{ "ticker": { "uuid": "9a6d3185-f526-4de8-b03c-f2bea70d8504", "symbol": "SB1", "name": "Smartbroker Holding AG", "exchange": "GER", "exchange_name": "XETRA", "country": "DE", "currency": "EUR", "sector": "Financial Services", "industry": "Financial Data & Stock Exchanges", "page_url": "https://sharemaestro.com/factors/ticker/9a6d3185-f526-4de8-b03c-f2bea70d8504/", "api_url": "https://sharemaestro.com/factors/api/tickers/9a6d3185-f526-4de8-b03c-f2bea70d8504/" }, "ticker_metadata": { "id": 20324, "uuid": "9a6d3185-f526-4de8-b03c-f2bea70d8504", "symbol": "SB1", "name": "Smartbroker Holding AG", "asset_type": "equity", "market_cap": 205570336, "stock_exchange_id": 8, "industry": "Financial Data & Stock Exchanges", "sector": "Financial Services", "description": "Smartbroker Holding AG operates as online broker in Germany. The company offers various products of traditional brokering with neo brokering conditions. It also operates through various stock market portals, including wallstreet-online.de, boersenNews.de, FinanzNachrichten.de, and ARIVA.de. In addition, the company hosts and operates the finance community. Smartbroker Holding AG was formerly known as wallstreet:online AG. The company was founded in 1998 and is based in Berlin, 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": "9a6d3185-f526-4de8-b03c-f2bea70d8504", "symbol": "SB1", "name": "Smartbroker Holding AG", "exchange": "GER", "exchange_name": "XETRA", "country": "DE", "currency": "EUR", "sector": "Financial Services", "industry": "Financial Data & Stock Exchanges", "page_url": "https://sharemaestro.com/factors/ticker/9a6d3185-f526-4de8-b03c-f2bea70d8504/", "api_url": "https://sharemaestro.com/factors/api/tickers/9a6d3185-f526-4de8-b03c-f2bea70d8504/" }, "week_end_date": "2026-06-07", "universe": "EUR_DE", "score": { "os": 0.24, "value": 0.28, "quality": 0.67, "momentum": 0.32, "coverage": 0.818, "confidence": 0.497, "delta": null }, "headline_factors": { "price": 11.75, "market_cap": 197179711, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": 0.0504, "shareholder_yield": -0.0388, "roe": -0.0316, "piotroski_f_score": 7, "momentum_12_1": 0.0279, "volatility_252d": 0.3578 }, "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": "2024-12-31", "financials_age_days": 523, "has_full_data": true, "completeness_score": 0.7857, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T12:30:38.940092+00:00", "batch_id": "" }, "size": { "price_close": 11.75, "market_cap": 197179711, "market_cap_usd": 197179711, "enterprise_value": 183643711, "shares_outstanding": 16781252, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 4.4988, "ptbv_ratio": 4.4988, "ps_ratio": 3.4322, "pcf_ratio": 19.7338, "pfcf_ratio": 32.1559, "ev_ebitda": 19.8255, "ev_ebit": -119.8719, "ev_sales": 3.1966, "ev_fcf": 29.9484, "earnings_yield": null, "fcf_yield": 0.0334, "price_to_sales": 3.4322, "price_to_book": 4.4988, "price_to_cashflow": 19.7338, "ebitda_to_ev": 0.0504, "sales_yield": 0.3128 }, "yield": { "dividend_yield": 0, "buyback_yield": -0.0388, "shareholder_yield": -0.0388, "debt_paydown_yield": 0.0216, "total_yield": -0.0172 }, "quality": { "gross_margin": 0.6363, "operating_margin": -0.0267, "net_margin": -0.0241, "ebitda_margin": 0.1612, "fcf_margin": 0.1067, "roe": -0.0316, "roa": -0.025, "roic": -0.0379, "roc_greenblatt": null, "asset_turnover": 1.0363, "cash_conversion": -4.4274, "accruals_ratio": -0.2052, "sbc_to_revenue": null, "piotroski_f_score": 7, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.084, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.6594, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": null, "net_debt_to_ebitda": -1.4613, "debt_to_assets": 0.0771, "interest_coverage": -8.6067, "current_ratio": 4.4177, "quick_ratio": 4.4177, "net_debt": -13536000, "local_beta": 0.2898, "volatility_252d": 0.3578, "volatility_60d": 0.7838, "max_drawdown_12m": -0.2318, "risk_adjusted_momentum": 0.0779 }, "growth": { "revenue_growth_1y": 0.1887, "revenue_growth_3y_cagr": 0.0557, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": 0.0664, "revenue_growth": 0.1887, "earnings_growth": null }, "momentum": { "price_return_1m": -0.0891, "price_return_3m": -0.0369, "price_return_6m": -0.2034, "price_return_9m": -0.0675, "price_return_12m": -0.0637, "price_return_12m_ex1m": 0.0279, "momentum_6m": -0.2034, "momentum_12m": -0.0637, "momentum_12_1": 0.0279, "distance_from_52w_high": -0.2219, "distance_from_52w_low": 0.0829, "relative_strength": -0.0824 }, "raw_ttm": { "revenue_ttm": 57450000, "gross_profit_ttm": 36556000, "ebit_ttm": -1532000, "ebitda_ttm": 9263000, "net_income_ttm": -1385000, "eps_diluted_ttm": -0.0825, "operating_cash_flow_ttm": 9992000, "capital_expenditure_ttm": -3860000, "fcf_ttm": 6132000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": 7645000, "interest_expense_ttm": 178000, "cash_and_equivalents": 17810000, "total_current_assets": 26409000, "total_current_liabilities": 5978000, "net_ppe": null, "total_assets": 55435000, "total_debt": 4274000, "total_equity": 43829000, "net_working_capital": 5309000, "book_value_per_share": 2.6118, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 2.6118 }, "ranks": { "universe_ticker_count": 632, "rank_pe": 50, "rank_pb": 74, "rank_ptbv": 74, "rank_ps": 74, "rank_pcf": 77, "rank_ev_ebitda": 81, "rank_ev_ebit": 2, "rank_earnings_yield": 50, "rank_fcf_yield": 57, "rank_dividend_yield": 94, "rank_shareholder_yield": 97, "rank_total_yield": 96, "rank_roe": 85, "rank_roc": 50, "rank_roic": 92, "rank_gross_margin": 23, "rank_fcf_margin": 39, "rank_piotroski": 29, "rank_accruals": 4, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 13, "rank_momentum_12m": 64, "rank_momentum_12m_ex1m": 53, "rank_relative_strength": 64 }, "composites": { "value_composite": 72, "quality_composite": 33, "momentum_composite": 68, "growth_composite": 19, "yield_composite": 99, "svqf_composite": 58, "vc1_composite": 82, "vc2_composite": 89, "vc3_composite": 88, "trending_value_composite": null, "overall_composite": 76, "quality_value_composite": 0.4331, "os_score": 0.24, "value_percentile": 0.28, "quality_percentile": 0.67, "momentum_percentile": 0.32, "factor_coverage": 0.818, "signal_confidence": 0.497, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 96, "small_cap_core_rank": 91, "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": 8133, "ticker_id": 20324, "universe_id": 5, "week_end_date": "2026-06-07", "source_primary": "yfinance", "source_gaps": {}, "financials_period_end": "2024-12-31", "financials_age_days": 523, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T12:30:38.940092+00:00", "batch_id": "", "os_score_delta": null, "price_close": 11.75, "market_cap": 197179711, "market_cap_usd": 197179711, "enterprise_value": 183643711, "shares_outstanding": 16781252, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 4.4988412, "ptbv_ratio": 4.4988412, "ps_ratio": 3.43219688, "pcf_ratio": 19.73375811, "pfcf_ratio": 32.15585633, "ev_ebitda": 19.82551128, "ev_ebit": -119.87187402, "ev_sales": 3.19658331, "ev_fcf": 29.94841993, "earnings_yield": null, "fcf_yield": 0.03339074, "dividend_yield": 0, "buyback_yield": -0.03877174, "shareholder_yield": -0.03877174, "debt_paydown_yield": 0.02159959, "total_yield": -0.01717215, "gross_margin": 0.63630983, "operating_margin": -0.02666667, "net_margin": -0.02410792, "ebitda_margin": 0.16123586, "fcf_margin": 0.10673629, "roe": -0.03160008, "roa": -0.02498422, "roic": -0.03792955, "roc_greenblatt": null, "asset_turnover": 1.03634888, "cash_conversion": -4.42743682, "accruals_ratio": -0.20523135, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": -1.46129764, "debt_to_assets": 0.07709931, "interest_coverage": -8.60674157, "current_ratio": 4.41769823, "quick_ratio": 4.41769823, "net_debt": -13536000, "revenue_growth_1y": 0.18870267, "revenue_growth_3y_cagr": 0.05569241, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": 0.06640935, "piotroski_f_score": 7, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.084018, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.08914729, "price_return_3m": -0.03688525, "price_return_6m": -0.20338983, "price_return_9m": -0.06746032, "price_return_12m": -0.06374502, "price_return_12m_ex1m": 0.02788845, "distance_from_52w_high": -0.2218543, "distance_from_52w_low": 0.08294931, "relative_strength": -0.08244899, "local_beta": 0.2898, "volatility_252d": 0.357822, "volatility_60d": 0.783809, "max_drawdown_12m": -0.23178808, "revenue_ttm": 57450000, "gross_profit_ttm": 36556000, "ebit_ttm": -1532000, "ebitda_ttm": 9263000, "net_income_ttm": -1385000, "eps_diluted_ttm": -0.08253258, "operating_cash_flow_ttm": 9992000, "capital_expenditure_ttm": -3860000, "fcf_ttm": 6132000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": 7645000, "interest_expense_ttm": 178000, "cash_and_equivalents": 17810000, "total_current_assets": 26409000, "total_current_liabilities": 5978000, "net_ppe": null, "total_assets": 55435000, "total_debt": 4274000, "total_equity": 43829000, "net_working_capital": 5309000, "book_value_per_share": 2.61178367, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 2.61178367, "universe_ticker_count": 632, "sector": "Financial Services", "rank_pe": 50, "rank_pb": 74, "rank_ptbv": 74, "rank_ps": 74, "rank_pcf": 77, "rank_ev_ebitda": 81, "rank_ev_ebit": 2, "rank_earnings_yield": 50, "rank_fcf_yield": 57, "rank_dividend_yield": 94, "rank_shareholder_yield": 97, "rank_total_yield": 96, "rank_roe": 85, "rank_roc": 50, "rank_roic": 92, "rank_gross_margin": 23, "rank_fcf_margin": 39, "rank_piotroski": 29, "rank_accruals": 4, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 13, "rank_momentum_12m": 64, "rank_momentum_12m_ex1m": 53, "rank_relative_strength": 64, "value_composite": 72, "quality_composite": 33, "momentum_composite": 68, "growth_composite": 19, "yield_composite": 99, "svqf_composite": 58, "vc1_composite": 82, "vc2_composite": 89, "vc3_composite": 88, "trending_value_composite": null, "overall_composite": 76, "factor_coverage": 0.818, "signal_confidence": 0.497, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 96, "small_cap_core_rank": 91, "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": 11.75, "os": 0.24, "value": 0.28, "quality": 0.67, "momentum": 0.32, "confidence": 0.497, "coverage": 0.818, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": -0.0388, "roe": -0.0316, "momentum_12_1": 0.0279, "complete_fields": { "id": 8133, "ticker_id": 20324, "universe_id": 5, "week_end_date": "2026-06-07", "source_primary": "yfinance", "source_gaps": {}, "financials_period_end": "2024-12-31", "financials_age_days": 523, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T12:30:38.940092+00:00", "batch_id": "", "os_score_delta": null, "price_close": 11.75, "market_cap": 197179711, "market_cap_usd": 197179711, "enterprise_value": 183643711, "shares_outstanding": 16781252, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 4.4988412, "ptbv_ratio": 4.4988412, "ps_ratio": 3.43219688, "pcf_ratio": 19.73375811, "pfcf_ratio": 32.15585633, "ev_ebitda": 19.82551128, "ev_ebit": -119.87187402, "ev_sales": 3.19658331, "ev_fcf": 29.94841993, "earnings_yield": null, "fcf_yield": 0.03339074, "dividend_yield": 0, "buyback_yield": -0.03877174, "shareholder_yield": -0.03877174, "debt_paydown_yield": 0.02159959, "total_yield": -0.01717215, "gross_margin": 0.63630983, "operating_margin": -0.02666667, "net_margin": -0.02410792, "ebitda_margin": 0.16123586, "fcf_margin": 0.10673629, "roe": -0.03160008, "roa": -0.02498422, "roic": -0.03792955, "roc_greenblatt": null, "asset_turnover": 1.03634888, "cash_conversion": -4.42743682, "accruals_ratio": -0.20523135, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": -1.46129764, "debt_to_assets": 0.07709931, "interest_coverage": -8.60674157, "current_ratio": 4.41769823, "quick_ratio": 4.41769823, "net_debt": -13536000, "revenue_growth_1y": 0.18870267, "revenue_growth_3y_cagr": 0.05569241, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": 0.06640935, "piotroski_f_score": 7, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.084018, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.08914729, "price_return_3m": -0.03688525, "price_return_6m": -0.20338983, "price_return_9m": -0.06746032, "price_return_12m": -0.06374502, "price_return_12m_ex1m": 0.02788845, "distance_from_52w_high": -0.2218543, "distance_from_52w_low": 0.08294931, "relative_strength": -0.08244899, "local_beta": 0.2898, "volatility_252d": 0.357822, "volatility_60d": 0.783809, "max_drawdown_12m": -0.23178808, "revenue_ttm": 57450000, "gross_profit_ttm": 36556000, "ebit_ttm": -1532000, "ebitda_ttm": 9263000, "net_income_ttm": -1385000, "eps_diluted_ttm": -0.08253258, "operating_cash_flow_ttm": 9992000, "capital_expenditure_ttm": -3860000, "fcf_ttm": 6132000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": 7645000, "interest_expense_ttm": 178000, "cash_and_equivalents": 17810000, "total_current_assets": 26409000, "total_current_liabilities": 5978000, "net_ppe": null, "total_assets": 55435000, "total_debt": 4274000, "total_equity": 43829000, "net_working_capital": 5309000, "book_value_per_share": 2.61178367, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 2.61178367, "universe_ticker_count": 632, "sector": "Financial Services", "rank_pe": 50, "rank_pb": 74, "rank_ptbv": 74, "rank_ps": 74, "rank_pcf": 77, "rank_ev_ebitda": 81, "rank_ev_ebit": 2, "rank_earnings_yield": 50, "rank_fcf_yield": 57, "rank_dividend_yield": 94, "rank_shareholder_yield": 97, "rank_total_yield": 96, "rank_roe": 85, "rank_roc": 50, "rank_roic": 92, "rank_gross_margin": 23, "rank_fcf_margin": 39, "rank_piotroski": 29, "rank_accruals": 4, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 13, "rank_momentum_12m": 64, "rank_momentum_12m_ex1m": 53, "rank_relative_strength": 64, "value_composite": 72, "quality_composite": 33, "momentum_composite": 68, "growth_composite": 19, "yield_composite": 99, "svqf_composite": 58, "vc1_composite": 82, "vc2_composite": 89, "vc3_composite": 88, "trending_value_composite": null, "overall_composite": 76, "factor_coverage": 0.818, "signal_confidence": 0.497, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 96, "small_cap_core_rank": 91, "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": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:16:44.005804+00:00", "is_restated": false, "income_statement": { "revenue": 57450000, "cost_of_revenue": 20894000, "gross_profit": 36556000, "ebit": -1532000, "ebitda": 9263000, "pretax_income": null, "tax_provision": null, "net_income": -1385000, "net_income_to_common": -1385000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 22007000, "total_current_assets": 29177000, "total_assets": 63362000, "short_term_debt": 3260000, "long_term_debt": 2927000, "total_debt": 6187000, "total_liabilities": null, "total_equity": 49151000, "shares_outstanding": 16781252, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 9992000, "capital_expenditure": -3860000, "free_cash_flow": 6132000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 7645000, "net_debt_issued": -4259000 }, "complete_fields": { "id": 389272, "ticker_id": 20324, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:16:44.005804+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "9263000", "netIncome": "-1385000", "grossProfit": "36556000", "totalRevenue": "57450000", "costOfRevenue": "20894000", "interestExpense": "178000", "operatingIncome": "-1532000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "10770000" }, "balance": { "totalDebt": "6187000", "totalAssets": "63362000", "longTermDebt": "2927000", "shortTermDebt": "3260000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "16781252", "totalCurrentAssets": "29177000", "totalShareholderEquity": "49151000", "totalCurrentLiabilities": "7130000", "cashAndShortTermInvestments": "22007000" }, "cashflow": { "freeCashFlow": "6132000", "dividendsPaid": null, "issuanceOfDebt": "0", "issuanceOfStock": "7645000", "repaymentOfDebt": "-4259000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "9992000", "repurchaseOfStock": null, "capitalExpenditures": "-3860000" } }, "revenue": 57450000, "cost_of_revenue": 20894000, "gross_profit": 36556000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1532000, "depreciation_amortisation": 10770000, "ebitda": 9263000, "interest_expense": 178000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -1385000, "net_income_continuing_ops": null, "net_income_to_common": -1385000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 22007000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 29177000, "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": 63362000, "short_term_debt": 3260000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 7130000, "long_term_debt": 2927000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 6187000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 49151000, "shares_outstanding": 16781252, "operating_cash_flow": 9992000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -3860000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": 7645000, "net_debt_issued": -4259000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 6132000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "9263000", "netIncome": "-1385000", "grossProfit": "36556000", "totalRevenue": "57450000", "costOfRevenue": "20894000", "interestExpense": "178000", "operatingIncome": "-1532000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "10770000" }, "balance": { "totalDebt": "6187000", "totalAssets": "63362000", "longTermDebt": "2927000", "shortTermDebt": "3260000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "16781252", "totalCurrentAssets": "29177000", "totalShareholderEquity": "49151000", "totalCurrentLiabilities": "7130000", "cashAndShortTermInvestments": "22007000" }, "cashflow": { "freeCashFlow": "6132000", "dividendsPaid": null, "issuanceOfDebt": "0", "issuanceOfStock": "7645000", "repaymentOfDebt": "-4259000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "9992000", "repurchaseOfStock": null, "capitalExpenditures": "-3860000" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:16:44.005804+00:00", "is_restated": false, "income_statement": { "revenue": 48330000, "cost_of_revenue": 18677000, "gross_profit": 29653000, "ebit": -5026000, "ebitda": 1637000, "pretax_income": null, "tax_provision": null, "net_income": -5975000, "net_income_to_common": -5975000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 12263000, "total_current_assets": 22166000, "total_assets": 63836000, "short_term_debt": 4258000, "long_term_debt": 6188000, "total_debt": 10446000, "total_liabilities": null, "total_equity": 43069000, "shares_outstanding": 15681252, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 189000, "capital_expenditure": -11678000, "free_cash_flow": -11489000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -4266000 }, "complete_fields": { "id": 389273, "ticker_id": 20324, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:16:44.005804+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "1637000", "netIncome": "-5975000", "grossProfit": "29653000", "totalRevenue": "48330000", "costOfRevenue": "18677000", "interestExpense": "245000", "operatingIncome": "-5026000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "6645000" }, "balance": { "totalDebt": "10446000", "totalAssets": "63836000", "longTermDebt": "6188000", "shortTermDebt": "4258000", "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "15681252", "totalCurrentAssets": "22166000", "totalShareholderEquity": "43069000", "totalCurrentLiabilities": "9745000", "cashAndShortTermInvestments": "12263000" }, "cashflow": { "freeCashFlow": "-11489000", "dividendsPaid": null, "issuanceOfDebt": "0", "issuanceOfStock": "0", "repaymentOfDebt": "-4266000", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "189000", "repurchaseOfStock": null, "capitalExpenditures": "-11678000" } }, "revenue": 48330000, "cost_of_revenue": 18677000, "gross_profit": 29653000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -5026000, "depreciation_amortisation": 6645000, "ebitda": 1637000, "interest_expense": 245000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -5975000, "net_income_continuing_ops": null, "net_income_to_common": -5975000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 12263000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 22166000, "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": 63836000, "short_term_debt": 4258000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 9745000, "long_term_debt": 6188000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 10446000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 43069000, "shares_outstanding": 15681252, "operating_cash_flow": 189000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -11678000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -4266000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -11489000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "1637000", "netIncome": "-5975000", "grossProfit": "29653000", "totalRevenue": "48330000", "costOfRevenue": "18677000", "interestExpense": "245000", "operatingIncome": "-5026000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "6645000" }, "balance": { "totalDebt": "10446000", "totalAssets": "63836000", "longTermDebt": "6188000", "shortTermDebt": "4258000", "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "15681252", "totalCurrentAssets": "22166000", "totalShareholderEquity": "43069000", "totalCurrentLiabilities": "9745000", "cashAndShortTermInvestments": "12263000" }, "cashflow": { "freeCashFlow": "-11489000", "dividendsPaid": null, "issuanceOfDebt": "0", "issuanceOfStock": "0", "repaymentOfDebt": "-4266000", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "189000", "repurchaseOfStock": null, "capitalExpenditures": "-11678000" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:16:44.005804+00:00", "is_restated": false, "income_statement": { "revenue": 54143000, "cost_of_revenue": 18667000, "gross_profit": 35476000, "ebit": -7970000, "ebitda": 8803000, "pretax_income": null, "tax_provision": null, "net_income": -10091000, "net_income_to_common": -10091000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 27374000, "total_current_assets": 37019000, "total_assets": 73933000, "short_term_debt": 4424000, "long_term_debt": 10443000, "total_debt": 14867000, "total_liabilities": null, "total_equity": 49396000, "shares_outstanding": 15681252, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 5040000, "capital_expenditure": -20554000, "free_cash_flow": -15514000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 19044000 }, "complete_fields": { "id": 389274, "ticker_id": 20324, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:16:44.005804+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "8803000", "netIncome": "-10091000", "grossProfit": "35476000", "totalRevenue": "54143000", "costOfRevenue": "18667000", "interestExpense": "378000", "operatingIncome": "-7970000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "18357000" }, "balance": { "totalDebt": "14867000", "totalAssets": "73933000", "longTermDebt": "10443000", "shortTermDebt": "4424000", "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "15681252", "totalCurrentAssets": "37019000", "totalShareholderEquity": "49396000", "totalCurrentLiabilities": "9208000", "cashAndShortTermInvestments": "27374000" }, "cashflow": { "freeCashFlow": "-15514000", "dividendsPaid": null, "issuanceOfDebt": "23034000", "issuanceOfStock": null, "repaymentOfDebt": "-3990000", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "5040000", "repurchaseOfStock": null, "capitalExpenditures": "-20554000" } }, "revenue": 54143000, "cost_of_revenue": 18667000, "gross_profit": 35476000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -7970000, "depreciation_amortisation": 18357000, "ebitda": 8803000, "interest_expense": 378000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -10091000, "net_income_continuing_ops": null, "net_income_to_common": -10091000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 27374000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 37019000, "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": 73933000, "short_term_debt": 4424000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 9208000, "long_term_debt": 10443000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 14867000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 49396000, "shares_outstanding": 15681252, "operating_cash_flow": 5040000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -20554000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 19044000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -15514000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "8803000", "netIncome": "-10091000", "grossProfit": "35476000", "totalRevenue": "54143000", "costOfRevenue": "18667000", "interestExpense": "378000", "operatingIncome": "-7970000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "18357000" }, "balance": { "totalDebt": "14867000", "totalAssets": "73933000", "longTermDebt": "10443000", "shortTermDebt": "4424000", "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "15681252", "totalCurrentAssets": "37019000", "totalShareholderEquity": "49396000", "totalCurrentLiabilities": "9208000", "cashAndShortTermInvestments": "27374000" }, "cashflow": { "freeCashFlow": "-15514000", "dividendsPaid": null, "issuanceOfDebt": "23034000", "issuanceOfStock": null, "repaymentOfDebt": "-3990000", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "5040000", "repurchaseOfStock": null, "capitalExpenditures": "-20554000" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:16:44.005804+00:00", "is_restated": false, "income_statement": { "revenue": 48829000, "cost_of_revenue": 24982000, "gross_profit": 23847000, "ebit": 897000, "ebitda": 4003000, "pretax_income": null, "tax_provision": null, "net_income": -560000, "net_income_to_common": -560000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 25525000, "total_current_assets": 34778000, "total_assets": 75381000, "short_term_debt": 1976000, "long_term_debt": 3726000, "total_debt": 5702000, "total_liabilities": null, "total_equity": 49105000, "shares_outstanding": 15101252, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 13929000, "capital_expenditure": -12482000, "free_cash_flow": 1447000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 17328000 }, "complete_fields": { "id": 389275, "ticker_id": 20324, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:16:44.005804+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "4003000", "netIncome": "-560000", "grossProfit": "23847000", "totalRevenue": "48829000", "costOfRevenue": "24982000", "interestExpense": "164000", "operatingIncome": "897000", "fiscalDateEnding": "2021-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "3798000" }, "balance": { "totalDebt": "5702000", "totalAssets": "75381000", "longTermDebt": "3726000", "shortTermDebt": "1976000", "fiscalDateEnding": "2021-12-31", "totalLiabilities": null, "sharesOutstanding": "15101252", "totalCurrentAssets": "34778000", "totalShareholderEquity": "49105000", "totalCurrentLiabilities": "15161000", "cashAndShortTermInvestments": "25525000" }, "cashflow": { "freeCashFlow": "1447000", "dividendsPaid": null, "issuanceOfDebt": "19128000", "issuanceOfStock": null, "repaymentOfDebt": "-1800000", "fiscalDateEnding": "2021-12-31", "operatingCashflow": "13929000", "repurchaseOfStock": null, "capitalExpenditures": "-12482000" } }, "revenue": 48829000, "cost_of_revenue": 24982000, "gross_profit": 23847000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 897000, "depreciation_amortisation": 3798000, "ebitda": 4003000, "interest_expense": 164000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -560000, "net_income_continuing_ops": null, "net_income_to_common": -560000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 25525000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 34778000, "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": 75381000, "short_term_debt": 1976000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 15161000, "long_term_debt": 3726000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 5702000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 49105000, "shares_outstanding": 15101252, "operating_cash_flow": 13929000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -12482000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 17328000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 1447000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "4003000", "netIncome": "-560000", "grossProfit": "23847000", "totalRevenue": "48829000", "costOfRevenue": "24982000", "interestExpense": "164000", "operatingIncome": "897000", "fiscalDateEnding": "2021-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "3798000" }, "balance": { "totalDebt": "5702000", "totalAssets": "75381000", "longTermDebt": "3726000", "shortTermDebt": "1976000", "fiscalDateEnding": "2021-12-31", "totalLiabilities": null, "sharesOutstanding": "15101252", "totalCurrentAssets": "34778000", "totalShareholderEquity": "49105000", "totalCurrentLiabilities": "15161000", "cashAndShortTermInvestments": "25525000" }, "cashflow": { "freeCashFlow": "1447000", "dividendsPaid": null, "issuanceOfDebt": "19128000", "issuanceOfStock": null, "repaymentOfDebt": "-1800000", "fiscalDateEnding": "2021-12-31", "operatingCashflow": "13929000", "repurchaseOfStock": null, "capitalExpenditures": "-12482000" } } } ], "quarterly": [ { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:16:44.005804+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": 17810000, "total_current_assets": 26409000, "total_assets": 55435000, "short_term_debt": 2688000, "long_term_debt": 1586000, "total_debt": 4274000, "total_liabilities": null, "total_equity": 43829000, "shares_outstanding": 16781252, "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": 389270, "ticker_id": 20324, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:16:44.005804+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": "4274000", "totalAssets": "55435000", "longTermDebt": "1586000", "shortTermDebt": "2688000", "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "16781252", "totalCurrentAssets": "26409000", "totalShareholderEquity": "43829000", "totalCurrentLiabilities": "5978000", "cashAndShortTermInvestments": "17810000" } }, "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": 17810000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 26409000, "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": 55435000, "short_term_debt": 2688000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 5978000, "long_term_debt": 1586000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 4274000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 43829000, "shares_outstanding": 16781252, "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": { "balance": { "totalDebt": "4274000", "totalAssets": "55435000", "longTermDebt": "1586000", "shortTermDebt": "2688000", "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "16781252", "totalCurrentAssets": "26409000", "totalShareholderEquity": "43829000", "totalCurrentLiabilities": "5978000", "cashAndShortTermInvestments": "17810000" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:16:44.005804+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": 22007000, "total_current_assets": 29177000, "total_assets": 63362000, "short_term_debt": 3260000, "long_term_debt": 2927000, "total_debt": 6187000, "total_liabilities": null, "total_equity": 49151000, "shares_outstanding": 16781252, "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": 389271, "ticker_id": 20324, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:16:44.005804+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": "6187000", "totalAssets": "63362000", "longTermDebt": "2927000", "shortTermDebt": "3260000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "16781252", "totalCurrentAssets": "29177000", "totalShareholderEquity": "49151000", "totalCurrentLiabilities": "7130000", "cashAndShortTermInvestments": "22007000" } }, "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": 22007000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 29177000, "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": 63362000, "short_term_debt": 3260000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 7130000, "long_term_debt": 2927000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 6187000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 49151000, "shares_outstanding": 16781252, "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": { "balance": { "totalDebt": "6187000", "totalAssets": "63362000", "longTermDebt": "2927000", "shortTermDebt": "3260000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "16781252", "totalCurrentAssets": "29177000", "totalShareholderEquity": "49151000", "totalCurrentLiabilities": "7130000", "cashAndShortTermInvestments": "22007000" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 4, "quarterly_financial_periods": 2, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2024-12-31" }, "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" ] } } }