{ "ticker": { "uuid": "9242dd47-965f-4ed9-968e-f7584960ed26", "symbol": "R3NK", "name": "RENK Group AG", "exchange": "GER", "exchange_name": "XETRA", "country": "DE", "currency": "EUR", "sector": "Industrials", "industry": "Aerospace & Defense", "page_url": "https://sharemaestro.com/factors/ticker/9242dd47-965f-4ed9-968e-f7584960ed26/", "api_url": "https://sharemaestro.com/factors/api/tickers/9242dd47-965f-4ed9-968e-f7584960ed26/" }, "ticker_metadata": { "id": 20198, "uuid": "9242dd47-965f-4ed9-968e-f7584960ed26", "symbol": "R3NK", "name": "RENK Group AG", "asset_type": "equity", "market_cap": 5684999680, "stock_exchange_id": 8, "industry": "Aerospace & Defense", "sector": "Industrials", "description": "RENK Group AG engages in the design, engineering, production, testing, and servicing of customized drive systems in Asia, Germany, the United States, Africa, Australia, Oceania, and other European and European Union countries. The company operates through three segments: Vehicle Mobility Solutions, Marine & Industry, and Slide Bearings. It offers single and dual engine gearboxes; marine gearboxes, clutches, and bearings; shaft generators; hybrid and electric, and onboard power grid solutions; transmissions, engines, final drives, suspension systems, and track tension; and electrification and hybrid mobility solutions. The company also provides helical, planetary, integral, vacuum, and clutch gearboxes; variable speed systems; and industrial gearboxes for mills, extruders, and hydropower plants. In addition, it offers slide bearings, couplings, and test systems. The company also provides engineering, condition monitoring, maintenance and modernization, and spare parts management services; mechanical and gear manufacturing, hardening, and metrology services; marine services, including evaluation and design of propulsion system, and power distribution and grid design; design of suspension for military vehicle; and spare parts management, contract manufacturing, and test systems. The company serves military vehicles, marine, civil maritime, cement and plastics production, and oil and gas industries, as well as customers in hydrogen, energy generation, carbon capture, utilization and storage, and industrial heat pump applications. RENK Group AG was founded in 1873 and is headquartered in Augsburg, Germany.", "currency": "EUR", "is_active": true }, "exchange_metadata": { "id": 8, "name": "XETRA", "symbol": "GER", "country_code": "DE", "currency": "EUR", "benchmark": "^GDAXI", "data_symbol": "GER", "ticker_suffix": ".DE", "update_provider": "yfinance", "update_group": "primary", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "9242dd47-965f-4ed9-968e-f7584960ed26", "symbol": "R3NK", "name": "RENK Group AG", "exchange": "GER", "exchange_name": "XETRA", "country": "DE", "currency": "EUR", "sector": "Industrials", "industry": "Aerospace & Defense", "page_url": "https://sharemaestro.com/factors/ticker/9242dd47-965f-4ed9-968e-f7584960ed26/", "api_url": "https://sharemaestro.com/factors/api/tickers/9242dd47-965f-4ed9-968e-f7584960ed26/" }, "week_end_date": "2026-06-07", "universe": "EUR_DE", "score": { "os": 0.04, "value": 0.04, "quality": 0.77, "momentum": 0.06, "coverage": 0.939, "confidence": 0.939, "delta": null }, "headline_factors": { "price": 51.85, "market_cap": 5184999800, "pe_ratio": 45.0768, "earnings_yield": 0.0222, "ebitda_to_ev": 0.0445, "shareholder_yield": 0.0081, "roe": 0.227, "piotroski_f_score": 9, "momentum_12_1": -0.406, "volatility_252d": 0.591 }, "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": true, "completeness_score": 1, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T12:30:32.033999+00:00", "batch_id": "" }, "size": { "price_close": 51.85, "market_cap": 5184999800, "market_cap_usd": 5184999800, "enterprise_value": 5564342800, "shares_outstanding": 100000000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 45.0768, "pb_ratio": 10.2308, "ptbv_ratio": 10.2308, "ps_ratio": 3.765, "pcf_ratio": 32.8322, "pfcf_ratio": 43.5264, "ev_ebitda": 22.4915, "ev_ebit": 32.018, "ev_sales": 4.0404, "ev_fcf": 46.7109, "earnings_yield": 0.0222, "fcf_yield": 0.0214, "price_to_sales": 3.765, "price_to_book": 10.2308, "price_to_cashflow": 32.8322, "ebitda_to_ev": 0.0445, "sales_yield": 0.2475 }, "yield": { "dividend_yield": 0.0081, "buyback_yield": 0, "shareholder_yield": 0.0081, "debt_paydown_yield": null, "total_yield": 0.0081 }, "quality": { "gross_margin": 0.2499, "operating_margin": 0.1262, "net_margin": 0.0835, "ebitda_margin": 0.1796, "fcf_margin": 0.0865, "roe": 0.227, "roa": 0.0652, "roic": 0.1471, "roc_greenblatt": null, "asset_turnover": 0.781, "cash_conversion": 1.0356, "accruals_ratio": -0.0243, "sbc_to_revenue": null, "piotroski_f_score": 9, "altman_z_score": null, "earnings_stability_5y": 0.7186, "revenue_stability_5y": 0.2174, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.1951, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": null, "net_debt_to_ebitda": 1.5333, "debt_to_assets": 0.3018, "interest_coverage": 7.1858, "current_ratio": 1.9607, "quick_ratio": 1.9607, "net_debt": 379343000, "local_beta": 1.9641, "volatility_252d": 0.591, "volatility_60d": 1.4276, "max_drawdown_12m": -0.5036, "risk_adjusted_momentum": -0.6871 }, "growth": { "revenue_growth_1y": 0.1979, "revenue_growth_3y_cagr": 0.1718, "revenue_growth_5y_cagr": null, "eps_growth_1y": 0.8821, "eps_growth_3y_cagr": 0.5333, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.3203, "book_value_growth_1y": 0.0994, "revenue_growth": 0.1979, "earnings_growth": 0.8821 }, "momentum": { "price_return_1m": 0.0777, "price_return_3m": -0.0693, "price_return_6m": 0.0027, "price_return_9m": -0.2212, "price_return_12m": -0.3599, "price_return_12m_ex1m": -0.406, "momentum_6m": 0.0027, "momentum_12m": -0.3599, "momentum_12_1": -0.406, "distance_from_52w_high": -0.4137, "distance_from_52w_low": 0.1811, "relative_strength": -0.3786 }, "raw_ttm": { "revenue_ttm": 1377167000, "gross_profit_ttm": 344115000, "ebit_ttm": 173788000, "ebitda_ttm": 247398000, "net_income_ttm": 115026000, "eps_diluted_ttm": 1.1503, "operating_cash_flow_ttm": 157924000, "capital_expenditure_ttm": -38801000, "fcf_ttm": 119123000, "dividends_paid_ttm": -42000000, "share_repurchases_ttm": null, "shares_issued_ttm": 0, "interest_expense_ttm": 24185000, "cash_and_equivalents": 152904000, "total_current_assets": 1071000000, "total_current_liabilities": 546220000, "net_ppe": null, "total_assets": 1763426000, "total_debt": 532247000, "total_equity": 506803000, "net_working_capital": 374856000, "book_value_per_share": 5.068, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 5.068 }, "ranks": { "universe_ticker_count": 632, "rank_pe": 88, "rank_pb": 91, "rank_ptbv": 91, "rank_ps": 77, "rank_pcf": 90, "rank_ev_ebitda": 85, "rank_ev_ebit": 87, "rank_earnings_yield": 88, "rank_fcf_yield": 68, "rank_dividend_yield": 59, "rank_shareholder_yield": 69, "rank_total_yield": 78, "rank_roe": 21, "rank_roc": 50, "rank_roic": 31, "rank_gross_margin": 77, "rank_fcf_margin": 45, "rank_piotroski": 3, "rank_accruals": 65, "rank_sue": 50, "rank_eps_growth_1y": 13, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 12, "rank_momentum_12m": 91, "rank_momentum_12m_ex1m": 94, "rank_relative_strength": 91 }, "composites": { "value_composite": 96, "quality_composite": 23, "momentum_composite": 94, "growth_composite": 4, "yield_composite": 76, "svqf_composite": 92, "vc1_composite": 94, "vc2_composite": 95, "vc3_composite": 96, "trending_value_composite": null, "overall_composite": 96, "quality_value_composite": 0.1755, "os_score": 0.04, "value_percentile": 0.04, "quality_percentile": 0.77, "momentum_percentile": 0.06, "factor_coverage": 0.939, "signal_confidence": 0.939, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 71, "small_cap_core_rank": 96, "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": 8067, "ticker_id": 20198, "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": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T12:30:32.033999+00:00", "batch_id": "", "os_score_delta": null, "price_close": 51.85, "market_cap": 5184999800, "market_cap_usd": 5184999800, "enterprise_value": 5564342800, "shares_outstanding": 100000000, "fx_rate_to_usd": null, "pe_ratio": 45.07676351, "pb_ratio": 10.23079934, "ptbv_ratio": 10.23079934, "ps_ratio": 3.76497534, "pcf_ratio": 32.83224716, "pfcf_ratio": 43.52643738, "ev_ebitda": 22.49146234, "ev_ebit": 32.01799204, "ev_sales": 4.04042705, "ev_fcf": 46.71090218, "earnings_yield": 0.02218438, "fcf_yield": 0.02140828, "dividend_yield": 0.00810029, "buyback_yield": 0, "shareholder_yield": 0.00810029, "debt_paydown_yield": null, "total_yield": 0.00810029, "gross_margin": 0.24987166, "operating_margin": 0.12619239, "net_margin": 0.08352364, "ebitda_margin": 0.1796427, "fcf_margin": 0.08649859, "roe": 0.22696393, "roa": 0.06522871, "roic": 0.1470875, "roc_greenblatt": null, "asset_turnover": 0.78096104, "cash_conversion": 1.03561803, "accruals_ratio": -0.02432651, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 1.53333091, "debt_to_assets": 0.30182554, "interest_coverage": 7.18577631, "current_ratio": 1.96074842, "quick_ratio": 1.96074842, "net_debt": 379343000, "revenue_growth_1y": 0.19786515, "revenue_growth_3y_cagr": 0.17184808, "revenue_growth_5y_cagr": null, "eps_growth_1y": 0.88213341, "eps_growth_3y_cagr": 0.53331688, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.3202901, "book_value_growth_1y": 0.09941848, "piotroski_f_score": 9, "altman_z_score": null, "earnings_stability_5y": 0.718617, "revenue_stability_5y": 0.217402, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.07773845, "price_return_3m": -0.0692874, "price_return_6m": 0.00270739, "price_return_9m": -0.22123766, "price_return_12m": -0.35987657, "price_return_12m_ex1m": -0.40604937, "distance_from_52w_high": -0.41372686, "distance_from_52w_low": 0.18109329, "relative_strength": -0.37858054, "local_beta": 1.9641, "volatility_252d": 0.590981, "volatility_60d": 1.427642, "max_drawdown_12m": -0.50361826, "revenue_ttm": 1377167000, "gross_profit_ttm": 344115000, "ebit_ttm": 173788000, "ebitda_ttm": 247398000, "net_income_ttm": 115026000, "eps_diluted_ttm": 1.15026, "operating_cash_flow_ttm": 157924000, "capital_expenditure_ttm": -38801000, "fcf_ttm": 119123000, "dividends_paid_ttm": -42000000, "share_repurchases_ttm": null, "shares_issued_ttm": 0, "interest_expense_ttm": 24185000, "cash_and_equivalents": 152904000, "total_current_assets": 1071000000, "total_current_liabilities": 546220000, "net_ppe": null, "total_assets": 1763426000, "total_debt": 532247000, "total_equity": 506803000, "net_working_capital": 374856000, "book_value_per_share": 5.06803, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 5.06803, "universe_ticker_count": 632, "sector": "Industrials", "rank_pe": 88, "rank_pb": 91, "rank_ptbv": 91, "rank_ps": 77, "rank_pcf": 90, "rank_ev_ebitda": 85, "rank_ev_ebit": 87, "rank_earnings_yield": 88, "rank_fcf_yield": 68, "rank_dividend_yield": 59, "rank_shareholder_yield": 69, "rank_total_yield": 78, "rank_roe": 21, "rank_roc": 50, "rank_roic": 31, "rank_gross_margin": 77, "rank_fcf_margin": 45, "rank_piotroski": 3, "rank_accruals": 65, "rank_sue": 50, "rank_eps_growth_1y": 13, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 12, "rank_momentum_12m": 91, "rank_momentum_12m_ex1m": 94, "rank_relative_strength": 91, "value_composite": 96, "quality_composite": 23, "momentum_composite": 94, "growth_composite": 4, "yield_composite": 76, "svqf_composite": 92, "vc1_composite": 94, "vc2_composite": 95, "vc3_composite": 96, "trending_value_composite": null, "overall_composite": 96, "factor_coverage": 0.939, "signal_confidence": 0.939, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 71, "small_cap_core_rank": 96, "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": 51.85, "os": 0.04, "value": 0.04, "quality": 0.77, "momentum": 0.06, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 45.0768, "earnings_yield": 0.0222, "shareholder_yield": 0.0081, "roe": 0.227, "momentum_12_1": -0.406, "complete_fields": { "id": 8067, "ticker_id": 20198, "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": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T12:30:32.033999+00:00", "batch_id": "", "os_score_delta": null, "price_close": 51.85, "market_cap": 5184999800, "market_cap_usd": 5184999800, "enterprise_value": 5564342800, "shares_outstanding": 100000000, "fx_rate_to_usd": null, "pe_ratio": 45.07676351, "pb_ratio": 10.23079934, "ptbv_ratio": 10.23079934, "ps_ratio": 3.76497534, "pcf_ratio": 32.83224716, "pfcf_ratio": 43.52643738, "ev_ebitda": 22.49146234, "ev_ebit": 32.01799204, "ev_sales": 4.04042705, "ev_fcf": 46.71090218, "earnings_yield": 0.02218438, "fcf_yield": 0.02140828, "dividend_yield": 0.00810029, "buyback_yield": 0, "shareholder_yield": 0.00810029, "debt_paydown_yield": null, "total_yield": 0.00810029, "gross_margin": 0.24987166, "operating_margin": 0.12619239, "net_margin": 0.08352364, "ebitda_margin": 0.1796427, "fcf_margin": 0.08649859, "roe": 0.22696393, "roa": 0.06522871, "roic": 0.1470875, "roc_greenblatt": null, "asset_turnover": 0.78096104, "cash_conversion": 1.03561803, "accruals_ratio": -0.02432651, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 1.53333091, "debt_to_assets": 0.30182554, "interest_coverage": 7.18577631, "current_ratio": 1.96074842, "quick_ratio": 1.96074842, "net_debt": 379343000, "revenue_growth_1y": 0.19786515, "revenue_growth_3y_cagr": 0.17184808, "revenue_growth_5y_cagr": null, "eps_growth_1y": 0.88213341, "eps_growth_3y_cagr": 0.53331688, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.3202901, "book_value_growth_1y": 0.09941848, "piotroski_f_score": 9, "altman_z_score": null, "earnings_stability_5y": 0.718617, "revenue_stability_5y": 0.217402, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.07773845, "price_return_3m": -0.0692874, "price_return_6m": 0.00270739, "price_return_9m": -0.22123766, "price_return_12m": -0.35987657, "price_return_12m_ex1m": -0.40604937, "distance_from_52w_high": -0.41372686, "distance_from_52w_low": 0.18109329, "relative_strength": -0.37858054, "local_beta": 1.9641, "volatility_252d": 0.590981, "volatility_60d": 1.427642, "max_drawdown_12m": -0.50361826, "revenue_ttm": 1377167000, "gross_profit_ttm": 344115000, "ebit_ttm": 173788000, "ebitda_ttm": 247398000, "net_income_ttm": 115026000, "eps_diluted_ttm": 1.15026, "operating_cash_flow_ttm": 157924000, "capital_expenditure_ttm": -38801000, "fcf_ttm": 119123000, "dividends_paid_ttm": -42000000, "share_repurchases_ttm": null, "shares_issued_ttm": 0, "interest_expense_ttm": 24185000, "cash_and_equivalents": 152904000, "total_current_assets": 1071000000, "total_current_liabilities": 546220000, "net_ppe": null, "total_assets": 1763426000, "total_debt": 532247000, "total_equity": 506803000, "net_working_capital": 374856000, "book_value_per_share": 5.06803, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 5.06803, "universe_ticker_count": 632, "sector": "Industrials", "rank_pe": 88, "rank_pb": 91, "rank_ptbv": 91, "rank_ps": 77, "rank_pcf": 90, "rank_ev_ebitda": 85, "rank_ev_ebit": 87, "rank_earnings_yield": 88, "rank_fcf_yield": 68, "rank_dividend_yield": 59, "rank_shareholder_yield": 69, "rank_total_yield": 78, "rank_roe": 21, "rank_roc": 50, "rank_roic": 31, "rank_gross_margin": 77, "rank_fcf_margin": 45, "rank_piotroski": 3, "rank_accruals": 65, "rank_sue": 50, "rank_eps_growth_1y": 13, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 12, "rank_momentum_12m": 91, "rank_momentum_12m_ex1m": 94, "rank_relative_strength": 91, "value_composite": 96, "quality_composite": 23, "momentum_composite": 94, "growth_composite": 4, "yield_composite": 76, "svqf_composite": 92, "vc1_composite": 94, "vc2_composite": 95, "vc3_composite": 96, "trending_value_composite": null, "overall_composite": 96, "factor_coverage": 0.939, "signal_confidence": 0.939, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 71, "small_cap_core_rank": 96, "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": "2026-06-07T12:15:03.455984+00:00", "is_restated": false, "income_statement": { "revenue": 1366170000, "cost_of_revenue": 1027307000, "gross_profit": 338863000, "ebit": 171513000, "ebitda": 232300000, "pretax_income": null, "tax_provision": null, "net_income": 100361000, "net_income_to_common": 100361000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 152078000, "total_current_assets": 1004470000, "total_assets": 1707497000, "short_term_debt": 2980000, "long_term_debt": 513692000, "total_debt": 535172000, "total_liabilities": null, "total_equity": 484749000, "shares_outstanding": 100000000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 132325000, "capital_expenditure": -38697000, "free_cash_flow": 93628000, "dividends_paid": -42000000, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": null }, "complete_fields": { "id": 388994, "ticker_id": 20198, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:15:03.455984+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "232300000", "netIncome": "100361000", "grossProfit": "338863000", "totalRevenue": "1366170000", "costOfRevenue": "1027307000", "interestExpense": "28731000", "operatingIncome": "171513000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "79413000" }, "balance": { "totalDebt": "535172000", "totalAssets": "1707497000", "longTermDebt": "513692000", "shortTermDebt": "2980000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "100000000", "totalCurrentAssets": "1004470000", "totalShareholderEquity": "484749000", "totalCurrentLiabilities": "507792000", "cashAndShortTermInvestments": "152078000" }, "cashflow": { "freeCashFlow": "93628000", "dividendsPaid": "-42000000", "issuanceOfDebt": "0", "issuanceOfStock": "0", "repaymentOfDebt": "0", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "132325000", "repurchaseOfStock": null, "capitalExpenditures": "-38697000" } }, "revenue": 1366170000, "cost_of_revenue": 1027307000, "gross_profit": 338863000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 171513000, "depreciation_amortisation": 79413000, "ebitda": 232300000, "interest_expense": 28731000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 100361000, "net_income_continuing_ops": null, "net_income_to_common": 100361000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 152078000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 1004470000, "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": 1707497000, "short_term_debt": 2980000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 507792000, "long_term_debt": 513692000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 535172000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 484749000, "shares_outstanding": 100000000, "operating_cash_flow": 132325000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -38697000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -42000000, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 93628000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "232300000", "netIncome": "100361000", "grossProfit": "338863000", "totalRevenue": "1366170000", "costOfRevenue": "1027307000", "interestExpense": "28731000", "operatingIncome": "171513000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "79413000" }, "balance": { "totalDebt": "535172000", "totalAssets": "1707497000", "longTermDebt": "513692000", "shortTermDebt": "2980000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "100000000", "totalCurrentAssets": "1004470000", "totalShareholderEquity": "484749000", "totalCurrentLiabilities": "507792000", "cashAndShortTermInvestments": "152078000" }, "cashflow": { "freeCashFlow": "93628000", "dividendsPaid": "-42000000", "issuanceOfDebt": "0", "issuanceOfStock": "0", "repaymentOfDebt": "0", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "132325000", "repurchaseOfStock": null, "capitalExpenditures": "-38697000" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:15:03.455984+00:00", "is_restated": false, "income_statement": { "revenue": 1140504000, "cost_of_revenue": 860789000, "gross_profit": 279715000, "ebit": 115279000, "ebitda": 209511000, "pretax_income": null, "tax_provision": null, "net_income": 53323000, "net_income_to_common": 53323000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 164306000, "total_current_assets": 871984000, "total_assets": 1589227000, "short_term_debt": 3362000, "long_term_debt": 515461000, "total_debt": 533435000, "total_liabilities": null, "total_equity": 440914000, "shares_outstanding": 100000000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 168630000, "capital_expenditure": -30883000, "free_cash_flow": 137747000, "dividends_paid": -30000000, "share_repurchases": null, "shares_issued": 3003000, "net_debt_issued": -5200000 }, "complete_fields": { "id": 388999, "ticker_id": 20198, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:15:03.455984+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "209511000", "netIncome": "53323000", "grossProfit": "279715000", "totalRevenue": "1140504000", "costOfRevenue": "860789000", "interestExpense": "37777000", "operatingIncome": "115279000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "77032000" }, "balance": { "totalDebt": "533435000", "totalAssets": "1589227000", "longTermDebt": "515461000", "shortTermDebt": "3362000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "100000000", "totalCurrentAssets": "871984000", "totalShareholderEquity": "440914000", "totalCurrentLiabilities": "478633000", "cashAndShortTermInvestments": "164306000" }, "cashflow": { "freeCashFlow": "137747000", "dividendsPaid": "-30000000", "issuanceOfDebt": "514800000", "issuanceOfStock": "3003000", "repaymentOfDebt": "-520000000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "168630000", "repurchaseOfStock": null, "capitalExpenditures": "-30883000" } }, "revenue": 1140504000, "cost_of_revenue": 860789000, "gross_profit": 279715000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 115279000, "depreciation_amortisation": 77032000, "ebitda": 209511000, "interest_expense": 37777000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 53323000, "net_income_continuing_ops": null, "net_income_to_common": 53323000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 164306000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 871984000, "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": 1589227000, "short_term_debt": 3362000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 478633000, "long_term_debt": 515461000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 533435000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 440914000, "shares_outstanding": 100000000, "operating_cash_flow": 168630000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -30883000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -30000000, "share_repurchases": null, "shares_issued": 3003000, "net_debt_issued": -5200000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 137747000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "209511000", "netIncome": "53323000", "grossProfit": "279715000", "totalRevenue": "1140504000", "costOfRevenue": "860789000", "interestExpense": "37777000", "operatingIncome": "115279000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "77032000" }, "balance": { "totalDebt": "533435000", "totalAssets": "1589227000", "longTermDebt": "515461000", "shortTermDebt": "3362000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "100000000", "totalCurrentAssets": "871984000", "totalShareholderEquity": "440914000", "totalCurrentLiabilities": "478633000", "cashAndShortTermInvestments": "164306000" }, "cashflow": { "freeCashFlow": "137747000", "dividendsPaid": "-30000000", "issuanceOfDebt": "514800000", "issuanceOfStock": "3003000", "repaymentOfDebt": "-520000000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "168630000", "repurchaseOfStock": null, "capitalExpenditures": "-30883000" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:15:03.455984+00:00", "is_restated": false, "income_statement": { "revenue": 925500000, "cost_of_revenue": 716812000, "gross_profit": 208688000, "ebit": 89721000, "ebitda": 161044000, "pretax_income": null, "tax_provision": null, "net_income": 32307000, "net_income_to_common": 32307000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 102216000, "total_current_assets": 736861000, "total_assets": 1472580000, "short_term_debt": 13787000, "long_term_debt": 521245000, "total_debt": 543496000, "total_liabilities": null, "total_equity": 403817000, "shares_outstanding": 100000000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 76160000, "capital_expenditure": -28050000, "free_cash_flow": 48110000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": 1946000, "net_debt_issued": -50000000 }, "complete_fields": { "id": 389001, "ticker_id": 20198, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:15:03.455984+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "161044000", "netIncome": "32307000", "grossProfit": "208688000", "totalRevenue": "925500000", "costOfRevenue": "716812000", "interestExpense": "35896000", "operatingIncome": "89721000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "78566000" }, "balance": { "totalDebt": "543496000", "totalAssets": "1472580000", "longTermDebt": "521245000", "shortTermDebt": "13787000", "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "100000000", "totalCurrentAssets": "736861000", "totalShareholderEquity": "403817000", "totalCurrentLiabilities": "407354000", "cashAndShortTermInvestments": "102216000" }, "cashflow": { "freeCashFlow": "48110000", "dividendsPaid": "0", "issuanceOfDebt": "0", "issuanceOfStock": "1946000", "repaymentOfDebt": "-50000000", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "76160000", "repurchaseOfStock": null, "capitalExpenditures": "-28050000" } }, "revenue": 925500000, "cost_of_revenue": 716812000, "gross_profit": 208688000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 89721000, "depreciation_amortisation": 78566000, "ebitda": 161044000, "interest_expense": 35896000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 32307000, "net_income_continuing_ops": null, "net_income_to_common": 32307000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 102216000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 736861000, "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": 1472580000, "short_term_debt": 13787000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 407354000, "long_term_debt": 521245000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 543496000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 403817000, "shares_outstanding": 100000000, "operating_cash_flow": 76160000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -28050000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": 0, "share_repurchases": null, "shares_issued": 1946000, "net_debt_issued": -50000000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 48110000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "161044000", "netIncome": "32307000", "grossProfit": "208688000", "totalRevenue": "925500000", "costOfRevenue": "716812000", "interestExpense": "35896000", "operatingIncome": "89721000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "78566000" }, "balance": { "totalDebt": "543496000", "totalAssets": "1472580000", "longTermDebt": "521245000", "shortTermDebt": "13787000", "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "100000000", "totalCurrentAssets": "736861000", "totalShareholderEquity": "403817000", "totalCurrentLiabilities": "407354000", "cashAndShortTermInvestments": "102216000" }, "cashflow": { "freeCashFlow": "48110000", "dividendsPaid": "0", "issuanceOfDebt": "0", "issuanceOfStock": "1946000", "repaymentOfDebt": "-50000000", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "76160000", "repurchaseOfStock": null, "capitalExpenditures": "-28050000" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:15:03.455984+00:00", "is_restated": false, "income_statement": { "revenue": 848967000, "cost_of_revenue": 684166000, "gross_profit": 164801000, "ebit": 65108000, "ebitda": 168030000, "pretax_income": null, "tax_provision": null, "net_income": 27840000, "net_income_to_common": 27840000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 158678000, "total_current_assets": 690730000, "total_assets": 1441271000, "short_term_debt": null, "long_term_debt": 623257000, "total_debt": 629160000, "total_liabilities": null, "total_equity": 326166000, "shares_outstanding": 100000000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 115848000, "capital_expenditure": -25983000, "free_cash_flow": 89865000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": null }, "complete_fields": { "id": 389002, "ticker_id": 20198, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:15:03.455984+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "168030000", "netIncome": "27840000", "grossProfit": "164801000", "totalRevenue": "848967000", "costOfRevenue": "684166000", "interestExpense": "39889000", "operatingIncome": "65108000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "96150000" }, "balance": { "totalDebt": "629160000", "totalAssets": "1441271000", "longTermDebt": "623257000", "shortTermDebt": null, "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "100000000", "totalCurrentAssets": "690730000", "totalShareholderEquity": "326166000", "totalCurrentLiabilities": "323010000", "cashAndShortTermInvestments": "158678000" }, "cashflow": { "freeCashFlow": "89865000", "dividendsPaid": null, "issuanceOfDebt": "0", "issuanceOfStock": "0", "repaymentOfDebt": "0", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "115848000", "repurchaseOfStock": null, "capitalExpenditures": "-25983000" } }, "revenue": 848967000, "cost_of_revenue": 684166000, "gross_profit": 164801000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 65108000, "depreciation_amortisation": 96150000, "ebitda": 168030000, "interest_expense": 39889000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 27840000, "net_income_continuing_ops": null, "net_income_to_common": 27840000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 158678000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 690730000, "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": 1441271000, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 323010000, "long_term_debt": 623257000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 629160000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 326166000, "shares_outstanding": 100000000, "operating_cash_flow": 115848000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -25983000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 89865000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "168030000", "netIncome": "27840000", "grossProfit": "164801000", "totalRevenue": "848967000", "costOfRevenue": "684166000", "interestExpense": "39889000", "operatingIncome": "65108000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "96150000" }, "balance": { "totalDebt": "629160000", "totalAssets": "1441271000", "longTermDebt": "623257000", "shortTermDebt": null, "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "100000000", "totalCurrentAssets": "690730000", "totalShareholderEquity": "326166000", "totalCurrentLiabilities": "323010000", "cashAndShortTermInvestments": "158678000" }, "cashflow": { "freeCashFlow": "89865000", "dividendsPaid": null, "issuanceOfDebt": "0", "issuanceOfStock": "0", "repaymentOfDebt": "0", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "115848000", "repurchaseOfStock": null, "capitalExpenditures": "-25983000" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:15:03.455984+00:00", "is_restated": false, "income_statement": { "revenue": null, "cost_of_revenue": null, "gross_profit": null, "ebit": null, "ebitda": null, "pretax_income": null, "tax_provision": null, "net_income": null, "net_income_to_common": null, "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": null, "capital_expenditure": null, "free_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 389003, "ticker_id": 20198, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:15:03.455984+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2021-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2021-12-31", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2021-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } }, "revenue": null, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": null, "depreciation_amortisation": null, "ebitda": null, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": null, "net_income_continuing_ops": null, "net_income_to_common": null, "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": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": null, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2021-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2021-12-31", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2021-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:15:03.455984+00:00", "is_restated": false, "income_statement": { "revenue": 283614000, "cost_of_revenue": 212060000, "gross_profit": 71554000, "ebit": 26638000, "ebitda": 48485000, "pretax_income": null, "tax_provision": null, "net_income": 15346000, "net_income_to_common": 15346000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 152904000, "total_current_assets": 1071000000, "total_assets": 1763426000, "short_term_debt": null, "long_term_debt": null, "total_debt": 532247000, "total_liabilities": null, "total_equity": 506803000, "shares_outstanding": 100000000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 12618000, "capital_expenditure": -5066000, "free_cash_flow": 7552000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 388992, "ticker_id": 20198, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:15:03.455984+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "48485000", "netIncome": "15346000", "grossProfit": "71554000", "totalRevenue": "283614000", "costOfRevenue": "212060000", "interestExpense": "5144000", "operatingIncome": "26638000", "fiscalDateEnding": "2026-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "19566000" }, "balance": { "totalDebt": "532247000", "totalAssets": "1763426000", "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2026-03-31", "totalLiabilities": null, "sharesOutstanding": "100000000", "totalCurrentAssets": "1071000000", "totalShareholderEquity": "506803000", "totalCurrentLiabilities": "546220000", "cashAndShortTermInvestments": "152904000" }, "cashflow": { "freeCashFlow": "7552000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2026-03-31", "operatingCashflow": "12618000", "repurchaseOfStock": null, "capitalExpenditures": "-5066000" } }, "revenue": 283614000, "cost_of_revenue": 212060000, "gross_profit": 71554000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 26638000, "depreciation_amortisation": 19566000, "ebitda": 48485000, "interest_expense": 5144000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 15346000, "net_income_continuing_ops": null, "net_income_to_common": 15346000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 152904000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 1071000000, "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": 1763426000, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 546220000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 532247000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 506803000, "shares_outstanding": 100000000, "operating_cash_flow": 12618000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -5066000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 7552000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "48485000", "netIncome": "15346000", "grossProfit": "71554000", "totalRevenue": "283614000", "costOfRevenue": "212060000", "interestExpense": "5144000", "operatingIncome": "26638000", "fiscalDateEnding": "2026-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "19566000" }, "balance": { "totalDebt": "532247000", "totalAssets": "1763426000", "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2026-03-31", "totalLiabilities": null, "sharesOutstanding": "100000000", "totalCurrentAssets": "1071000000", "totalShareholderEquity": "506803000", "totalCurrentLiabilities": "546220000", "cashAndShortTermInvestments": "152904000" }, "cashflow": { "freeCashFlow": "7552000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2026-03-31", "operatingCashflow": "12618000", "repurchaseOfStock": null, "capitalExpenditures": "-5066000" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:15:03.455984+00:00", "is_restated": false, "income_statement": { "revenue": 438433000, "cost_of_revenue": 322226000, "gross_profit": 116207000, "ebit": 75966000, "ebitda": 88452000, "pretax_income": null, "tax_provision": null, "net_income": 45230000, "net_income_to_common": 45230000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 152078000, "total_current_assets": 1004470000, "total_assets": 1707497000, "short_term_debt": 2980000, "long_term_debt": 513692000, "total_debt": 535172000, "total_liabilities": null, "total_equity": 484749000, "shares_outstanding": 100000000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 71226000, "capital_expenditure": -22685000, "free_cash_flow": 48541000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": null }, "complete_fields": { "id": 388993, "ticker_id": 20198, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:15:03.455984+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "88452000", "netIncome": "45230000", "grossProfit": "116207000", "totalRevenue": "438433000", "costOfRevenue": "322226000", "interestExpense": "2559000", "operatingIncome": "75966000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "21187000" }, "balance": { "totalDebt": "535172000", "totalAssets": "1707497000", "longTermDebt": "513692000", "shortTermDebt": "2980000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "100000000", "totalCurrentAssets": "1004470000", "totalShareholderEquity": "484749000", "totalCurrentLiabilities": "507792000", "cashAndShortTermInvestments": "152078000" }, "cashflow": { "freeCashFlow": "48541000", "dividendsPaid": "0", "issuanceOfDebt": "0", "issuanceOfStock": "0", "repaymentOfDebt": "0", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "71226000", "repurchaseOfStock": null, "capitalExpenditures": "-22685000" } }, "revenue": 438433000, "cost_of_revenue": 322226000, "gross_profit": 116207000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 75966000, "depreciation_amortisation": 21187000, "ebitda": 88452000, "interest_expense": 2559000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 45230000, "net_income_continuing_ops": null, "net_income_to_common": 45230000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 152078000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 1004470000, "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": 1707497000, "short_term_debt": 2980000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 507792000, "long_term_debt": 513692000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 535172000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 484749000, "shares_outstanding": 100000000, "operating_cash_flow": 71226000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -22685000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": 0, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 48541000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "88452000", "netIncome": "45230000", "grossProfit": "116207000", "totalRevenue": "438433000", "costOfRevenue": "322226000", "interestExpense": "2559000", "operatingIncome": "75966000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "21187000" }, "balance": { "totalDebt": "535172000", "totalAssets": "1707497000", "longTermDebt": "513692000", "shortTermDebt": "2980000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "100000000", "totalCurrentAssets": "1004470000", "totalShareholderEquity": "484749000", "totalCurrentLiabilities": "507792000", "cashAndShortTermInvestments": "152078000" }, "cashflow": { "freeCashFlow": "48541000", "dividendsPaid": "0", "issuanceOfDebt": "0", "issuanceOfStock": "0", "repaymentOfDebt": "0", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "71226000", "repurchaseOfStock": null, "capitalExpenditures": "-22685000" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:15:03.455984+00:00", "is_restated": false, "income_statement": { "revenue": 307587000, "cost_of_revenue": 231055000, "gross_profit": 76532000, "ebit": 36273000, "ebitda": 57024000, "pretax_income": null, "tax_provision": null, "net_income": 24086000, "net_income_to_common": 24086000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 107833000, "total_current_assets": 961221000, "total_assets": 1655737000, "short_term_debt": null, "long_term_debt": null, "total_debt": 534331000, "total_liabilities": null, "total_equity": 431745000, "shares_outstanding": 100000000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 25378000, "capital_expenditure": -5277000, "free_cash_flow": 20101000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": null }, "complete_fields": { "id": 388995, "ticker_id": 20198, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:15:03.455984+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "57024000", "netIncome": "24086000", "grossProfit": "76532000", "totalRevenue": "307587000", "costOfRevenue": "231055000", "interestExpense": "8741000", "operatingIncome": "36273000", "fiscalDateEnding": "2025-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": "19824000" }, "balance": { "totalDebt": "534331000", "totalAssets": "1655737000", "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2025-09-30", "totalLiabilities": null, "sharesOutstanding": "100000000", "totalCurrentAssets": "961221000", "totalShareholderEquity": "431745000", "totalCurrentLiabilities": "466462000", "cashAndShortTermInvestments": "107833000" }, "cashflow": { "freeCashFlow": "20101000", "dividendsPaid": "0", "issuanceOfDebt": "0", "issuanceOfStock": "0", "repaymentOfDebt": "0", "fiscalDateEnding": "2025-09-30", "operatingCashflow": "25378000", "repurchaseOfStock": null, "capitalExpenditures": "-5277000" } }, "revenue": 307587000, "cost_of_revenue": 231055000, "gross_profit": 76532000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 36273000, "depreciation_amortisation": 19824000, "ebitda": 57024000, "interest_expense": 8741000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 24086000, "net_income_continuing_ops": null, "net_income_to_common": 24086000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 107833000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 961221000, "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": 1655737000, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 466462000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 534331000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 431745000, "shares_outstanding": 100000000, "operating_cash_flow": 25378000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -5277000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": 0, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 20101000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "57024000", "netIncome": "24086000", "grossProfit": "76532000", "totalRevenue": "307587000", "costOfRevenue": "231055000", "interestExpense": "8741000", "operatingIncome": "36273000", "fiscalDateEnding": "2025-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": "19824000" }, "balance": { "totalDebt": "534331000", "totalAssets": "1655737000", "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2025-09-30", "totalLiabilities": null, "sharesOutstanding": "100000000", "totalCurrentAssets": "961221000", "totalShareholderEquity": "431745000", "totalCurrentLiabilities": "466462000", "cashAndShortTermInvestments": "107833000" }, "cashflow": { "freeCashFlow": "20101000", "dividendsPaid": "0", "issuanceOfDebt": "0", "issuanceOfStock": "0", "repaymentOfDebt": "0", "fiscalDateEnding": "2025-09-30", "operatingCashflow": "25378000", "repurchaseOfStock": null, "capitalExpenditures": "-5277000" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:15:03.455984+00:00", "is_restated": false, "income_statement": { "revenue": 347533000, "cost_of_revenue": 267711000, "gross_profit": 79822000, "ebit": 34911000, "ebitda": 53437000, "pretax_income": null, "tax_provision": null, "net_income": 30364000, "net_income_to_common": 30364000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 95017000, "total_current_assets": 915985000, "total_assets": 1624045000, "short_term_debt": 2669000, "long_term_debt": 511982000, "total_debt": 533248000, "total_liabilities": null, "total_equity": 409254000, "shares_outstanding": 100000000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 48702000, "capital_expenditure": -5773000, "free_cash_flow": 42929000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": null }, "complete_fields": { "id": 388996, "ticker_id": 20198, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:15:03.455984+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "53437000", "netIncome": "30364000", "grossProfit": "79822000", "totalRevenue": "347533000", "costOfRevenue": "267711000", "interestExpense": "7741000", "operatingIncome": "34911000", "fiscalDateEnding": "2025-06-30", "researchAndDevelopment": null, "depreciationAndAmortization": "19465000" }, "balance": { "totalDebt": "533248000", "totalAssets": "1624045000", "longTermDebt": "511982000", "shortTermDebt": "2669000", "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "100000000", "totalCurrentAssets": "915985000", "totalShareholderEquity": "409254000", "totalCurrentLiabilities": "482060000", "cashAndShortTermInvestments": "95017000" }, "cashflow": { "freeCashFlow": "42929000", "dividendsPaid": null, "issuanceOfDebt": "0", "issuanceOfStock": "0", "repaymentOfDebt": "0", "fiscalDateEnding": "2025-06-30", "operatingCashflow": "48702000", "repurchaseOfStock": null, "capitalExpenditures": "-5773000" } }, "revenue": 347533000, "cost_of_revenue": 267711000, "gross_profit": 79822000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 34911000, "depreciation_amortisation": 19465000, "ebitda": 53437000, "interest_expense": 7741000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 30364000, "net_income_continuing_ops": null, "net_income_to_common": 30364000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 95017000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 915985000, "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": 1624045000, "short_term_debt": 2669000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 482060000, "long_term_debt": 511982000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 533248000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 409254000, "shares_outstanding": 100000000, "operating_cash_flow": 48702000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -5773000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 42929000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "53437000", "netIncome": "30364000", "grossProfit": "79822000", "totalRevenue": "347533000", "costOfRevenue": "267711000", "interestExpense": "7741000", "operatingIncome": "34911000", "fiscalDateEnding": "2025-06-30", "researchAndDevelopment": null, "depreciationAndAmortization": "19465000" }, "balance": { "totalDebt": "533248000", "totalAssets": "1624045000", "longTermDebt": "511982000", "shortTermDebt": "2669000", "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "100000000", "totalCurrentAssets": "915985000", "totalShareholderEquity": "409254000", "totalCurrentLiabilities": "482060000", "cashAndShortTermInvestments": "95017000" }, "cashflow": { "freeCashFlow": "42929000", "dividendsPaid": null, "issuanceOfDebt": "0", "issuanceOfStock": "0", "repaymentOfDebt": "0", "fiscalDateEnding": "2025-06-30", "operatingCashflow": "48702000", "repurchaseOfStock": null, "capitalExpenditures": "-5773000" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:15:03.455984+00:00", "is_restated": false, "income_statement": { "revenue": 272617000, "cost_of_revenue": 206315000, "gross_profit": 66302000, "ebit": 24363000, "ebitda": 33387000, "pretax_income": null, "tax_provision": null, "net_income": 681000, "net_income_to_common": 681000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 164306000, "total_current_assets": 871984000, "total_assets": 1589227000, "short_term_debt": null, "long_term_debt": null, "total_debt": 533550000, "total_liabilities": null, "total_equity": 440914000, "shares_outstanding": 100000000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -12981000, "capital_expenditure": -4962000, "free_cash_flow": -17943000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": null }, "complete_fields": { "id": 388997, "ticker_id": 20198, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:15:03.455984+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "33387000", "netIncome": "681000", "grossProfit": "66302000", "totalRevenue": "272617000", "costOfRevenue": "206315000", "interestExpense": "9690000", "operatingIncome": "24363000", "fiscalDateEnding": "2025-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "18937000" }, "balance": { "totalDebt": "533550000", "totalAssets": "1589227000", "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2025-03-31", "totalLiabilities": null, "sharesOutstanding": "100000000", "totalCurrentAssets": "871984000", "totalShareholderEquity": "440914000", "totalCurrentLiabilities": "478633000", "cashAndShortTermInvestments": "164306000" }, "cashflow": { "freeCashFlow": "-17943000", "dividendsPaid": null, "issuanceOfDebt": "0", "issuanceOfStock": "0", "repaymentOfDebt": "0", "fiscalDateEnding": "2025-03-31", "operatingCashflow": "-12981000", "repurchaseOfStock": null, "capitalExpenditures": "-4962000" } }, "revenue": 272617000, "cost_of_revenue": 206315000, "gross_profit": 66302000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 24363000, "depreciation_amortisation": 18937000, "ebitda": 33387000, "interest_expense": 9690000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 681000, "net_income_continuing_ops": null, "net_income_to_common": 681000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 164306000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 871984000, "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": 1589227000, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 478633000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 533550000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 440914000, "shares_outstanding": 100000000, "operating_cash_flow": -12981000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -4962000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -17943000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "33387000", "netIncome": "681000", "grossProfit": "66302000", "totalRevenue": "272617000", "costOfRevenue": "206315000", "interestExpense": "9690000", "operatingIncome": "24363000", "fiscalDateEnding": "2025-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "18937000" }, "balance": { "totalDebt": "533550000", "totalAssets": "1589227000", "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2025-03-31", "totalLiabilities": null, "sharesOutstanding": "100000000", "totalCurrentAssets": "871984000", "totalShareholderEquity": "440914000", "totalCurrentLiabilities": "478633000", "cashAndShortTermInvestments": "164306000" }, "cashflow": { "freeCashFlow": "-17943000", "dividendsPaid": null, "issuanceOfDebt": "0", "issuanceOfStock": "0", "repaymentOfDebt": "0", "fiscalDateEnding": "2025-03-31", "operatingCashflow": "-12981000", "repurchaseOfStock": null, "capitalExpenditures": "-4962000" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:15:03.455984+00:00", "is_restated": false, "income_statement": { "revenue": null, "cost_of_revenue": null, "gross_profit": null, "ebit": null, "ebitda": null, "pretax_income": null, "tax_provision": null, "net_income": null, "net_income_to_common": null, "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": 3362000, "long_term_debt": 515461000, "total_debt": 518823000, "total_liabilities": null, "total_equity": null, "shares_outstanding": null, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": null, "free_cash_flow": null, "dividends_paid": -22000, "share_repurchases": null, "shares_issued": 159000, "net_debt_issued": null }, "complete_fields": { "id": 388998, "ticker_id": 20198, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:15:03.455984+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": "515461000", "shortTermDebt": "3362000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": "-22000", "issuanceOfDebt": "0", "issuanceOfStock": "159000", "repaymentOfDebt": "0", "fiscalDateEnding": "2024-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } }, "revenue": null, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": null, "depreciation_amortisation": null, "ebitda": null, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": null, "net_income_continuing_ops": null, "net_income_to_common": null, "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": 3362000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": 515461000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 518823000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": null, "shares_outstanding": null, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": null, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -22000, "share_repurchases": null, "shares_issued": 159000, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": "515461000", "shortTermDebt": "3362000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": "-22000", "issuanceOfDebt": "0", "issuanceOfStock": "159000", "repaymentOfDebt": "0", "fiscalDateEnding": "2024-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:15:03.455984+00:00", "is_restated": false, "income_statement": { "revenue": null, "cost_of_revenue": null, "gross_profit": null, "ebit": null, "ebitda": null, "pretax_income": null, "tax_provision": null, "net_income": null, "net_income_to_common": null, "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": null, "capital_expenditure": null, "free_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 389000, "ticker_id": 20198, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:15:03.455984+00:00", "is_restated": false, "raw_data": { "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2024-09-30", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } }, "revenue": null, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": null, "depreciation_amortisation": null, "ebitda": null, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": null, "net_income_continuing_ops": null, "net_income_to_common": null, "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": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": null, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2024-09-30", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } } } ] }, "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": "cornerstone_value", "name": "Cornerstone Value", "slug": "cornerstone-value", "group": "value", "page_url": "/factors/cornerstone-value/", "rank_field": "cornerstone_value_rank" }, { "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": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 5, "quarterly_financial_periods": 7, "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" ] } } }