{ "ticker": { "uuid": "93aa52e0-387c-4dc8-9d4b-63f088ebf67e", "symbol": "DR0", "name": "Deutsche Rohstoff AG", "exchange": "GER", "exchange_name": "XETRA", "country": "DE", "currency": "EUR", "sector": "Energy", "industry": "Oil & Gas E&P", "page_url": "https://sharemaestro.com/factors/ticker/93aa52e0-387c-4dc8-9d4b-63f088ebf67e/", "api_url": "https://sharemaestro.com/factors/api/tickers/93aa52e0-387c-4dc8-9d4b-63f088ebf67e/" }, "ticker_metadata": { "id": 14745, "uuid": "93aa52e0-387c-4dc8-9d4b-63f088ebf67e", "symbol": "DR0", "name": "Deutsche Rohstoff AG", "asset_type": "equity", "market_cap": 474214048, "stock_exchange_id": 8, "industry": "Oil & Gas E&P", "sector": "Energy", "description": "Deutsche Rohstoff AG, together with its subsidiaries, engages in the exploration and production of crude oil and natural gas. It also explores and develops gold, lithium, and tungsten mining projects. Deutsche Rohstoff AG was founded in 2006 and is headquartered in Mannheim, 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": "93aa52e0-387c-4dc8-9d4b-63f088ebf67e", "symbol": "DR0", "name": "Deutsche Rohstoff AG", "exchange": "GER", "exchange_name": "XETRA", "country": "DE", "currency": "EUR", "sector": "Energy", "industry": "Oil & Gas E&P", "page_url": "https://sharemaestro.com/factors/ticker/93aa52e0-387c-4dc8-9d4b-63f088ebf67e/", "api_url": "https://sharemaestro.com/factors/api/tickers/93aa52e0-387c-4dc8-9d4b-63f088ebf67e/" }, "week_end_date": "2026-06-07", "universe": "EUR_DE", "score": { "os": 0.91, "value": 0.8, "quality": 0.35, "momentum": 0.97, "coverage": 0.939, "confidence": 0.939, "delta": null }, "headline_factors": { "price": 110.4, "market_cap": 528820535.98, "pe_ratio": 4.4142, "earnings_yield": 0.2265, "ebitda_to_ev": 0.2843, "shareholder_yield": 0.0251, "roe": 0.3722, "piotroski_f_score": 5, "momentum_12_1": 1.6262, "volatility_252d": 0.449 }, "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": "2026-06-07T12:29:59.546620+00:00", "batch_id": "" }, "size": { "price_close": 110.4, "market_cap": 528820535.9801, "market_cap_usd": 528820535.9801, "enterprise_value": 636206530.9801, "shares_outstanding": 4790041, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 4.4142, "pb_ratio": 1.6431, "ptbv_ratio": 1.6431, "ps_ratio": 2.9378, "pcf_ratio": 4.6531, "pfcf_ratio": -16.9673, "ev_ebitda": 3.5178, "ev_ebit": 4.1262, "ev_sales": 3.5343, "ev_fcf": -20.4128, "earnings_yield": 0.2265, "fcf_yield": -0.049, "price_to_sales": 2.9378, "price_to_book": 1.6431, "price_to_cashflow": 4.6531, "ebitda_to_ev": 0.2843, "sales_yield": 0.2829 }, "yield": { "dividend_yield": 0.0183, "buyback_yield": 0.0068, "shareholder_yield": 0.0251, "debt_paydown_yield": 0, "total_yield": 0.0251 }, "quality": { "gross_margin": 0.378, "operating_margin": 0.8566, "net_margin": 0.6655, "ebitda_margin": 1.0047, "fcf_margin": -0.1731, "roe": 0.3722, "roa": 0.1726, "roic": 0.2694, "roc_greenblatt": null, "asset_turnover": 0.2593, "cash_conversion": -0.2602, "accruals_ratio": 0.0089, "sbc_to_revenue": null, "piotroski_f_score": 5, "altman_z_score": null, "earnings_stability_5y": 1.631, "revenue_stability_5y": 0.1448, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.098, "external_financing": 0.0071 }, "leverage_and_risk": { "debt_to_equity": null, "net_debt_to_ebitda": 0.5938, "debt_to_assets": 0.3301, "interest_coverage": 9.4835, "current_ratio": 7.6318, "quick_ratio": 7.6318, "net_debt": 107385995, "local_beta": -0.6096, "volatility_252d": 0.449, "volatility_60d": 1.0567, "max_drawdown_12m": -0.1596, "risk_adjusted_momentum": 3.6219 }, "growth": { "revenue_growth_1y": -0.1712, "revenue_growth_3y_cagr": 0.0566, "revenue_growth_5y_cagr": null, "eps_growth_1y": -0.4123, "eps_growth_3y_cagr": -0.2197, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": 0.0857, "revenue_growth": -0.1712, "earnings_growth": -0.4123 }, "momentum": { "price_return_1m": 0.177, "price_return_3m": 0.3414, "price_return_6m": 1.3539, "price_return_9m": 1.7635, "price_return_12m": 2.0909, "price_return_12m_ex1m": 1.6262, "momentum_6m": 1.3539, "momentum_12m": 2.0909, "momentum_12_1": 1.6262, "distance_from_52w_high": 0, "distance_from_52w_low": 1.9497, "relative_strength": 2.0722 }, "raw_ttm": { "revenue_ttm": 180008571, "gross_profit_ttm": 68044143, "ebit_ttm": 154188306, "ebitda_ttm": 180854577, "net_income_ttm": 119800417, "eps_diluted_ttm": 25.0103, "operating_cash_flow_ttm": 113648665, "capital_expenditure_ttm": -144815759, "fcf_ttm": -31167094, "dividends_paid_ttm": -9685676, "share_repurchases_ttm": -4249337, "shares_issued_ttm": 646344, "interest_expense_ttm": 16258640, "cash_and_equivalents": 121752021, "total_current_assets": 184283074, "total_current_liabilities": 24146888, "net_ppe": null, "total_assets": 694141452, "total_debt": 229138016, "total_equity": 321847290, "net_working_capital": 60966690, "book_value_per_share": 67.1909, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 67.1909 }, "ranks": { "universe_ticker_count": 632, "rank_pe": 5, "rank_pb": 42, "rank_ptbv": 42, "rank_ps": 68, "rank_pcf": 19, "rank_ev_ebitda": 8, "rank_ev_ebit": 16, "rank_earnings_yield": 4, "rank_fcf_yield": 90, "rank_dividend_yield": 47, "rank_shareholder_yield": 50, "rank_total_yield": 62, "rank_roe": 10, "rank_roc": 50, "rank_roic": 10, "rank_gross_margin": 58, "rank_fcf_margin": 93, "rank_piotroski": 65, "rank_accruals": 86, "rank_sue": 50, "rank_eps_growth_1y": 90, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 95, "rank_momentum_12m": 3, "rank_momentum_12m_ex1m": 5, "rank_relative_strength": 3 }, "composites": { "value_composite": 20, "quality_composite": 65, "momentum_composite": 3, "growth_composite": 98, "yield_composite": 60, "svqf_composite": 3, "vc1_composite": 16, "vc2_composite": 18, "vc3_composite": 21, "trending_value_composite": null, "overall_composite": 9, "quality_value_composite": 0.5292, "os_score": 0.91, "value_percentile": 0.8, "quality_percentile": 0.35, "momentum_percentile": 0.97, "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": 31, "small_cap_core_rank": 23, "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": 7755, "ticker_id": 14745, "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": "2026-06-07T12:29:59.546620+00:00", "batch_id": "", "os_score_delta": null, "price_close": 110.4, "market_cap": 528820535.9801, "market_cap_usd": 528820535.9801, "enterprise_value": 636206530.9801, "shares_outstanding": 4790041, "fx_rate_to_usd": null, "pe_ratio": 4.41417943, "pb_ratio": 1.64307904, "ptbv_ratio": 1.64307904, "ps_ratio": 2.93775198, "pcf_ratio": 4.65311701, "pfcf_ratio": -16.96727119, "ev_ebitda": 3.51777954, "ev_ebit": 4.1261659, "ev_sales": 3.53431244, "ev_fcf": -20.41276389, "earnings_yield": 0.22654267, "fcf_yield": -0.04898896, "dividend_yield": 0.01831562, "buyback_yield": 0.00681326, "shareholder_yield": 0.02512888, "debt_paydown_yield": 0, "total_yield": 0.02512888, "gross_margin": 0.37800502, "operating_margin": 0.85656091, "net_margin": 0.66552618, "ebitda_margin": 1.00469981, "fcf_margin": -0.17314228, "roe": 0.37222752, "roa": 0.1725879, "roic": 0.26941347, "roc_greenblatt": null, "asset_turnover": 0.25932549, "cash_conversion": -0.26015848, "accruals_ratio": 0.00886239, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 0.59376985, "debt_to_assets": 0.33010277, "interest_coverage": 9.48346885, "current_ratio": 7.63175255, "quick_ratio": 7.63175255, "net_debt": 107385995, "revenue_growth_1y": -0.17116479, "revenue_growth_3y_cagr": 0.05656, "revenue_growth_5y_cagr": null, "eps_growth_1y": -0.41228545, "eps_growth_3y_cagr": -0.21965022, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": 0.0856836, "piotroski_f_score": 5, "altman_z_score": null, "earnings_stability_5y": 1.630981, "revenue_stability_5y": 0.144824, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.17697227, "price_return_3m": 0.34143375, "price_return_6m": 1.35394451, "price_return_9m": 1.7634543, "price_return_12m": 2.09090941, "price_return_12m_ex1m": 1.62615314, "distance_from_52w_high": 0, "distance_from_52w_low": 1.94969997, "relative_strength": 2.07220544, "local_beta": -0.6096, "volatility_252d": 0.448978, "volatility_60d": 1.05665, "max_drawdown_12m": -0.15955289, "revenue_ttm": 180008571, "gross_profit_ttm": 68044143, "ebit_ttm": 154188306, "ebitda_ttm": 180854577, "net_income_ttm": 119800417, "eps_diluted_ttm": 25.01031139, "operating_cash_flow_ttm": 113648665, "capital_expenditure_ttm": -144815759, "fcf_ttm": -31167094, "dividends_paid_ttm": -9685676, "share_repurchases_ttm": -4249337, "shares_issued_ttm": 646344, "interest_expense_ttm": 16258640, "cash_and_equivalents": 121752021, "total_current_assets": 184283074, "total_current_liabilities": 24146888, "net_ppe": null, "total_assets": 694141452, "total_debt": 229138016, "total_equity": 321847290, "net_working_capital": 60966690, "book_value_per_share": 67.19092592, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 67.19092592, "universe_ticker_count": 632, "sector": "Energy", "rank_pe": 5, "rank_pb": 42, "rank_ptbv": 42, "rank_ps": 68, "rank_pcf": 19, "rank_ev_ebitda": 8, "rank_ev_ebit": 16, "rank_earnings_yield": 4, "rank_fcf_yield": 90, "rank_dividend_yield": 47, "rank_shareholder_yield": 50, "rank_total_yield": 62, "rank_roe": 10, "rank_roc": 50, "rank_roic": 10, "rank_gross_margin": 58, "rank_fcf_margin": 93, "rank_piotroski": 65, "rank_accruals": 86, "rank_sue": 50, "rank_eps_growth_1y": 90, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 95, "rank_momentum_12m": 3, "rank_momentum_12m_ex1m": 5, "rank_relative_strength": 3, "value_composite": 20, "quality_composite": 65, "momentum_composite": 3, "growth_composite": 98, "yield_composite": 60, "svqf_composite": 3, "vc1_composite": 16, "vc2_composite": 18, "vc3_composite": 21, "trending_value_composite": null, "overall_composite": 9, "factor_coverage": 0.939, "signal_confidence": 0.939, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 31, "small_cap_core_rank": 23, "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": 110.4, "os": 0.91, "value": 0.8, "quality": 0.35, "momentum": 0.97, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 4.4142, "earnings_yield": 0.2265, "shareholder_yield": 0.0251, "roe": 0.3722, "momentum_12_1": 1.6262, "complete_fields": { "id": 7755, "ticker_id": 14745, "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": "2026-06-07T12:29:59.546620+00:00", "batch_id": "", "os_score_delta": null, "price_close": 110.4, "market_cap": 528820535.9801, "market_cap_usd": 528820535.9801, "enterprise_value": 636206530.9801, "shares_outstanding": 4790041, "fx_rate_to_usd": null, "pe_ratio": 4.41417943, "pb_ratio": 1.64307904, "ptbv_ratio": 1.64307904, "ps_ratio": 2.93775198, "pcf_ratio": 4.65311701, "pfcf_ratio": -16.96727119, "ev_ebitda": 3.51777954, "ev_ebit": 4.1261659, "ev_sales": 3.53431244, "ev_fcf": -20.41276389, "earnings_yield": 0.22654267, "fcf_yield": -0.04898896, "dividend_yield": 0.01831562, "buyback_yield": 0.00681326, "shareholder_yield": 0.02512888, "debt_paydown_yield": 0, "total_yield": 0.02512888, "gross_margin": 0.37800502, "operating_margin": 0.85656091, "net_margin": 0.66552618, "ebitda_margin": 1.00469981, "fcf_margin": -0.17314228, "roe": 0.37222752, "roa": 0.1725879, "roic": 0.26941347, "roc_greenblatt": null, "asset_turnover": 0.25932549, "cash_conversion": -0.26015848, "accruals_ratio": 0.00886239, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 0.59376985, "debt_to_assets": 0.33010277, "interest_coverage": 9.48346885, "current_ratio": 7.63175255, "quick_ratio": 7.63175255, "net_debt": 107385995, "revenue_growth_1y": -0.17116479, "revenue_growth_3y_cagr": 0.05656, "revenue_growth_5y_cagr": null, "eps_growth_1y": -0.41228545, "eps_growth_3y_cagr": -0.21965022, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": 0.0856836, "piotroski_f_score": 5, "altman_z_score": null, "earnings_stability_5y": 1.630981, "revenue_stability_5y": 0.144824, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.17697227, "price_return_3m": 0.34143375, "price_return_6m": 1.35394451, "price_return_9m": 1.7634543, "price_return_12m": 2.09090941, "price_return_12m_ex1m": 1.62615314, "distance_from_52w_high": 0, "distance_from_52w_low": 1.94969997, "relative_strength": 2.07220544, "local_beta": -0.6096, "volatility_252d": 0.448978, "volatility_60d": 1.05665, "max_drawdown_12m": -0.15955289, "revenue_ttm": 180008571, "gross_profit_ttm": 68044143, "ebit_ttm": 154188306, "ebitda_ttm": 180854577, "net_income_ttm": 119800417, "eps_diluted_ttm": 25.01031139, "operating_cash_flow_ttm": 113648665, "capital_expenditure_ttm": -144815759, "fcf_ttm": -31167094, "dividends_paid_ttm": -9685676, "share_repurchases_ttm": -4249337, "shares_issued_ttm": 646344, "interest_expense_ttm": 16258640, "cash_and_equivalents": 121752021, "total_current_assets": 184283074, "total_current_liabilities": 24146888, "net_ppe": null, "total_assets": 694141452, "total_debt": 229138016, "total_equity": 321847290, "net_working_capital": 60966690, "book_value_per_share": 67.19092592, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 67.19092592, "universe_ticker_count": 632, "sector": "Energy", "rank_pe": 5, "rank_pb": 42, "rank_ptbv": 42, "rank_ps": 68, "rank_pcf": 19, "rank_ev_ebitda": 8, "rank_ev_ebit": 16, "rank_earnings_yield": 4, "rank_fcf_yield": 90, "rank_dividend_yield": 47, "rank_shareholder_yield": 50, "rank_total_yield": 62, "rank_roe": 10, "rank_roc": 50, "rank_roic": 10, "rank_gross_margin": 58, "rank_fcf_margin": 93, "rank_piotroski": 65, "rank_accruals": 86, "rank_sue": 50, "rank_eps_growth_1y": 90, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 95, "rank_momentum_12m": 3, "rank_momentum_12m_ex1m": 5, "rank_relative_strength": 3, "value_composite": 20, "quality_composite": 65, "momentum_composite": 3, "growth_composite": 98, "yield_composite": 60, "svqf_composite": 3, "vc1_composite": 16, "vc2_composite": 18, "vc3_composite": 21, "trending_value_composite": null, "overall_composite": 9, "factor_coverage": 0.939, "signal_confidence": 0.939, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 31, "small_cap_core_rank": 23, "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": "2026-06-07T11:54:58.199712+00:00", "is_restated": false, "income_statement": { "revenue": 195128674, "cost_of_revenue": 119479536, "gross_profit": 75649138, "ebit": 60721378, "ebitda": 133245077, "pretax_income": null, "tax_provision": null, "net_income": 28875434, "net_income_to_common": 28875434, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 50996151, "total_current_assets": 100662031, "total_assets": 578131766, "short_term_debt": 22582525, "long_term_debt": 193000000, "total_debt": 215582525, "total_liabilities": null, "total_equity": 245572466, "shares_outstanding": 4790041, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 129983440, "capital_expenditure": -110459023, "free_cash_flow": 19524417, "dividends_paid": -9685676, "share_repurchases": -4249337, "shares_issued": 590389, "net_debt_issued": 45694503 }, "complete_fields": { "id": 385534, "ticker_id": 14745, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:54:58.199712+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "133245077", "netIncome": "28875434", "grossProfit": "75649138", "totalRevenue": "195128674", "costOfRevenue": "119479536", "interestExpense": "15474936", "operatingIncome": "60721378", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "76391130" }, "balance": { "totalDebt": "215582525", "totalAssets": "578131766", "longTermDebt": "193000000", "shortTermDebt": "22582525", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "4790041", "totalCurrentAssets": "100662031", "totalShareholderEquity": "245572466", "totalCurrentLiabilities": "67886021", "cashAndShortTermInvestments": "50996151" }, "cashflow": { "freeCashFlow": "19524417", "dividendsPaid": "-9685676", "issuanceOfDebt": "93000000", "issuanceOfStock": "590389", "repaymentOfDebt": "-47305497", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "129983440", "repurchaseOfStock": "-4249337", "capitalExpenditures": "-110459023" } }, "revenue": 195128674, "cost_of_revenue": 119479536, "gross_profit": 75649138, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 60721378, "depreciation_amortisation": 76391130, "ebitda": 133245077, "interest_expense": 15474936, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 28875434, "net_income_continuing_ops": null, "net_income_to_common": 28875434, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 50996151, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 100662031, "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": 578131766, "short_term_debt": 22582525, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 67886021, "long_term_debt": 193000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 215582525, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 245572466, "shares_outstanding": 4790041, "operating_cash_flow": 129983440, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -110459023, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -9685676, "share_repurchases": -4249337, "shares_issued": 590389, "net_debt_issued": 45694503, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 19524417, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "133245077", "netIncome": "28875434", "grossProfit": "75649138", "totalRevenue": "195128674", "costOfRevenue": "119479536", "interestExpense": "15474936", "operatingIncome": "60721378", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "76391130" }, "balance": { "totalDebt": "215582525", "totalAssets": "578131766", "longTermDebt": "193000000", "shortTermDebt": "22582525", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "4790041", "totalCurrentAssets": "100662031", "totalShareholderEquity": "245572466", "totalCurrentLiabilities": "67886021", "cashAndShortTermInvestments": "50996151" }, "cashflow": { "freeCashFlow": "19524417", "dividendsPaid": "-9685676", "issuanceOfDebt": "93000000", "issuanceOfStock": "590389", "repaymentOfDebt": "-47305497", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "129983440", "repurchaseOfStock": "-4249337", "capitalExpenditures": "-110459023" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:54:58.199712+00:00", "is_restated": false, "income_statement": { "revenue": 235425175, "cost_of_revenue": 132940367, "gross_profit": 102484808, "ebit": 80954045, "ebitda": 168541524, "pretax_income": null, "tax_provision": null, "net_income": 50215873, "net_income_to_common": 50215873, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 16798784, "total_current_assets": 65069348, "total_assets": 552462976, "short_term_debt": 76732228, "long_term_debt": 100000000, "total_debt": 176732228, "total_liabilities": null, "total_equity": 231182699, "shares_outstanding": 4895738, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 143639074, "capital_expenditure": -185285570, "free_cash_flow": -41646496, "dividends_paid": -8732567, "share_repurchases": -11252212, "shares_issued": 787805, "net_debt_issued": 11471979 }, "complete_fields": { "id": 385539, "ticker_id": 14745, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:54:58.199712+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "168541524", "netIncome": "50215873", "grossProfit": "102484808", "totalRevenue": "235425175", "costOfRevenue": "132940367", "interestExpense": "13936784", "operatingIncome": "80954045", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "88038094" }, "balance": { "totalDebt": "176732228", "totalAssets": "552462976", "longTermDebt": "100000000", "shortTermDebt": "76732228", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "4895738", "totalCurrentAssets": "65069348", "totalShareholderEquity": "231182699", "totalCurrentLiabilities": "116905436", "cashAndShortTermInvestments": "16798784" }, "cashflow": { "freeCashFlow": "-41646496", "dividendsPaid": "-8732567", "issuanceOfDebt": "31988479", "issuanceOfStock": "787805", "repaymentOfDebt": "-20516500", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "143639074", "repurchaseOfStock": "-11252212", "capitalExpenditures": "-185285570" } }, "revenue": 235425175, "cost_of_revenue": 132940367, "gross_profit": 102484808, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 80954045, "depreciation_amortisation": 88038094, "ebitda": 168541524, "interest_expense": 13936784, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 50215873, "net_income_continuing_ops": null, "net_income_to_common": 50215873, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 16798784, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 65069348, "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": 552462976, "short_term_debt": 76732228, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 116905436, "long_term_debt": 100000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 176732228, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 231182699, "shares_outstanding": 4895738, "operating_cash_flow": 143639074, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -185285570, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -8732567, "share_repurchases": -11252212, "shares_issued": 787805, "net_debt_issued": 11471979, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -41646496, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "168541524", "netIncome": "50215873", "grossProfit": "102484808", "totalRevenue": "235425175", "costOfRevenue": "132940367", "interestExpense": "13936784", "operatingIncome": "80954045", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "88038094" }, "balance": { "totalDebt": "176732228", "totalAssets": "552462976", "longTermDebt": "100000000", "shortTermDebt": "76732228", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "4895738", "totalCurrentAssets": "65069348", "totalShareholderEquity": "231182699", "totalCurrentLiabilities": "116905436", "cashAndShortTermInvestments": "16798784" }, "cashflow": { "freeCashFlow": "-41646496", "dividendsPaid": "-8732567", "issuanceOfDebt": "31988479", "issuanceOfStock": "787805", "repaymentOfDebt": "-20516500", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "143639074", "repurchaseOfStock": "-11252212", "capitalExpenditures": "-185285570" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:54:58.199712+00:00", "is_restated": false, "income_statement": { "revenue": 196650984, "cost_of_revenue": 97648551, "gross_profit": 99002433, "ebit": 81308426, "ebitda": 158842056, "pretax_income": null, "tax_provision": null, "net_income": 65175089, "net_income_to_common": 65175089, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 75807436, "total_current_assets": 118453506, "total_assets": 493765055, "short_term_debt": 61323209, "long_term_debt": 100000000, "total_debt": 161323209, "total_liabilities": null, "total_equity": 180371582, "shares_outstanding": 5005438, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 139260287, "capital_expenditure": -198738318, "free_cash_flow": -59478031, "dividends_paid": -6504469, "share_repurchases": -160363, "shares_issued": 2127250, "net_debt_issued": 52245347 }, "complete_fields": { "id": 385541, "ticker_id": 14745, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:54:58.199712+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "158842056", "netIncome": "65175089", "grossProfit": "99002433", "totalRevenue": "196650984", "costOfRevenue": "97648551", "interestExpense": "9719299", "operatingIncome": "81308426", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "63383797" }, "balance": { "totalDebt": "161323209", "totalAssets": "493765055", "longTermDebt": "100000000", "shortTermDebt": "61323209", "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "5005438", "totalCurrentAssets": "118453506", "totalShareholderEquity": "180371582", "totalCurrentLiabilities": "104932197", "cashAndShortTermInvestments": "75807436" }, "cashflow": { "freeCashFlow": "-59478031", "dividendsPaid": "-6504469", "issuanceOfDebt": "82566847", "issuanceOfStock": "2127250", "repaymentOfDebt": "-30321500", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "139260287", "repurchaseOfStock": "-160363", "capitalExpenditures": "-198738318" } }, "revenue": 196650984, "cost_of_revenue": 97648551, "gross_profit": 99002433, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 81308426, "depreciation_amortisation": 63383797, "ebitda": 158842056, "interest_expense": 9719299, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 65175089, "net_income_continuing_ops": null, "net_income_to_common": 65175089, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 75807436, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 118453506, "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": 493765055, "short_term_debt": 61323209, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 104932197, "long_term_debt": 100000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 161323209, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 180371582, "shares_outstanding": 5005438, "operating_cash_flow": 139260287, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -198738318, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -6504469, "share_repurchases": -160363, "shares_issued": 2127250, "net_debt_issued": 52245347, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -59478031, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "158842056", "netIncome": "65175089", "grossProfit": "99002433", "totalRevenue": "196650984", "costOfRevenue": "97648551", "interestExpense": "9719299", "operatingIncome": "81308426", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "63383797" }, "balance": { "totalDebt": "161323209", "totalAssets": "493765055", "longTermDebt": "100000000", "shortTermDebt": "61323209", "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "5005438", "totalCurrentAssets": "118453506", "totalShareholderEquity": "180371582", "totalCurrentLiabilities": "104932197", "cashAndShortTermInvestments": "75807436" }, "cashflow": { "freeCashFlow": "-59478031", "dividendsPaid": "-6504469", "issuanceOfDebt": "82566847", "issuanceOfStock": "2127250", "repaymentOfDebt": "-30321500", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "139260287", "repurchaseOfStock": "-160363", "capitalExpenditures": "-198738318" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:54:58.199712+00:00", "is_restated": false, "income_statement": { "revenue": 165439266, "cost_of_revenue": 72284870, "gross_profit": 93154396, "ebit": 80902923, "ebitda": 132606196, "pretax_income": null, "tax_provision": null, "net_income": 60765991, "net_income_to_common": 60765991, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 47479228, "total_current_assets": 88805489, "total_assets": 350326490, "short_term_debt": 77096, "long_term_debt": 109815000, "total_debt": 109892096, "total_liabilities": null, "total_equity": 128961442, "shares_outstanding": 5003081, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 142732073, "capital_expenditure": -88949545, "free_cash_flow": 53782528, "dividends_paid": -2665791, "share_repurchases": -16358904, "shares_issued": 186182, "net_debt_issued": -8104598 }, "complete_fields": { "id": 385542, "ticker_id": 14745, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:54:58.199712+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "132606196", "netIncome": "60765991", "grossProfit": "93154396", "totalRevenue": "165439266", "costOfRevenue": "72284870", "interestExpense": "6877926", "operatingIncome": "80902923", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "39790250" }, "balance": { "totalDebt": "109892096", "totalAssets": "350326490", "longTermDebt": "109815000", "shortTermDebt": "77096", "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "5003081", "totalCurrentAssets": "88805489", "totalShareholderEquity": "128961442", "totalCurrentLiabilities": "40301582", "cashAndShortTermInvestments": "47479228" }, "cashflow": { "freeCashFlow": "53782528", "dividendsPaid": "-2665791", "issuanceOfDebt": "21334379", "issuanceOfStock": "186182", "repaymentOfDebt": "-29438977", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "142732073", "repurchaseOfStock": "-16358904", "capitalExpenditures": "-88949545" } }, "revenue": 165439266, "cost_of_revenue": 72284870, "gross_profit": 93154396, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 80902923, "depreciation_amortisation": 39790250, "ebitda": 132606196, "interest_expense": 6877926, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 60765991, "net_income_continuing_ops": null, "net_income_to_common": 60765991, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 47479228, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 88805489, "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": 350326490, "short_term_debt": 77096, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 40301582, "long_term_debt": 109815000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 109892096, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 128961442, "shares_outstanding": 5003081, "operating_cash_flow": 142732073, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -88949545, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -2665791, "share_repurchases": -16358904, "shares_issued": 186182, "net_debt_issued": -8104598, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 53782528, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "132606196", "netIncome": "60765991", "grossProfit": "93154396", "totalRevenue": "165439266", "costOfRevenue": "72284870", "interestExpense": "6877926", "operatingIncome": "80902923", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "39790250" }, "balance": { "totalDebt": "109892096", "totalAssets": "350326490", "longTermDebt": "109815000", "shortTermDebt": "77096", "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "5003081", "totalCurrentAssets": "88805489", "totalShareholderEquity": "128961442", "totalCurrentLiabilities": "40301582", "cashAndShortTermInvestments": "47479228" }, "cashflow": { "freeCashFlow": "53782528", "dividendsPaid": "-2665791", "issuanceOfDebt": "21334379", "issuanceOfStock": "186182", "repaymentOfDebt": "-29438977", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "142732073", "repurchaseOfStock": "-16358904", "capitalExpenditures": "-88949545" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:54:58.199712+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": 385543, "ticker_id": 14745, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:54:58.199712+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": "2026-06-07T11:54:58.199712+00:00", "is_restated": false, "income_statement": { "revenue": 43933406, "cost_of_revenue": 26151461, "gross_profit": 17781945, "ebit": 113964881, "ebitda": 126456893, "pretax_income": null, "tax_provision": null, "net_income": 103405749, "net_income_to_common": 103405749, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 121752021, "total_current_assets": 184283074, "total_assets": 694141452, "short_term_debt": null, "long_term_debt": 229138016, "total_debt": 229138016, "total_liabilities": null, "total_equity": 321847290, "shares_outstanding": 4790041, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 28344497, "capital_expenditure": -52122115, "free_cash_flow": -23777618, "dividends_paid": null, "share_repurchases": 0, "shares_issued": 170383, "net_debt_issued": 12833516 }, "complete_fields": { "id": 385532, "ticker_id": 14745, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:54:58.199712+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "126456893", "netIncome": "103405749", "grossProfit": "17781945", "totalRevenue": "43933406", "costOfRevenue": "26151461", "interestExpense": "4316793", "operatingIncome": "113964881", "fiscalDateEnding": "2026-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "16345417" }, "balance": { "totalDebt": "229138016", "totalAssets": "694141452", "longTermDebt": "229138016", "shortTermDebt": null, "fiscalDateEnding": "2026-03-31", "totalLiabilities": null, "sharesOutstanding": "4790041", "totalCurrentAssets": "184283074", "totalShareholderEquity": "321847290", "totalCurrentLiabilities": "24146888", "cashAndShortTermInvestments": "121752021" }, "cashflow": { "freeCashFlow": "-23777618", "dividendsPaid": null, "issuanceOfDebt": "12833516", "issuanceOfStock": "170383", "repaymentOfDebt": "0", "fiscalDateEnding": "2026-03-31", "operatingCashflow": "28344497", "repurchaseOfStock": "0", "capitalExpenditures": "-52122115" } }, "revenue": 43933406, "cost_of_revenue": 26151461, "gross_profit": 17781945, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 113964881, "depreciation_amortisation": 16345417, "ebitda": 126456893, "interest_expense": 4316793, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 103405749, "net_income_continuing_ops": null, "net_income_to_common": 103405749, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 121752021, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 184283074, "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": 694141452, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 24146888, "long_term_debt": 229138016, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 229138016, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 321847290, "shares_outstanding": 4790041, "operating_cash_flow": 28344497, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -52122115, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": 0, "shares_issued": 170383, "net_debt_issued": 12833516, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -23777618, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "126456893", "netIncome": "103405749", "grossProfit": "17781945", "totalRevenue": "43933406", "costOfRevenue": "26151461", "interestExpense": "4316793", "operatingIncome": "113964881", "fiscalDateEnding": "2026-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "16345417" }, "balance": { "totalDebt": "229138016", "totalAssets": "694141452", "longTermDebt": "229138016", "shortTermDebt": null, "fiscalDateEnding": "2026-03-31", "totalLiabilities": null, "sharesOutstanding": "4790041", "totalCurrentAssets": "184283074", "totalShareholderEquity": "321847290", "totalCurrentLiabilities": "24146888", "cashAndShortTermInvestments": "121752021" }, "cashflow": { "freeCashFlow": "-23777618", "dividendsPaid": null, "issuanceOfDebt": "12833516", "issuanceOfStock": "170383", "repaymentOfDebt": "0", "fiscalDateEnding": "2026-03-31", "operatingCashflow": "28344497", "repurchaseOfStock": "0", "capitalExpenditures": "-52122115" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:54:58.199712+00:00", "is_restated": false, "income_statement": { "revenue": 45010550, "cost_of_revenue": 28388475, "gross_profit": 16622075, "ebit": 19043296, "ebitda": 14072199, "pretax_income": null, "tax_provision": null, "net_income": 6898821, "net_income_to_common": 6898821, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 50996151, "total_current_assets": 100662031, "total_assets": 578131766, "short_term_debt": 22582525, "long_term_debt": 193000000, "total_debt": 215582525, "total_liabilities": null, "total_equity": 245572466, "shares_outstanding": 4790041, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 11151997, "capital_expenditure": -25284937, "free_cash_flow": -14132940, "dividends_paid": 30412, "share_repurchases": -65355, "shares_issued": 428130, "net_debt_issued": 29345166 }, "complete_fields": { "id": 385533, "ticker_id": 14745, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:54:58.199712+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "14072199", "netIncome": "6898821", "grossProfit": "16622075", "totalRevenue": "45010550", "costOfRevenue": "28388475", "interestExpense": "4178152", "operatingIncome": "19043296", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": "215582525", "totalAssets": "578131766", "longTermDebt": "193000000", "shortTermDebt": "22582525", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "4790041", "totalCurrentAssets": "100662031", "totalShareholderEquity": "245572466", "totalCurrentLiabilities": "67886021", "cashAndShortTermInvestments": "50996151" }, "cashflow": { "freeCashFlow": "-14132940", "dividendsPaid": "30412", "issuanceOfDebt": "49579998", "issuanceOfStock": "428130", "repaymentOfDebt": "-20234832", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "11151997", "repurchaseOfStock": "-65355", "capitalExpenditures": "-25284937" } }, "revenue": 45010550, "cost_of_revenue": 28388475, "gross_profit": 16622075, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 19043296, "depreciation_amortisation": null, "ebitda": 14072199, "interest_expense": 4178152, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 6898821, "net_income_continuing_ops": null, "net_income_to_common": 6898821, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 50996151, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 100662031, "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": 578131766, "short_term_debt": 22582525, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 67886021, "long_term_debt": 193000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 215582525, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 245572466, "shares_outstanding": 4790041, "operating_cash_flow": 11151997, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -25284937, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": 30412, "share_repurchases": -65355, "shares_issued": 428130, "net_debt_issued": 29345166, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -14132940, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "14072199", "netIncome": "6898821", "grossProfit": "16622075", "totalRevenue": "45010550", "costOfRevenue": "28388475", "interestExpense": "4178152", "operatingIncome": "19043296", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": "215582525", "totalAssets": "578131766", "longTermDebt": "193000000", "shortTermDebt": "22582525", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "4790041", "totalCurrentAssets": "100662031", "totalShareholderEquity": "245572466", "totalCurrentLiabilities": "67886021", "cashAndShortTermInvestments": "50996151" }, "cashflow": { "freeCashFlow": "-14132940", "dividendsPaid": "30412", "issuanceOfDebt": "49579998", "issuanceOfStock": "428130", "repaymentOfDebt": "-20234832", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "11151997", "repurchaseOfStock": "-65355", "capitalExpenditures": "-25284937" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:54:58.199712+00:00", "is_restated": false, "income_statement": { "revenue": 47823808, "cost_of_revenue": 30854984, "gross_profit": 16968824, "ebit": 7258880, "ebitda": 13029709, "pretax_income": null, "tax_provision": null, "net_income": 6483687, "net_income_to_common": 6483687, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 33983750, "total_current_assets": 69802357, "total_assets": 526099334, "short_term_debt": null, "long_term_debt": 185809507, "total_debt": 185809507, "total_liabilities": null, "total_equity": 205241576, "shares_outstanding": 4791428, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 29390327, "capital_expenditure": -26904772, "free_cash_flow": 2485555, "dividends_paid": 0, "share_repurchases": -2067190, "shares_issued": 47831, "net_debt_issued": -8642153 }, "complete_fields": { "id": 385535, "ticker_id": 14745, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:54:58.199712+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "13029709", "netIncome": "6483687", "grossProfit": "16968824", "totalRevenue": "47823808", "costOfRevenue": "30854984", "interestExpense": "3976769", "operatingIncome": "7258880", "fiscalDateEnding": "2025-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": "185809507", "totalAssets": "526099334", "longTermDebt": "185809507", "shortTermDebt": null, "fiscalDateEnding": "2025-09-30", "totalLiabilities": null, "sharesOutstanding": "4791428", "totalCurrentAssets": "69802357", "totalShareholderEquity": "205241576", "totalCurrentLiabilities": "27180327", "cashAndShortTermInvestments": "33983750" }, "cashflow": { "freeCashFlow": "2485555", "dividendsPaid": "0", "issuanceOfDebt": "0", "issuanceOfStock": "47831", "repaymentOfDebt": "8642153", "fiscalDateEnding": "2025-09-30", "operatingCashflow": "29390327", "repurchaseOfStock": "-2067190", "capitalExpenditures": "-26904772" } }, "revenue": 47823808, "cost_of_revenue": 30854984, "gross_profit": 16968824, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 7258880, "depreciation_amortisation": null, "ebitda": 13029709, "interest_expense": 3976769, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 6483687, "net_income_continuing_ops": null, "net_income_to_common": 6483687, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 33983750, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 69802357, "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": 526099334, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 27180327, "long_term_debt": 185809507, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 185809507, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 205241576, "shares_outstanding": 4791428, "operating_cash_flow": 29390327, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -26904772, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": 0, "share_repurchases": -2067190, "shares_issued": 47831, "net_debt_issued": -8642153, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 2485555, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "13029709", "netIncome": "6483687", "grossProfit": "16968824", "totalRevenue": "47823808", "costOfRevenue": "30854984", "interestExpense": "3976769", "operatingIncome": "7258880", "fiscalDateEnding": "2025-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": "185809507", "totalAssets": "526099334", "longTermDebt": "185809507", "shortTermDebt": null, "fiscalDateEnding": "2025-09-30", "totalLiabilities": null, "sharesOutstanding": "4791428", "totalCurrentAssets": "69802357", "totalShareholderEquity": "205241576", "totalCurrentLiabilities": "27180327", "cashAndShortTermInvestments": "33983750" }, "cashflow": { "freeCashFlow": "2485555", "dividendsPaid": "0", "issuanceOfDebt": "0", "issuanceOfStock": "47831", "repaymentOfDebt": "8642153", "fiscalDateEnding": "2025-09-30", "operatingCashflow": "29390327", "repurchaseOfStock": "-2067190", "capitalExpenditures": "-26904772" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:54:58.199712+00:00", "is_restated": false, "income_statement": { "revenue": 43240807, "cost_of_revenue": 26569508, "gross_profit": 16671299, "ebit": 13921249, "ebitda": 27295776, "pretax_income": null, "tax_provision": null, "net_income": 3012160, "net_income_to_common": 3012160, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 28020251, "total_current_assets": 67963456, "total_assets": 518581140, "short_term_debt": null, "long_term_debt": 177175343, "total_debt": 177175343, "total_liabilities": null, "total_equity": 200955387, "shares_outstanding": 4842838, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 44761844, "capital_expenditure": -40503935, "free_cash_flow": 4257909, "dividends_paid": null, "share_repurchases": -2116792, "shares_issued": 0, "net_debt_issued": 21409269 }, "complete_fields": { "id": 385536, "ticker_id": 14745, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:54:58.199712+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "27295776", "netIncome": "3012160", "grossProfit": "16671299", "totalRevenue": "43240807", "costOfRevenue": "26569508", "interestExpense": "3786926", "operatingIncome": "13921249", "fiscalDateEnding": "2025-06-30", "researchAndDevelopment": null, "depreciationAndAmortization": "18229075" }, "balance": { "totalDebt": "177175343", "totalAssets": "518581140", "longTermDebt": "177175343", "shortTermDebt": null, "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "4842838", "totalCurrentAssets": "67963456", "totalShareholderEquity": "200955387", "totalCurrentLiabilities": "37369174", "cashAndShortTermInvestments": "28020251" }, "cashflow": { "freeCashFlow": "4257909", "dividendsPaid": null, "issuanceOfDebt": "43420002", "issuanceOfStock": "0", "repaymentOfDebt": "-22010733", "fiscalDateEnding": "2025-06-30", "operatingCashflow": "44761844", "repurchaseOfStock": "-2116792", "capitalExpenditures": "-40503935" } }, "revenue": 43240807, "cost_of_revenue": 26569508, "gross_profit": 16671299, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 13921249, "depreciation_amortisation": 18229075, "ebitda": 27295776, "interest_expense": 3786926, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 3012160, "net_income_continuing_ops": null, "net_income_to_common": 3012160, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 28020251, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 67963456, "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": 518581140, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 37369174, "long_term_debt": 177175343, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 177175343, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 200955387, "shares_outstanding": 4842838, "operating_cash_flow": 44761844, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -40503935, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": -2116792, "shares_issued": 0, "net_debt_issued": 21409269, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 4257909, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "27295776", "netIncome": "3012160", "grossProfit": "16671299", "totalRevenue": "43240807", "costOfRevenue": "26569508", "interestExpense": "3786926", "operatingIncome": "13921249", "fiscalDateEnding": "2025-06-30", "researchAndDevelopment": null, "depreciationAndAmortization": "18229075" }, "balance": { "totalDebt": "177175343", "totalAssets": "518581140", "longTermDebt": "177175343", "shortTermDebt": null, "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "4842838", "totalCurrentAssets": "67963456", "totalShareholderEquity": "200955387", "totalCurrentLiabilities": "37369174", "cashAndShortTermInvestments": "28020251" }, "cashflow": { "freeCashFlow": "4257909", "dividendsPaid": null, "issuanceOfDebt": "43420002", "issuanceOfStock": "0", "repaymentOfDebt": "-22010733", "fiscalDateEnding": "2025-06-30", "operatingCashflow": "44761844", "repurchaseOfStock": "-2116792", "capitalExpenditures": "-40503935" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:54:58.199712+00:00", "is_restated": false, "income_statement": { "revenue": 59053509, "cost_of_revenue": 33666569, "gross_profit": 25386940, "ebit": 21797953, "ebitda": 43413775, "pretax_income": null, "tax_provision": null, "net_income": 12480766, "net_income_to_common": 12480766, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 18497664, "total_current_assets": 66501221, "total_assets": 523656375, "short_term_debt": null, "long_term_debt": 160256917, "total_debt": 160256917, "total_liabilities": null, "total_equity": 232130530, "shares_outstanding": 4895738, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 44679273, "capital_expenditure": -17765379, "free_cash_flow": 26913894, "dividends_paid": null, "share_repurchases": 0, "shares_issued": 114428, "net_debt_issued": -13702085 }, "complete_fields": { "id": 385537, "ticker_id": 14745, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:54:58.199712+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "43413775", "netIncome": "12480766", "grossProfit": "25386940", "totalRevenue": "59053509", "costOfRevenue": "33666569", "interestExpense": "3533089", "operatingIncome": "21797953", "fiscalDateEnding": "2025-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "22728437" }, "balance": { "totalDebt": "160256917", "totalAssets": "523656375", "longTermDebt": "160256917", "shortTermDebt": null, "fiscalDateEnding": "2025-03-31", "totalLiabilities": null, "sharesOutstanding": "4895738", "totalCurrentAssets": "66501221", "totalShareholderEquity": "232130530", "totalCurrentLiabilities": "33975172", "cashAndShortTermInvestments": "18497664" }, "cashflow": { "freeCashFlow": "26913894", "dividendsPaid": null, "issuanceOfDebt": "0", "issuanceOfStock": "114428", "repaymentOfDebt": "-13702085", "fiscalDateEnding": "2025-03-31", "operatingCashflow": "44679273", "repurchaseOfStock": "0", "capitalExpenditures": "-17765379" } }, "revenue": 59053509, "cost_of_revenue": 33666569, "gross_profit": 25386940, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 21797953, "depreciation_amortisation": 22728437, "ebitda": 43413775, "interest_expense": 3533089, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 12480766, "net_income_continuing_ops": null, "net_income_to_common": 12480766, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 18497664, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 66501221, "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": 523656375, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 33975172, "long_term_debt": 160256917, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 160256917, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 232130530, "shares_outstanding": 4895738, "operating_cash_flow": 44679273, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -17765379, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": 0, "shares_issued": 114428, "net_debt_issued": -13702085, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 26913894, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "43413775", "netIncome": "12480766", "grossProfit": "25386940", "totalRevenue": "59053509", "costOfRevenue": "33666569", "interestExpense": "3533089", "operatingIncome": "21797953", "fiscalDateEnding": "2025-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "22728437" }, "balance": { "totalDebt": "160256917", "totalAssets": "523656375", "longTermDebt": "160256917", "shortTermDebt": null, "fiscalDateEnding": "2025-03-31", "totalLiabilities": null, "sharesOutstanding": "4895738", "totalCurrentAssets": "66501221", "totalShareholderEquity": "232130530", "totalCurrentLiabilities": "33975172", "cashAndShortTermInvestments": "18497664" }, "cashflow": { "freeCashFlow": "26913894", "dividendsPaid": null, "issuanceOfDebt": "0", "issuanceOfStock": "114428", "repaymentOfDebt": "-13702085", "fiscalDateEnding": "2025-03-31", "operatingCashflow": "44679273", "repurchaseOfStock": "0", "capitalExpenditures": "-17765379" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:54:58.199712+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": 76732228, "long_term_debt": null, "total_debt": 76732228, "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": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 385538, "ticker_id": 14745, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:54:58.199712+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": "76732228", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": "0", "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "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": 76732228, "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": 76732228, "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": 0, "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": { "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": "76732228", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": "0", "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "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": "2026-06-07T11:54:58.199712+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": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 385540, "ticker_id": 14745, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:54:58.199712+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2024-09-30", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": "0", "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": 0, "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": { "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2024-09-30", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": "0", "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": "momentum_leaders", "name": "Momentum Leaders", "slug": "momentum-leaders", "group": "momentum", "page_url": "/factors/momentum-leaders/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" }, { "key": "small_cap_value", "name": "Small Cap Value", "slug": "small-cap-value", "group": "universe", "page_url": "/factors/small-cap-value/", "rank_field": "-value_percentile" } ], "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" ] } } }