{ "ticker": { "uuid": "ae438b0c-2b8a-4c3d-b0ec-723c820a441e", "symbol": "MUM", "name": "Mensch und Maschine Software SE", "exchange": "GER", "exchange_name": "XETRA", "country": "DE", "currency": "EUR", "sector": "Technology", "industry": "Software - Application", "page_url": "https://sharemaestro.com/factors/ticker/ae438b0c-2b8a-4c3d-b0ec-723c820a441e/", "api_url": "https://sharemaestro.com/factors/api/tickers/ae438b0c-2b8a-4c3d-b0ec-723c820a441e/" }, "ticker_metadata": { "id": 19735, "uuid": "ae438b0c-2b8a-4c3d-b0ec-723c820a441e", "symbol": "MUM", "name": "Mensch und Maschine Software SE", "asset_type": "equity", "market_cap": 623872320, "stock_exchange_id": 8, "industry": "Software - Application", "sector": "Technology", "description": "Mensch und Maschine Software SE provides technical software and digitization solutions in computer aided design, manufacturing and engineering, product data and lifecycle management, and building information modeling and management areas. It operates in two segments, M+M Software and M+M Digitalization. The M+M Software segment develops standard software for the areas CAD and CAM, BIM and engineering, garden and landscaping, and CAE. The M+M Digitalization segment develops tailor-made software solutions. This segment is also involved in the customer-specific adaptations, training, and the Autodesk business. In addition, the company offers hyperMILL CAM software, a virtual machine; SOFiSTiK for structural analysis and reinforcement software for civil engineering; DATAflor software solutions for gardening, landscaping, and earthworks; eXs, a computer aided engineering software; and MapEdit, which connects geo and land register data with other data sources. Further, it provides PDM booster for connecting design data and commercial information; bim booster solutions for architecture and construction; and custom for variant design and configurator software. The company operates in Germany, Switzerland, Austria, the rest of Europe, and internationally. Mensch und Maschine Software SE was founded in 1984 and is headquartered in Starnberg, 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": "ae438b0c-2b8a-4c3d-b0ec-723c820a441e", "symbol": "MUM", "name": "Mensch und Maschine Software SE", "exchange": "GER", "exchange_name": "XETRA", "country": "DE", "currency": "EUR", "sector": "Technology", "industry": "Software - Application", "page_url": "https://sharemaestro.com/factors/ticker/ae438b0c-2b8a-4c3d-b0ec-723c820a441e/", "api_url": "https://sharemaestro.com/factors/api/tickers/ae438b0c-2b8a-4c3d-b0ec-723c820a441e/" }, "week_end_date": "2026-06-07", "universe": "EUR_DE", "score": { "os": 0.09, "value": 0.19, "quality": 0.69, "momentum": 0.1, "coverage": 0.939, "confidence": 0.839, "delta": null }, "headline_factors": { "price": 37.75, "market_cap": 621585762, "pe_ratio": 19.54, "earnings_yield": 0.0512, "ebitda_to_ev": 0.0903, "shareholder_yield": 0.0808, "roe": 0.4044, "piotroski_f_score": 5, "momentum_12_1": -0.3054, "volatility_252d": 0.2601 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": true, "earnings_consistent_5y": true }, "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": "2026-06-07T12:30:22.004521+00:00", "batch_id": "" }, "size": { "price_close": 37.75, "market_cap": 621585762, "market_cap_usd": 621585762, "enterprise_value": 655240762, "shares_outstanding": 16465848, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 19.54, "pb_ratio": 7.9016, "ptbv_ratio": 7.9016, "ps_ratio": 2.6053, "pcf_ratio": 37.4901, "pfcf_ratio": 98.5237, "ev_ebitda": 11.0761, "ev_ebit": 13.418, "ev_sales": 2.7463, "ev_fcf": 103.8581, "earnings_yield": 0.0512, "fcf_yield": 0.0096, "price_to_sales": 2.6053, "price_to_book": 7.9016, "price_to_cashflow": 37.4901, "ebitda_to_ev": 0.0903, "sales_yield": 0.3641 }, "yield": { "dividend_yield": 0.0493, "buyback_yield": 0.0315, "shareholder_yield": 0.0808, "debt_paydown_yield": 0, "total_yield": 0.0808 }, "quality": { "gross_margin": 0.7623, "operating_margin": 0.2047, "net_margin": 0.1333, "ebitda_margin": 0.248, "fcf_margin": 0.0264, "roe": 0.4044, "roa": 0.1581, "roic": 0.3261, "roc_greenblatt": null, "asset_turnover": 1.186, "cash_conversion": 0.1983, "accruals_ratio": 0.0757, "sbc_to_revenue": null, "piotroski_f_score": 5, "altman_z_score": null, "earnings_stability_5y": 0.2184, "revenue_stability_5y": 0.1398, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.9041, "external_financing": 0.1077 }, "leverage_and_risk": { "debt_to_equity": null, "net_debt_to_ebitda": 0.5689, "debt_to_assets": 0.2456, "interest_coverage": 62.2076, "current_ratio": 1.004, "quick_ratio": 1.004, "net_debt": 33655000, "local_beta": 0.4951, "volatility_252d": 0.2601, "volatility_60d": 0.5909, "max_drawdown_12m": -0.3991, "risk_adjusted_momentum": -1.1743 }, "growth": { "revenue_growth_1y": -0.2678, "revenue_growth_3y_cagr": -0.0937, "revenue_growth_5y_cagr": null, "eps_growth_1y": 0.0709, "eps_growth_3y_cagr": 0.0694, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.8787, "book_value_growth_1y": -0.18, "revenue_growth": -0.2678, "earnings_growth": 0.0709 }, "momentum": { "price_return_1m": 0.0353, "price_return_3m": 0.0558, "price_return_6m": -0.0836, "price_return_9m": -0.1454, "price_return_12m": -0.2809, "price_return_12m_ex1m": -0.3054, "momentum_6m": -0.0836, "momentum_12m": -0.2809, "momentum_12_1": -0.3054, "distance_from_52w_high": -0.2809, "distance_from_52w_low": 0.1967, "relative_strength": -0.2996 }, "raw_ttm": { "revenue_ttm": 238587000, "gross_profit_ttm": 181877000, "ebit_ttm": 48833000, "ebitda_ttm": 59158000, "net_income_ttm": 31811000, "eps_diluted_ttm": 1.9319, "operating_cash_flow_ttm": 16580000, "capital_expenditure_ttm": -10271000, "fcf_ttm": 6309000, "dividends_paid_ttm": -30672000, "share_repurchases_ttm": -20610000, "shares_issued_ttm": 1061000, "interest_expense_ttm": 785000, "cash_and_equivalents": 15760000, "total_current_assets": 76072000, "total_current_liabilities": 75771000, "net_ppe": null, "total_assets": 201164000, "total_debt": 49415000, "total_equity": 78666000, "net_working_capital": -4862000, "book_value_per_share": 4.7775, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 4.7775 }, "ranks": { "universe_ticker_count": 632, "rank_pe": 54, "rank_pb": 87, "rank_ptbv": 87, "rank_ps": 63, "rank_pcf": 92, "rank_ev_ebitda": 54, "rank_ev_ebit": 46, "rank_earnings_yield": 54, "rank_fcf_yield": 75, "rank_dividend_yield": 13, "rank_shareholder_yield": 11, "rank_total_yield": 21, "rank_roe": 9, "rank_roc": 50, "rank_roic": 7, "rank_gross_margin": 11, "rank_fcf_margin": 71, "rank_piotroski": 70, "rank_accruals": 97, "rank_sue": 50, "rank_eps_growth_1y": 52, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 97, "rank_momentum_12m": 87, "rank_momentum_12m_ex1m": 88, "rank_relative_strength": 87 }, "composites": { "value_composite": 81, "quality_composite": 31, "momentum_composite": 90, "growth_composite": 89, "yield_composite": 9, "svqf_composite": 67, "vc1_composite": 81, "vc2_composite": 70, "vc3_composite": 72, "trending_value_composite": null, "overall_composite": 91, "quality_value_composite": 0.3621, "os_score": 0.09, "value_percentile": 0.19, "quality_percentile": 0.69, "momentum_percentile": 0.1, "factor_coverage": 0.939, "signal_confidence": 0.839, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 14, "small_cap_core_rank": 72, "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": true, "earnings_consistent_5y": true } } }, "latest_snapshot_fields": { "id": 7972, "ticker_id": 19735, "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": "2026-06-07T12:30:22.004521+00:00", "batch_id": "", "os_score_delta": null, "price_close": 37.75, "market_cap": 621585762, "market_cap_usd": 621585762, "enterprise_value": 655240762, "shares_outstanding": 16465848, "fx_rate_to_usd": null, "pe_ratio": 19.53996297, "pb_ratio": 7.90158089, "ptbv_ratio": 7.90158089, "ps_ratio": 2.60527926, "pcf_ratio": 37.49009421, "pfcf_ratio": 98.52365858, "ev_ebitda": 11.07611417, "ev_ebit": 13.41799115, "ev_sales": 2.74633891, "ev_fcf": 103.85810144, "earnings_yield": 0.05117717, "fcf_yield": 0.00962852, "dividend_yield": 0.04934476, "buyback_yield": 0.03145021, "shareholder_yield": 0.08079497, "debt_paydown_yield": 0, "total_yield": 0.08079497, "gross_margin": 0.76230893, "operating_margin": 0.20467586, "net_margin": 0.13333082, "ebitda_margin": 0.24795148, "fcf_margin": 0.02644318, "roe": 0.40438055, "roa": 0.15813466, "roic": 0.32607215, "roc_greenblatt": null, "asset_turnover": 1.18603229, "cash_conversion": 0.19832762, "accruals_ratio": 0.07571434, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 0.56890023, "debt_to_assets": 0.24564534, "interest_coverage": 62.20764331, "current_ratio": 1.0039725, "quick_ratio": 1.0039725, "net_debt": 33655000, "revenue_growth_1y": -0.26778765, "revenue_growth_3y_cagr": -0.09367543, "revenue_growth_5y_cagr": null, "eps_growth_1y": 0.07089435, "eps_growth_3y_cagr": 0.06938608, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.87871506, "book_value_growth_1y": -0.18000495, "piotroski_f_score": 5, "altman_z_score": null, "earnings_stability_5y": 0.218354, "revenue_stability_5y": 0.139836, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.03528487, "price_return_3m": 0.05582622, "price_return_6m": -0.08357682, "price_return_9m": -0.14539125, "price_return_12m": -0.28089678, "price_return_12m_ex1m": -0.30540546, "distance_from_52w_high": -0.28089678, "distance_from_52w_low": 0.19670862, "relative_strength": -0.29960075, "local_beta": 0.4951, "volatility_252d": 0.260074, "volatility_60d": 0.590902, "max_drawdown_12m": -0.39909916, "revenue_ttm": 238587000, "gross_profit_ttm": 181877000, "ebit_ttm": 48833000, "ebitda_ttm": 59158000, "net_income_ttm": 31811000, "eps_diluted_ttm": 1.93193815, "operating_cash_flow_ttm": 16580000, "capital_expenditure_ttm": -10271000, "fcf_ttm": 6309000, "dividends_paid_ttm": -30672000, "share_repurchases_ttm": -20610000, "shares_issued_ttm": 1061000, "interest_expense_ttm": 785000, "cash_and_equivalents": 15760000, "total_current_assets": 76072000, "total_current_liabilities": 75771000, "net_ppe": null, "total_assets": 201164000, "total_debt": 49415000, "total_equity": 78666000, "net_working_capital": -4862000, "book_value_per_share": 4.77752497, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 4.77752497, "universe_ticker_count": 632, "sector": "Technology", "rank_pe": 54, "rank_pb": 87, "rank_ptbv": 87, "rank_ps": 63, "rank_pcf": 92, "rank_ev_ebitda": 54, "rank_ev_ebit": 46, "rank_earnings_yield": 54, "rank_fcf_yield": 75, "rank_dividend_yield": 13, "rank_shareholder_yield": 11, "rank_total_yield": 21, "rank_roe": 9, "rank_roc": 50, "rank_roic": 7, "rank_gross_margin": 11, "rank_fcf_margin": 71, "rank_piotroski": 70, "rank_accruals": 97, "rank_sue": 50, "rank_eps_growth_1y": 52, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 97, "rank_momentum_12m": 87, "rank_momentum_12m_ex1m": 88, "rank_relative_strength": 87, "value_composite": 81, "quality_composite": 31, "momentum_composite": 90, "growth_composite": 89, "yield_composite": 9, "svqf_composite": 67, "vc1_composite": 81, "vc2_composite": 70, "vc3_composite": 72, "trending_value_composite": null, "overall_composite": 91, "factor_coverage": 0.939, "signal_confidence": 0.839, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 14, "small_cap_core_rank": 72, "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": 37.75, "os": 0.09, "value": 0.19, "quality": 0.69, "momentum": 0.1, "confidence": 0.839, "coverage": 0.939, "pe_ratio": 19.54, "earnings_yield": 0.0512, "shareholder_yield": 0.0808, "roe": 0.4044, "momentum_12_1": -0.3054, "complete_fields": { "id": 7972, "ticker_id": 19735, "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": "2026-06-07T12:30:22.004521+00:00", "batch_id": "", "os_score_delta": null, "price_close": 37.75, "market_cap": 621585762, "market_cap_usd": 621585762, "enterprise_value": 655240762, "shares_outstanding": 16465848, "fx_rate_to_usd": null, "pe_ratio": 19.53996297, "pb_ratio": 7.90158089, "ptbv_ratio": 7.90158089, "ps_ratio": 2.60527926, "pcf_ratio": 37.49009421, "pfcf_ratio": 98.52365858, "ev_ebitda": 11.07611417, "ev_ebit": 13.41799115, "ev_sales": 2.74633891, "ev_fcf": 103.85810144, "earnings_yield": 0.05117717, "fcf_yield": 0.00962852, "dividend_yield": 0.04934476, "buyback_yield": 0.03145021, "shareholder_yield": 0.08079497, "debt_paydown_yield": 0, "total_yield": 0.08079497, "gross_margin": 0.76230893, "operating_margin": 0.20467586, "net_margin": 0.13333082, "ebitda_margin": 0.24795148, "fcf_margin": 0.02644318, "roe": 0.40438055, "roa": 0.15813466, "roic": 0.32607215, "roc_greenblatt": null, "asset_turnover": 1.18603229, "cash_conversion": 0.19832762, "accruals_ratio": 0.07571434, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 0.56890023, "debt_to_assets": 0.24564534, "interest_coverage": 62.20764331, "current_ratio": 1.0039725, "quick_ratio": 1.0039725, "net_debt": 33655000, "revenue_growth_1y": -0.26778765, "revenue_growth_3y_cagr": -0.09367543, "revenue_growth_5y_cagr": null, "eps_growth_1y": 0.07089435, "eps_growth_3y_cagr": 0.06938608, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.87871506, "book_value_growth_1y": -0.18000495, "piotroski_f_score": 5, "altman_z_score": null, "earnings_stability_5y": 0.218354, "revenue_stability_5y": 0.139836, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.03528487, "price_return_3m": 0.05582622, "price_return_6m": -0.08357682, "price_return_9m": -0.14539125, "price_return_12m": -0.28089678, "price_return_12m_ex1m": -0.30540546, "distance_from_52w_high": -0.28089678, "distance_from_52w_low": 0.19670862, "relative_strength": -0.29960075, "local_beta": 0.4951, "volatility_252d": 0.260074, "volatility_60d": 0.590902, "max_drawdown_12m": -0.39909916, "revenue_ttm": 238587000, "gross_profit_ttm": 181877000, "ebit_ttm": 48833000, "ebitda_ttm": 59158000, "net_income_ttm": 31811000, "eps_diluted_ttm": 1.93193815, "operating_cash_flow_ttm": 16580000, "capital_expenditure_ttm": -10271000, "fcf_ttm": 6309000, "dividends_paid_ttm": -30672000, "share_repurchases_ttm": -20610000, "shares_issued_ttm": 1061000, "interest_expense_ttm": 785000, "cash_and_equivalents": 15760000, "total_current_assets": 76072000, "total_current_liabilities": 75771000, "net_ppe": null, "total_assets": 201164000, "total_debt": 49415000, "total_equity": 78666000, "net_working_capital": -4862000, "book_value_per_share": 4.77752497, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 4.77752497, "universe_ticker_count": 632, "sector": "Technology", "rank_pe": 54, "rank_pb": 87, "rank_ptbv": 87, "rank_ps": 63, "rank_pcf": 92, "rank_ev_ebitda": 54, "rank_ev_ebit": 46, "rank_earnings_yield": 54, "rank_fcf_yield": 75, "rank_dividend_yield": 13, "rank_shareholder_yield": 11, "rank_total_yield": 21, "rank_roe": 9, "rank_roc": 50, "rank_roic": 7, "rank_gross_margin": 11, "rank_fcf_margin": 71, "rank_piotroski": 70, "rank_accruals": 97, "rank_sue": 50, "rank_eps_growth_1y": 52, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 97, "rank_momentum_12m": 87, "rank_momentum_12m_ex1m": 88, "rank_relative_strength": 87, "value_composite": 81, "quality_composite": 31, "momentum_composite": 90, "growth_composite": 89, "yield_composite": 9, "svqf_composite": 67, "vc1_composite": 81, "vc2_composite": 70, "vc3_composite": 72, "trending_value_composite": null, "overall_composite": 91, "factor_coverage": 0.939, "signal_confidence": 0.839, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 14, "small_cap_core_rank": 72, "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": "2026-06-07T12:09:23.106551+00:00", "is_restated": false, "income_statement": { "revenue": 238587000, "cost_of_revenue": 56710000, "gross_profit": 181877000, "ebit": 48833000, "ebitda": 59158000, "pretax_income": null, "tax_provision": null, "net_income": 31811000, "net_income_to_common": 31811000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 15760000, "total_current_assets": 76072000, "total_assets": 201164000, "short_term_debt": 10597000, "long_term_debt": 25185000, "total_debt": 49415000, "total_liabilities": null, "total_equity": 78666000, "shares_outstanding": 16465848, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 16580000, "capital_expenditure": -10271000, "free_cash_flow": 6309000, "dividends_paid": -30672000, "share_repurchases": -20610000, "shares_issued": 1061000, "net_debt_issued": 28221000 }, "complete_fields": { "id": 388022, "ticker_id": 19735, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:09:23.106551+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "59158000", "netIncome": "31811000", "grossProfit": "181877000", "totalRevenue": "238587000", "costOfRevenue": "56710000", "interestExpense": "785000", "operatingIncome": "48833000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "11311000" }, "balance": { "totalDebt": "49415000", "totalAssets": "201164000", "longTermDebt": "25185000", "shortTermDebt": "10597000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "16465848", "totalCurrentAssets": "76072000", "totalShareholderEquity": "78666000", "totalCurrentLiabilities": "75771000", "cashAndShortTermInvestments": "15760000" }, "cashflow": { "freeCashFlow": "6309000", "dividendsPaid": "-30672000", "issuanceOfDebt": "28221000", "issuanceOfStock": "1061000", "repaymentOfDebt": null, "fiscalDateEnding": "2025-12-31", "operatingCashflow": "16580000", "repurchaseOfStock": "-20610000", "capitalExpenditures": "-10271000" } }, "revenue": 238587000, "cost_of_revenue": 56710000, "gross_profit": 181877000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 48833000, "depreciation_amortisation": 11311000, "ebitda": 59158000, "interest_expense": 785000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 31811000, "net_income_continuing_ops": null, "net_income_to_common": 31811000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 15760000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 76072000, "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": 201164000, "short_term_debt": 10597000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 75771000, "long_term_debt": 25185000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 49415000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 78666000, "shares_outstanding": 16465848, "operating_cash_flow": 16580000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -10271000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -30672000, "share_repurchases": -20610000, "shares_issued": 1061000, "net_debt_issued": 28221000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 6309000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "59158000", "netIncome": "31811000", "grossProfit": "181877000", "totalRevenue": "238587000", "costOfRevenue": "56710000", "interestExpense": "785000", "operatingIncome": "48833000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "11311000" }, "balance": { "totalDebt": "49415000", "totalAssets": "201164000", "longTermDebt": "25185000", "shortTermDebt": "10597000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "16465848", "totalCurrentAssets": "76072000", "totalShareholderEquity": "78666000", "totalCurrentLiabilities": "75771000", "cashAndShortTermInvestments": "15760000" }, "cashflow": { "freeCashFlow": "6309000", "dividendsPaid": "-30672000", "issuanceOfDebt": "28221000", "issuanceOfStock": "1061000", "repaymentOfDebt": null, "fiscalDateEnding": "2025-12-31", "operatingCashflow": "16580000", "repurchaseOfStock": "-20610000", "capitalExpenditures": "-10271000" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:09:23.106551+00:00", "is_restated": false, "income_statement": { "revenue": 325844000, "cost_of_revenue": 151254000, "gross_profit": 174590000, "ebit": 46221000, "ebitda": 56288000, "pretax_income": null, "tax_provision": null, "net_income": 30487000, "net_income_to_common": 30487000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 42997000, "total_current_assets": 100272000, "total_assets": 211892000, "short_term_debt": 3013000, "long_term_debt": 4558000, "total_debt": 19132000, "total_liabilities": null, "total_equity": 98460000, "shares_outstanding": 16899276, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 62318000, "capital_expenditure": -10300000, "free_cash_flow": 52018000, "dividends_paid": -27771000, "share_repurchases": null, "shares_issued": 3124000, "net_debt_issued": -1000 }, "complete_fields": { "id": 388027, "ticker_id": 19735, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:09:23.106551+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "56288000", "netIncome": "30487000", "grossProfit": "174590000", "totalRevenue": "325844000", "costOfRevenue": "151254000", "interestExpense": "492000", "operatingIncome": "46221000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "10263000" }, "balance": { "totalDebt": "19132000", "totalAssets": "211892000", "longTermDebt": "4558000", "shortTermDebt": "3013000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "16899276", "totalCurrentAssets": "100272000", "totalShareholderEquity": "98460000", "totalCurrentLiabilities": "72263000", "cashAndShortTermInvestments": "42997000" }, "cashflow": { "freeCashFlow": "52018000", "dividendsPaid": "-27771000", "issuanceOfDebt": null, "issuanceOfStock": "3124000", "repaymentOfDebt": "-1000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "62318000", "repurchaseOfStock": null, "capitalExpenditures": "-10300000" } }, "revenue": 325844000, "cost_of_revenue": 151254000, "gross_profit": 174590000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 46221000, "depreciation_amortisation": 10263000, "ebitda": 56288000, "interest_expense": 492000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 30487000, "net_income_continuing_ops": null, "net_income_to_common": 30487000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 42997000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 100272000, "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": 211892000, "short_term_debt": 3013000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 72263000, "long_term_debt": 4558000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 19132000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 98460000, "shares_outstanding": 16899276, "operating_cash_flow": 62318000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -10300000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -27771000, "share_repurchases": null, "shares_issued": 3124000, "net_debt_issued": -1000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 52018000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "56288000", "netIncome": "30487000", "grossProfit": "174590000", "totalRevenue": "325844000", "costOfRevenue": "151254000", "interestExpense": "492000", "operatingIncome": "46221000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "10263000" }, "balance": { "totalDebt": "19132000", "totalAssets": "211892000", "longTermDebt": "4558000", "shortTermDebt": "3013000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "16899276", "totalCurrentAssets": "100272000", "totalShareholderEquity": "98460000", "totalCurrentLiabilities": "72263000", "cashAndShortTermInvestments": "42997000" }, "cashflow": { "freeCashFlow": "52018000", "dividendsPaid": "-27771000", "issuanceOfDebt": null, "issuanceOfStock": "3124000", "repaymentOfDebt": "-1000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "62318000", "repurchaseOfStock": null, "capitalExpenditures": "-10300000" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:09:23.106551+00:00", "is_restated": false, "income_statement": { "revenue": 322306000, "cost_of_revenue": 153772000, "gross_profit": 168534000, "ebit": 46571000, "ebitda": 55748000, "pretax_income": null, "tax_provision": null, "net_income": 28867000, "net_income_to_common": 28867000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 24867000, "total_current_assets": 81545000, "total_assets": 187199000, "short_term_debt": 2375000, "long_term_debt": 5197000, "total_debt": 19198000, "total_liabilities": null, "total_equity": 92851000, "shares_outstanding": 16853724, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 50589000, "capital_expenditure": -6428000, "free_cash_flow": 44161000, "dividends_paid": -23335000, "share_repurchases": null, "shares_issued": 8665000, "net_debt_issued": -18818000 }, "complete_fields": { "id": 388029, "ticker_id": 19735, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:09:23.106551+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "55748000", "netIncome": "28867000", "grossProfit": "168534000", "totalRevenue": "322306000", "costOfRevenue": "153772000", "interestExpense": "717000", "operatingIncome": "46571000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "9808000" }, "balance": { "totalDebt": "19198000", "totalAssets": "187199000", "longTermDebt": "5197000", "shortTermDebt": "2375000", "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "16853724", "totalCurrentAssets": "81545000", "totalShareholderEquity": "92851000", "totalCurrentLiabilities": "69873000", "cashAndShortTermInvestments": "24867000" }, "cashflow": { "freeCashFlow": "44161000", "dividendsPaid": "-23335000", "issuanceOfDebt": null, "issuanceOfStock": "8665000", "repaymentOfDebt": "-18818000", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "50589000", "repurchaseOfStock": null, "capitalExpenditures": "-6428000" } }, "revenue": 322306000, "cost_of_revenue": 153772000, "gross_profit": 168534000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 46571000, "depreciation_amortisation": 9808000, "ebitda": 55748000, "interest_expense": 717000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 28867000, "net_income_continuing_ops": null, "net_income_to_common": 28867000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 24867000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 81545000, "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": 187199000, "short_term_debt": 2375000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 69873000, "long_term_debt": 5197000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 19198000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 92851000, "shares_outstanding": 16853724, "operating_cash_flow": 50589000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -6428000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -23335000, "share_repurchases": null, "shares_issued": 8665000, "net_debt_issued": -18818000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 44161000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "55748000", "netIncome": "28867000", "grossProfit": "168534000", "totalRevenue": "322306000", "costOfRevenue": "153772000", "interestExpense": "717000", "operatingIncome": "46571000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "9808000" }, "balance": { "totalDebt": "19198000", "totalAssets": "187199000", "longTermDebt": "5197000", "shortTermDebt": "2375000", "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "16853724", "totalCurrentAssets": "81545000", "totalShareholderEquity": "92851000", "totalCurrentLiabilities": "69873000", "cashAndShortTermInvestments": "24867000" }, "cashflow": { "freeCashFlow": "44161000", "dividendsPaid": "-23335000", "issuanceOfDebt": null, "issuanceOfStock": "8665000", "repaymentOfDebt": "-18818000", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "50589000", "repurchaseOfStock": null, "capitalExpenditures": "-6428000" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:09:23.106551+00:00", "is_restated": false, "income_statement": { "revenue": 320476000, "cost_of_revenue": 159332000, "gross_profit": 161144000, "ebit": 42348000, "ebitda": 52008000, "pretax_income": null, "tax_provision": null, "net_income": 26012000, "net_income_to_common": 26012000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 24367000, "total_current_assets": 84708000, "total_assets": 187446000, "short_term_debt": 12095000, "long_term_debt": 14292000, "total_debt": 37860000, "total_liabilities": null, "total_equity": 78688000, "shares_outstanding": 16668131, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 39054000, "capital_expenditure": -5708000, "free_cash_flow": 33346000, "dividends_paid": -20120000, "share_repurchases": -15728000, "shares_issued": 1773000, "net_debt_issued": 14588000 }, "complete_fields": { "id": 388030, "ticker_id": 19735, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:09:23.106551+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "52008000", "netIncome": "26012000", "grossProfit": "161144000", "totalRevenue": "320476000", "costOfRevenue": "159332000", "interestExpense": "435000", "operatingIncome": "42348000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "10038000" }, "balance": { "totalDebt": "37860000", "totalAssets": "187446000", "longTermDebt": "14292000", "shortTermDebt": "12095000", "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "16668131", "totalCurrentAssets": "84708000", "totalShareholderEquity": "78688000", "totalCurrentLiabilities": "77113000", "cashAndShortTermInvestments": "24367000" }, "cashflow": { "freeCashFlow": "33346000", "dividendsPaid": "-20120000", "issuanceOfDebt": "14588000", "issuanceOfStock": "1773000", "repaymentOfDebt": null, "fiscalDateEnding": "2022-12-31", "operatingCashflow": "39054000", "repurchaseOfStock": "-15728000", "capitalExpenditures": "-5708000" } }, "revenue": 320476000, "cost_of_revenue": 159332000, "gross_profit": 161144000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 42348000, "depreciation_amortisation": 10038000, "ebitda": 52008000, "interest_expense": 435000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 26012000, "net_income_continuing_ops": null, "net_income_to_common": 26012000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 24367000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 84708000, "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": 187446000, "short_term_debt": 12095000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 77113000, "long_term_debt": 14292000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 37860000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 78688000, "shares_outstanding": 16668131, "operating_cash_flow": 39054000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -5708000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -20120000, "share_repurchases": -15728000, "shares_issued": 1773000, "net_debt_issued": 14588000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 33346000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "52008000", "netIncome": "26012000", "grossProfit": "161144000", "totalRevenue": "320476000", "costOfRevenue": "159332000", "interestExpense": "435000", "operatingIncome": "42348000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "10038000" }, "balance": { "totalDebt": "37860000", "totalAssets": "187446000", "longTermDebt": "14292000", "shortTermDebt": "12095000", "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "16668131", "totalCurrentAssets": "84708000", "totalShareholderEquity": "78688000", "totalCurrentLiabilities": "77113000", "cashAndShortTermInvestments": "24367000" }, "cashflow": { "freeCashFlow": "33346000", "dividendsPaid": "-20120000", "issuanceOfDebt": "14588000", "issuanceOfStock": "1773000", "repaymentOfDebt": null, "fiscalDateEnding": "2022-12-31", "operatingCashflow": "39054000", "repurchaseOfStock": "-15728000", "capitalExpenditures": "-5708000" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:09:23.106551+00:00", "is_restated": false, "income_statement": { "revenue": null, "cost_of_revenue": null, "gross_profit": null, "ebit": null, "ebitda": null, "pretax_income": null, "tax_provision": null, "net_income": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": null, "total_current_assets": null, "total_assets": null, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": null, "total_equity": null, "shares_outstanding": null, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": null, "free_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -7329000 }, "complete_fields": { "id": 388031, "ticker_id": 19735, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:09:23.106551+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2021-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2021-12-31", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": "-7329000", "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": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -7329000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2021-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2021-12-31", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": "-7329000", "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": "2026-06-07T12:09:23.106551+00:00", "is_restated": false, "income_statement": { "revenue": 61483000, "cost_of_revenue": 15304000, "gross_profit": 46179000, "ebit": 11650000, "ebitda": 14117000, "pretax_income": null, "tax_provision": null, "net_income": 7797000, "net_income_to_common": 7797000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 15760000, "total_current_assets": 76072000, "total_assets": 201164000, "short_term_debt": 10597000, "long_term_debt": 25185000, "total_debt": 49415000, "total_liabilities": null, "total_equity": 78666000, "shares_outstanding": 16465848, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -42000, "capital_expenditure": -3646000, "free_cash_flow": -3688000, "dividends_paid": null, "share_repurchases": -4836000, "shares_issued": -123000, "net_debt_issued": 5306000 }, "complete_fields": { "id": 388021, "ticker_id": 19735, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:09:23.106551+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "14117000", "netIncome": "7797000", "grossProfit": "46179000", "totalRevenue": "61483000", "costOfRevenue": "15304000", "interestExpense": null, "operatingIncome": "11650000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "3453000" }, "balance": { "totalDebt": "49415000", "totalAssets": "201164000", "longTermDebt": "25185000", "shortTermDebt": "10597000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "16465848", "totalCurrentAssets": "76072000", "totalShareholderEquity": "78666000", "totalCurrentLiabilities": "75771000", "cashAndShortTermInvestments": "15760000" }, "cashflow": { "freeCashFlow": "-3688000", "dividendsPaid": null, "issuanceOfDebt": "5306000", "issuanceOfStock": "-123000", "repaymentOfDebt": null, "fiscalDateEnding": "2025-12-31", "operatingCashflow": "-42000", "repurchaseOfStock": "-4836000", "capitalExpenditures": "-3646000" } }, "revenue": 61483000, "cost_of_revenue": 15304000, "gross_profit": 46179000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 11650000, "depreciation_amortisation": 3453000, "ebitda": 14117000, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 7797000, "net_income_continuing_ops": null, "net_income_to_common": 7797000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 15760000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 76072000, "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": 201164000, "short_term_debt": 10597000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 75771000, "long_term_debt": 25185000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 49415000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 78666000, "shares_outstanding": 16465848, "operating_cash_flow": -42000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -3646000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": -4836000, "shares_issued": -123000, "net_debt_issued": 5306000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -3688000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "14117000", "netIncome": "7797000", "grossProfit": "46179000", "totalRevenue": "61483000", "costOfRevenue": "15304000", "interestExpense": null, "operatingIncome": "11650000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "3453000" }, "balance": { "totalDebt": "49415000", "totalAssets": "201164000", "longTermDebt": "25185000", "shortTermDebt": "10597000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "16465848", "totalCurrentAssets": "76072000", "totalShareholderEquity": "78666000", "totalCurrentLiabilities": "75771000", "cashAndShortTermInvestments": "15760000" }, "cashflow": { "freeCashFlow": "-3688000", "dividendsPaid": null, "issuanceOfDebt": "5306000", "issuanceOfStock": "-123000", "repaymentOfDebt": null, "fiscalDateEnding": "2025-12-31", "operatingCashflow": "-42000", "repurchaseOfStock": "-4836000", "capitalExpenditures": "-3646000" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:09:23.106551+00:00", "is_restated": false, "income_statement": { "revenue": null, "cost_of_revenue": null, "gross_profit": null, "ebit": null, "ebitda": null, "pretax_income": null, "tax_provision": null, "net_income": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": null, "total_current_assets": null, "total_assets": null, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": null, "total_equity": null, "shares_outstanding": null, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": null, "free_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 388023, "ticker_id": 19735, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:09:23.106551+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2025-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": null } }, "revenue": null, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": null, "depreciation_amortisation": null, "ebitda": null, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": null, "net_income_continuing_ops": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": null, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": null, "shares_outstanding": null, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": null, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": 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": "2025-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": null } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:09:23.106551+00:00", "is_restated": false, "income_statement": { "revenue": 54848000, "cost_of_revenue": 10970000, "gross_profit": 43878000, "ebit": 10655000, "ebitda": 13299000, "pretax_income": null, "tax_provision": null, "net_income": 7112000, "net_income_to_common": 7112000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 27368000, "total_current_assets": 78954000, "total_assets": 192582000, "short_term_debt": 18080000, "long_term_debt": 3983000, "total_debt": 33430000, "total_liabilities": null, "total_equity": 80002000, "shares_outstanding": 16782342, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -1418000, "capital_expenditure": -2361000, "free_cash_flow": -3779000, "dividends_paid": null, "share_repurchases": 6374000, "shares_issued": 1184000, "net_debt_issued": 9950000 }, "complete_fields": { "id": 388024, "ticker_id": 19735, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:09:23.106551+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "13299000", "netIncome": "7112000", "grossProfit": "43878000", "totalRevenue": "54848000", "costOfRevenue": "10970000", "interestExpense": null, "operatingIncome": "10655000", "fiscalDateEnding": "2025-06-30", "researchAndDevelopment": null, "depreciationAndAmortization": "2644000" }, "balance": { "totalDebt": "33430000", "totalAssets": "192582000", "longTermDebt": "3983000", "shortTermDebt": "18080000", "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "16782342", "totalCurrentAssets": "78954000", "totalShareholderEquity": "80002000", "totalCurrentLiabilities": "77610000", "cashAndShortTermInvestments": "27368000" }, "cashflow": { "freeCashFlow": "-3779000", "dividendsPaid": null, "issuanceOfDebt": "9950000", "issuanceOfStock": "1184000", "repaymentOfDebt": null, "fiscalDateEnding": "2025-06-30", "operatingCashflow": "-1418000", "repurchaseOfStock": "6374000", "capitalExpenditures": "-2361000" } }, "revenue": 54848000, "cost_of_revenue": 10970000, "gross_profit": 43878000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 10655000, "depreciation_amortisation": 2644000, "ebitda": 13299000, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 7112000, "net_income_continuing_ops": null, "net_income_to_common": 7112000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 27368000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 78954000, "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": 192582000, "short_term_debt": 18080000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 77610000, "long_term_debt": 3983000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 33430000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 80002000, "shares_outstanding": 16782342, "operating_cash_flow": -1418000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -2361000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": 6374000, "shares_issued": 1184000, "net_debt_issued": 9950000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -3779000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "13299000", "netIncome": "7112000", "grossProfit": "43878000", "totalRevenue": "54848000", "costOfRevenue": "10970000", "interestExpense": null, "operatingIncome": "10655000", "fiscalDateEnding": "2025-06-30", "researchAndDevelopment": null, "depreciationAndAmortization": "2644000" }, "balance": { "totalDebt": "33430000", "totalAssets": "192582000", "longTermDebt": "3983000", "shortTermDebt": "18080000", "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "16782342", "totalCurrentAssets": "78954000", "totalShareholderEquity": "80002000", "totalCurrentLiabilities": "77610000", "cashAndShortTermInvestments": "27368000" }, "cashflow": { "freeCashFlow": "-3779000", "dividendsPaid": null, "issuanceOfDebt": "9950000", "issuanceOfStock": "1184000", "repaymentOfDebt": null, "fiscalDateEnding": "2025-06-30", "operatingCashflow": "-1418000", "repurchaseOfStock": "6374000", "capitalExpenditures": "-2361000" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:09:23.106551+00:00", "is_restated": false, "income_statement": { "revenue": 66020000, "cost_of_revenue": 16578000, "gross_profit": 49442000, "ebit": 16107000, "ebitda": 18717000, "pretax_income": null, "tax_provision": null, "net_income": 10388000, "net_income_to_common": 10388000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 47170000, "total_current_assets": 102545000, "total_assets": 215223000, "short_term_debt": 2989000, "long_term_debt": 9124000, "total_debt": 23586000, "total_liabilities": null, "total_equity": 96190000, "shares_outstanding": 16649752, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 16111000, "capital_expenditure": -2392000, "free_cash_flow": 13719000, "dividends_paid": 0, "share_repurchases": -12408000, "shares_issued": 0, "net_debt_issued": 4544000 }, "complete_fields": { "id": 388025, "ticker_id": 19735, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:09:23.106551+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "18717000", "netIncome": "10388000", "grossProfit": "49442000", "totalRevenue": "66020000", "costOfRevenue": "16578000", "interestExpense": null, "operatingIncome": "16107000", "fiscalDateEnding": "2025-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "2610000" }, "balance": { "totalDebt": "23586000", "totalAssets": "215223000", "longTermDebt": "9124000", "shortTermDebt": "2989000", "fiscalDateEnding": "2025-03-31", "totalLiabilities": null, "sharesOutstanding": "16649752", "totalCurrentAssets": "102545000", "totalShareholderEquity": "96190000", "totalCurrentLiabilities": "75227000", "cashAndShortTermInvestments": "47170000" }, "cashflow": { "freeCashFlow": "13719000", "dividendsPaid": "0", "issuanceOfDebt": "4544000", "issuanceOfStock": "0", "repaymentOfDebt": null, "fiscalDateEnding": "2025-03-31", "operatingCashflow": "16111000", "repurchaseOfStock": "-12408000", "capitalExpenditures": "-2392000" } }, "revenue": 66020000, "cost_of_revenue": 16578000, "gross_profit": 49442000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 16107000, "depreciation_amortisation": 2610000, "ebitda": 18717000, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 10388000, "net_income_continuing_ops": null, "net_income_to_common": 10388000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 47170000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 102545000, "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": 215223000, "short_term_debt": 2989000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 75227000, "long_term_debt": 9124000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 23586000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 96190000, "shares_outstanding": 16649752, "operating_cash_flow": 16111000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -2392000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": 0, "share_repurchases": -12408000, "shares_issued": 0, "net_debt_issued": 4544000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 13719000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "18717000", "netIncome": "10388000", "grossProfit": "49442000", "totalRevenue": "66020000", "costOfRevenue": "16578000", "interestExpense": null, "operatingIncome": "16107000", "fiscalDateEnding": "2025-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "2610000" }, "balance": { "totalDebt": "23586000", "totalAssets": "215223000", "longTermDebt": "9124000", "shortTermDebt": "2989000", "fiscalDateEnding": "2025-03-31", "totalLiabilities": null, "sharesOutstanding": "16649752", "totalCurrentAssets": "102545000", "totalShareholderEquity": "96190000", "totalCurrentLiabilities": "75227000", "cashAndShortTermInvestments": "47170000" }, "cashflow": { "freeCashFlow": "13719000", "dividendsPaid": "0", "issuanceOfDebt": "4544000", "issuanceOfStock": "0", "repaymentOfDebt": null, "fiscalDateEnding": "2025-03-31", "operatingCashflow": "16111000", "repurchaseOfStock": "-12408000", "capitalExpenditures": "-2392000" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:09:23.106551+00:00", "is_restated": false, "income_statement": { "revenue": 55767000, "cost_of_revenue": 16229000, "gross_profit": 39538000, "ebit": 11226000, "ebitda": 10460000, "pretax_income": null, "tax_provision": null, "net_income": 6100000, "net_income_to_common": 6100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 42997000, "total_current_assets": 100272000, "total_assets": 211892000, "short_term_debt": 3013000, "long_term_debt": 4558000, "total_debt": 19132000, "total_liabilities": null, "total_equity": 98460000, "shares_outstanding": 16899276, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 9536000, "capital_expenditure": -4010000, "free_cash_flow": 5526000, "dividends_paid": null, "share_repurchases": null, "shares_issued": -3951000, "net_debt_issued": null }, "complete_fields": { "id": 388026, "ticker_id": 19735, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:09:23.106551+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "10460000", "netIncome": "6100000", "grossProfit": "39538000", "totalRevenue": "55767000", "costOfRevenue": "16229000", "interestExpense": null, "operatingIncome": "11226000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "2530000" }, "balance": { "totalDebt": "19132000", "totalAssets": "211892000", "longTermDebt": "4558000", "shortTermDebt": "3013000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "16899276", "totalCurrentAssets": "100272000", "totalShareholderEquity": "98460000", "totalCurrentLiabilities": "72263000", "cashAndShortTermInvestments": "42997000" }, "cashflow": { "freeCashFlow": "5526000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "-3951000", "repaymentOfDebt": null, "fiscalDateEnding": "2024-12-31", "operatingCashflow": "9536000", "repurchaseOfStock": null, "capitalExpenditures": "-4010000" } }, "revenue": 55767000, "cost_of_revenue": 16229000, "gross_profit": 39538000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 11226000, "depreciation_amortisation": 2530000, "ebitda": 10460000, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 6100000, "net_income_continuing_ops": null, "net_income_to_common": 6100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 42997000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 100272000, "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": 211892000, "short_term_debt": 3013000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 72263000, "long_term_debt": 4558000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 19132000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 98460000, "shares_outstanding": 16899276, "operating_cash_flow": 9536000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -4010000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": -3951000, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 5526000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "10460000", "netIncome": "6100000", "grossProfit": "39538000", "totalRevenue": "55767000", "costOfRevenue": "16229000", "interestExpense": null, "operatingIncome": "11226000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "2530000" }, "balance": { "totalDebt": "19132000", "totalAssets": "211892000", "longTermDebt": "4558000", "shortTermDebt": "3013000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "16899276", "totalCurrentAssets": "100272000", "totalShareholderEquity": "98460000", "totalCurrentLiabilities": "72263000", "cashAndShortTermInvestments": "42997000" }, "cashflow": { "freeCashFlow": "5526000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "-3951000", "repaymentOfDebt": null, "fiscalDateEnding": "2024-12-31", "operatingCashflow": "9536000", "repurchaseOfStock": null, "capitalExpenditures": "-4010000" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:09:23.106551+00:00", "is_restated": false, "income_statement": { "revenue": 94105000, "cost_of_revenue": 52589000, "gross_profit": 41516000, "ebit": 10111000, "ebitda": 12749000, "pretax_income": null, "tax_provision": null, "net_income": 6715000, "net_income_to_common": 6715000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 45554000, "total_current_assets": 116269000, "total_assets": 222959000, "short_term_debt": 138000, "long_term_debt": 9098000, "total_debt": 19220000, "total_liabilities": null, "total_equity": 95950000, "shares_outstanding": 16992920, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 21390000, "capital_expenditure": -2569000, "free_cash_flow": 18821000, "dividends_paid": null, "share_repurchases": null, "shares_issued": -1058000, "net_debt_issued": -5928000 }, "complete_fields": { "id": 388028, "ticker_id": 19735, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:09:23.106551+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "12749000", "netIncome": "6715000", "grossProfit": "41516000", "totalRevenue": "94105000", "costOfRevenue": "52589000", "interestExpense": null, "operatingIncome": "10111000", "fiscalDateEnding": "2024-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": "2638000" }, "balance": { "totalDebt": "19220000", "totalAssets": "222959000", "longTermDebt": "9098000", "shortTermDebt": "138000", "fiscalDateEnding": "2024-09-30", "totalLiabilities": null, "sharesOutstanding": "16992920", "totalCurrentAssets": "116269000", "totalShareholderEquity": "95950000", "totalCurrentLiabilities": "99322000", "cashAndShortTermInvestments": "45554000" }, "cashflow": { "freeCashFlow": "18821000", "dividendsPaid": null, "issuanceOfDebt": "-5928000", "issuanceOfStock": "-1058000", "repaymentOfDebt": null, "fiscalDateEnding": "2024-09-30", "operatingCashflow": "21390000", "repurchaseOfStock": null, "capitalExpenditures": "-2569000" } }, "revenue": 94105000, "cost_of_revenue": 52589000, "gross_profit": 41516000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 10111000, "depreciation_amortisation": 2638000, "ebitda": 12749000, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 6715000, "net_income_continuing_ops": null, "net_income_to_common": 6715000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 45554000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 116269000, "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": 222959000, "short_term_debt": 138000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 99322000, "long_term_debt": 9098000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 19220000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 95950000, "shares_outstanding": 16992920, "operating_cash_flow": 21390000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -2569000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": -1058000, "net_debt_issued": -5928000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 18821000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "12749000", "netIncome": "6715000", "grossProfit": "41516000", "totalRevenue": "94105000", "costOfRevenue": "52589000", "interestExpense": null, "operatingIncome": "10111000", "fiscalDateEnding": "2024-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": "2638000" }, "balance": { "totalDebt": "19220000", "totalAssets": "222959000", "longTermDebt": "9098000", "shortTermDebt": "138000", "fiscalDateEnding": "2024-09-30", "totalLiabilities": null, "sharesOutstanding": "16992920", "totalCurrentAssets": "116269000", "totalShareholderEquity": "95950000", "totalCurrentLiabilities": "99322000", "cashAndShortTermInvestments": "45554000" }, "cashflow": { "freeCashFlow": "18821000", "dividendsPaid": null, "issuanceOfDebt": "-5928000", "issuanceOfStock": "-1058000", "repaymentOfDebt": null, "fiscalDateEnding": "2024-09-30", "operatingCashflow": "21390000", "repurchaseOfStock": null, "capitalExpenditures": "-2569000" } } } ] }, "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": "veiled_value", "name": "Veiled Value", "slug": "veiled-value", "group": "value", "page_url": "/factors/veiled-value/", "rank_field": "-os_score" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 5, "quarterly_financial_periods": 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" ] } } }