{ "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/" }, "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": "2026-07-19", "universe": "EUR_DE", "score": { "os": 0.94, "value": 0.88, "quality": 0.38, "momentum": 0.91, "coverage": 0.939, "confidence": 0.91, "delta": 0 }, "headline_factors": { "price": 76, "market_cap": 364043116, "pe_ratio": 3.0387, "earnings_yield": 0.3202, "ebitda_to_ev": 0.3756, "shareholder_yield": 0.0395, "roe": 0.3722, "piotroski_f_score": 5, "momentum_12_1": 0.9867, "volatility_252d": 0.4899 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": true, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "valuation": { "pe_ratio": 3.0387, "ev_ebitda": 2.6623, "earnings_yield": 0.3202, "fcf_yield": -0.0647, "shareholder_yield": 0.0395 }, "quality": { "roe": 0.3722, "roic": 0.2694, "gross_margin": 0.378, "fcf_margin": -0.1731, "piotroski_f_score": 5 }, "growth": { "revenue_growth_1y": -0.1712, "eps_growth_1y": -0.4123, "fcf_growth_1y": null }, "momentum": { "price_return_12m": 0.8095, "momentum_12_1": 0.9867, "relative_strength": 0.7872 }, "scores": { "value_percentile": 0.88, "quality_percentile": 0.38, "momentum_percentile": 0.91, "growth_composite": 99, "yield_composite": 33, "overall_composite": 6, "os_score": 0.94, "factor_coverage": 0.939, "signal_confidence": 0.91 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 107.37, "os": 0.92, "value": 0.82, "quality": 0.4, "momentum": 0.96, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 4.2929, "earnings_yield": 0.2441, "shareholder_yield": 0.0256, "roe": 0.3722, "momentum_12_1": 1.5745 }, { "week_end_date": "2026-06-14", "price": 105.03, "os": 0.92, "value": 0.82, "quality": 0.39, "momentum": 0.96, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 4.1996, "earnings_yield": 0.2485, "shareholder_yield": 0.0262, "roe": 0.3722, "momentum_12_1": 1.5491 }, { "week_end_date": "2026-06-21", "price": 83.44, "os": 0.94, "value": 0.86, "quality": 0.4, "momentum": 0.93, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 3.3363, "earnings_yield": 0.2982, "shareholder_yield": 0.0332, "roe": 0.3722, "momentum_12_1": 1.5397 }, { "week_end_date": "2026-06-28", "price": 78.9, "os": 0.94, "value": 0.87, "quality": 0.4, "momentum": 0.92, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 3.1547, "earnings_yield": 0.3112, "shareholder_yield": 0.0381, "roe": 0.3722, "momentum_12_1": 1.4814 }, { "week_end_date": "2026-07-05", "price": 79.9, "os": 0.95, "value": 0.87, "quality": 0.4, "momentum": 0.94, "confidence": 0.931, "coverage": 0.939, "pe_ratio": 3.1947, "earnings_yield": 0.3083, "shareholder_yield": 0.0376, "roe": 0.3722, "momentum_12_1": 1.8329 }, { "week_end_date": "2026-07-12", "price": 74.1, "os": 0.94, "value": 0.88, "quality": 0.4, "momentum": 0.91, "confidence": 0.92, "coverage": 0.939, "pe_ratio": 2.9628, "earnings_yield": 0.3264, "shareholder_yield": 0.0405, "roe": 0.3722, "momentum_12_1": 1.4656 }, { "week_end_date": "2026-07-19", "price": 76, "os": 0.94, "value": 0.88, "quality": 0.38, "momentum": 0.91, "confidence": 0.91, "coverage": 0.939, "pe_ratio": 3.0387, "earnings_yield": 0.3202, "shareholder_yield": 0.0395, "roe": 0.3722, "momentum_12_1": 0.9867 } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "EUR", "is_restated": false, "income_statement": { "revenue": 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 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "EUR", "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 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "EUR", "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 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "EUR", "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 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "EUR", "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 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "EUR", "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 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "EUR", "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 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "EUR", "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 } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "EUR", "is_restated": false, "income_statement": { "revenue": 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 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "EUR", "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 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "EUR", "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 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "EUR", "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 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "EUR", "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 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "EUR", "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 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "EUR", "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 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "EUR", "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 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "EUR", "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 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "EUR", "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 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "EUR", "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 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "EUR", "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 } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/" }, { "key": "trending_value", "name": "Trending Value", "slug": "trending-value", "group": "multi_factor", "page_url": "/factors/trending-value/" }, { "key": "vc2_cheapest", "name": "VC2 Cheapest Decile", "slug": "vc2-cheapest", "group": "value", "page_url": "/factors/vc2-cheapest/" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/" }, { "key": "momentum_leaders", "name": "Momentum Leaders", "slug": "momentum-leaders", "group": "momentum", "page_url": "/factors/momentum-leaders/" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/" }, { "key": "small_cap_value", "name": "Small Cap Value", "slug": "small-cap-value", "group": "universe", "page_url": "/factors/small-cap-value/" } ], "coverage": { "factor_history_points": 7, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-07-19", "latest_financials_period_end": "2025-12-31" }, "schema": { "public_fields_only": true } }