{ "ticker": { "uuid": "a9ae7981-908c-44e1-a4ce-b750eb7b46d1", "symbol": "ZIL2", "name": "ElringKlinger AG", "exchange": "GER", "exchange_name": "XETRA", "country": "DE", "currency": "EUR", "sector": "Consumer Cyclical", "industry": "Auto Parts", "page_url": "https://sharemaestro.com/factors/ticker/a9ae7981-908c-44e1-a4ce-b750eb7b46d1/", "api_url": "https://sharemaestro.com/factors/api/tickers/a9ae7981-908c-44e1-a4ce-b750eb7b46d1/" }, "ticker_metadata": { "id": 21823, "uuid": "a9ae7981-908c-44e1-a4ce-b750eb7b46d1", "symbol": "ZIL2", "name": "ElringKlinger AG", "asset_type": "equity", "market_cap": 381427136, "stock_exchange_id": 8, "industry": "Auto Parts", "sector": "Consumer Cyclical", "description": "ElringKlinger AG develops, manufactures, and sells components, modules, and systems for the automotive industry in Germany, rest of Europe, North America, the Asia-Pacific, and internationally. It operates through four segments: Original Equipment, Aftermarket, Engineered Plastics, and Other. The company offers components made of thermoplastics for drivetrain, body, and underbody applications; seals and gasket; transmission control plates and complex formed parts; stamped/punched and formed metal components, as well as assemblies for electromobility; customized shielding packages with thermal, acoustic, and/or aerodynamic functions for entire vehicle; and supplies components, modules, and systems for battery and fuel cell technology. It also provides gaskets, gasket sets and service parts for the repair of engines, transmissions, exhaust systems, and auxiliary units in cars and commercial vehicles under the Elring \u0096 Das Original brand. In addition, the company develops, manufactures, and markets customized products made from various plastics for the mechanical engineering sector, medical, chemical, energy, and vehicle industries. Further, it is involved in the provision of order picking, restaurant, and catering services. ElringKlinger AG was founded in 1879 and is headquartered in Dettingen an der Erms, 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": "a9ae7981-908c-44e1-a4ce-b750eb7b46d1", "symbol": "ZIL2", "name": "ElringKlinger AG", "exchange": "GER", "exchange_name": "XETRA", "country": "DE", "currency": "EUR", "sector": "Consumer Cyclical", "industry": "Auto Parts", "page_url": "https://sharemaestro.com/factors/ticker/a9ae7981-908c-44e1-a4ce-b750eb7b46d1/", "api_url": "https://sharemaestro.com/factors/api/tickers/a9ae7981-908c-44e1-a4ce-b750eb7b46d1/" }, "week_end_date": "2026-06-07", "universe": "EUR_DE", "score": { "os": 0.9, "value": 0.94, "quality": 0.2, "momentum": 0.81, "coverage": 0.848, "confidence": 0.758, "delta": null }, "headline_factors": { "price": 5.86, "market_cap": 371289541.4, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": 0.3567, "shareholder_yield": 0, "roe": -0.0102, "piotroski_f_score": 5, "momentum_12_1": 0.3127, "volatility_252d": 0.2861 }, "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": 0.7857, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T12:30:02.103669+00:00", "batch_id": "" }, "size": { "price_close": 5.86, "market_cap": 371289541.4, "market_cap_usd": 371289541.4, "enterprise_value": 380757541.4, "shares_outstanding": 63359990, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 0.6134, "ptbv_ratio": 0.6134, "ps_ratio": 0.2263, "pcf_ratio": 2.0705, "pfcf_ratio": 15.811, "ev_ebitda": 2.8036, "ev_ebit": 6.783, "ev_sales": 0.232, "ev_fcf": 16.2142, "earnings_yield": null, "fcf_yield": 0.0617, "price_to_sales": 0.2263, "price_to_book": 0.6134, "price_to_cashflow": 2.0705, "ebitda_to_ev": 0.3567, "sales_yield": 4.3096 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": 0.072, "total_yield": 0.072 }, "quality": { "gross_margin": 0.229, "operating_margin": 0.0342, "net_margin": -0.0037, "ebitda_margin": 0.0828, "fcf_margin": 0.0143, "roe": -0.0102, "roa": -0.0033, "roic": 0.0685, "roc_greenblatt": null, "asset_turnover": 0.868, "cash_conversion": -3.8209, "accruals_ratio": -0.0981, "sbc_to_revenue": null, "piotroski_f_score": 5, "altman_z_score": null, "earnings_stability_5y": 2.0964, "revenue_stability_5y": 0.051, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.1987, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": null, "net_debt_to_ebitda": 0.0697, "debt_to_assets": 0.0638, "interest_coverage": 1.7886, "current_ratio": 1.2469, "quick_ratio": 1.2469, "net_debt": 9468000, "local_beta": 0.5827, "volatility_252d": 0.2861, "volatility_60d": 0.6676, "max_drawdown_12m": -0.1674, "risk_adjusted_momentum": 1.0932 }, "growth": { "revenue_growth_1y": -0.09, "revenue_growth_3y_cagr": -0.0301, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.3841, "book_value_growth_1y": -0.0496, "revenue_growth": -0.09, "earnings_growth": null }, "momentum": { "price_return_1m": 0.0496, "price_return_3m": 0.4035, "price_return_6m": 0.4923, "price_return_9m": 0.2823, "price_return_12m": 0.3778, "price_return_12m_ex1m": 0.3127, "momentum_6m": 0.4923, "momentum_12m": 0.3778, "momentum_12_1": 0.3127, "distance_from_52w_high": -0.0266, "distance_from_52w_low": 0.5206, "relative_strength": 0.3591 }, "raw_ttm": { "revenue_ttm": 1640897000, "gross_profit_ttm": 375718000, "ebit_ttm": 56134000, "ebitda_ttm": 135811000, "net_income_ttm": -6146000, "eps_diluted_ttm": -0.097, "operating_cash_flow_ttm": 179324000, "capital_expenditure_ttm": -155841000, "fcf_ttm": 23483000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 31384000, "cash_and_equivalents": 111049000, "total_current_assets": 881093000, "total_current_liabilities": 706633000, "net_ppe": null, "total_assets": 1890408000, "total_debt": 120517000, "total_equity": 605285000, "net_working_capital": 73158000, "book_value_per_share": 9.5531, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 9.5531 }, "ranks": { "universe_ticker_count": 632, "rank_pe": 50, "rank_pb": 10, "rank_ptbv": 10, "rank_ps": 8, "rank_pcf": 5, "rank_ev_ebitda": 6, "rank_ev_ebit": 22, "rank_earnings_yield": 50, "rank_fcf_yield": 30, "rank_dividend_yield": 79, "rank_shareholder_yield": 81, "rank_total_yield": 25, "rank_roe": 83, "rank_roc": 50, "rank_roic": 62, "rank_gross_margin": 80, "rank_fcf_margin": 75, "rank_piotroski": 65, "rank_accruals": 16, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 90, "rank_momentum_12m": 24, "rank_momentum_12m_ex1m": 24, "rank_relative_strength": 24 }, "composites": { "value_composite": 6, "quality_composite": 80, "momentum_composite": 19, "growth_composite": 82, "yield_composite": 70, "svqf_composite": 44, "vc1_composite": 5, "vc2_composite": 11, "vc3_composite": 5, "trending_value_composite": null, "overall_composite": 10, "quality_value_composite": 0.4336, "os_score": 0.9, "value_percentile": 0.94, "quality_percentile": 0.2, "momentum_percentile": 0.81, "factor_coverage": 0.848, "signal_confidence": 0.758, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 53, "small_cap_core_rank": 14, "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": 7781, "ticker_id": 21823, "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": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T12:30:02.103669+00:00", "batch_id": "", "os_score_delta": null, "price_close": 5.86, "market_cap": 371289541.4, "market_cap_usd": 371289541.4, "enterprise_value": 380757541.4, "shares_outstanding": 63359990, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 0.61341276, "ptbv_ratio": 0.61341276, "ps_ratio": 0.2262723, "pcf_ratio": 2.07049554, "pfcf_ratio": 15.81099269, "ev_ebitda": 2.80358396, "ev_ebit": 6.78301103, "ev_sales": 0.23204232, "ev_fcf": 16.21417798, "earnings_yield": null, "fcf_yield": 0.06167442, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": 0.07198695, "total_yield": 0.07198695, "gross_margin": 0.22897111, "operating_margin": 0.03420934, "net_margin": -0.00374551, "ebitda_margin": 0.08276632, "fcf_margin": 0.01431107, "roe": -0.01015389, "roa": -0.00325115, "roic": 0.0684836, "roc_greenblatt": null, "asset_turnover": 0.86801209, "cash_conversion": -3.8208591, "accruals_ratio": -0.0981111, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 0.06971453, "debt_to_assets": 0.06375185, "interest_coverage": 1.7886184, "current_ratio": 1.24688912, "quick_ratio": 1.24688912, "net_debt": 9468000, "revenue_growth_1y": -0.08997602, "revenue_growth_3y_cagr": -0.03009486, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.38405246, "book_value_growth_1y": -0.04957769, "piotroski_f_score": 5, "altman_z_score": null, "earnings_stability_5y": 2.096359, "revenue_stability_5y": 0.050986, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.04955324, "price_return_3m": 0.40348692, "price_return_6m": 0.49229292, "price_return_9m": 0.28229002, "price_return_12m": 0.37776411, "price_return_12m_ex1m": 0.31271483, "distance_from_52w_high": -0.02657807, "distance_from_52w_low": 0.52059169, "relative_strength": 0.35906014, "local_beta": 0.5827, "volatility_252d": 0.286067, "volatility_60d": 0.667646, "max_drawdown_12m": -0.16736838, "revenue_ttm": 1640897000, "gross_profit_ttm": 375718000, "ebit_ttm": 56134000, "ebitda_ttm": 135811000, "net_income_ttm": -6146000, "eps_diluted_ttm": -0.09700128, "operating_cash_flow_ttm": 179324000, "capital_expenditure_ttm": -155841000, "fcf_ttm": 23483000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 31384000, "cash_and_equivalents": 111049000, "total_current_assets": 881093000, "total_current_liabilities": 706633000, "net_ppe": null, "total_assets": 1890408000, "total_debt": 120517000, "total_equity": 605285000, "net_working_capital": 73158000, "book_value_per_share": 9.55311072, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 9.55311072, "universe_ticker_count": 632, "sector": "Consumer Cyclical", "rank_pe": 50, "rank_pb": 10, "rank_ptbv": 10, "rank_ps": 8, "rank_pcf": 5, "rank_ev_ebitda": 6, "rank_ev_ebit": 22, "rank_earnings_yield": 50, "rank_fcf_yield": 30, "rank_dividend_yield": 79, "rank_shareholder_yield": 81, "rank_total_yield": 25, "rank_roe": 83, "rank_roc": 50, "rank_roic": 62, "rank_gross_margin": 80, "rank_fcf_margin": 75, "rank_piotroski": 65, "rank_accruals": 16, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 90, "rank_momentum_12m": 24, "rank_momentum_12m_ex1m": 24, "rank_relative_strength": 24, "value_composite": 6, "quality_composite": 80, "momentum_composite": 19, "growth_composite": 82, "yield_composite": 70, "svqf_composite": 44, "vc1_composite": 5, "vc2_composite": 11, "vc3_composite": 5, "trending_value_composite": null, "overall_composite": 10, "factor_coverage": 0.848, "signal_confidence": 0.758, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 53, "small_cap_core_rank": 14, "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": 5.86, "os": 0.9, "value": 0.94, "quality": 0.2, "momentum": 0.81, "confidence": 0.758, "coverage": 0.848, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0, "roe": -0.0102, "momentum_12_1": 0.3127, "complete_fields": { "id": 7781, "ticker_id": 21823, "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": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T12:30:02.103669+00:00", "batch_id": "", "os_score_delta": null, "price_close": 5.86, "market_cap": 371289541.4, "market_cap_usd": 371289541.4, "enterprise_value": 380757541.4, "shares_outstanding": 63359990, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 0.61341276, "ptbv_ratio": 0.61341276, "ps_ratio": 0.2262723, "pcf_ratio": 2.07049554, "pfcf_ratio": 15.81099269, "ev_ebitda": 2.80358396, "ev_ebit": 6.78301103, "ev_sales": 0.23204232, "ev_fcf": 16.21417798, "earnings_yield": null, "fcf_yield": 0.06167442, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": 0.07198695, "total_yield": 0.07198695, "gross_margin": 0.22897111, "operating_margin": 0.03420934, "net_margin": -0.00374551, "ebitda_margin": 0.08276632, "fcf_margin": 0.01431107, "roe": -0.01015389, "roa": -0.00325115, "roic": 0.0684836, "roc_greenblatt": null, "asset_turnover": 0.86801209, "cash_conversion": -3.8208591, "accruals_ratio": -0.0981111, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 0.06971453, "debt_to_assets": 0.06375185, "interest_coverage": 1.7886184, "current_ratio": 1.24688912, "quick_ratio": 1.24688912, "net_debt": 9468000, "revenue_growth_1y": -0.08997602, "revenue_growth_3y_cagr": -0.03009486, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.38405246, "book_value_growth_1y": -0.04957769, "piotroski_f_score": 5, "altman_z_score": null, "earnings_stability_5y": 2.096359, "revenue_stability_5y": 0.050986, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.04955324, "price_return_3m": 0.40348692, "price_return_6m": 0.49229292, "price_return_9m": 0.28229002, "price_return_12m": 0.37776411, "price_return_12m_ex1m": 0.31271483, "distance_from_52w_high": -0.02657807, "distance_from_52w_low": 0.52059169, "relative_strength": 0.35906014, "local_beta": 0.5827, "volatility_252d": 0.286067, "volatility_60d": 0.667646, "max_drawdown_12m": -0.16736838, "revenue_ttm": 1640897000, "gross_profit_ttm": 375718000, "ebit_ttm": 56134000, "ebitda_ttm": 135811000, "net_income_ttm": -6146000, "eps_diluted_ttm": -0.09700128, "operating_cash_flow_ttm": 179324000, "capital_expenditure_ttm": -155841000, "fcf_ttm": 23483000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 31384000, "cash_and_equivalents": 111049000, "total_current_assets": 881093000, "total_current_liabilities": 706633000, "net_ppe": null, "total_assets": 1890408000, "total_debt": 120517000, "total_equity": 605285000, "net_working_capital": 73158000, "book_value_per_share": 9.55311072, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 9.55311072, "universe_ticker_count": 632, "sector": "Consumer Cyclical", "rank_pe": 50, "rank_pb": 10, "rank_ptbv": 10, "rank_ps": 8, "rank_pcf": 5, "rank_ev_ebitda": 6, "rank_ev_ebit": 22, "rank_earnings_yield": 50, "rank_fcf_yield": 30, "rank_dividend_yield": 79, "rank_shareholder_yield": 81, "rank_total_yield": 25, "rank_roe": 83, "rank_roc": 50, "rank_roic": 62, "rank_gross_margin": 80, "rank_fcf_margin": 75, "rank_piotroski": 65, "rank_accruals": 16, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 90, "rank_momentum_12m": 24, "rank_momentum_12m_ex1m": 24, "rank_relative_strength": 24, "value_composite": 6, "quality_composite": 80, "momentum_composite": 19, "growth_composite": 82, "yield_composite": 70, "svqf_composite": 44, "vc1_composite": 5, "vc2_composite": 11, "vc3_composite": 5, "trending_value_composite": null, "overall_composite": 10, "factor_coverage": 0.848, "signal_confidence": 0.758, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 53, "small_cap_core_rank": 14, "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": "2026-06-07T12:26:14.350792+00:00", "is_restated": false, "income_statement": { "revenue": 1640897000, "cost_of_revenue": 1265179000, "gross_profit": 375718000, "ebit": 56134000, "ebitda": 135811000, "pretax_income": null, "tax_provision": null, "net_income": -6146000, "net_income_to_common": -6146000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 111049000, "total_current_assets": 881093000, "total_assets": 1890408000, "short_term_debt": 9747000, "long_term_debt": 95427000, "total_debt": 120517000, "total_liabilities": null, "total_equity": 605285000, "shares_outstanding": 63359990, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 179324000, "capital_expenditure": -155841000, "free_cash_flow": 23483000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -26728000 }, "complete_fields": { "id": 390873, "ticker_id": 21823, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:26:14.350792+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "135811000", "netIncome": "-6146000", "grossProfit": "375718000", "totalRevenue": "1640897000", "costOfRevenue": "1265179000", "interestExpense": "31384000", "operatingIncome": "56134000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": "76660000", "depreciationAndAmortization": "121434000" }, "balance": { "totalDebt": "120517000", "totalAssets": "1890408000", "longTermDebt": "95427000", "shortTermDebt": "9747000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "63359990", "totalCurrentAssets": "881093000", "totalShareholderEquity": "605285000", "totalCurrentLiabilities": "706633000", "cashAndShortTermInvestments": "111049000" }, "cashflow": { "freeCashFlow": "23483000", "dividendsPaid": null, "issuanceOfDebt": "545524000", "issuanceOfStock": null, "repaymentOfDebt": "-572252000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "179324000", "repurchaseOfStock": null, "capitalExpenditures": "-155841000" } }, "revenue": 1640897000, "cost_of_revenue": 1265179000, "gross_profit": 375718000, "research_and_development": 76660000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 56134000, "depreciation_amortisation": 121434000, "ebitda": 135811000, "interest_expense": 31384000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -6146000, "net_income_continuing_ops": null, "net_income_to_common": -6146000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 111049000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 881093000, "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": 1890408000, "short_term_debt": 9747000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 706633000, "long_term_debt": 95427000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 120517000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 605285000, "shares_outstanding": 63359990, "operating_cash_flow": 179324000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -155841000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -26728000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 23483000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "135811000", "netIncome": "-6146000", "grossProfit": "375718000", "totalRevenue": "1640897000", "costOfRevenue": "1265179000", "interestExpense": "31384000", "operatingIncome": "56134000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": "76660000", "depreciationAndAmortization": "121434000" }, "balance": { "totalDebt": "120517000", "totalAssets": "1890408000", "longTermDebt": "95427000", "shortTermDebt": "9747000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "63359990", "totalCurrentAssets": "881093000", "totalShareholderEquity": "605285000", "totalCurrentLiabilities": "706633000", "cashAndShortTermInvestments": "111049000" }, "cashflow": { "freeCashFlow": "23483000", "dividendsPaid": null, "issuanceOfDebt": "545524000", "issuanceOfStock": null, "repaymentOfDebt": "-572252000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "179324000", "repurchaseOfStock": null, "capitalExpenditures": "-155841000" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:26:14.350792+00:00", "is_restated": false, "income_statement": { "revenue": 1803136000, "cost_of_revenue": 1404010000, "gross_profit": 399126000, "ebit": 59324000, "ebitda": 179742000, "pretax_income": null, "tax_provision": null, "net_income": -137849000, "net_income_to_common": -137849000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 111699000, "total_current_assets": 851562000, "total_assets": 1759303000, "short_term_debt": 17445000, "long_term_debt": 23648000, "total_debt": 58400000, "total_liabilities": null, "total_equity": 636859000, "shares_outstanding": 63359990, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 168022000, "capital_expenditure": -129897000, "free_cash_flow": 38125000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -55419000 }, "complete_fields": { "id": 390878, "ticker_id": 21823, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:26:14.350792+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "179742000", "netIncome": "-137849000", "grossProfit": "399126000", "totalRevenue": "1803136000", "costOfRevenue": "1404010000", "interestExpense": "30325000", "operatingIncome": "59324000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": "74449000", "depreciationAndAmortization": "299406000" }, "balance": { "totalDebt": "58400000", "totalAssets": "1759303000", "longTermDebt": "23648000", "shortTermDebt": "17445000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "63359990", "totalCurrentAssets": "851562000", "totalShareholderEquity": "636859000", "totalCurrentLiabilities": "602484000", "cashAndShortTermInvestments": "111699000" }, "cashflow": { "freeCashFlow": "38125000", "dividendsPaid": null, "issuanceOfDebt": "88508000", "issuanceOfStock": null, "repaymentOfDebt": "-143927000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "168022000", "repurchaseOfStock": null, "capitalExpenditures": "-129897000" } }, "revenue": 1803136000, "cost_of_revenue": 1404010000, "gross_profit": 399126000, "research_and_development": 74449000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 59324000, "depreciation_amortisation": 299406000, "ebitda": 179742000, "interest_expense": 30325000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -137849000, "net_income_continuing_ops": null, "net_income_to_common": -137849000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 111699000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 851562000, "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": 1759303000, "short_term_debt": 17445000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 602484000, "long_term_debt": 23648000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 58400000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 636859000, "shares_outstanding": 63359990, "operating_cash_flow": 168022000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -129897000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -55419000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 38125000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "179742000", "netIncome": "-137849000", "grossProfit": "399126000", "totalRevenue": "1803136000", "costOfRevenue": "1404010000", "interestExpense": "30325000", "operatingIncome": "59324000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": "74449000", "depreciationAndAmortization": "299406000" }, "balance": { "totalDebt": "58400000", "totalAssets": "1759303000", "longTermDebt": "23648000", "shortTermDebt": "17445000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "63359990", "totalCurrentAssets": "851562000", "totalShareholderEquity": "636859000", "totalCurrentLiabilities": "602484000", "cashAndShortTermInvestments": "111699000" }, "cashflow": { "freeCashFlow": "38125000", "dividendsPaid": null, "issuanceOfDebt": "88508000", "issuanceOfStock": null, "repaymentOfDebt": "-143927000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "168022000", "repurchaseOfStock": null, "capitalExpenditures": "-129897000" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:26:14.350792+00:00", "is_restated": false, "income_statement": { "revenue": 1847120000, "cost_of_revenue": 1444314000, "gross_profit": 402806000, "ebit": 93585000, "ebitda": 204045000, "pretax_income": null, "tax_provision": null, "net_income": 39313000, "net_income_to_common": 39313000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 113712000, "total_current_assets": 915886000, "total_assets": 2008177000, "short_term_debt": 42467000, "long_term_debt": 31916000, "total_debt": 89847000, "total_liabilities": null, "total_equity": 843128000, "shares_outstanding": 63359990, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 129701000, "capital_expenditure": -98969000, "free_cash_flow": 30732000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -47748000 }, "complete_fields": { "id": 390880, "ticker_id": 21823, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:26:14.350792+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "204045000", "netIncome": "39313000", "grossProfit": "402806000", "totalRevenue": "1847120000", "costOfRevenue": "1444314000", "interestExpense": "29582000", "operatingIncome": "93585000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": "68976000", "depreciationAndAmortization": "121288000" }, "balance": { "totalDebt": "89847000", "totalAssets": "2008177000", "longTermDebt": "31916000", "shortTermDebt": "42467000", "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "63359990", "totalCurrentAssets": "915886000", "totalShareholderEquity": "843128000", "totalCurrentLiabilities": "653757000", "cashAndShortTermInvestments": "113712000" }, "cashflow": { "freeCashFlow": "30732000", "dividendsPaid": null, "issuanceOfDebt": "102505000", "issuanceOfStock": null, "repaymentOfDebt": "-150253000", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "129701000", "repurchaseOfStock": null, "capitalExpenditures": "-98969000" } }, "revenue": 1847120000, "cost_of_revenue": 1444314000, "gross_profit": 402806000, "research_and_development": 68976000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 93585000, "depreciation_amortisation": 121288000, "ebitda": 204045000, "interest_expense": 29582000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 39313000, "net_income_continuing_ops": null, "net_income_to_common": 39313000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 113712000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 915886000, "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": 2008177000, "short_term_debt": 42467000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 653757000, "long_term_debt": 31916000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 89847000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 843128000, "shares_outstanding": 63359990, "operating_cash_flow": 129701000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -98969000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -47748000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 30732000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "204045000", "netIncome": "39313000", "grossProfit": "402806000", "totalRevenue": "1847120000", "costOfRevenue": "1444314000", "interestExpense": "29582000", "operatingIncome": "93585000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": "68976000", "depreciationAndAmortization": "121288000" }, "balance": { "totalDebt": "89847000", "totalAssets": "2008177000", "longTermDebt": "31916000", "shortTermDebt": "42467000", "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "63359990", "totalCurrentAssets": "915886000", "totalShareholderEquity": "843128000", "totalCurrentLiabilities": "653757000", "cashAndShortTermInvestments": "113712000" }, "cashflow": { "freeCashFlow": "30732000", "dividendsPaid": null, "issuanceOfDebt": "102505000", "issuanceOfStock": null, "repaymentOfDebt": "-150253000", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "129701000", "repurchaseOfStock": null, "capitalExpenditures": "-98969000" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:26:14.350792+00:00", "is_restated": false, "income_statement": { "revenue": 1798430000, "cost_of_revenue": 1459933000, "gross_profit": 338497000, "ebit": 38861000, "ebitda": 176507000, "pretax_income": null, "tax_provision": null, "net_income": -89110000, "net_income_to_common": -89110000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 119103000, "total_current_assets": 916062000, "total_assets": 2046580000, "short_term_debt": 46313000, "long_term_debt": 42993000, "total_debt": 106211000, "total_liabilities": null, "total_equity": 823961000, "shares_outstanding": 63359990, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 101282000, "capital_expenditure": -91687000, "free_cash_flow": 9595000, "dividends_paid": -14256000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -30182000 }, "complete_fields": { "id": 390881, "ticker_id": 21823, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:26:14.350792+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "176507000", "netIncome": "-89110000", "grossProfit": "338497000", "totalRevenue": "1798430000", "costOfRevenue": "1459933000", "interestExpense": "16041000", "operatingIncome": "38861000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": "69729000", "depreciationAndAmortization": "216530000" }, "balance": { "totalDebt": "106211000", "totalAssets": "2046580000", "longTermDebt": "42993000", "shortTermDebt": "46313000", "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "63359990", "totalCurrentAssets": "916062000", "totalShareholderEquity": "823961000", "totalCurrentLiabilities": "569872000", "cashAndShortTermInvestments": "119103000" }, "cashflow": { "freeCashFlow": "9595000", "dividendsPaid": "-14256000", "issuanceOfDebt": "320200000", "issuanceOfStock": null, "repaymentOfDebt": "-350382000", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "101282000", "repurchaseOfStock": null, "capitalExpenditures": "-91687000" } }, "revenue": 1798430000, "cost_of_revenue": 1459933000, "gross_profit": 338497000, "research_and_development": 69729000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 38861000, "depreciation_amortisation": 216530000, "ebitda": 176507000, "interest_expense": 16041000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -89110000, "net_income_continuing_ops": null, "net_income_to_common": -89110000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 119103000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 916062000, "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": 2046580000, "short_term_debt": 46313000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 569872000, "long_term_debt": 42993000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 106211000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 823961000, "shares_outstanding": 63359990, "operating_cash_flow": 101282000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -91687000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -14256000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -30182000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 9595000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "176507000", "netIncome": "-89110000", "grossProfit": "338497000", "totalRevenue": "1798430000", "costOfRevenue": "1459933000", "interestExpense": "16041000", "operatingIncome": "38861000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": "69729000", "depreciationAndAmortization": "216530000" }, "balance": { "totalDebt": "106211000", "totalAssets": "2046580000", "longTermDebt": "42993000", "shortTermDebt": "46313000", "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "63359990", "totalCurrentAssets": "916062000", "totalShareholderEquity": "823961000", "totalCurrentLiabilities": "569872000", "cashAndShortTermInvestments": "119103000" }, "cashflow": { "freeCashFlow": "9595000", "dividendsPaid": "-14256000", "issuanceOfDebt": "320200000", "issuanceOfStock": null, "repaymentOfDebt": "-350382000", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "101282000", "repurchaseOfStock": null, "capitalExpenditures": "-91687000" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:26:14.350792+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": -7232000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 390882, "ticker_id": 21823, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:26:14.350792+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": "-7232000", "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2021-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } }, "revenue": null, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": null, "depreciation_amortisation": null, "ebitda": null, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": null, "net_income_continuing_ops": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": null, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": null, "shares_outstanding": null, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": null, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -7232000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2021-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2021-12-31", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": "-7232000", "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2021-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } } } ], "quarterly": [ { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:26:14.350792+00:00", "is_restated": false, "income_statement": { "revenue": 414020000, "cost_of_revenue": 336752000, "gross_profit": 77268000, "ebit": 25299000, "ebitda": 13785000, "pretax_income": null, "tax_provision": null, "net_income": 4041000, "net_income_to_common": 4041000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 111049000, "total_current_assets": 881093000, "total_assets": 1890408000, "short_term_debt": 9747000, "long_term_debt": 95427000, "total_debt": 120517000, "total_liabilities": null, "total_equity": 605285000, "shares_outstanding": 63359990, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 155308000, "capital_expenditure": -46986000, "free_cash_flow": 108322000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -66102000 }, "complete_fields": { "id": 390872, "ticker_id": 21823, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:26:14.350792+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "13785000", "netIncome": "4041000", "grossProfit": "77268000", "totalRevenue": "414020000", "costOfRevenue": "336752000", "interestExpense": "-19058000", "operatingIncome": "25299000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": "15955000", "depreciationAndAmortization": "46633000" }, "balance": { "totalDebt": "120517000", "totalAssets": "1890408000", "longTermDebt": "95427000", "shortTermDebt": "9747000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "63359990", "totalCurrentAssets": "881093000", "totalShareholderEquity": "605285000", "totalCurrentLiabilities": "706633000", "cashAndShortTermInvestments": "111049000" }, "cashflow": { "freeCashFlow": "108322000", "dividendsPaid": null, "issuanceOfDebt": "86514000", "issuanceOfStock": null, "repaymentOfDebt": "-152616000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "155308000", "repurchaseOfStock": null, "capitalExpenditures": "-46986000" } }, "revenue": 414020000, "cost_of_revenue": 336752000, "gross_profit": 77268000, "research_and_development": 15955000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 25299000, "depreciation_amortisation": 46633000, "ebitda": 13785000, "interest_expense": -19058000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 4041000, "net_income_continuing_ops": null, "net_income_to_common": 4041000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 111049000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 881093000, "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": 1890408000, "short_term_debt": 9747000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 706633000, "long_term_debt": 95427000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 120517000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 605285000, "shares_outstanding": 63359990, "operating_cash_flow": 155308000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -46986000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -66102000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 108322000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "13785000", "netIncome": "4041000", "grossProfit": "77268000", "totalRevenue": "414020000", "costOfRevenue": "336752000", "interestExpense": "-19058000", "operatingIncome": "25299000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": "15955000", "depreciationAndAmortization": "46633000" }, "balance": { "totalDebt": "120517000", "totalAssets": "1890408000", "longTermDebt": "95427000", "shortTermDebt": "9747000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "63359990", "totalCurrentAssets": "881093000", "totalShareholderEquity": "605285000", "totalCurrentLiabilities": "706633000", "cashAndShortTermInvestments": "111049000" }, "cashflow": { "freeCashFlow": "108322000", "dividendsPaid": null, "issuanceOfDebt": "86514000", "issuanceOfStock": null, "repaymentOfDebt": "-152616000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "155308000", "repurchaseOfStock": null, "capitalExpenditures": "-46986000" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:26:14.350792+00:00", "is_restated": false, "income_statement": { "revenue": 395477000, "cost_of_revenue": 296528000, "gross_profit": 98949000, "ebit": 4494000, "ebitda": 31820000, "pretax_income": null, "tax_provision": null, "net_income": -4439000, "net_income_to_common": -4439000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 90819000, "total_current_assets": 922261000, "total_assets": 1873352000, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": null, "total_equity": 603476000, "shares_outstanding": 63359990, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 43208000, "capital_expenditure": -31122000, "free_cash_flow": 12086000, "dividends_paid": -3375000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 35784000 }, "complete_fields": { "id": 390874, "ticker_id": 21823, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:26:14.350792+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "31820000", "netIncome": "-4439000", "grossProfit": "98949000", "totalRevenue": "395477000", "costOfRevenue": "296528000", "interestExpense": "13377000", "operatingIncome": "4494000", "fiscalDateEnding": "2025-09-30", "researchAndDevelopment": "20253000", "depreciationAndAmortization": "23442000" }, "balance": { "totalDebt": null, "totalAssets": "1873352000", "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2025-09-30", "totalLiabilities": null, "sharesOutstanding": "63359990", "totalCurrentAssets": "922261000", "totalShareholderEquity": "603476000", "totalCurrentLiabilities": "655781000", "cashAndShortTermInvestments": "90819000" }, "cashflow": { "freeCashFlow": "12086000", "dividendsPaid": "-3375000", "issuanceOfDebt": "152567000", "issuanceOfStock": null, "repaymentOfDebt": "-116783000", "fiscalDateEnding": "2025-09-30", "operatingCashflow": "43208000", "repurchaseOfStock": null, "capitalExpenditures": "-31122000" } }, "revenue": 395477000, "cost_of_revenue": 296528000, "gross_profit": 98949000, "research_and_development": 20253000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 4494000, "depreciation_amortisation": 23442000, "ebitda": 31820000, "interest_expense": 13377000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -4439000, "net_income_continuing_ops": null, "net_income_to_common": -4439000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 90819000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 922261000, "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": 1873352000, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 655781000, "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": 603476000, "shares_outstanding": 63359990, "operating_cash_flow": 43208000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -31122000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -3375000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 35784000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 12086000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "31820000", "netIncome": "-4439000", "grossProfit": "98949000", "totalRevenue": "395477000", "costOfRevenue": "296528000", "interestExpense": "13377000", "operatingIncome": "4494000", "fiscalDateEnding": "2025-09-30", "researchAndDevelopment": "20253000", "depreciationAndAmortization": "23442000" }, "balance": { "totalDebt": null, "totalAssets": "1873352000", "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2025-09-30", "totalLiabilities": null, "sharesOutstanding": "63359990", "totalCurrentAssets": "922261000", "totalShareholderEquity": "603476000", "totalCurrentLiabilities": "655781000", "cashAndShortTermInvestments": "90819000" }, "cashflow": { "freeCashFlow": "12086000", "dividendsPaid": "-3375000", "issuanceOfDebt": "152567000", "issuanceOfStock": null, "repaymentOfDebt": "-116783000", "fiscalDateEnding": "2025-09-30", "operatingCashflow": "43208000", "repurchaseOfStock": null, "capitalExpenditures": "-31122000" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:26:14.350792+00:00", "is_restated": false, "income_statement": { "revenue": 408279000, "cost_of_revenue": 312771000, "gross_profit": 95508000, "ebit": 6332000, "ebitda": 45277000, "pretax_income": null, "tax_provision": null, "net_income": -9240000, "net_income_to_common": -9240000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 73717000, "total_current_assets": 886607000, "total_assets": 1792617000, "short_term_debt": null, "long_term_debt": 44301000, "total_debt": 60254000, "total_liabilities": null, "total_equity": 608738000, "shares_outstanding": 63359990, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 53353000, "capital_expenditure": -29698000, "free_cash_flow": 23655000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -52401000 }, "complete_fields": { "id": 390875, "ticker_id": 21823, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:26:14.350792+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "45277000", "netIncome": "-9240000", "grossProfit": "95508000", "totalRevenue": "408279000", "costOfRevenue": "312771000", "interestExpense": "21790000", "operatingIncome": "6332000", "fiscalDateEnding": "2025-06-30", "researchAndDevelopment": "18642000", "depreciationAndAmortization": "29422000" }, "balance": { "totalDebt": "60254000", "totalAssets": "1792617000", "longTermDebt": "44301000", "shortTermDebt": null, "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "63359990", "totalCurrentAssets": "886607000", "totalShareholderEquity": "608738000", "totalCurrentLiabilities": "639578000", "cashAndShortTermInvestments": "73717000" }, "cashflow": { "freeCashFlow": "23655000", "dividendsPaid": null, "issuanceOfDebt": "139225000", "issuanceOfStock": null, "repaymentOfDebt": "-191626000", "fiscalDateEnding": "2025-06-30", "operatingCashflow": "53353000", "repurchaseOfStock": null, "capitalExpenditures": "-29698000" } }, "revenue": 408279000, "cost_of_revenue": 312771000, "gross_profit": 95508000, "research_and_development": 18642000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 6332000, "depreciation_amortisation": 29422000, "ebitda": 45277000, "interest_expense": 21790000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -9240000, "net_income_continuing_ops": null, "net_income_to_common": -9240000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 73717000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 886607000, "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": 1792617000, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 639578000, "long_term_debt": 44301000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 60254000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 608738000, "shares_outstanding": 63359990, "operating_cash_flow": 53353000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -29698000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -52401000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 23655000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "45277000", "netIncome": "-9240000", "grossProfit": "95508000", "totalRevenue": "408279000", "costOfRevenue": "312771000", "interestExpense": "21790000", "operatingIncome": "6332000", "fiscalDateEnding": "2025-06-30", "researchAndDevelopment": "18642000", "depreciationAndAmortization": "29422000" }, "balance": { "totalDebt": "60254000", "totalAssets": "1792617000", "longTermDebt": "44301000", "shortTermDebt": null, "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "63359990", "totalCurrentAssets": "886607000", "totalShareholderEquity": "608738000", "totalCurrentLiabilities": "639578000", "cashAndShortTermInvestments": "73717000" }, "cashflow": { "freeCashFlow": "23655000", "dividendsPaid": null, "issuanceOfDebt": "139225000", "issuanceOfStock": null, "repaymentOfDebt": "-191626000", "fiscalDateEnding": "2025-06-30", "operatingCashflow": "53353000", "repurchaseOfStock": null, "capitalExpenditures": "-29698000" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:26:14.350792+00:00", "is_restated": false, "income_statement": { "revenue": 423121000, "cost_of_revenue": 319128000, "gross_profit": 103993000, "ebit": 20009000, "ebitda": 44929000, "pretax_income": null, "tax_provision": null, "net_income": 3492000, "net_income_to_common": 3492000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 97112000, "total_current_assets": 891260000, "total_assets": 1794117000, "short_term_debt": null, "long_term_debt": 31211000, "total_debt": 45900000, "total_liabilities": null, "total_equity": 636152000, "shares_outstanding": 63359990, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -72545000, "capital_expenditure": -48035000, "free_cash_flow": -120580000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 55991000 }, "complete_fields": { "id": 390876, "ticker_id": 21823, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:26:14.350792+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "44929000", "netIncome": "3492000", "grossProfit": "103993000", "totalRevenue": "423121000", "costOfRevenue": "319128000", "interestExpense": "15275000", "operatingIncome": "20009000", "fiscalDateEnding": "2025-03-31", "researchAndDevelopment": "21810000", "depreciationAndAmortization": "21937000" }, "balance": { "totalDebt": "45900000", "totalAssets": "1794117000", "longTermDebt": "31211000", "shortTermDebt": null, "fiscalDateEnding": "2025-03-31", "totalLiabilities": null, "sharesOutstanding": "63359990", "totalCurrentAssets": "891260000", "totalShareholderEquity": "636152000", "totalCurrentLiabilities": "575637000", "cashAndShortTermInvestments": "97112000" }, "cashflow": { "freeCashFlow": "-120580000", "dividendsPaid": null, "issuanceOfDebt": "167218000", "issuanceOfStock": null, "repaymentOfDebt": "-111227000", "fiscalDateEnding": "2025-03-31", "operatingCashflow": "-72545000", "repurchaseOfStock": null, "capitalExpenditures": "-48035000" } }, "revenue": 423121000, "cost_of_revenue": 319128000, "gross_profit": 103993000, "research_and_development": 21810000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 20009000, "depreciation_amortisation": 21937000, "ebitda": 44929000, "interest_expense": 15275000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 3492000, "net_income_continuing_ops": null, "net_income_to_common": 3492000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 97112000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 891260000, "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": 1794117000, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 575637000, "long_term_debt": 31211000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 45900000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 636152000, "shares_outstanding": 63359990, "operating_cash_flow": -72545000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -48035000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 55991000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -120580000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "44929000", "netIncome": "3492000", "grossProfit": "103993000", "totalRevenue": "423121000", "costOfRevenue": "319128000", "interestExpense": "15275000", "operatingIncome": "20009000", "fiscalDateEnding": "2025-03-31", "researchAndDevelopment": "21810000", "depreciationAndAmortization": "21937000" }, "balance": { "totalDebt": "45900000", "totalAssets": "1794117000", "longTermDebt": "31211000", "shortTermDebt": null, "fiscalDateEnding": "2025-03-31", "totalLiabilities": null, "sharesOutstanding": "63359990", "totalCurrentAssets": "891260000", "totalShareholderEquity": "636152000", "totalCurrentLiabilities": "575637000", "cashAndShortTermInvestments": "97112000" }, "cashflow": { "freeCashFlow": "-120580000", "dividendsPaid": null, "issuanceOfDebt": "167218000", "issuanceOfStock": null, "repaymentOfDebt": "-111227000", "fiscalDateEnding": "2025-03-31", "operatingCashflow": "-72545000", "repurchaseOfStock": null, "capitalExpenditures": "-48035000" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:26:14.350792+00:00", "is_restated": false, "income_statement": { "revenue": 452066000, "cost_of_revenue": 380097000, "gross_profit": 71969000, "ebit": 48607000, "ebitda": 12101000, "pretax_income": null, "tax_provision": null, "net_income": -104833000, "net_income_to_common": -104833000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 111699000, "total_current_assets": 851562000, "total_assets": 1759303000, "short_term_debt": 17445000, "long_term_debt": 23648000, "total_debt": 58400000, "total_liabilities": null, "total_equity": 636859000, "shares_outstanding": 63359990, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 118315000, "capital_expenditure": -54691000, "free_cash_flow": 63624000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -6773000 }, "complete_fields": { "id": 390877, "ticker_id": 21823, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:26:14.350792+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "12101000", "netIncome": "-104833000", "grossProfit": "71969000", "totalRevenue": "452066000", "costOfRevenue": "380097000", "interestExpense": "-8065000", "operatingIncome": "48607000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": "12237000", "depreciationAndAmortization": "158677000" }, "balance": { "totalDebt": "58400000", "totalAssets": "1759303000", "longTermDebt": "23648000", "shortTermDebt": "17445000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "63359990", "totalCurrentAssets": "851562000", "totalShareholderEquity": "636859000", "totalCurrentLiabilities": "602484000", "cashAndShortTermInvestments": "111699000" }, "cashflow": { "freeCashFlow": "63624000", "dividendsPaid": null, "issuanceOfDebt": "22950000", "issuanceOfStock": null, "repaymentOfDebt": "-29723000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "118315000", "repurchaseOfStock": null, "capitalExpenditures": "-54691000" } }, "revenue": 452066000, "cost_of_revenue": 380097000, "gross_profit": 71969000, "research_and_development": 12237000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 48607000, "depreciation_amortisation": 158677000, "ebitda": 12101000, "interest_expense": -8065000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -104833000, "net_income_continuing_ops": null, "net_income_to_common": -104833000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 111699000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 851562000, "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": 1759303000, "short_term_debt": 17445000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 602484000, "long_term_debt": 23648000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 58400000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 636859000, "shares_outstanding": 63359990, "operating_cash_flow": 118315000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -54691000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -6773000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 63624000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "12101000", "netIncome": "-104833000", "grossProfit": "71969000", "totalRevenue": "452066000", "costOfRevenue": "380097000", "interestExpense": "-8065000", "operatingIncome": "48607000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": "12237000", "depreciationAndAmortization": "158677000" }, "balance": { "totalDebt": "58400000", "totalAssets": "1759303000", "longTermDebt": "23648000", "shortTermDebt": "17445000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "63359990", "totalCurrentAssets": "851562000", "totalShareholderEquity": "636859000", "totalCurrentLiabilities": "602484000", "cashAndShortTermInvestments": "111699000" }, "cashflow": { "freeCashFlow": "63624000", "dividendsPaid": null, "issuanceOfDebt": "22950000", "issuanceOfStock": null, "repaymentOfDebt": "-29723000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "118315000", "repurchaseOfStock": null, "capitalExpenditures": "-54691000" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:26:14.350792+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": 37437000, "total_debt": 54893000, "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": -2000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 390879, "ticker_id": 21823, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:26:14.350792+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 }, "balance": { "totalDebt": "54893000", "totalAssets": null, "longTermDebt": "37437000", "shortTermDebt": null, "fiscalDateEnding": "2024-09-30", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": "-2000", "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": 37437000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 54893000, "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": -2000, "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 }, "balance": { "totalDebt": "54893000", "totalAssets": null, "longTermDebt": "37437000", "shortTermDebt": null, "fiscalDateEnding": "2024-09-30", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": "-2000", "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": "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": "momentum_leaders", "name": "Momentum Leaders", "slug": "momentum-leaders", "group": "momentum", "page_url": "/factors/momentum-leaders/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" }, { "key": "small_cap_value", "name": "Small Cap Value", "slug": "small-cap-value", "group": "universe", "page_url": "/factors/small-cap-value/", "rank_field": "-value_percentile" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 5, "quarterly_financial_periods": 6, "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" ] } } }