{ "ticker": { "uuid": "9c0969e5-1ebc-4132-a27b-365ec5fa8ee7", "symbol": "SLL", "name": "SBO AG", "exchange": "GER", "exchange_name": "XETRA", "country": "DE", "currency": "EUR", "sector": "Energy", "industry": "Oil & Gas Equipment & Services", "page_url": "https://sharemaestro.com/factors/ticker/9c0969e5-1ebc-4132-a27b-365ec5fa8ee7/", "api_url": "https://sharemaestro.com/factors/api/tickers/9c0969e5-1ebc-4132-a27b-365ec5fa8ee7/" }, "ticker_metadata": { "id": 20447, "uuid": "9c0969e5-1ebc-4132-a27b-365ec5fa8ee7", "symbol": "SLL", "name": "SBO AG", "asset_type": "equity", "market_cap": 535821824, "stock_exchange_id": 8, "industry": "Oil & Gas Equipment & Services", "sector": "Energy", "description": "SBO AG manufactures and sells steel products worldwide. The company operates in two segments, Precision Technology and Energy Equipment. It offers high-strength non-magnetic steels and precision components; advanced additive manufacturing; service and repair; energy equipment, such as high-performance drilling motors; rotary steerable tools; circulation tools; and well-completion solutions. SBO AG was formerly known as Schoeller-Bleckmann Oilfield Equipment Aktiengesellschaft and changed its name to SBO AG in July 2025. The company was founded in 1862 and is headquartered in Ternitz, Austria.", "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": "9c0969e5-1ebc-4132-a27b-365ec5fa8ee7", "symbol": "SLL", "name": "SBO AG", "exchange": "GER", "exchange_name": "XETRA", "country": "DE", "currency": "EUR", "sector": "Energy", "industry": "Oil & Gas Equipment & Services", "page_url": "https://sharemaestro.com/factors/ticker/9c0969e5-1ebc-4132-a27b-365ec5fa8ee7/", "api_url": "https://sharemaestro.com/factors/api/tickers/9c0969e5-1ebc-4132-a27b-365ec5fa8ee7/" }, "week_end_date": "2026-06-07", "universe": "EUR_DE", "score": { "os": 0.13, "value": 0.27, "quality": 0.08, "momentum": 0.69, "coverage": 0.939, "confidence": 0.939, "delta": null }, "headline_factors": { "price": 35.4, "market_cap": 557885092.52, "pe_ratio": 52.82, "earnings_yield": 0.0189, "ebitda_to_ev": 0.0962, "shareholder_yield": 0.0494, "roe": 0.0244, "piotroski_f_score": 4, "momentum_12_1": 0.1381, "volatility_252d": 0.2822 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "yfinance", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T12:30:34.478904+00:00", "batch_id": "" }, "size": { "price_close": 35.4, "market_cap": 557885092.5189, "market_cap_usd": 557885092.5189, "enterprise_value": 657262092.5189, "shares_outstanding": 15759465, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 52.82, "pb_ratio": 1.2879, "ptbv_ratio": 1.2879, "ps_ratio": 1.3139, "pcf_ratio": 9.9631, "pfcf_ratio": 102.0459, "ev_ebitda": 10.394, "ev_ebit": 31.2714, "ev_sales": 1.5479, "ev_fcf": 120.2235, "earnings_yield": 0.0189, "fcf_yield": 0.0083, "price_to_sales": 1.3139, "price_to_book": 1.2879, "price_to_cashflow": 9.9631, "ebitda_to_ev": 0.0962, "sales_yield": 0.646 }, "yield": { "dividend_yield": 0.0494, "buyback_yield": 0, "shareholder_yield": 0.0494, "debt_paydown_yield": 0.0175, "total_yield": 0.067 }, "quality": { "gross_margin": 0.2735, "operating_margin": 0.0495, "net_margin": 0.0249, "ebitda_margin": 0.1489, "fcf_margin": 0.0129, "roe": 0.0244, "roa": 0.0117, "roic": 0.0296, "roc_greenblatt": null, "asset_turnover": 0.4688, "cash_conversion": 0.5176, "accruals_ratio": -0.0502, "sbc_to_revenue": null, "piotroski_f_score": 4, "altman_z_score": null, "earnings_stability_5y": 1.0703, "revenue_stability_5y": 0.1119, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.1282, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": null, "net_debt_to_ebitda": 1.5716, "debt_to_assets": 0.4161, "interest_coverage": 1.4951, "current_ratio": 3.2122, "quick_ratio": 3.2122, "net_debt": 99377000, "local_beta": 0.7827, "volatility_252d": 0.2822, "volatility_60d": 0.674, "max_drawdown_12m": -0.1433, "risk_adjusted_momentum": 0.4894 }, "growth": { "revenue_growth_1y": -0.1877, "revenue_growth_3y_cagr": -0.0316, "revenue_growth_5y_cagr": null, "eps_growth_1y": -0.4798, "eps_growth_3y_cagr": -0.3207, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.6487, "book_value_growth_1y": null, "revenue_growth": -0.1877, "earnings_growth": -0.4798 }, "momentum": { "price_return_1m": 0.0567, "price_return_3m": 0.063, "price_return_6m": 0.2505, "price_return_9m": 0.3435, "price_return_12m": 0.2027, "price_return_12m_ex1m": 0.1381, "momentum_6m": 0.2505, "momentum_12m": 0.2027, "momentum_12_1": 0.1381, "distance_from_52w_high": -0.0272, "distance_from_52w_low": 0.39, "relative_strength": 0.184 }, "raw_ttm": { "revenue_ttm": 424602000, "gross_profit_ttm": 116137000, "ebit_ttm": 21018000, "ebitda_ttm": 63235000, "net_income_ttm": 10562000, "eps_diluted_ttm": 0.6702, "operating_cash_flow_ttm": 55995000, "capital_expenditure_ttm": -50528000, "fcf_ttm": 5467000, "dividends_paid_ttm": -27579000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 14058000, "cash_and_equivalents": 277428000, "total_current_assets": 560553000, "total_current_liabilities": 174506000, "net_ppe": null, "total_assets": 905630000, "total_debt": 376805000, "total_equity": 433182000, "net_working_capital": 196511000, "book_value_per_share": 27.4871, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 27.4871 }, "ranks": { "universe_ticker_count": 632, "rank_pe": 90, "rank_pb": 31, "rank_ptbv": 31, "rank_ps": 46, "rank_pcf": 47, "rank_ev_ebitda": 51, "rank_ev_ebit": 87, "rank_earnings_yield": 90, "rank_fcf_yield": 76, "rank_dividend_yield": 13, "rank_shareholder_yield": 28, "rank_total_yield": 27, "rank_roe": 78, "rank_roc": 50, "rank_roic": 80, "rank_gross_margin": 73, "rank_fcf_margin": 76, "rank_piotroski": 87, "rank_accruals": 41, "rank_sue": 50, "rank_eps_growth_1y": 92, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 96, "rank_momentum_12m": 37, "rank_momentum_12m_ex1m": 41, "rank_relative_strength": 37 }, "composites": { "value_composite": 73, "quality_composite": 92, "momentum_composite": 31, "growth_composite": 99, "yield_composite": 16, "svqf_composite": 93, "vc1_composite": 62, "vc2_composite": 44, "vc3_composite": 44, "trending_value_composite": null, "overall_composite": 87, "quality_value_composite": 0.147, "os_score": 0.13, "value_percentile": 0.27, "quality_percentile": 0.08, "momentum_percentile": 0.69, "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": 72, "small_cap_core_rank": 52, "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": 8091, "ticker_id": 20447, "universe_id": 5, "week_end_date": "2026-06-07", "source_primary": "yfinance", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T12:30:34.478904+00:00", "batch_id": "", "os_score_delta": null, "price_close": 35.4, "market_cap": 557885092.5189, "market_cap_usd": 557885092.5189, "enterprise_value": 657262092.5189, "shares_outstanding": 15759465, "fx_rate_to_usd": null, "pe_ratio": 52.82002391, "pb_ratio": 1.2878769, "ptbv_ratio": 1.2878769, "ps_ratio": 1.31390124, "pcf_ratio": 9.96312336, "pfcf_ratio": 102.04592876, "ev_ebitda": 10.3939605, "ev_ebit": 31.27139083, "ev_sales": 1.54794865, "ev_fcf": 120.22353988, "earnings_yield": 0.01893221, "fcf_yield": 0.00831784, "dividend_yield": 0.04943491, "buyback_yield": 0, "shareholder_yield": 0.04943491, "debt_paydown_yield": 0.01754125, "total_yield": 0.06697616, "gross_margin": 0.27351967, "operating_margin": 0.04950047, "net_margin": 0.02487506, "ebitda_margin": 0.1489277, "fcf_margin": 0.01287559, "roe": 0.02438236, "roa": 0.0116626, "roic": 0.02959954, "roc_greenblatt": null, "asset_turnover": 0.4688471, "cash_conversion": 0.5176103, "accruals_ratio": -0.05016729, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 1.57155057, "debt_to_assets": 0.41606948, "interest_coverage": 1.49509176, "current_ratio": 3.21222766, "quick_ratio": 3.21222766, "net_debt": 99377000, "revenue_growth_1y": -0.18767018, "revenue_growth_3y_cagr": -0.03155765, "revenue_growth_5y_cagr": null, "eps_growth_1y": -0.47976432, "eps_growth_3y_cagr": -0.32066842, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.64873116, "book_value_growth_1y": null, "piotroski_f_score": 4, "altman_z_score": null, "earnings_stability_5y": 1.070277, "revenue_stability_5y": 0.111929, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.05671648, "price_return_3m": 0.06295842, "price_return_6m": 0.25053937, "price_return_9m": 0.3435163, "price_return_12m": 0.2026818, "price_return_12m_ex1m": 0.13813102, "distance_from_52w_high": -0.02717135, "distance_from_52w_low": 0.39002251, "relative_strength": 0.18397784, "local_beta": 0.7827, "volatility_252d": 0.282221, "volatility_60d": 0.674021, "max_drawdown_12m": -0.14332781, "revenue_ttm": 424602000, "gross_profit_ttm": 116137000, "ebit_ttm": 21018000, "ebitda_ttm": 63235000, "net_income_ttm": 10562000, "eps_diluted_ttm": 0.67020042, "operating_cash_flow_ttm": 55995000, "capital_expenditure_ttm": -50528000, "fcf_ttm": 5467000, "dividends_paid_ttm": -27579000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 14058000, "cash_and_equivalents": 277428000, "total_current_assets": 560553000, "total_current_liabilities": 174506000, "net_ppe": null, "total_assets": 905630000, "total_debt": 376805000, "total_equity": 433182000, "net_working_capital": 196511000, "book_value_per_share": 27.48710061, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 27.48710061, "universe_ticker_count": 632, "sector": "Energy", "rank_pe": 90, "rank_pb": 31, "rank_ptbv": 31, "rank_ps": 46, "rank_pcf": 47, "rank_ev_ebitda": 51, "rank_ev_ebit": 87, "rank_earnings_yield": 90, "rank_fcf_yield": 76, "rank_dividend_yield": 13, "rank_shareholder_yield": 28, "rank_total_yield": 27, "rank_roe": 78, "rank_roc": 50, "rank_roic": 80, "rank_gross_margin": 73, "rank_fcf_margin": 76, "rank_piotroski": 87, "rank_accruals": 41, "rank_sue": 50, "rank_eps_growth_1y": 92, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 96, "rank_momentum_12m": 37, "rank_momentum_12m_ex1m": 41, "rank_relative_strength": 37, "value_composite": 73, "quality_composite": 92, "momentum_composite": 31, "growth_composite": 99, "yield_composite": 16, "svqf_composite": 93, "vc1_composite": 62, "vc2_composite": 44, "vc3_composite": 44, "trending_value_composite": null, "overall_composite": 87, "factor_coverage": 0.939, "signal_confidence": 0.939, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 72, "small_cap_core_rank": 52, "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": 35.4, "os": 0.13, "value": 0.27, "quality": 0.08, "momentum": 0.69, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 52.82, "earnings_yield": 0.0189, "shareholder_yield": 0.0494, "roe": 0.0244, "momentum_12_1": 0.1381, "complete_fields": { "id": 8091, "ticker_id": 20447, "universe_id": 5, "week_end_date": "2026-06-07", "source_primary": "yfinance", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T12:30:34.478904+00:00", "batch_id": "", "os_score_delta": null, "price_close": 35.4, "market_cap": 557885092.5189, "market_cap_usd": 557885092.5189, "enterprise_value": 657262092.5189, "shares_outstanding": 15759465, "fx_rate_to_usd": null, "pe_ratio": 52.82002391, "pb_ratio": 1.2878769, "ptbv_ratio": 1.2878769, "ps_ratio": 1.31390124, "pcf_ratio": 9.96312336, "pfcf_ratio": 102.04592876, "ev_ebitda": 10.3939605, "ev_ebit": 31.27139083, "ev_sales": 1.54794865, "ev_fcf": 120.22353988, "earnings_yield": 0.01893221, "fcf_yield": 0.00831784, "dividend_yield": 0.04943491, "buyback_yield": 0, "shareholder_yield": 0.04943491, "debt_paydown_yield": 0.01754125, "total_yield": 0.06697616, "gross_margin": 0.27351967, "operating_margin": 0.04950047, "net_margin": 0.02487506, "ebitda_margin": 0.1489277, "fcf_margin": 0.01287559, "roe": 0.02438236, "roa": 0.0116626, "roic": 0.02959954, "roc_greenblatt": null, "asset_turnover": 0.4688471, "cash_conversion": 0.5176103, "accruals_ratio": -0.05016729, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 1.57155057, "debt_to_assets": 0.41606948, "interest_coverage": 1.49509176, "current_ratio": 3.21222766, "quick_ratio": 3.21222766, "net_debt": 99377000, "revenue_growth_1y": -0.18767018, "revenue_growth_3y_cagr": -0.03155765, "revenue_growth_5y_cagr": null, "eps_growth_1y": -0.47976432, "eps_growth_3y_cagr": -0.32066842, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.64873116, "book_value_growth_1y": null, "piotroski_f_score": 4, "altman_z_score": null, "earnings_stability_5y": 1.070277, "revenue_stability_5y": 0.111929, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.05671648, "price_return_3m": 0.06295842, "price_return_6m": 0.25053937, "price_return_9m": 0.3435163, "price_return_12m": 0.2026818, "price_return_12m_ex1m": 0.13813102, "distance_from_52w_high": -0.02717135, "distance_from_52w_low": 0.39002251, "relative_strength": 0.18397784, "local_beta": 0.7827, "volatility_252d": 0.282221, "volatility_60d": 0.674021, "max_drawdown_12m": -0.14332781, "revenue_ttm": 424602000, "gross_profit_ttm": 116137000, "ebit_ttm": 21018000, "ebitda_ttm": 63235000, "net_income_ttm": 10562000, "eps_diluted_ttm": 0.67020042, "operating_cash_flow_ttm": 55995000, "capital_expenditure_ttm": -50528000, "fcf_ttm": 5467000, "dividends_paid_ttm": -27579000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 14058000, "cash_and_equivalents": 277428000, "total_current_assets": 560553000, "total_current_liabilities": 174506000, "net_ppe": null, "total_assets": 905630000, "total_debt": 376805000, "total_equity": 433182000, "net_working_capital": 196511000, "book_value_per_share": 27.48710061, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 27.48710061, "universe_ticker_count": 632, "sector": "Energy", "rank_pe": 90, "rank_pb": 31, "rank_ptbv": 31, "rank_ps": 46, "rank_pcf": 47, "rank_ev_ebitda": 51, "rank_ev_ebit": 87, "rank_earnings_yield": 90, "rank_fcf_yield": 76, "rank_dividend_yield": 13, "rank_shareholder_yield": 28, "rank_total_yield": 27, "rank_roe": 78, "rank_roc": 50, "rank_roic": 80, "rank_gross_margin": 73, "rank_fcf_margin": 76, "rank_piotroski": 87, "rank_accruals": 41, "rank_sue": 50, "rank_eps_growth_1y": 92, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 96, "rank_momentum_12m": 37, "rank_momentum_12m_ex1m": 41, "rank_relative_strength": 37, "value_composite": 73, "quality_composite": 92, "momentum_composite": 31, "growth_composite": 99, "yield_composite": 16, "svqf_composite": 93, "vc1_composite": 62, "vc2_composite": 44, "vc3_composite": 44, "trending_value_composite": null, "overall_composite": 87, "factor_coverage": 0.939, "signal_confidence": 0.939, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 72, "small_cap_core_rank": 52, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:18:04.878768+00:00", "is_restated": false, "income_statement": { "revenue": 455267000, "cost_of_revenue": 324732000, "gross_profit": 130535000, "ebit": 36578000, "ebitda": 79354000, "pretax_income": null, "tax_provision": null, "net_income": 23575000, "net_income_to_common": 23575000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 281470000, "total_current_assets": 556924000, "total_assets": 893965000, "short_term_debt": 87334000, "long_term_debt": 272285000, "total_debt": 376131000, "total_liabilities": null, "total_equity": null, "shares_outstanding": 15759465, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 72434000, "capital_expenditure": -49996000, "free_cash_flow": 22438000, "dividends_paid": -27579000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -9786000 }, "complete_fields": { "id": 389495, "ticker_id": 20447, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:18:04.878768+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "79354000", "netIncome": "23575000", "grossProfit": "130535000", "totalRevenue": "455267000", "costOfRevenue": "324732000", "interestExpense": "14192000", "operatingIncome": "36578000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": "12722000", "depreciationAndAmortization": "32489000" }, "balance": { "totalDebt": "376131000", "totalAssets": "893965000", "longTermDebt": "272285000", "shortTermDebt": "87334000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "15759465", "totalCurrentAssets": "556924000", "totalShareholderEquity": null, "totalCurrentLiabilities": "174558000", "cashAndShortTermInvestments": "281470000" }, "cashflow": { "freeCashFlow": "22438000", "dividendsPaid": "-27579000", "issuanceOfDebt": "20000000", "issuanceOfStock": null, "repaymentOfDebt": "-29786000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "72434000", "repurchaseOfStock": null, "capitalExpenditures": "-49996000" } }, "revenue": 455267000, "cost_of_revenue": 324732000, "gross_profit": 130535000, "research_and_development": 12722000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 36578000, "depreciation_amortisation": 32489000, "ebitda": 79354000, "interest_expense": 14192000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 23575000, "net_income_continuing_ops": null, "net_income_to_common": 23575000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 281470000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 556924000, "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": 893965000, "short_term_debt": 87334000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 174558000, "long_term_debt": 272285000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 376131000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": null, "shares_outstanding": 15759465, "operating_cash_flow": 72434000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -49996000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -27579000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -9786000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 22438000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "79354000", "netIncome": "23575000", "grossProfit": "130535000", "totalRevenue": "455267000", "costOfRevenue": "324732000", "interestExpense": "14192000", "operatingIncome": "36578000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": "12722000", "depreciationAndAmortization": "32489000" }, "balance": { "totalDebt": "376131000", "totalAssets": "893965000", "longTermDebt": "272285000", "shortTermDebt": "87334000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "15759465", "totalCurrentAssets": "556924000", "totalShareholderEquity": null, "totalCurrentLiabilities": "174558000", "cashAndShortTermInvestments": "281470000" }, "cashflow": { "freeCashFlow": "22438000", "dividendsPaid": "-27579000", "issuanceOfDebt": "20000000", "issuanceOfStock": null, "repaymentOfDebt": "-29786000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "72434000", "repurchaseOfStock": null, "capitalExpenditures": "-49996000" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:18:04.878768+00:00", "is_restated": false, "income_statement": { "revenue": 560446000, "cost_of_revenue": 390145000, "gross_profit": 170301000, "ebit": 71286000, "ebitda": 107659000, "pretax_income": null, "tax_provision": null, "net_income": 45316000, "net_income_to_common": 45316000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 314686000, "total_current_assets": 648934000, "total_assets": 986109000, "short_term_debt": 72573000, "long_term_debt": 298071000, "total_debt": 381693000, "total_liabilities": null, "total_equity": null, "shares_outstanding": 15759465, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 98433000, "capital_expenditure": -34556000, "free_cash_flow": 63877000, "dividends_paid": -31518000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 111380000 }, "complete_fields": { "id": 389500, "ticker_id": 20447, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:18:04.878768+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "107659000", "netIncome": "45316000", "grossProfit": "170301000", "totalRevenue": "560446000", "costOfRevenue": "390145000", "interestExpense": "12204000", "operatingIncome": "71286000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": "10481000", "depreciationAndAmortization": "31847000" }, "balance": { "totalDebt": "381693000", "totalAssets": "986109000", "longTermDebt": "298071000", "shortTermDebt": "72573000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "15759465", "totalCurrentAssets": "648934000", "totalShareholderEquity": null, "totalCurrentLiabilities": "175246000", "cashAndShortTermInvestments": "314686000" }, "cashflow": { "freeCashFlow": "63877000", "dividendsPaid": "-31518000", "issuanceOfDebt": "181500000", "issuanceOfStock": null, "repaymentOfDebt": "-70120000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "98433000", "repurchaseOfStock": null, "capitalExpenditures": "-34556000" } }, "revenue": 560446000, "cost_of_revenue": 390145000, "gross_profit": 170301000, "research_and_development": 10481000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 71286000, "depreciation_amortisation": 31847000, "ebitda": 107659000, "interest_expense": 12204000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 45316000, "net_income_continuing_ops": null, "net_income_to_common": 45316000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 314686000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 648934000, "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": 986109000, "short_term_debt": 72573000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 175246000, "long_term_debt": 298071000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 381693000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": null, "shares_outstanding": 15759465, "operating_cash_flow": 98433000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -34556000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -31518000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 111380000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 63877000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "107659000", "netIncome": "45316000", "grossProfit": "170301000", "totalRevenue": "560446000", "costOfRevenue": "390145000", "interestExpense": "12204000", "operatingIncome": "71286000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": "10481000", "depreciationAndAmortization": "31847000" }, "balance": { "totalDebt": "381693000", "totalAssets": "986109000", "longTermDebt": "298071000", "shortTermDebt": "72573000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "15759465", "totalCurrentAssets": "648934000", "totalShareholderEquity": null, "totalCurrentLiabilities": "175246000", "cashAndShortTermInvestments": "314686000" }, "cashflow": { "freeCashFlow": "63877000", "dividendsPaid": "-31518000", "issuanceOfDebt": "181500000", "issuanceOfStock": null, "repaymentOfDebt": "-70120000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "98433000", "repurchaseOfStock": null, "capitalExpenditures": "-34556000" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:18:04.878768+00:00", "is_restated": false, "income_statement": { "revenue": 585871000, "cost_of_revenue": 383272000, "gross_profit": 202599000, "ebit": 108561000, "ebitda": 131755000, "pretax_income": null, "tax_provision": null, "net_income": 71574000, "net_income_to_common": 71574000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 162351000, "total_current_assets": 515377000, "total_assets": 836421000, "short_term_debt": 79782000, "long_term_debt": 174839000, "total_debt": 263588000, "total_liabilities": null, "total_equity": null, "shares_outstanding": 15759465, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 86525000, "capital_expenditure": -37478000, "free_cash_flow": 49047000, "dividends_paid": -31459000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -6052000 }, "complete_fields": { "id": 389502, "ticker_id": 20447, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:18:04.878768+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "131755000", "netIncome": "71574000", "grossProfit": "202599000", "totalRevenue": "585871000", "costOfRevenue": "383272000", "interestExpense": "8544000", "operatingIncome": "108561000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": "8243000", "depreciationAndAmortization": "29002000" }, "balance": { "totalDebt": "263588000", "totalAssets": "836421000", "longTermDebt": "174839000", "shortTermDebt": "79782000", "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "15759465", "totalCurrentAssets": "515377000", "totalShareholderEquity": null, "totalCurrentLiabilities": "190497000", "cashAndShortTermInvestments": "162351000" }, "cashflow": { "freeCashFlow": "49047000", "dividendsPaid": "-31459000", "issuanceOfDebt": "52500000", "issuanceOfStock": null, "repaymentOfDebt": "-58552000", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "86525000", "repurchaseOfStock": null, "capitalExpenditures": "-37478000" } }, "revenue": 585871000, "cost_of_revenue": 383272000, "gross_profit": 202599000, "research_and_development": 8243000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 108561000, "depreciation_amortisation": 29002000, "ebitda": 131755000, "interest_expense": 8544000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 71574000, "net_income_continuing_ops": null, "net_income_to_common": 71574000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 162351000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 515377000, "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": 836421000, "short_term_debt": 79782000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 190497000, "long_term_debt": 174839000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 263588000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": null, "shares_outstanding": 15759465, "operating_cash_flow": 86525000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -37478000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -31459000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -6052000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 49047000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "131755000", "netIncome": "71574000", "grossProfit": "202599000", "totalRevenue": "585871000", "costOfRevenue": "383272000", "interestExpense": "8544000", "operatingIncome": "108561000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": "8243000", "depreciationAndAmortization": "29002000" }, "balance": { "totalDebt": "263588000", "totalAssets": "836421000", "longTermDebt": "174839000", "shortTermDebt": "79782000", "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "15759465", "totalCurrentAssets": "515377000", "totalShareholderEquity": null, "totalCurrentLiabilities": "190497000", "cashAndShortTermInvestments": "162351000" }, "cashflow": { "freeCashFlow": "49047000", "dividendsPaid": "-31459000", "issuanceOfDebt": "52500000", "issuanceOfStock": null, "repaymentOfDebt": "-58552000", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "86525000", "repurchaseOfStock": null, "capitalExpenditures": "-37478000" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:18:04.878768+00:00", "is_restated": false, "income_statement": { "revenue": 501239000, "cost_of_revenue": 332384000, "gross_profit": 168855000, "ebit": 89616000, "ebitda": 130679000, "pretax_income": null, "tax_provision": null, "net_income": 75198000, "net_income_to_common": 75198000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 287764000, "total_current_assets": 599793000, "total_assets": 903097000, "short_term_debt": 89317000, "long_term_debt": 163977000, "total_debt": 262649000, "total_liabilities": null, "total_equity": null, "shares_outstanding": 15729465, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 52379000, "capital_expenditure": -30969000, "free_cash_flow": 21410000, "dividends_paid": -11797000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -21987000 }, "complete_fields": { "id": 389503, "ticker_id": 20447, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:18:04.878768+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "130679000", "netIncome": "75198000", "grossProfit": "168855000", "totalRevenue": "501239000", "costOfRevenue": "332384000", "interestExpense": "5692000", "operatingIncome": "89616000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": "6887000", "depreciationAndAmortization": "31645000" }, "balance": { "totalDebt": "262649000", "totalAssets": "903097000", "longTermDebt": "163977000", "shortTermDebt": "89317000", "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "15729465", "totalCurrentAssets": "599793000", "totalShareholderEquity": null, "totalCurrentLiabilities": "293553000", "cashAndShortTermInvestments": "287764000" }, "cashflow": { "freeCashFlow": "21410000", "dividendsPaid": "-11797000", "issuanceOfDebt": "0", "issuanceOfStock": null, "repaymentOfDebt": "-21987000", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "52379000", "repurchaseOfStock": null, "capitalExpenditures": "-30969000" } }, "revenue": 501239000, "cost_of_revenue": 332384000, "gross_profit": 168855000, "research_and_development": 6887000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 89616000, "depreciation_amortisation": 31645000, "ebitda": 130679000, "interest_expense": 5692000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 75198000, "net_income_continuing_ops": null, "net_income_to_common": 75198000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 287764000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 599793000, "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": 903097000, "short_term_debt": 89317000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 293553000, "long_term_debt": 163977000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 262649000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": null, "shares_outstanding": 15729465, "operating_cash_flow": 52379000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -30969000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -11797000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -21987000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 21410000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "130679000", "netIncome": "75198000", "grossProfit": "168855000", "totalRevenue": "501239000", "costOfRevenue": "332384000", "interestExpense": "5692000", "operatingIncome": "89616000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": "6887000", "depreciationAndAmortization": "31645000" }, "balance": { "totalDebt": "262649000", "totalAssets": "903097000", "longTermDebt": "163977000", "shortTermDebt": "89317000", "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "15729465", "totalCurrentAssets": "599793000", "totalShareholderEquity": null, "totalCurrentLiabilities": "293553000", "cashAndShortTermInvestments": "287764000" }, "cashflow": { "freeCashFlow": "21410000", "dividendsPaid": "-11797000", "issuanceOfDebt": "0", "issuanceOfStock": null, "repaymentOfDebt": "-21987000", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "52379000", "repurchaseOfStock": null, "capitalExpenditures": "-30969000" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:18:04.878768+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": 0, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 389504, "ticker_id": 20447, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:18:04.878768+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": "0", "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": 0, "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": "0", "capitalExpenditures": null } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:18:04.878768+00:00", "is_restated": false, "income_statement": { "revenue": 98536000, "cost_of_revenue": 73160000, "gross_profit": 25376000, "ebit": 2734000, "ebitda": 13056000, "pretax_income": null, "tax_provision": null, "net_income": 19000, "net_income_to_common": 19000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 277428000, "total_current_assets": 560553000, "total_assets": 905630000, "short_term_debt": 87892000, "long_term_debt": 272286000, "total_debt": 376805000, "total_liabilities": null, "total_equity": 433182000, "shares_outstanding": 15759465, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 6253000, "capital_expenditure": -10591000, "free_cash_flow": -4338000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 389493, "ticker_id": 20447, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:18:04.878768+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "13056000", "netIncome": "19000", "grossProfit": "25376000", "totalRevenue": "98536000", "costOfRevenue": "73160000", "interestExpense": "3570000", "operatingIncome": "2734000", "fiscalDateEnding": "2026-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "8712000" }, "balance": { "totalDebt": "376805000", "totalAssets": "905630000", "longTermDebt": "272286000", "shortTermDebt": "87892000", "fiscalDateEnding": "2026-03-31", "totalLiabilities": null, "sharesOutstanding": "15759465", "totalCurrentAssets": "560553000", "totalShareholderEquity": "433182000", "totalCurrentLiabilities": "174506000", "cashAndShortTermInvestments": "277428000" }, "cashflow": { "freeCashFlow": "-4338000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2026-03-31", "operatingCashflow": "6253000", "repurchaseOfStock": null, "capitalExpenditures": "-10591000" } }, "revenue": 98536000, "cost_of_revenue": 73160000, "gross_profit": 25376000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 2734000, "depreciation_amortisation": 8712000, "ebitda": 13056000, "interest_expense": 3570000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 19000, "net_income_continuing_ops": null, "net_income_to_common": 19000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 277428000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 560553000, "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": 905630000, "short_term_debt": 87892000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 174506000, "long_term_debt": 272286000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 376805000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 433182000, "shares_outstanding": 15759465, "operating_cash_flow": 6253000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -10591000, "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": -4338000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "13056000", "netIncome": "19000", "grossProfit": "25376000", "totalRevenue": "98536000", "costOfRevenue": "73160000", "interestExpense": "3570000", "operatingIncome": "2734000", "fiscalDateEnding": "2026-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "8712000" }, "balance": { "totalDebt": "376805000", "totalAssets": "905630000", "longTermDebt": "272286000", "shortTermDebt": "87892000", "fiscalDateEnding": "2026-03-31", "totalLiabilities": null, "sharesOutstanding": "15759465", "totalCurrentAssets": "560553000", "totalShareholderEquity": "433182000", "totalCurrentLiabilities": "174506000", "cashAndShortTermInvestments": "277428000" }, "cashflow": { "freeCashFlow": "-4338000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2026-03-31", "operatingCashflow": "6253000", "repurchaseOfStock": null, "capitalExpenditures": "-10591000" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:18:04.878768+00:00", "is_restated": false, "income_statement": { "revenue": 97052000, "cost_of_revenue": 71959000, "gross_profit": 25093000, "ebit": 1656000, "ebitda": 14243000, "pretax_income": null, "tax_provision": null, "net_income": 1984000, "net_income_to_common": 1984000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 281470000, "total_current_assets": 556924000, "total_assets": 893965000, "short_term_debt": 87334000, "long_term_debt": 272285000, "total_debt": 376131000, "total_liabilities": null, "total_equity": 421927000, "shares_outstanding": 15759465, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 16626000, "capital_expenditure": -22546000, "free_cash_flow": -5920000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 389494, "ticker_id": 20447, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:18:04.878768+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "14243000", "netIncome": "1984000", "grossProfit": "25093000", "totalRevenue": "97052000", "costOfRevenue": "71959000", "interestExpense": "3285000", "operatingIncome": "1656000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "8815000" }, "balance": { "totalDebt": "376131000", "totalAssets": "893965000", "longTermDebt": "272285000", "shortTermDebt": "87334000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "15759465", "totalCurrentAssets": "556924000", "totalShareholderEquity": "421927000", "totalCurrentLiabilities": "174558000", "cashAndShortTermInvestments": "281470000" }, "cashflow": { "freeCashFlow": "-5920000", "dividendsPaid": "0", "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2025-12-31", "operatingCashflow": "16626000", "repurchaseOfStock": null, "capitalExpenditures": "-22546000" } }, "revenue": 97052000, "cost_of_revenue": 71959000, "gross_profit": 25093000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1656000, "depreciation_amortisation": 8815000, "ebitda": 14243000, "interest_expense": 3285000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 1984000, "net_income_continuing_ops": null, "net_income_to_common": 1984000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 281470000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 556924000, "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": 893965000, "short_term_debt": 87334000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 174558000, "long_term_debt": 272285000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 376131000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 421927000, "shares_outstanding": 15759465, "operating_cash_flow": 16626000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -22546000, "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": -5920000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "14243000", "netIncome": "1984000", "grossProfit": "25093000", "totalRevenue": "97052000", "costOfRevenue": "71959000", "interestExpense": "3285000", "operatingIncome": "1656000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "8815000" }, "balance": { "totalDebt": "376131000", "totalAssets": "893965000", "longTermDebt": "272285000", "shortTermDebt": "87334000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "15759465", "totalCurrentAssets": "556924000", "totalShareholderEquity": "421927000", "totalCurrentLiabilities": "174558000", "cashAndShortTermInvestments": "281470000" }, "cashflow": { "freeCashFlow": "-5920000", "dividendsPaid": "0", "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2025-12-31", "operatingCashflow": "16626000", "repurchaseOfStock": null, "capitalExpenditures": "-22546000" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:18:04.878768+00:00", "is_restated": false, "income_statement": { "revenue": 104591000, "cost_of_revenue": 75064000, "gross_profit": 29527000, "ebit": 6286000, "ebitda": 15912000, "pretax_income": null, "tax_provision": null, "net_income": 3062000, "net_income_to_common": 3062000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 281900000, "total_current_assets": 566910000, "total_assets": 879421000, "short_term_debt": 86876000, "long_term_debt": 272911000, "total_debt": 370320000, "total_liabilities": null, "total_equity": 419032000, "shares_outstanding": 15759465, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 18742000, "capital_expenditure": -7730000, "free_cash_flow": 11012000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 389496, "ticker_id": 20447, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:18:04.878768+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "15912000", "netIncome": "3062000", "grossProfit": "29527000", "totalRevenue": "104591000", "costOfRevenue": "75064000", "interestExpense": "3486000", "operatingIncome": "6286000", "fiscalDateEnding": "2025-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": "7849000" }, "balance": { "totalDebt": "370320000", "totalAssets": "879421000", "longTermDebt": "272911000", "shortTermDebt": "86876000", "fiscalDateEnding": "2025-09-30", "totalLiabilities": null, "sharesOutstanding": "15759465", "totalCurrentAssets": "566910000", "totalShareholderEquity": "419032000", "totalCurrentLiabilities": "167850000", "cashAndShortTermInvestments": "281900000" }, "cashflow": { "freeCashFlow": "11012000", "dividendsPaid": "0", "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2025-09-30", "operatingCashflow": "18742000", "repurchaseOfStock": null, "capitalExpenditures": "-7730000" } }, "revenue": 104591000, "cost_of_revenue": 75064000, "gross_profit": 29527000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 6286000, "depreciation_amortisation": 7849000, "ebitda": 15912000, "interest_expense": 3486000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 3062000, "net_income_continuing_ops": null, "net_income_to_common": 3062000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 281900000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 566910000, "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": 879421000, "short_term_debt": 86876000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 167850000, "long_term_debt": 272911000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 370320000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 419032000, "shares_outstanding": 15759465, "operating_cash_flow": 18742000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -7730000, "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": 11012000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "15912000", "netIncome": "3062000", "grossProfit": "29527000", "totalRevenue": "104591000", "costOfRevenue": "75064000", "interestExpense": "3486000", "operatingIncome": "6286000", "fiscalDateEnding": "2025-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": "7849000" }, "balance": { "totalDebt": "370320000", "totalAssets": "879421000", "longTermDebt": "272911000", "shortTermDebt": "86876000", "fiscalDateEnding": "2025-09-30", "totalLiabilities": null, "sharesOutstanding": "15759465", "totalCurrentAssets": "566910000", "totalShareholderEquity": "419032000", "totalCurrentLiabilities": "167850000", "cashAndShortTermInvestments": "281900000" }, "cashflow": { "freeCashFlow": "11012000", "dividendsPaid": "0", "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2025-09-30", "operatingCashflow": "18742000", "repurchaseOfStock": null, "capitalExpenditures": "-7730000" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:18:04.878768+00:00", "is_restated": false, "income_statement": { "revenue": 124423000, "cost_of_revenue": 88282000, "gross_profit": 36141000, "ebit": 10342000, "ebitda": 20024000, "pretax_income": null, "tax_provision": null, "net_income": 5497000, "net_income_to_common": 5497000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 278855000, "total_current_assets": 577617000, "total_assets": 890710000, "short_term_debt": 68538000, "long_term_debt": 292660000, "total_debt": 372589000, "total_liabilities": null, "total_equity": 418558000, "shares_outstanding": 15759465, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 14374000, "capital_expenditure": -9661000, "free_cash_flow": 4713000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 389497, "ticker_id": 20447, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:18:04.878768+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "20024000", "netIncome": "5497000", "grossProfit": "36141000", "totalRevenue": "124423000", "costOfRevenue": "88282000", "interestExpense": "3717000", "operatingIncome": "10342000", "fiscalDateEnding": "2025-06-30", "researchAndDevelopment": null, "depreciationAndAmortization": "7729000" }, "balance": { "totalDebt": "372589000", "totalAssets": "890710000", "longTermDebt": "292660000", "shortTermDebt": "68538000", "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "15759465", "totalCurrentAssets": "577617000", "totalShareholderEquity": "418558000", "totalCurrentLiabilities": "159175000", "cashAndShortTermInvestments": "278855000" }, "cashflow": { "freeCashFlow": "4713000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2025-06-30", "operatingCashflow": "14374000", "repurchaseOfStock": null, "capitalExpenditures": "-9661000" } }, "revenue": 124423000, "cost_of_revenue": 88282000, "gross_profit": 36141000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 10342000, "depreciation_amortisation": 7729000, "ebitda": 20024000, "interest_expense": 3717000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 5497000, "net_income_continuing_ops": null, "net_income_to_common": 5497000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 278855000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 577617000, "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": 890710000, "short_term_debt": 68538000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 159175000, "long_term_debt": 292660000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 372589000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 418558000, "shares_outstanding": 15759465, "operating_cash_flow": 14374000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -9661000, "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": 4713000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "20024000", "netIncome": "5497000", "grossProfit": "36141000", "totalRevenue": "124423000", "costOfRevenue": "88282000", "interestExpense": "3717000", "operatingIncome": "10342000", "fiscalDateEnding": "2025-06-30", "researchAndDevelopment": null, "depreciationAndAmortization": "7729000" }, "balance": { "totalDebt": "372589000", "totalAssets": "890710000", "longTermDebt": "292660000", "shortTermDebt": "68538000", "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "15759465", "totalCurrentAssets": "577617000", "totalShareholderEquity": "418558000", "totalCurrentLiabilities": "159175000", "cashAndShortTermInvestments": "278855000" }, "cashflow": { "freeCashFlow": "4713000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2025-06-30", "operatingCashflow": "14374000", "repurchaseOfStock": null, "capitalExpenditures": "-9661000" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:18:04.878768+00:00", "is_restated": false, "income_statement": { "revenue": 129201000, "cost_of_revenue": 89427000, "gross_profit": 39774000, "ebit": 18294000, "ebitda": 29175000, "pretax_income": null, "tax_provision": null, "net_income": 13032000, "net_income_to_common": 13032000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 323019000, "total_current_assets": 642780000, "total_assets": 973357000, "short_term_debt": 72064000, "long_term_debt": 298071000, "total_debt": 382421000, "total_liabilities": null, "total_equity": 484637000, "shares_outstanding": 15759465, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 22692000, "capital_expenditure": -10059000, "free_cash_flow": 12633000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 389498, "ticker_id": 20447, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:18:04.878768+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "29175000", "netIncome": "13032000", "grossProfit": "39774000", "totalRevenue": "129201000", "costOfRevenue": "89427000", "interestExpense": "3704000", "operatingIncome": "18294000", "fiscalDateEnding": "2025-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "8096000" }, "balance": { "totalDebt": "382421000", "totalAssets": "973357000", "longTermDebt": "298071000", "shortTermDebt": "72064000", "fiscalDateEnding": "2025-03-31", "totalLiabilities": null, "sharesOutstanding": "15759465", "totalCurrentAssets": "642780000", "totalShareholderEquity": "484637000", "totalCurrentLiabilities": "169795000", "cashAndShortTermInvestments": "323019000" }, "cashflow": { "freeCashFlow": "12633000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2025-03-31", "operatingCashflow": "22692000", "repurchaseOfStock": null, "capitalExpenditures": "-10059000" } }, "revenue": 129201000, "cost_of_revenue": 89427000, "gross_profit": 39774000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 18294000, "depreciation_amortisation": 8096000, "ebitda": 29175000, "interest_expense": 3704000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 13032000, "net_income_continuing_ops": null, "net_income_to_common": 13032000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 323019000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 642780000, "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": 973357000, "short_term_debt": 72064000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 169795000, "long_term_debt": 298071000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 382421000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 484637000, "shares_outstanding": 15759465, "operating_cash_flow": 22692000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -10059000, "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": 12633000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "29175000", "netIncome": "13032000", "grossProfit": "39774000", "totalRevenue": "129201000", "costOfRevenue": "89427000", "interestExpense": "3704000", "operatingIncome": "18294000", "fiscalDateEnding": "2025-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "8096000" }, "balance": { "totalDebt": "382421000", "totalAssets": "973357000", "longTermDebt": "298071000", "shortTermDebt": "72064000", "fiscalDateEnding": "2025-03-31", "totalLiabilities": null, "sharesOutstanding": "15759465", "totalCurrentAssets": "642780000", "totalShareholderEquity": "484637000", "totalCurrentLiabilities": "169795000", "cashAndShortTermInvestments": "323019000" }, "cashflow": { "freeCashFlow": "12633000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2025-03-31", "operatingCashflow": "22692000", "repurchaseOfStock": null, "capitalExpenditures": "-10059000" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:18:04.878768+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": 1000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 389499, "ticker_id": 20447, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:18:04.878768+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": "1000", "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": 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": 1000, "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": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": "1000", "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": "2026-06-07T12:18:04.878768+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": 389501, "ticker_id": 20447, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:18:04.878768+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2024-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": 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": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2024-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": 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": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 5, "quarterly_financial_periods": 7, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }