{ "ticker": { "uuid": "aaea815c-9d35-44db-a2d8-f901a2ea5591", "symbol": "INS", "name": "Instone Real Estate Group SE", "exchange": "GER", "exchange_name": "XETRA", "country": "DE", "currency": "EUR", "sector": "Real Estate", "industry": "Real Estate - Development", "page_url": "https://sharemaestro.com/factors/ticker/aaea815c-9d35-44db-a2d8-f901a2ea5591/", "api_url": "https://sharemaestro.com/factors/api/tickers/aaea815c-9d35-44db-a2d8-f901a2ea5591/" }, "ticker_metadata": { "id": 19075, "uuid": "aaea815c-9d35-44db-a2d8-f901a2ea5591", "symbol": "INS", "name": "Instone Real Estate Group SE", "asset_type": "equity", "market_cap": 331530976, "stock_exchange_id": 8, "industry": "Real Estate - Development", "sector": "Real Estate", "description": "Instone Real Estate Group SE, together with its subsidiaries, develops residential real estate properties in Germany. The company develops single and multi-family buildings, publicly subsidized housing, designs modern residential neighborhood, and renovates listed properties. It also sells and rents residential quarters with apartments and refurbishes listed buildings for residential use. Instone Real Estate Group SE was founded in 1991 and is headquartered in Essen, 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": "aaea815c-9d35-44db-a2d8-f901a2ea5591", "symbol": "INS", "name": "Instone Real Estate Group SE", "exchange": "GER", "exchange_name": "XETRA", "country": "DE", "currency": "EUR", "sector": "Real Estate", "industry": "Real Estate - Development", "page_url": "https://sharemaestro.com/factors/ticker/aaea815c-9d35-44db-a2d8-f901a2ea5591/", "api_url": "https://sharemaestro.com/factors/api/tickers/aaea815c-9d35-44db-a2d8-f901a2ea5591/" }, "week_end_date": "2026-06-07", "universe": "EUR_DE", "score": { "os": 0.62, "value": 0.9, "quality": 0.05, "momentum": 0.28, "coverage": 0.939, "confidence": 0.939, "delta": null }, "headline_factors": { "price": 7.68, "market_cap": 332717376, "pe_ratio": 6.5373, "earnings_yield": 0.153, "ebitda_to_ev": 1.1084, "shareholder_yield": 0.0651, "roe": 0.081, "piotroski_f_score": 4, "momentum_12_1": -0.0461, "volatility_252d": 0.3543 }, "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": "2026-06-07T12:30:14.282943+00:00", "batch_id": "" }, "size": { "price_close": 7.68, "market_cap": 332717376, "market_cap_usd": 332717376, "enterprise_value": 83275376, "shares_outstanding": 43322575, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 6.5373, "pb_ratio": 0.5298, "ptbv_ratio": 0.5298, "ps_ratio": 0.8624, "pcf_ratio": 83.346, "pfcf_ratio": 84.1258, "ev_ebitda": 0.9022, "ev_ebit": 2.1794, "ev_sales": 0.2159, "ev_fcf": 21.0557, "earnings_yield": 0.153, "fcf_yield": 0.0475, "price_to_sales": 0.8624, "price_to_book": 0.5298, "price_to_cashflow": 83.346, "ebitda_to_ev": 1.1084, "sales_yield": 4.6328 }, "yield": { "dividend_yield": 0.0651, "buyback_yield": 0, "shareholder_yield": 0.0651, "debt_paydown_yield": 0.002, "total_yield": 0.0671 }, "quality": { "gross_margin": 0.1903, "operating_margin": 0.099, "net_margin": 0.1319, "ebitda_margin": 0.2393, "fcf_margin": 0.0103, "roe": 0.081, "roa": 0.0353, "roic": 0.0757, "roc_greenblatt": null, "asset_turnover": 0.2672, "cash_conversion": 0.0777, "accruals_ratio": 0.0325, "sbc_to_revenue": null, "piotroski_f_score": 4, "altman_z_score": null, "earnings_stability_5y": 0.925, "revenue_stability_5y": 0.1538, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.0508, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": null, "net_debt_to_ebitda": -2.7024, "debt_to_assets": 0.0055, "interest_coverage": 1.7101, "current_ratio": 2.3611, "quick_ratio": 2.3611, "net_debt": -249442000, "local_beta": 0.8101, "volatility_252d": 0.3543, "volatility_60d": 0.861, "max_drawdown_12m": -0.2754, "risk_adjusted_momentum": -0.13 }, "growth": { "revenue_growth_1y": -0.066, "revenue_growth_3y_cagr": -0.1057, "revenue_growth_5y_cagr": null, "eps_growth_1y": 0.4292, "eps_growth_3y_cagr": 0.0318, "eps_growth_5y_cagr": null, "fcf_growth_1y": -1.1453, "book_value_growth_1y": 0.0414, "revenue_growth": -0.066, "earnings_growth": 0.4292 }, "momentum": { "price_return_1m": -0.0546, "price_return_3m": -0.1457, "price_return_6m": -0.04, "price_return_9m": -0.1652, "price_return_12m": -0.0981, "price_return_12m_ex1m": -0.0461, "momentum_6m": -0.04, "momentum_12m": -0.0981, "momentum_12_1": -0.0461, "distance_from_52w_high": -0.2163, "distance_from_52w_low": 0.0816, "relative_strength": -0.1168 }, "raw_ttm": { "revenue_ttm": 385801000, "gross_profit_ttm": 73403000, "ebit_ttm": 38211000, "ebitda_ttm": 92304000, "net_income_ttm": 50895000, "eps_diluted_ttm": 1.1748, "operating_cash_flow_ttm": 3992000, "capital_expenditure_ttm": null, "fcf_ttm": 3955000, "dividends_paid_ttm": -21661000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 22344000, "cash_and_equivalents": 257407000, "total_current_assets": 1349386000, "total_current_liabilities": 571508000, "net_ppe": null, "total_assets": 1443765000, "total_debt": 7965000, "total_equity": 628062000, "net_working_capital": 681934000, "book_value_per_share": 14.4973, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 14.4973 }, "ranks": { "universe_ticker_count": 632, "rank_pe": 10, "rank_pb": 7, "rank_ptbv": 7, "rank_ps": 34, "rank_pcf": 97, "rank_ev_ebitda": 2, "rank_ev_ebit": 15, "rank_earnings_yield": 9, "rank_fcf_yield": 42, "rank_dividend_yield": 8, "rank_shareholder_yield": 18, "rank_total_yield": 27, "rank_roe": 61, "rank_roc": 50, "rank_roic": 58, "rank_gross_margin": 86, "rank_fcf_margin": 76, "rank_piotroski": 84, "rank_accruals": 93, "rank_sue": 50, "rank_eps_growth_1y": 21, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 87, "rank_momentum_12m": 68, "rank_momentum_12m_ex1m": 62, "rank_relative_strength": 68 }, "composites": { "value_composite": 10, "quality_composite": 95, "momentum_composite": 72, "growth_composite": 64, "yield_composite": 11, "svqf_composite": 7, "vc1_composite": 18, "vc2_composite": 13, "vc3_composite": 16, "trending_value_composite": null, "overall_composite": 38, "quality_value_composite": 0.2121, "os_score": 0.62, "value_percentile": 0.9, "quality_percentile": 0.05, "momentum_percentile": 0.28, "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": 60, "small_cap_core_rank": 16, "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": 7895, "ticker_id": 19075, "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": "2026-06-07T12:30:14.282943+00:00", "batch_id": "", "os_score_delta": null, "price_close": 7.68, "market_cap": 332717376, "market_cap_usd": 332717376, "enterprise_value": 83275376, "shares_outstanding": 43322575, "fx_rate_to_usd": null, "pe_ratio": 6.53732933, "pb_ratio": 0.52975244, "ptbv_ratio": 0.52975244, "ps_ratio": 0.86240672, "pcf_ratio": 83.34603607, "pfcf_ratio": 84.12575879, "ev_ebitda": 0.90218599, "ev_ebit": 2.1793561, "ev_sales": 0.2158506, "ev_fcf": 21.05572086, "earnings_yield": 0.15296766, "fcf_yield": 0.04749303, "dividend_yield": 0.0651033, "buyback_yield": 0, "shareholder_yield": 0.0651033, "debt_paydown_yield": 0.00197765, "total_yield": 0.06708096, "gross_margin": 0.1902613, "operating_margin": 0.09904329, "net_margin": 0.13192034, "ebitda_margin": 0.23925288, "fcf_margin": 0.0102514, "roe": 0.08103499, "roa": 0.03525158, "roic": 0.07569133, "roc_greenblatt": null, "asset_turnover": 0.2672187, "cash_conversion": 0.07770901, "accruals_ratio": 0.03248659, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": -2.70239643, "debt_to_assets": 0.00551683, "interest_coverage": 1.71012352, "current_ratio": 2.36109731, "quick_ratio": 2.36109731, "net_debt": -249442000, "revenue_growth_1y": -0.06598401, "revenue_growth_3y_cagr": -0.10570443, "revenue_growth_5y_cagr": null, "eps_growth_1y": 0.42924468, "eps_growth_3y_cagr": 0.03178969, "eps_growth_5y_cagr": null, "fcf_growth_1y": -1.14528045, "book_value_growth_1y": 0.04136008, "piotroski_f_score": 4, "altman_z_score": null, "earnings_stability_5y": 0.925038, "revenue_stability_5y": 0.153785, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.05458201, "price_return_3m": -0.14571746, "price_return_6m": -0.04, "price_return_9m": -0.16521739, "price_return_12m": -0.09812664, "price_return_12m_ex1m": -0.0460586, "distance_from_52w_high": -0.21632653, "distance_from_52w_low": 0.08155822, "relative_strength": -0.11683061, "local_beta": 0.8101, "volatility_252d": 0.354267, "volatility_60d": 0.860969, "max_drawdown_12m": -0.27542184, "revenue_ttm": 385801000, "gross_profit_ttm": 73403000, "ebit_ttm": 38211000, "ebitda_ttm": 92304000, "net_income_ttm": 50895000, "eps_diluted_ttm": 1.17479166, "operating_cash_flow_ttm": 3992000, "capital_expenditure_ttm": null, "fcf_ttm": 3955000, "dividends_paid_ttm": -21661000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 22344000, "cash_and_equivalents": 257407000, "total_current_assets": 1349386000, "total_current_liabilities": 571508000, "net_ppe": null, "total_assets": 1443765000, "total_debt": 7965000, "total_equity": 628062000, "net_working_capital": 681934000, "book_value_per_share": 14.4973377, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 14.4973377, "universe_ticker_count": 632, "sector": "Real Estate", "rank_pe": 10, "rank_pb": 7, "rank_ptbv": 7, "rank_ps": 34, "rank_pcf": 97, "rank_ev_ebitda": 2, "rank_ev_ebit": 15, "rank_earnings_yield": 9, "rank_fcf_yield": 42, "rank_dividend_yield": 8, "rank_shareholder_yield": 18, "rank_total_yield": 27, "rank_roe": 61, "rank_roc": 50, "rank_roic": 58, "rank_gross_margin": 86, "rank_fcf_margin": 76, "rank_piotroski": 84, "rank_accruals": 93, "rank_sue": 50, "rank_eps_growth_1y": 21, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 87, "rank_momentum_12m": 68, "rank_momentum_12m_ex1m": 62, "rank_relative_strength": 68, "value_composite": 10, "quality_composite": 95, "momentum_composite": 72, "growth_composite": 64, "yield_composite": 11, "svqf_composite": 7, "vc1_composite": 18, "vc2_composite": 13, "vc3_composite": 16, "trending_value_composite": null, "overall_composite": 38, "factor_coverage": 0.939, "signal_confidence": 0.939, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 60, "small_cap_core_rank": 16, "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": 7.68, "os": 0.62, "value": 0.9, "quality": 0.05, "momentum": 0.28, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 6.5373, "earnings_yield": 0.153, "shareholder_yield": 0.0651, "roe": 0.081, "momentum_12_1": -0.0461, "complete_fields": { "id": 7895, "ticker_id": 19075, "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": "2026-06-07T12:30:14.282943+00:00", "batch_id": "", "os_score_delta": null, "price_close": 7.68, "market_cap": 332717376, "market_cap_usd": 332717376, "enterprise_value": 83275376, "shares_outstanding": 43322575, "fx_rate_to_usd": null, "pe_ratio": 6.53732933, "pb_ratio": 0.52975244, "ptbv_ratio": 0.52975244, "ps_ratio": 0.86240672, "pcf_ratio": 83.34603607, "pfcf_ratio": 84.12575879, "ev_ebitda": 0.90218599, "ev_ebit": 2.1793561, "ev_sales": 0.2158506, "ev_fcf": 21.05572086, "earnings_yield": 0.15296766, "fcf_yield": 0.04749303, "dividend_yield": 0.0651033, "buyback_yield": 0, "shareholder_yield": 0.0651033, "debt_paydown_yield": 0.00197765, "total_yield": 0.06708096, "gross_margin": 0.1902613, "operating_margin": 0.09904329, "net_margin": 0.13192034, "ebitda_margin": 0.23925288, "fcf_margin": 0.0102514, "roe": 0.08103499, "roa": 0.03525158, "roic": 0.07569133, "roc_greenblatt": null, "asset_turnover": 0.2672187, "cash_conversion": 0.07770901, "accruals_ratio": 0.03248659, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": -2.70239643, "debt_to_assets": 0.00551683, "interest_coverage": 1.71012352, "current_ratio": 2.36109731, "quick_ratio": 2.36109731, "net_debt": -249442000, "revenue_growth_1y": -0.06598401, "revenue_growth_3y_cagr": -0.10570443, "revenue_growth_5y_cagr": null, "eps_growth_1y": 0.42924468, "eps_growth_3y_cagr": 0.03178969, "eps_growth_5y_cagr": null, "fcf_growth_1y": -1.14528045, "book_value_growth_1y": 0.04136008, "piotroski_f_score": 4, "altman_z_score": null, "earnings_stability_5y": 0.925038, "revenue_stability_5y": 0.153785, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.05458201, "price_return_3m": -0.14571746, "price_return_6m": -0.04, "price_return_9m": -0.16521739, "price_return_12m": -0.09812664, "price_return_12m_ex1m": -0.0460586, "distance_from_52w_high": -0.21632653, "distance_from_52w_low": 0.08155822, "relative_strength": -0.11683061, "local_beta": 0.8101, "volatility_252d": 0.354267, "volatility_60d": 0.860969, "max_drawdown_12m": -0.27542184, "revenue_ttm": 385801000, "gross_profit_ttm": 73403000, "ebit_ttm": 38211000, "ebitda_ttm": 92304000, "net_income_ttm": 50895000, "eps_diluted_ttm": 1.17479166, "operating_cash_flow_ttm": 3992000, "capital_expenditure_ttm": null, "fcf_ttm": 3955000, "dividends_paid_ttm": -21661000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 22344000, "cash_and_equivalents": 257407000, "total_current_assets": 1349386000, "total_current_liabilities": 571508000, "net_ppe": null, "total_assets": 1443765000, "total_debt": 7965000, "total_equity": 628062000, "net_working_capital": 681934000, "book_value_per_share": 14.4973377, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 14.4973377, "universe_ticker_count": 632, "sector": "Real Estate", "rank_pe": 10, "rank_pb": 7, "rank_ptbv": 7, "rank_ps": 34, "rank_pcf": 97, "rank_ev_ebitda": 2, "rank_ev_ebit": 15, "rank_earnings_yield": 9, "rank_fcf_yield": 42, "rank_dividend_yield": 8, "rank_shareholder_yield": 18, "rank_total_yield": 27, "rank_roe": 61, "rank_roc": 50, "rank_roic": 58, "rank_gross_margin": 86, "rank_fcf_margin": 76, "rank_piotroski": 84, "rank_accruals": 93, "rank_sue": 50, "rank_eps_growth_1y": 21, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 87, "rank_momentum_12m": 68, "rank_momentum_12m_ex1m": 62, "rank_relative_strength": 68, "value_composite": 10, "quality_composite": 95, "momentum_composite": 72, "growth_composite": 64, "yield_composite": 11, "svqf_composite": 7, "vc1_composite": 18, "vc2_composite": 13, "vc3_composite": 16, "trending_value_composite": null, "overall_composite": 38, "factor_coverage": 0.939, "signal_confidence": 0.939, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 60, "small_cap_core_rank": 16, "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": "2026-06-07T12:04:14.116712+00:00", "is_restated": false, "income_statement": { "revenue": 405900000, "cost_of_revenue": 309495000, "gross_profit": 96405000, "ebit": 30005000, "ebitda": 85345000, "pretax_income": null, "tax_provision": null, "net_income": 44581000, "net_income_to_common": 44581000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 241780000, "total_current_assets": 1722954000, "total_assets": 1818151000, "short_term_debt": 161463000, "long_term_debt": 330601000, "total_debt": 500566000, "total_liabilities": null, "total_equity": 611672000, "shares_outstanding": 43322575, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -14808000, "capital_expenditure": null, "free_cash_flow": -14808000, "dividends_paid": -21661000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 9517000 }, "complete_fields": { "id": 387139, "ticker_id": 19075, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:04:14.116712+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "85345000", "netIncome": "44581000", "grossProfit": "96405000", "totalRevenue": "405900000", "costOfRevenue": "309495000", "interestExpense": "23719000", "operatingIncome": "30005000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "3649000" }, "balance": { "totalDebt": "500566000", "totalAssets": "1818151000", "longTermDebt": "330601000", "shortTermDebt": "161463000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "43322575", "totalCurrentAssets": "1722954000", "totalShareholderEquity": "611672000", "totalCurrentLiabilities": "841806000", "cashAndShortTermInvestments": "241780000" }, "cashflow": { "freeCashFlow": "-14808000", "dividendsPaid": "-21661000", "issuanceOfDebt": "168406000", "issuanceOfStock": null, "repaymentOfDebt": "-158889000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "-14808000", "repurchaseOfStock": null, "capitalExpenditures": null } }, "revenue": 405900000, "cost_of_revenue": 309495000, "gross_profit": 96405000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 30005000, "depreciation_amortisation": 3649000, "ebitda": 85345000, "interest_expense": 23719000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 44581000, "net_income_continuing_ops": null, "net_income_to_common": 44581000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 241780000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 1722954000, "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": 1818151000, "short_term_debt": 161463000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 841806000, "long_term_debt": 330601000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 500566000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 611672000, "shares_outstanding": 43322575, "operating_cash_flow": -14808000, "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": -21661000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 9517000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -14808000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "85345000", "netIncome": "44581000", "grossProfit": "96405000", "totalRevenue": "405900000", "costOfRevenue": "309495000", "interestExpense": "23719000", "operatingIncome": "30005000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "3649000" }, "balance": { "totalDebt": "500566000", "totalAssets": "1818151000", "longTermDebt": "330601000", "shortTermDebt": "161463000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "43322575", "totalCurrentAssets": "1722954000", "totalShareholderEquity": "611672000", "totalCurrentLiabilities": "841806000", "cashAndShortTermInvestments": "241780000" }, "cashflow": { "freeCashFlow": "-14808000", "dividendsPaid": "-21661000", "issuanceOfDebt": "168406000", "issuanceOfStock": null, "repaymentOfDebt": "-158889000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "-14808000", "repurchaseOfStock": null, "capitalExpenditures": null } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:04:14.116712+00:00", "is_restated": false, "income_statement": { "revenue": 434575000, "cost_of_revenue": 329740000, "gross_profit": 104835000, "ebit": 48075000, "ebitda": 77731000, "pretax_income": null, "tax_provision": null, "net_income": 31192000, "net_income_to_common": 31192000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 262245000, "total_current_assets": 1854329000, "total_assets": 1938799000, "short_term_debt": 120189000, "long_term_debt": 391066000, "total_debt": 522814000, "total_liabilities": null, "total_equity": 587378000, "shares_outstanding": 43322575, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 102483000, "capital_expenditure": -556000, "free_cash_flow": 101927000, "dividends_paid": -14296000, "share_repurchases": 0, "shares_issued": null, "net_debt_issued": -24585000 }, "complete_fields": { "id": 387144, "ticker_id": 19075, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:04:14.116712+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "77731000", "netIncome": "31192000", "grossProfit": "104835000", "totalRevenue": "434575000", "costOfRevenue": "329740000", "interestExpense": "34157000", "operatingIncome": "48075000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "4991000" }, "balance": { "totalDebt": "522814000", "totalAssets": "1938799000", "longTermDebt": "391066000", "shortTermDebt": "120189000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "43322575", "totalCurrentAssets": "1854329000", "totalShareholderEquity": "587378000", "totalCurrentLiabilities": "858048000", "cashAndShortTermInvestments": "262245000" }, "cashflow": { "freeCashFlow": "101927000", "dividendsPaid": "-14296000", "issuanceOfDebt": "162691000", "issuanceOfStock": null, "repaymentOfDebt": "-187276000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "102483000", "repurchaseOfStock": "0", "capitalExpenditures": "-556000" } }, "revenue": 434575000, "cost_of_revenue": 329740000, "gross_profit": 104835000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 48075000, "depreciation_amortisation": 4991000, "ebitda": 77731000, "interest_expense": 34157000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 31192000, "net_income_continuing_ops": null, "net_income_to_common": 31192000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 262245000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 1854329000, "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": 1938799000, "short_term_debt": 120189000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 858048000, "long_term_debt": 391066000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 522814000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 587378000, "shares_outstanding": 43322575, "operating_cash_flow": 102483000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -556000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -14296000, "share_repurchases": 0, "shares_issued": null, "net_debt_issued": -24585000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 101927000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "77731000", "netIncome": "31192000", "grossProfit": "104835000", "totalRevenue": "434575000", "costOfRevenue": "329740000", "interestExpense": "34157000", "operatingIncome": "48075000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "4991000" }, "balance": { "totalDebt": "522814000", "totalAssets": "1938799000", "longTermDebt": "391066000", "shortTermDebt": "120189000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "43322575", "totalCurrentAssets": "1854329000", "totalShareholderEquity": "587378000", "totalCurrentLiabilities": "858048000", "cashAndShortTermInvestments": "262245000" }, "cashflow": { "freeCashFlow": "101927000", "dividendsPaid": "-14296000", "issuanceOfDebt": "162691000", "issuanceOfStock": null, "repaymentOfDebt": "-187276000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "102483000", "repurchaseOfStock": "0", "capitalExpenditures": "-556000" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:04:14.116712+00:00", "is_restated": false, "income_statement": { "revenue": 514255000, "cost_of_revenue": 394631000, "gross_profit": 119624000, "ebit": 52222000, "ebitda": 72607000, "pretax_income": null, "tax_provision": null, "net_income": 20114000, "net_income_to_common": 20114000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 264349000, "total_current_assets": 1758219000, "total_assets": 1839573000, "short_term_debt": 136050000, "long_term_debt": 396549000, "total_debt": 547347000, "total_liabilities": null, "total_equity": 570355000, "shares_outstanding": 43322575, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 107677000, "capital_expenditure": -63000, "free_cash_flow": 107614000, "dividends_paid": -15163000, "share_repurchases": -4548000, "shares_issued": 0, "net_debt_issued": 68586000 }, "complete_fields": { "id": 387146, "ticker_id": 19075, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:04:14.116712+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "72607000", "netIncome": "20114000", "grossProfit": "119624000", "totalRevenue": "514255000", "costOfRevenue": "394631000", "interestExpense": "34587000", "operatingIncome": "52222000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "4971000" }, "balance": { "totalDebt": "547347000", "totalAssets": "1839573000", "longTermDebt": "396549000", "shortTermDebt": "136050000", "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "43322575", "totalCurrentAssets": "1758219000", "totalShareholderEquity": "570355000", "totalCurrentLiabilities": "770122000", "cashAndShortTermInvestments": "264349000" }, "cashflow": { "freeCashFlow": "107614000", "dividendsPaid": "-15163000", "issuanceOfDebt": "327253000", "issuanceOfStock": "0", "repaymentOfDebt": "-258667000", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "107677000", "repurchaseOfStock": "-4548000", "capitalExpenditures": "-63000" } }, "revenue": 514255000, "cost_of_revenue": 394631000, "gross_profit": 119624000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 52222000, "depreciation_amortisation": 4971000, "ebitda": 72607000, "interest_expense": 34587000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 20114000, "net_income_continuing_ops": null, "net_income_to_common": 20114000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 264349000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 1758219000, "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": 1839573000, "short_term_debt": 136050000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 770122000, "long_term_debt": 396549000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 547347000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 570355000, "shares_outstanding": 43322575, "operating_cash_flow": 107677000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -63000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -15163000, "share_repurchases": -4548000, "shares_issued": 0, "net_debt_issued": 68586000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 107614000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "72607000", "netIncome": "20114000", "grossProfit": "119624000", "totalRevenue": "514255000", "costOfRevenue": "394631000", "interestExpense": "34587000", "operatingIncome": "52222000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "4971000" }, "balance": { "totalDebt": "547347000", "totalAssets": "1839573000", "longTermDebt": "396549000", "shortTermDebt": "136050000", "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "43322575", "totalCurrentAssets": "1758219000", "totalShareholderEquity": "570355000", "totalCurrentLiabilities": "770122000", "cashAndShortTermInvestments": "264349000" }, "cashflow": { "freeCashFlow": "107614000", "dividendsPaid": "-15163000", "issuanceOfDebt": "327253000", "issuanceOfStock": "0", "repaymentOfDebt": "-258667000", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "107677000", "repurchaseOfStock": "-4548000", "capitalExpenditures": "-63000" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:04:14.116712+00:00", "is_restated": false, "income_statement": { "revenue": 567513000, "cost_of_revenue": 427620000, "gross_profit": 139893000, "ebit": 73368000, "ebitda": 83595000, "pretax_income": null, "tax_provision": null, "net_income": 40586000, "net_income_to_common": 40586000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 242992000, "total_current_assets": 1697561000, "total_assets": 1780335000, "short_term_debt": 228623000, "long_term_debt": 292025000, "total_debt": 531588000, "total_liabilities": null, "total_equity": 573710000, "shares_outstanding": 46988336, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 70170000, "capital_expenditure": -403000, "free_cash_flow": 69767000, "dividends_paid": -28750000, "share_repurchases": -32325000, "shares_issued": 234000, "net_debt_issued": 129070000 }, "complete_fields": { "id": 387147, "ticker_id": 19075, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:04:14.116712+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "83595000", "netIncome": "40586000", "grossProfit": "139893000", "totalRevenue": "567513000", "costOfRevenue": "427620000", "interestExpense": "21383000", "operatingIncome": "73368000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "4780000" }, "balance": { "totalDebt": "531588000", "totalAssets": "1780335000", "longTermDebt": "292025000", "shortTermDebt": "228623000", "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "46988336", "totalCurrentAssets": "1697561000", "totalShareholderEquity": "573710000", "totalCurrentLiabilities": "854193000", "cashAndShortTermInvestments": "242992000" }, "cashflow": { "freeCashFlow": "69767000", "dividendsPaid": "-28750000", "issuanceOfDebt": "252594000", "issuanceOfStock": "234000", "repaymentOfDebt": "-123524000", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "70170000", "repurchaseOfStock": "-32325000", "capitalExpenditures": "-403000" } }, "revenue": 567513000, "cost_of_revenue": 427620000, "gross_profit": 139893000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 73368000, "depreciation_amortisation": 4780000, "ebitda": 83595000, "interest_expense": 21383000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 40586000, "net_income_continuing_ops": null, "net_income_to_common": 40586000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 242992000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 1697561000, "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": 1780335000, "short_term_debt": 228623000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 854193000, "long_term_debt": 292025000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 531588000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 573710000, "shares_outstanding": 46988336, "operating_cash_flow": 70170000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -403000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -28750000, "share_repurchases": -32325000, "shares_issued": 234000, "net_debt_issued": 129070000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 69767000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "83595000", "netIncome": "40586000", "grossProfit": "139893000", "totalRevenue": "567513000", "costOfRevenue": "427620000", "interestExpense": "21383000", "operatingIncome": "73368000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "4780000" }, "balance": { "totalDebt": "531588000", "totalAssets": "1780335000", "longTermDebt": "292025000", "shortTermDebt": "228623000", "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "46988336", "totalCurrentAssets": "1697561000", "totalShareholderEquity": "573710000", "totalCurrentLiabilities": "854193000", "cashAndShortTermInvestments": "242992000" }, "cashflow": { "freeCashFlow": "69767000", "dividendsPaid": "-28750000", "issuanceOfDebt": "252594000", "issuanceOfStock": "234000", "repaymentOfDebt": "-123524000", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "70170000", "repurchaseOfStock": "-32325000", "capitalExpenditures": "-403000" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:04:14.116712+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": -1760000, "free_cash_flow": null, "dividends_paid": null, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": null }, "complete_fields": { "id": 387148, "ticker_id": 19075, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:04:14.116712+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": "0", "repaymentOfDebt": null, "fiscalDateEnding": "2021-12-31", "operatingCashflow": null, "repurchaseOfStock": "0", "capitalExpenditures": "-1760000" } }, "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": -1760000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": 0, "shares_issued": 0, "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": "0", "repaymentOfDebt": null, "fiscalDateEnding": "2021-12-31", "operatingCashflow": null, "repurchaseOfStock": "0", "capitalExpenditures": "-1760000" } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:04:14.116712+00:00", "is_restated": false, "income_statement": { "revenue": 59729000, "cost_of_revenue": 51089000, "gross_profit": 8640000, "ebit": 24207000, "ebitda": 28645000, "pretax_income": null, "tax_provision": null, "net_income": 16407000, "net_income_to_common": 16407000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 257407000, "total_current_assets": 1349386000, "total_assets": 1443765000, "short_term_debt": null, "long_term_debt": null, "total_debt": 7965000, "total_liabilities": null, "total_equity": 628062000, "shares_outstanding": 43322575, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 1865000, "capital_expenditure": -44000, "free_cash_flow": 1821000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -3721000 }, "complete_fields": { "id": 387137, "ticker_id": 19075, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:04:14.116712+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "28645000", "netIncome": "16407000", "grossProfit": "8640000", "totalRevenue": "59729000", "costOfRevenue": "51089000", "interestExpense": "5982000", "operatingIncome": "24207000", "fiscalDateEnding": "2026-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "792000" }, "balance": { "totalDebt": "7965000", "totalAssets": "1443765000", "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2026-03-31", "totalLiabilities": null, "sharesOutstanding": "43322575", "totalCurrentAssets": "1349386000", "totalShareholderEquity": "628062000", "totalCurrentLiabilities": "571508000", "cashAndShortTermInvestments": "257407000" }, "cashflow": { "freeCashFlow": "1821000", "dividendsPaid": null, "issuanceOfDebt": "31197000", "issuanceOfStock": null, "repaymentOfDebt": "-34918000", "fiscalDateEnding": "2026-03-31", "operatingCashflow": "1865000", "repurchaseOfStock": null, "capitalExpenditures": "-44000" } }, "revenue": 59729000, "cost_of_revenue": 51089000, "gross_profit": 8640000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 24207000, "depreciation_amortisation": 792000, "ebitda": 28645000, "interest_expense": 5982000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 16407000, "net_income_continuing_ops": null, "net_income_to_common": 16407000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 257407000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 1349386000, "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": 1443765000, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 571508000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 7965000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 628062000, "shares_outstanding": 43322575, "operating_cash_flow": 1865000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -44000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -3721000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 1821000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "28645000", "netIncome": "16407000", "grossProfit": "8640000", "totalRevenue": "59729000", "costOfRevenue": "51089000", "interestExpense": "5982000", "operatingIncome": "24207000", "fiscalDateEnding": "2026-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "792000" }, "balance": { "totalDebt": "7965000", "totalAssets": "1443765000", "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2026-03-31", "totalLiabilities": null, "sharesOutstanding": "43322575", "totalCurrentAssets": "1349386000", "totalShareholderEquity": "628062000", "totalCurrentLiabilities": "571508000", "cashAndShortTermInvestments": "257407000" }, "cashflow": { "freeCashFlow": "1821000", "dividendsPaid": null, "issuanceOfDebt": "31197000", "issuanceOfStock": null, "repaymentOfDebt": "-34918000", "fiscalDateEnding": "2026-03-31", "operatingCashflow": "1865000", "repurchaseOfStock": null, "capitalExpenditures": "-44000" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:04:14.116712+00:00", "is_restated": false, "income_statement": { "revenue": 131244000, "cost_of_revenue": 106131000, "gross_profit": 25113000, "ebit": -10054000, "ebitda": 8600000, "pretax_income": null, "tax_provision": null, "net_income": 2174000, "net_income_to_common": 2174000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 241780000, "total_current_assets": 1722954000, "total_assets": 1818151000, "short_term_debt": 161463000, "long_term_debt": 330601000, "total_debt": 500566000, "total_liabilities": null, "total_equity": 611672000, "shares_outstanding": 43322575, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -13239000, "capital_expenditure": null, "free_cash_flow": -13218000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 24591000 }, "complete_fields": { "id": 387138, "ticker_id": 19075, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:04:14.116712+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "8600000", "netIncome": "2174000", "grossProfit": "25113000", "totalRevenue": "131244000", "costOfRevenue": "106131000", "interestExpense": "5279000", "operatingIncome": "-10054000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "678000" }, "balance": { "totalDebt": "500566000", "totalAssets": "1818151000", "longTermDebt": "330601000", "shortTermDebt": "161463000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "43322575", "totalCurrentAssets": "1722954000", "totalShareholderEquity": "611672000", "totalCurrentLiabilities": "841806000", "cashAndShortTermInvestments": "241780000" }, "cashflow": { "freeCashFlow": "-13218000", "dividendsPaid": "0", "issuanceOfDebt": "79162000", "issuanceOfStock": null, "repaymentOfDebt": "-54571000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "-13239000", "repurchaseOfStock": null, "capitalExpenditures": null } }, "revenue": 131244000, "cost_of_revenue": 106131000, "gross_profit": 25113000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -10054000, "depreciation_amortisation": 678000, "ebitda": 8600000, "interest_expense": 5279000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 2174000, "net_income_continuing_ops": null, "net_income_to_common": 2174000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 241780000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 1722954000, "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": 1818151000, "short_term_debt": 161463000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 841806000, "long_term_debt": 330601000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 500566000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 611672000, "shares_outstanding": 43322575, "operating_cash_flow": -13239000, "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": 24591000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -13218000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "8600000", "netIncome": "2174000", "grossProfit": "25113000", "totalRevenue": "131244000", "costOfRevenue": "106131000", "interestExpense": "5279000", "operatingIncome": "-10054000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "678000" }, "balance": { "totalDebt": "500566000", "totalAssets": "1818151000", "longTermDebt": "330601000", "shortTermDebt": "161463000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "43322575", "totalCurrentAssets": "1722954000", "totalShareholderEquity": "611672000", "totalCurrentLiabilities": "841806000", "cashAndShortTermInvestments": "241780000" }, "cashflow": { "freeCashFlow": "-13218000", "dividendsPaid": "0", "issuanceOfDebt": "79162000", "issuanceOfStock": null, "repaymentOfDebt": "-54571000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "-13239000", "repurchaseOfStock": null, "capitalExpenditures": null } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:04:14.116712+00:00", "is_restated": false, "income_statement": { "revenue": 101950000, "cost_of_revenue": 81639000, "gross_profit": 20311000, "ebit": 17880000, "ebitda": 43272000, "pretax_income": null, "tax_provision": null, "net_income": 29485000, "net_income_to_common": 29485000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 342117000, "total_current_assets": 1690726000, "total_assets": 1779687000, "short_term_debt": null, "long_term_debt": null, "total_debt": 12006000, "total_liabilities": null, "total_equity": 608991000, "shares_outstanding": 43322575, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -1060000, "capital_expenditure": null, "free_cash_flow": -1081000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -43461000 }, "complete_fields": { "id": 387140, "ticker_id": 19075, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:04:14.116712+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "43272000", "netIncome": "29485000", "grossProfit": "20311000", "totalRevenue": "101950000", "costOfRevenue": "81639000", "interestExpense": "4520000", "operatingIncome": "17880000", "fiscalDateEnding": "2025-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": "1205000" }, "balance": { "totalDebt": "12006000", "totalAssets": "1779687000", "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2025-09-30", "totalLiabilities": null, "sharesOutstanding": "43322575", "totalCurrentAssets": "1690726000", "totalShareholderEquity": "608991000", "totalCurrentLiabilities": "737769000", "cashAndShortTermInvestments": "342117000" }, "cashflow": { "freeCashFlow": "-1081000", "dividendsPaid": "0", "issuanceOfDebt": "23535000", "issuanceOfStock": null, "repaymentOfDebt": "-66996000", "fiscalDateEnding": "2025-09-30", "operatingCashflow": "-1060000", "repurchaseOfStock": null, "capitalExpenditures": null } }, "revenue": 101950000, "cost_of_revenue": 81639000, "gross_profit": 20311000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 17880000, "depreciation_amortisation": 1205000, "ebitda": 43272000, "interest_expense": 4520000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 29485000, "net_income_continuing_ops": null, "net_income_to_common": 29485000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 342117000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 1690726000, "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": 1779687000, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 737769000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 12006000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 608991000, "shares_outstanding": 43322575, "operating_cash_flow": -1060000, "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": -43461000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -1081000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "43272000", "netIncome": "29485000", "grossProfit": "20311000", "totalRevenue": "101950000", "costOfRevenue": "81639000", "interestExpense": "4520000", "operatingIncome": "17880000", "fiscalDateEnding": "2025-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": "1205000" }, "balance": { "totalDebt": "12006000", "totalAssets": "1779687000", "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2025-09-30", "totalLiabilities": null, "sharesOutstanding": "43322575", "totalCurrentAssets": "1690726000", "totalShareholderEquity": "608991000", "totalCurrentLiabilities": "737769000", "cashAndShortTermInvestments": "342117000" }, "cashflow": { "freeCashFlow": "-1081000", "dividendsPaid": "0", "issuanceOfDebt": "23535000", "issuanceOfStock": null, "repaymentOfDebt": "-66996000", "fiscalDateEnding": "2025-09-30", "operatingCashflow": "-1060000", "repurchaseOfStock": null, "capitalExpenditures": null } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:04:14.116712+00:00", "is_restated": false, "income_statement": { "revenue": 92878000, "cost_of_revenue": 73539000, "gross_profit": 19339000, "ebit": 6178000, "ebitda": 11787000, "pretax_income": null, "tax_provision": null, "net_income": 2829000, "net_income_to_common": 2829000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 425377000, "total_current_assets": 1912962000, "total_assets": 2000816000, "short_term_debt": 152001000, "long_term_debt": 391075000, "total_debt": 554769000, "total_liabilities": null, "total_equity": 579264000, "shares_outstanding": 43322575, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 16426000, "capital_expenditure": null, "free_cash_flow": 16433000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 21933000 }, "complete_fields": { "id": 387141, "ticker_id": 19075, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:04:14.116712+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "11787000", "netIncome": "2829000", "grossProfit": "19339000", "totalRevenue": "92878000", "costOfRevenue": "73539000", "interestExpense": "6563000", "operatingIncome": "6178000", "fiscalDateEnding": "2025-06-30", "researchAndDevelopment": null, "depreciationAndAmortization": "762000" }, "balance": { "totalDebt": "554769000", "totalAssets": "2000816000", "longTermDebt": "391075000", "shortTermDebt": "152001000", "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "43322575", "totalCurrentAssets": "1912962000", "totalShareholderEquity": "579264000", "totalCurrentLiabilities": "941726000", "cashAndShortTermInvestments": "425377000" }, "cashflow": { "freeCashFlow": "16433000", "dividendsPaid": null, "issuanceOfDebt": "34555000", "issuanceOfStock": null, "repaymentOfDebt": "-12622000", "fiscalDateEnding": "2025-06-30", "operatingCashflow": "16426000", "repurchaseOfStock": null, "capitalExpenditures": null } }, "revenue": 92878000, "cost_of_revenue": 73539000, "gross_profit": 19339000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 6178000, "depreciation_amortisation": 762000, "ebitda": 11787000, "interest_expense": 6563000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 2829000, "net_income_continuing_ops": null, "net_income_to_common": 2829000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 425377000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 1912962000, "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": 2000816000, "short_term_debt": 152001000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 941726000, "long_term_debt": 391075000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 554769000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 579264000, "shares_outstanding": 43322575, "operating_cash_flow": 16426000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": null, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 21933000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 16433000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "11787000", "netIncome": "2829000", "grossProfit": "19339000", "totalRevenue": "92878000", "costOfRevenue": "73539000", "interestExpense": "6563000", "operatingIncome": "6178000", "fiscalDateEnding": "2025-06-30", "researchAndDevelopment": null, "depreciationAndAmortization": "762000" }, "balance": { "totalDebt": "554769000", "totalAssets": "2000816000", "longTermDebt": "391075000", "shortTermDebt": "152001000", "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "43322575", "totalCurrentAssets": "1912962000", "totalShareholderEquity": "579264000", "totalCurrentLiabilities": "941726000", "cashAndShortTermInvestments": "425377000" }, "cashflow": { "freeCashFlow": "16433000", "dividendsPaid": null, "issuanceOfDebt": "34555000", "issuanceOfStock": null, "repaymentOfDebt": "-12622000", "fiscalDateEnding": "2025-06-30", "operatingCashflow": "16426000", "repurchaseOfStock": null, "capitalExpenditures": null } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:04:14.116712+00:00", "is_restated": false, "income_statement": { "revenue": 79828000, "cost_of_revenue": 48186000, "gross_profit": 31642000, "ebit": 16001000, "ebitda": 21687000, "pretax_income": null, "tax_provision": null, "net_income": 10093000, "net_income_to_common": 10093000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 412520000, "total_current_assets": 1880221000, "total_assets": 1964211000, "short_term_debt": null, "long_term_debt": null, "total_debt": 10954000, "total_liabilities": null, "total_equity": 597724000, "shares_outstanding": 43322575, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -16935000, "capital_expenditure": -7000, "free_cash_flow": -16942000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 6454000 }, "complete_fields": { "id": 387142, "ticker_id": 19075, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:04:14.116712+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "21687000", "netIncome": "10093000", "grossProfit": "31642000", "totalRevenue": "79828000", "costOfRevenue": "48186000", "interestExpense": "7357000", "operatingIncome": "16001000", "fiscalDateEnding": "2025-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "1004000" }, "balance": { "totalDebt": "10954000", "totalAssets": "1964211000", "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2025-03-31", "totalLiabilities": null, "sharesOutstanding": "43322575", "totalCurrentAssets": "1880221000", "totalShareholderEquity": "597724000", "totalCurrentLiabilities": "901630000", "cashAndShortTermInvestments": "412520000" }, "cashflow": { "freeCashFlow": "-16942000", "dividendsPaid": null, "issuanceOfDebt": "31154000", "issuanceOfStock": null, "repaymentOfDebt": "-24700000", "fiscalDateEnding": "2025-03-31", "operatingCashflow": "-16935000", "repurchaseOfStock": null, "capitalExpenditures": "-7000" } }, "revenue": 79828000, "cost_of_revenue": 48186000, "gross_profit": 31642000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 16001000, "depreciation_amortisation": 1004000, "ebitda": 21687000, "interest_expense": 7357000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 10093000, "net_income_continuing_ops": null, "net_income_to_common": 10093000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 412520000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 1880221000, "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": 1964211000, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 901630000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 10954000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 597724000, "shares_outstanding": 43322575, "operating_cash_flow": -16935000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -7000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 6454000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -16942000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "21687000", "netIncome": "10093000", "grossProfit": "31642000", "totalRevenue": "79828000", "costOfRevenue": "48186000", "interestExpense": "7357000", "operatingIncome": "16001000", "fiscalDateEnding": "2025-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "1004000" }, "balance": { "totalDebt": "10954000", "totalAssets": "1964211000", "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2025-03-31", "totalLiabilities": null, "sharesOutstanding": "43322575", "totalCurrentAssets": "1880221000", "totalShareholderEquity": "597724000", "totalCurrentLiabilities": "901630000", "cashAndShortTermInvestments": "412520000" }, "cashflow": { "freeCashFlow": "-16942000", "dividendsPaid": null, "issuanceOfDebt": "31154000", "issuanceOfStock": null, "repaymentOfDebt": "-24700000", "fiscalDateEnding": "2025-03-31", "operatingCashflow": "-16935000", "repurchaseOfStock": null, "capitalExpenditures": "-7000" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:04:14.116712+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": 120189000, "long_term_debt": 391066000, "total_debt": 511255000, "total_liabilities": null, "total_equity": null, "shares_outstanding": null, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": -11000, "free_cash_flow": null, "dividends_paid": 0, "share_repurchases": 0, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 387143, "ticker_id": 19075, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:04:14.116712+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": "391066000", "shortTermDebt": "120189000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": "0", "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2024-12-31", "operatingCashflow": null, "repurchaseOfStock": "0", "capitalExpenditures": "-11000" } }, "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": 120189000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": 391066000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 511255000, "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": -11000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": 0, "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": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": "391066000", "shortTermDebt": "120189000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": "0", "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2024-12-31", "operatingCashflow": null, "repurchaseOfStock": "0", "capitalExpenditures": "-11000" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:04:14.116712+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": -54000, "free_cash_flow": null, "dividends_paid": 0, "share_repurchases": 0, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 387145, "ticker_id": 19075, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:04:14.116712+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2024-09-30", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": "0", "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2024-09-30", "operatingCashflow": null, "repurchaseOfStock": "0", "capitalExpenditures": "-54000" } }, "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": -54000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": 0, "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": { "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2024-09-30", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": "0", "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2024-09-30", "operatingCashflow": null, "repurchaseOfStock": "0", "capitalExpenditures": "-54000" } } } ] }, "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" }, { "key": "high_yield", "name": "High Yield", "slug": "high-yield", "group": "income", "page_url": "/factors/high-yield/", "rank_field": "-dividend_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" ] } } }