "cost_of_revenue": 1070000000, "gross_profit": 834000000, "ebit": -833000000, "ebitda": -729000000, "pretax_income": null, "tax_provision": null, "net_income": -1034000000, "net_income_to_common": -1034000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": null, "total_current_assets": null, "total_assets": null, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": null, "total_equity": null, "shares_outstanding": null, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 336000000, "capital_expenditure": -105000000, "free_cash_flow": 231000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 799000000, "net_debt_issued": -782000000 }, "complete_fields": { "id": 386639, "ticker_id": 18859, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:01:23.790610+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-729000000", "netIncome": "-1034000000", "grossProfit": "834000000", "totalRevenue": "1904000000", "costOfRevenue": "1070000000", "interestExpense": "147000000", "operatingIncome": "-833000000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": "430000000", "depreciationAndAmortization": "162000000" }, "cashflow": { "freeCashFlow": "231000000", "dividendsPaid": null, "issuanceOfDebt": "354000000", "issuanceOfStock": "799000000", "repaymentOfDebt": "-1136000000", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "336000000", "repurchaseOfStock": null, "capitalExpenditures": "-105000000" } }, "revenue": 1904000000, "cost_of_revenue": 1070000000, "gross_profit": 834000000, "research_and_development": 430000000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -833000000, "depreciation_amortisation": 162000000, "ebitda": -729000000, "interest_expense": 147000000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -1034000000, "net_income_continuing_ops": null, "net_income_to_common": -1034000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": null, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": null, "shares_outstanding": null, "operating_cash_flow": 336000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -105000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": 799000000, "net_debt_issued": -782000000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 231000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-729000000", "netIncome": "-1034000000", "grossProfit": "834000000", "totalRevenue": "1904000000", "costOfRevenue": "1070000000", "interestExpense": "147000000", "operatingIncome": "-833000000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": "430000000", "depreciationAndAmortization": "162000000" }, "cashflow": { "freeCashFlow": "231000000", "dividendsPaid": null, "issuanceOfDebt": "354000000", "issuanceOfStock": "799000000", "repaymentOfDebt": "-1136000000", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "336000000", "repurchaseOfStock": null, "capitalExpenditures": "-105000000" } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:01:23.790610+00:00", "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 }, "complete_fields": { "id": 386633, "ticker_id": 18859, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:01:23.790610+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "187000000", "netIncome": "-5000000", "grossProfit": "746000000", "totalRevenue": "1012000000", "costOfRevenue": "266000000", "interestExpense": "155000000", "operatingIncome": "188000000", "fiscalDateEnding": "2026-03-31", "researchAndDevelopment": "129000000", "depreciationAndAmortization": "17000000" }, "balance": { "totalDebt": "1360000000", "totalAssets": "17988000000", "longTermDebt": "1274000000", "shortTermDebt": "86000000", "fiscalDateEnding": "2026-03-31", "totalLiabilities": null, "sharesOutstanding": "378113486", "totalCurrentAssets": "14269000000", "totalShareholderEquity": "2458000000", "totalCurrentLiabilities": "13787000000", "cashAndShortTermInvestments": "2806000000" }, "cashflow": { "freeCashFlow": "-960000000", "dividendsPaid": null, "issuanceOfDebt": "100000000", "issuanceOfStock": null, "repaymentOfDebt": "-75000000", "fiscalDateEnding": "2026-03-31", "operatingCashflow": "-952000000", "repurchaseOfStock": null, "capitalExpenditures": "-8000000" } }, "revenue": 1012000000, "cost_of_revenue": 266000000, "gross_profit": 746000000, "research_and_development": 129000000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 188000000, "depreciation_amortisation": 17000000, "ebitda": 187000000, "interest_expense": 155000000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -5000000, "net_income_continuing_ops": null, "net_income_to_common": -5000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2806000000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 14269000000, "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": 17988000000, "short_term_debt": 86000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 13787000000, "long_term_debt": 1274000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 1360000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 2458000000, "shares_outstanding": 378113486, "operating_cash_flow": -952000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -8000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 25000000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -960000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "187000000", "netIncome": "-5000000", "grossProfit": "746000000", "totalRevenue": "1012000000", "costOfRevenue": "266000000", "interestExpense": "155000000", "operatingIncome": "188000000", "fiscalDateEnding": "2026-03-31", "researchAndDevelopment": "129000000", "depreciationAndAmortization": "17000000" }, "balance": { "totalDebt": "1360000000", "totalAssets": "17988000000", "longTermDebt": "1274000000", "shortTermDebt": "86000000", "fiscalDateEnding": "2026-03-31", "totalLiabilities": null, "sharesOutstanding": "378113486", "totalCurrentAssets": "14269000000", "totalShareholderEquity": "2458000000", "totalCurrentLiabilities": "13787000000", "cashAndShortTermInvestments": "2806000000" }, "cashflow": { "freeCashFlow": "-960000000", "dividendsPaid": null, "issuanceOfDebt": "100000000", "issuanceOfStock": null, "repaymentOfDebt": "-75000000", "fiscalDateEnding": "2026-03-31", "operatingCashflow": "-952000000", "repurchaseOfStock": null, "capitalExpenditures": "-8000000" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:01:23.790610+00:00", "is_restated": false, "income_statement": { "revenue": 823000000, "cost_of_revenue": 361000000, "gross_profit": 462000000, "ebit": 101000000, "ebitda": 152000000, "pretax_income": null, "tax_provision": null, "net_income": -52000000, "net_income_to_common": -52000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5504000000, "total_current_assets": 14640000000, "total_assets": 19189000000, "short_term_debt": 26000000, "long_term_debt": 697000000, "total_debt": 810000000, "total_liabilities": null, "total_equity": 2338000000, "shares_outstanding": 377255045, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 927000000, "capital_expenditure": -7000000, "free_cash_flow": 920000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 145000000 }, "complete_fields": { "id": 386635, "ticker_id": 18859, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:01:23.790610+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "152000000", "netIncome": "-52000000", "grossProfit": "462000000", "totalRevenue": "823000000", "costOfRevenue": "361000000", "interestExpense": "147000000", "operatingIncome": "101000000", "fiscalDateEnding": "2025-06-30", "researchAndDevelopment": "120000000", "depreciationAndAmortization": "51000000" }, "balance": { "totalDebt": "810000000", "totalAssets": "19189000000", "longTermDebt": "697000000", "shortTermDebt": "26000000", "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "377255045", "totalCurrentAssets": "14640000000", "totalShareholderEquity": "2338000000", "totalCurrentLiabilities": "15770000000", "cashAndShortTermInvestments": "5504000000" }, "cashflow": { "freeCashFlow": "920000000", "dividendsPaid": null, "issuanceOfDebt": "167000000", "issuanceOfStock": null, "repaymentOfDebt": "-22000000", "fiscalDateEnding": "2025-06-30", "operatingCashflow": "927000000", "repurchaseOfStock": null, "capitalExpenditures": "-7000000" } }, "revenue": 823000000, "cost_of_revenue": 361000000, "gross_profit": 462000000, "research_and_development": 120000000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 101000000, "depreciation_amortisation": 51000000, "ebitda": 152000000, "interest_expense": 147000000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -52000000, "net_income_continuing_ops": null, "net_income_to_common": -52000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 5504000000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 14640000000, "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": 19189000000, "short_term_debt": 26000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 15770000000, "long_term_debt": 697000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 810000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 2338000000, "shares_outstanding": 377255045, "operating_cash_flow": 927000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -7000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 145000000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 920000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "152000000", "netIncome": "-52000000", "grossProfit": "462000000", "totalRevenue": "823000000", "costOfRevenue": "361000000", "interestExpense": "147000000", "operatingIncome": "101000000", "fiscalDateEnding": "2025-06-30", "researchAndDevelopment": "120000000", "depreciationAndAmortization": "51000000" }, "balance": { "totalDebt": "810000000", "totalAssets": "19189000000", "longTermDebt": "697000000", "shortTermDebt": "26000000", "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "377255045", "totalCurrentAssets": "14640000000", "totalShareholderEquity": "2338000000", "totalCurrentLiabilities": "15770000000", "cashAndShortTermInvestments": "5504000000" }, "cashflow": { "freeCashFlow": "920000000", "dividendsPaid": null, "issuanceOfDebt": "167000000", "issuanceOfStock": null, "repaymentOfDebt": "-22000000", "fiscalDateEnding": "2025-06-30", "operatingCashflow": "927000000", "repurchaseOfStock": null, "capitalExpenditures": "-7000000" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:01:23.790610+00:00", "is_restated": false, "income_statement": { "revenue": 701000000, "cost_of_revenue": 164000000, "gross_profit": 537000000, "ebit": 40000000, "ebitda": 52000000, "pretax_income": null, "tax_provision": null, "net_income": -101000000, "net_income_to_common": -101000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4105000000, "total_current_assets": 13028000000, "total_assets": 15526000000, "short_term_debt": 29000000, "long_term_debt": 494000000, "total_debt": 611000000, "total_liabilities": null, "total_equity": 2170000000, "shares_outstanding": 377255045, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 607000000, "capital_expenditure": -7000000, "free_cash_flow": 600000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 9000000 }, "complete_fields": { "id": 386636, "ticker_id": 18859, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:01:23.790610+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "52000000", "netIncome": "-101000000", "grossProfit": "537000000", "totalRevenue": "701000000", "costOfRevenue": "164000000", "interestExpense": "118000000", "operatingIncome": "40000000", "fiscalDateEnding": "2025-03-31", "researchAndDevelopment": "115000000", "depreciationAndAmortization": "26000000" }, "balance": { "totalDebt": "611000000", "totalAssets": "15526000000", "longTermDebt": "494000000", "shortTermDebt": "29000000", "fiscalDateEnding": "2025-03-31", "totalLiabilities": null, "sharesOutstanding": "377255045", "totalCurrentAssets": "13028000000", "totalShareholderEquity": "2170000000", "totalCurrentLiabilities": "12498000000", "cashAndShortTermInvestments": "4105000000" }, "cashflow": { "freeCashFlow": "600000000", "dividendsPaid": null, "issuanceOfDebt": "30000000", "issuanceOfStock": null, "repaymentOfDebt": "-21000000", "fiscalDateEnding": "2025-03-31", "operatingCashflow": "607000000", "repurchaseOfStock": null, "capitalExpenditures": "-7000000" } }, "revenue": 701000000, "cost_of_revenue": 164000000, "gross_profit": 537000000, "research_and_development": 115000000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 40000000, "depreciation_amortisation": 26000000, "ebitda": 52000000, "interest_expense": 118000000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -101000000, "net_income_continuing_ops": null, "net_income_to_common": -101000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 4105000000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 13028000000, "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": 15526000000, "short_term_debt": 29000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 12498000000, "long_term_debt": 494000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 611000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 2170000000, "shares_outstanding": 377255045, "operating_cash_flow": 607000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -7000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 9000000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 600000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "52000000", "netIncome": "-101000000", "grossProfit": "537000000", "totalRevenue": "701000000", "costOfRevenue": "164000000", "interestExpense": "118000000", "operatingIncome": "40000000", "fiscalDateEnding": "2025-03-31", "researchAndDevelopment": "115000000", "depreciationAndAmortization": "26000000" }, "balance": { "totalDebt": "611000000", "totalAssets": "15526000000", "longTermDebt": "494000000", "shortTermDebt": "29000000", "fiscalDateEnding": "2025-03-31", "totalLiabilities": null, "sharesOutstanding": "377255045", "totalCurrentAssets": "13028000000", "totalShareholderEquity": "2170000000", "totalCurrentLiabilities": "12498000000", "cashAndShortTermInvestments": "4105000000" }, "cashflow": { "freeCashFlow": "600000000", "dividendsPaid": null, "issuanceOfDebt": "30000000", "issuanceOfStock": null, "repaymentOfDebt": "-21000000", "fiscalDateEnding": "2025-03-31", "operatingCashflow": "607000000", "repurchaseOfStock": null, "capitalExpenditures": "-7000000" } } } ] }, "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": "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": 3, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }