{ "ticker": { "uuid": "b044476f-a817-4e7b-b3fa-bc203092a166", "symbol": "ST5", "name": "STEICO SE", "exchange": "GER", "exchange_name": "XETRA", "country": "DE", "currency": "EUR", "sector": "Basic Materials", "industry": "Lumber & Wood Production", "page_url": "https://sharemaestro.com/factors/ticker/b044476f-a817-4e7b-b3fa-bc203092a166/", "api_url": "https://sharemaestro.com/factors/api/tickers/b044476f-a817-4e7b-b3fa-bc203092a166/" }, "ticker_metadata": { "id": 20603, "uuid": "b044476f-a817-4e7b-b3fa-bc203092a166", "symbol": "ST5", "name": "STEICO SE", "asset_type": "equity", "market_cap": 292936064, "stock_exchange_id": 8, "industry": "Lumber & Wood Production", "sector": "Basic Materials", "description": "STEICO SE develops, produces, and markets ecological construction products made of renewable raw materials in Germany, Austria, Switzerland, Lichtenstein, France, Belgium, Netherlands, Luxemburg, South European countries, and internationally. The company offers flexible and stable wood fiber insulation panels, and facade insulation materials; sealing products for the building shell; and ETICS accessories, vapour barriers, and tools for processing insulation material. It also provides cavity wall and air-injected insulation made of wood fibers and cellulose flakes. In addition, the company offers construction products, such as I-joists and laminated veneer lumber products; fibreboards for pinboards or door fills, and other products for industrial applications; and natural fibre boards for applications in furniture industry. Further, the company involved in the timber wholesale business; and provision of seminar services to train craftsmen, architects, and trade representatives, as well as people building their own homes. STEICO SE was founded in 1986 and is headquartered in Feldkirchen, Germany. STEICO SE is a subsidiary of Kingspan Group plc.", "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": "b044476f-a817-4e7b-b3fa-bc203092a166", "symbol": "ST5", "name": "STEICO SE", "exchange": "GER", "exchange_name": "XETRA", "country": "DE", "currency": "EUR", "sector": "Basic Materials", "industry": "Lumber & Wood Production", "page_url": "https://sharemaestro.com/factors/ticker/b044476f-a817-4e7b-b3fa-bc203092a166/", "api_url": "https://sharemaestro.com/factors/api/tickers/b044476f-a817-4e7b-b3fa-bc203092a166/" }, "week_end_date": "2026-06-07", "universe": "EUR_DE", "score": { "os": 0.79, "value": 0.89, "quality": 0.4, "momentum": 0.33, "coverage": 0.909, "confidence": 0.813, "delta": null }, "headline_factors": { "price": 20.1, "market_cap": 283077646.5, "pe_ratio": 15.8593, "earnings_yield": 0.0631, "ebitda_to_ev": 0.1787, "shareholder_yield": 0.01, "roe": 0.0495, "piotroski_f_score": 6, "momentum_12_1": -0.0289, "volatility_252d": 0.4158 }, "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": "2026-06-07T12:30:35.786474+00:00", "batch_id": "" }, "size": { "price_close": 20.1, "market_cap": 283077646.5, "market_cap_usd": 283077646.5, "enterprise_value": 380552090.86, "shares_outstanding": 14083465, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 15.8593, "pb_ratio": 0.7851, "ptbv_ratio": 0.7851, "ps_ratio": 0.6948, "pcf_ratio": 5.2479, "pfcf_ratio": 7.498, "ev_ebitda": 5.595, "ev_ebit": 9.6862, "ev_sales": 0.934, "ev_fcf": 10.0798, "earnings_yield": 0.0631, "fcf_yield": 0.0992, "price_to_sales": 0.6948, "price_to_book": 0.7851, "price_to_cashflow": 5.2479, "ebitda_to_ev": 0.1787, "sales_yield": 1.0707 }, "yield": { "dividend_yield": 0.01, "buyback_yield": 0, "shareholder_yield": 0.01, "debt_paydown_yield": 0.0687, "total_yield": 0.0787 }, "quality": { "gross_margin": 0.4872, "operating_margin": 0.0964, "net_margin": 0.0438, "ebitda_margin": 0.1669, "fcf_margin": 0.0927, "roe": 0.0495, "roa": 0.0303, "roic": 0.0643, "roc_greenblatt": null, "asset_turnover": 0.6917, "cash_conversion": 2.1151, "accruals_ratio": -0.0613, "sbc_to_revenue": null, "piotroski_f_score": 6, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.0644, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.337, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": null, "net_debt_to_ebitda": 1.4331, "debt_to_assets": 0.2395, "interest_coverage": 6.1099, "current_ratio": 0.8454, "quick_ratio": 0.8454, "net_debt": 97474444.36, "local_beta": 1.359, "volatility_252d": 0.4158, "volatility_60d": 0.8167, "max_drawdown_12m": -0.2544, "risk_adjusted_momentum": -0.0695 }, "growth": { "revenue_growth_1y": 0.0442, "revenue_growth_3y_cagr": -0.0291, "revenue_growth_5y_cagr": null, "eps_growth_1y": -0.0762, "eps_growth_3y_cagr": -0.2802, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.2827, "book_value_growth_1y": 0.0598, "revenue_growth": 0.0442, "earnings_growth": -0.0762 }, "momentum": { "price_return_1m": -0.005, "price_return_3m": -0.0673, "price_return_6m": -0.0987, "price_return_9m": -0.1911, "price_return_12m": -0.0337, "price_return_12m_ex1m": -0.0289, "momentum_6m": -0.0987, "momentum_12m": -0.0337, "momentum_12_1": -0.0289, "distance_from_52w_high": -0.2401, "distance_from_52w_low": 0.0193, "relative_strength": -0.0524 }, "raw_ttm": { "revenue_ttm": 407446824.06, "gross_profit_ttm": 198494007.89, "ebit_ttm": 39287944.17, "ebitda_ttm": 68016935.81, "net_income_ttm": 17849366.88, "eps_diluted_ttm": 1.2674, "operating_cash_flow_ttm": 53941014.31, "capital_expenditure_ttm": -16187185.54, "fcf_ttm": 37753828.77, "dividends_paid_ttm": -2816693, "share_repurchases_ttm": null, "shares_issued_ttm": 0.004, "interest_expense_ttm": 6430228.88, "cash_and_equivalents": 43571555.64, "total_current_assets": 156996449.56, "total_current_liabilities": 185695893.46, "net_ppe": null, "total_assets": 589010881.47, "total_debt": 141046000, "total_equity": 360553854.78, "net_working_capital": 68204000.46, "book_value_per_share": 25.6012, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 25.6012 }, "ranks": { "universe_ticker_count": 632, "rank_pe": 41, "rank_pb": 15, "rank_ptbv": 15, "rank_ps": 28, "rank_pcf": 23, "rank_ev_ebitda": 21, "rank_ev_ebit": 32, "rank_earnings_yield": 40, "rank_fcf_yield": 16, "rank_dividend_yield": 57, "rank_shareholder_yield": 67, "rank_total_yield": 22, "rank_roe": 73, "rank_roc": 50, "rank_roic": 64, "rank_gross_margin": 41, "rank_fcf_margin": 42, "rank_piotroski": 54, "rank_accruals": 32, "rank_sue": 50, "rank_eps_growth_1y": 73, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 43, "rank_momentum_12m": 59, "rank_momentum_12m_ex1m": 59, "rank_relative_strength": 59 }, "composites": { "value_composite": 11, "quality_composite": 60, "momentum_composite": 67, "growth_composite": 68, "yield_composite": 42, "svqf_composite": 29, "vc1_composite": 13, "vc2_composite": 19, "vc3_composite": 11, "trending_value_composite": null, "overall_composite": 21, "quality_value_composite": 0.5967, "os_score": 0.79, "value_percentile": 0.89, "quality_percentile": 0.4, "momentum_percentile": 0.33, "factor_coverage": 0.909, "signal_confidence": 0.813, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 74, "small_cap_core_rank": 24, "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": 8104, "ticker_id": 20603, "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": "2026-06-07T12:30:35.786474+00:00", "batch_id": "", "os_score_delta": null, "price_close": 20.1, "market_cap": 283077646.5, "market_cap_usd": 283077646.5, "enterprise_value": 380552090.86, "shares_outstanding": 14083465, "fx_rate_to_usd": null, "pe_ratio": 15.85925419, "pb_ratio": 0.7851189, "ptbv_ratio": 0.7851189, "ps_ratio": 0.69475973, "pcf_ratio": 5.24791108, "pfcf_ratio": 7.49798512, "ev_ebitda": 5.59496082, "ev_ebit": 9.6862307, "ev_sales": 0.93399204, "ev_fcf": 10.07982775, "earnings_yield": 0.06305467, "fcf_yield": 0.09920804, "dividend_yield": 0.00995025, "buyback_yield": 0, "shareholder_yield": 0.00995025, "debt_paydown_yield": 0.06873502, "total_yield": 0.07868527, "gross_margin": 0.48716543, "operating_margin": 0.09642472, "net_margin": 0.04380784, "ebitda_margin": 0.16693451, "fcf_margin": 0.09265952, "roe": 0.04950541, "roa": 0.03030397, "roic": 0.06433218, "roc_greenblatt": null, "asset_turnover": 0.69174753, "cash_conversion": 2.11513546, "accruals_ratio": -0.06127501, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 1.43309079, "debt_to_assets": 0.23946247, "interest_coverage": 6.1098827, "current_ratio": 0.84544923, "quick_ratio": 0.84544923, "net_debt": 97474444.36, "revenue_growth_1y": 0.04416104, "revenue_growth_3y_cagr": -0.02907301, "revenue_growth_5y_cagr": null, "eps_growth_1y": -0.07617765, "eps_growth_3y_cagr": -0.28019274, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.28274824, "book_value_growth_1y": 0.059765, "piotroski_f_score": 6, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.064371, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.00495054, "price_return_3m": -0.06728534, "price_return_6m": -0.09865467, "price_return_9m": -0.19114688, "price_return_12m": -0.03371972, "price_return_12m_ex1m": -0.02891231, "distance_from_52w_high": -0.24007564, "distance_from_52w_low": 0.01926983, "relative_strength": -0.05242369, "local_beta": 1.359, "volatility_252d": 0.41576, "volatility_60d": 0.816693, "max_drawdown_12m": -0.25444241, "revenue_ttm": 407446824.06, "gross_profit_ttm": 198494007.89, "ebit_ttm": 39287944.17, "ebitda_ttm": 68016935.81, "net_income_ttm": 17849366.88, "eps_diluted_ttm": 1.26739882, "operating_cash_flow_ttm": 53941014.31, "capital_expenditure_ttm": -16187185.54, "fcf_ttm": 37753828.77, "dividends_paid_ttm": -2816693, "share_repurchases_ttm": null, "shares_issued_ttm": 0.004, "interest_expense_ttm": 6430228.88, "cash_and_equivalents": 43571555.64, "total_current_assets": 156996449.56, "total_current_liabilities": 185695893.46, "net_ppe": null, "total_assets": 589010881.47, "total_debt": 141046000, "total_equity": 360553854.78, "net_working_capital": 68204000.46, "book_value_per_share": 25.6012178, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 25.6012178, "universe_ticker_count": 632, "sector": "Basic Materials", "rank_pe": 41, "rank_pb": 15, "rank_ptbv": 15, "rank_ps": 28, "rank_pcf": 23, "rank_ev_ebitda": 21, "rank_ev_ebit": 32, "rank_earnings_yield": 40, "rank_fcf_yield": 16, "rank_dividend_yield": 57, "rank_shareholder_yield": 67, "rank_total_yield": 22, "rank_roe": 73, "rank_roc": 50, "rank_roic": 64, "rank_gross_margin": 41, "rank_fcf_margin": 42, "rank_piotroski": 54, "rank_accruals": 32, "rank_sue": 50, "rank_eps_growth_1y": 73, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 43, "rank_momentum_12m": 59, "rank_momentum_12m_ex1m": 59, "rank_relative_strength": 59, "value_composite": 11, "quality_composite": 60, "momentum_composite": 67, "growth_composite": 68, "yield_composite": 42, "svqf_composite": 29, "vc1_composite": 13, "vc2_composite": 19, "vc3_composite": 11, "trending_value_composite": null, "overall_composite": 21, "factor_coverage": 0.909, "signal_confidence": 0.813, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 74, "small_cap_core_rank": 24, "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": 20.1, "os": 0.79, "value": 0.89, "quality": 0.4, "momentum": 0.33, "confidence": 0.813, "coverage": 0.909, "pe_ratio": 15.8593, "earnings_yield": 0.0631, "shareholder_yield": 0.01, "roe": 0.0495, "momentum_12_1": -0.0289, "complete_fields": { "id": 8104, "ticker_id": 20603, "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": "2026-06-07T12:30:35.786474+00:00", "batch_id": "", "os_score_delta": null, "price_close": 20.1, "market_cap": 283077646.5, "market_cap_usd": 283077646.5, "enterprise_value": 380552090.86, "shares_outstanding": 14083465, "fx_rate_to_usd": null, "pe_ratio": 15.85925419, "pb_ratio": 0.7851189, "ptbv_ratio": 0.7851189, "ps_ratio": 0.69475973, "pcf_ratio": 5.24791108, "pfcf_ratio": 7.49798512, "ev_ebitda": 5.59496082, "ev_ebit": 9.6862307, "ev_sales": 0.93399204, "ev_fcf": 10.07982775, "earnings_yield": 0.06305467, "fcf_yield": 0.09920804, "dividend_yield": 0.00995025, "buyback_yield": 0, "shareholder_yield": 0.00995025, "debt_paydown_yield": 0.06873502, "total_yield": 0.07868527, "gross_margin": 0.48716543, "operating_margin": 0.09642472, "net_margin": 0.04380784, "ebitda_margin": 0.16693451, "fcf_margin": 0.09265952, "roe": 0.04950541, "roa": 0.03030397, "roic": 0.06433218, "roc_greenblatt": null, "asset_turnover": 0.69174753, "cash_conversion": 2.11513546, "accruals_ratio": -0.06127501, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 1.43309079, "debt_to_assets": 0.23946247, "interest_coverage": 6.1098827, "current_ratio": 0.84544923, "quick_ratio": 0.84544923, "net_debt": 97474444.36, "revenue_growth_1y": 0.04416104, "revenue_growth_3y_cagr": -0.02907301, "revenue_growth_5y_cagr": null, "eps_growth_1y": -0.07617765, "eps_growth_3y_cagr": -0.28019274, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.28274824, "book_value_growth_1y": 0.059765, "piotroski_f_score": 6, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.064371, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.00495054, "price_return_3m": -0.06728534, "price_return_6m": -0.09865467, "price_return_9m": -0.19114688, "price_return_12m": -0.03371972, "price_return_12m_ex1m": -0.02891231, "distance_from_52w_high": -0.24007564, "distance_from_52w_low": 0.01926983, "relative_strength": -0.05242369, "local_beta": 1.359, "volatility_252d": 0.41576, "volatility_60d": 0.816693, "max_drawdown_12m": -0.25444241, "revenue_ttm": 407446824.06, "gross_profit_ttm": 198494007.89, "ebit_ttm": 39287944.17, "ebitda_ttm": 68016935.81, "net_income_ttm": 17849366.88, "eps_diluted_ttm": 1.26739882, "operating_cash_flow_ttm": 53941014.31, "capital_expenditure_ttm": -16187185.54, "fcf_ttm": 37753828.77, "dividends_paid_ttm": -2816693, "share_repurchases_ttm": null, "shares_issued_ttm": 0.004, "interest_expense_ttm": 6430228.88, "cash_and_equivalents": 43571555.64, "total_current_assets": 156996449.56, "total_current_liabilities": 185695893.46, "net_ppe": null, "total_assets": 589010881.47, "total_debt": 141046000, "total_equity": 360553854.78, "net_working_capital": 68204000.46, "book_value_per_share": 25.6012178, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 25.6012178, "universe_ticker_count": 632, "sector": "Basic Materials", "rank_pe": 41, "rank_pb": 15, "rank_ptbv": 15, "rank_ps": 28, "rank_pcf": 23, "rank_ev_ebitda": 21, "rank_ev_ebit": 32, "rank_earnings_yield": 40, "rank_fcf_yield": 16, "rank_dividend_yield": 57, "rank_shareholder_yield": 67, "rank_total_yield": 22, "rank_roe": 73, "rank_roc": 50, "rank_roic": 64, "rank_gross_margin": 41, "rank_fcf_margin": 42, "rank_piotroski": 54, "rank_accruals": 32, "rank_sue": 50, "rank_eps_growth_1y": 73, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 43, "rank_momentum_12m": 59, "rank_momentum_12m_ex1m": 59, "rank_relative_strength": 59, "value_composite": 11, "quality_composite": 60, "momentum_composite": 67, "growth_composite": 68, "yield_composite": 42, "svqf_composite": 29, "vc1_composite": 13, "vc2_composite": 19, "vc3_composite": 11, "trending_value_composite": null, "overall_composite": 21, "factor_coverage": 0.909, "signal_confidence": 0.813, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 74, "small_cap_core_rank": 24, "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": "2026-06-07T12:19:10.742385+00:00", "is_restated": false, "income_statement": { "revenue": 407446824.06, "cost_of_revenue": 208952816.17, "gross_profit": 198494007.89, "ebit": 39287944.17, "ebitda": 68016935.81, "pretax_income": null, "tax_provision": null, "net_income": 17849366.88, "net_income_to_common": 17849366.88, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 43571555.64, "total_current_assets": 156996449.56, "total_assets": 589010881.47, "short_term_debt": 140475000, "long_term_debt": 571000, "total_debt": 141046000, "total_liabilities": null, "total_equity": 360553854.78, "shares_outstanding": 14083465, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 53941014.31, "capital_expenditure": -16187185.54, "free_cash_flow": 37753828.77, "dividends_paid": -2816693, "share_repurchases": null, "shares_issued": 0.0, "net_debt_issued": -19457347 }, "complete_fields": { "id": 389670, "ticker_id": 20603, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:19:10.742385+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "68016935.81", "netIncome": "17849366.88", "grossProfit": "198494007.89", "totalRevenue": "407446824.06", "costOfRevenue": "208952816.17", "interestExpense": "6430228.88", "operatingIncome": "39287944.17", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "32039080.32" }, "balance": { "totalDebt": "141046000", "totalAssets": "589010881.47", "longTermDebt": "571000", "shortTermDebt": "140475000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "14083465", "totalCurrentAssets": "156996449.56", "totalShareholderEquity": "360553854.78", "totalCurrentLiabilities": "185695893.46", "cashAndShortTermInvestments": "43571555.64" }, "cashflow": { "freeCashFlow": "37753828.77", "dividendsPaid": "-2816693", "issuanceOfDebt": "19542653", "issuanceOfStock": "0.004", "repaymentOfDebt": "-39000000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "53941014.31", "repurchaseOfStock": null, "capitalExpenditures": "-16187185.54" } }, "revenue": 407446824.06, "cost_of_revenue": 208952816.17, "gross_profit": 198494007.89, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 39287944.17, "depreciation_amortisation": 32039080.32, "ebitda": 68016935.81, "interest_expense": 6430228.88, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 17849366.88, "net_income_continuing_ops": null, "net_income_to_common": 17849366.88, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 43571555.64, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 156996449.56, "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": 589010881.47, "short_term_debt": 140475000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 185695893.46, "long_term_debt": 571000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 141046000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 360553854.78, "shares_outstanding": 14083465, "operating_cash_flow": 53941014.31, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -16187185.54, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -2816693, "share_repurchases": null, "shares_issued": 0.004, "net_debt_issued": -19457347, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 37753828.77, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "68016935.81", "netIncome": "17849366.88", "grossProfit": "198494007.89", "totalRevenue": "407446824.06", "costOfRevenue": "208952816.17", "interestExpense": "6430228.88", "operatingIncome": "39287944.17", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "32039080.32" }, "balance": { "totalDebt": "141046000", "totalAssets": "589010881.47", "longTermDebt": "571000", "shortTermDebt": "140475000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "14083465", "totalCurrentAssets": "156996449.56", "totalShareholderEquity": "360553854.78", "totalCurrentLiabilities": "185695893.46", "cashAndShortTermInvestments": "43571555.64" }, "cashflow": { "freeCashFlow": "37753828.77", "dividendsPaid": "-2816693", "issuanceOfDebt": "19542653", "issuanceOfStock": "0.004", "repaymentOfDebt": "-39000000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "53941014.31", "repurchaseOfStock": null, "capitalExpenditures": "-16187185.54" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:19:10.742385+00:00", "is_restated": false, "income_statement": { "revenue": 390214543.84, "cost_of_revenue": 192028547.9, "gross_profit": 198185995.94, "ebit": 38615061.97, "ebitda": 81371512.14, "pretax_income": null, "tax_provision": null, "net_income": 19321211.34, "net_income_to_common": 19321211.34, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 34300325.8, "total_current_assets": 145872733.96, "total_assets": 588653419.14, "short_term_debt": 457000, "long_term_debt": 170029000, "total_debt": 170486000, "total_liabilities": null, "total_equity": 340220571.14, "shares_outstanding": 14083465, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 58637587.95, "capital_expenditure": -29205601.6, "free_cash_flow": 29431986.35, "dividends_paid": 0, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -21457168.14 }, "complete_fields": { "id": 389673, "ticker_id": 20603, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:19:10.742385+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "81371512.14", "netIncome": "19321211.34", "grossProfit": "198185995.94", "totalRevenue": "390214543.84", "costOfRevenue": "192028547.9", "interestExpense": "9878869.07", "operatingIncome": "38615061.97", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "43824303.74" }, "balance": { "totalDebt": "170486000", "totalAssets": "588653419.14", "longTermDebt": "170029000", "shortTermDebt": "457000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "14083465", "totalCurrentAssets": "145872733.96", "totalShareholderEquity": "340220571.14", "totalCurrentLiabilities": "36624423.66", "cashAndShortTermInvestments": "34300325.8" }, "cashflow": { "freeCashFlow": "29431986.35", "dividendsPaid": "0", "issuanceOfDebt": "5999975.86", "issuanceOfStock": "0", "repaymentOfDebt": "-27457144", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "58637587.95", "repurchaseOfStock": null, "capitalExpenditures": "-29205601.6" } }, "revenue": 390214543.84, "cost_of_revenue": 192028547.9, "gross_profit": 198185995.94, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 38615061.97, "depreciation_amortisation": 43824303.74, "ebitda": 81371512.14, "interest_expense": 9878869.07, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 19321211.34, "net_income_continuing_ops": null, "net_income_to_common": 19321211.34, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 34300325.8, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 145872733.96, "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": 588653419.14, "short_term_debt": 457000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 36624423.66, "long_term_debt": 170029000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 170486000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 340220571.14, "shares_outstanding": 14083465, "operating_cash_flow": 58637587.95, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -29205601.6, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": 0, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -21457168.14, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 29431986.35, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "81371512.14", "netIncome": "19321211.34", "grossProfit": "198185995.94", "totalRevenue": "390214543.84", "costOfRevenue": "192028547.9", "interestExpense": "9878869.07", "operatingIncome": "38615061.97", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "43824303.74" }, "balance": { "totalDebt": "170486000", "totalAssets": "588653419.14", "longTermDebt": "170029000", "shortTermDebt": "457000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "14083465", "totalCurrentAssets": "145872733.96", "totalShareholderEquity": "340220571.14", "totalCurrentLiabilities": "36624423.66", "cashAndShortTermInvestments": "34300325.8" }, "cashflow": { "freeCashFlow": "29431986.35", "dividendsPaid": "0", "issuanceOfDebt": "5999975.86", "issuanceOfStock": "0", "repaymentOfDebt": "-27457144", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "58637587.95", "repurchaseOfStock": null, "capitalExpenditures": "-29205601.6" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:19:10.742385+00:00", "is_restated": false, "income_statement": { "revenue": 388736724.46, "cost_of_revenue": 222557563.66, "gross_profit": 166179160.8, "ebit": 34077352.53, "ebitda": 58177014.28, "pretax_income": null, "tax_provision": null, "net_income": 16880239.41, "net_income_to_common": 16880239.41, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 33011841.14, "total_current_assets": 139160725.78, "total_assets": 587666340.09, "short_term_debt": 457000, "long_term_debt": 191486000, "total_debt": 191943000, "total_liabilities": null, "total_equity": 313517675.01, "shares_outstanding": 14083465, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 51649131.94, "capital_expenditure": -85358142.08, "free_cash_flow": -33709010.14, "dividends_paid": -5633386, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": 49540490.16 }, "complete_fields": { "id": 389674, "ticker_id": 20603, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:19:10.742385+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "58177014.28", "netIncome": "16880239.41", "grossProfit": "166179160.8", "totalRevenue": "388736724.46", "costOfRevenue": "222557563.66", "interestExpense": "6662449.52", "operatingIncome": "34077352.53", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "27302726.68" }, "balance": { "totalDebt": "191943000", "totalAssets": "587666340.09", "longTermDebt": "191486000", "shortTermDebt": "457000", "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "14083465", "totalCurrentAssets": "139160725.78", "totalShareholderEquity": "313517675.01", "totalCurrentLiabilities": "53061122.25", "cashAndShortTermInvestments": "33011841.14" }, "cashflow": { "freeCashFlow": "-33709010.14", "dividendsPaid": "-5633386", "issuanceOfDebt": "50000134.16", "issuanceOfStock": "0", "repaymentOfDebt": "-459644", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "51649131.94", "repurchaseOfStock": null, "capitalExpenditures": "-85358142.08" } }, "revenue": 388736724.46, "cost_of_revenue": 222557563.66, "gross_profit": 166179160.8, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 34077352.53, "depreciation_amortisation": 27302726.68, "ebitda": 58177014.28, "interest_expense": 6662449.52, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 16880239.41, "net_income_continuing_ops": null, "net_income_to_common": 16880239.41, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 33011841.14, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 139160725.78, "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": 587666340.09, "short_term_debt": 457000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 53061122.25, "long_term_debt": 191486000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 191943000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 313517675.01, "shares_outstanding": 14083465, "operating_cash_flow": 51649131.94, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -85358142.08, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -5633386, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": 49540490.16, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -33709010.14, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "58177014.28", "netIncome": "16880239.41", "grossProfit": "166179160.8", "totalRevenue": "388736724.46", "costOfRevenue": "222557563.66", "interestExpense": "6662449.52", "operatingIncome": "34077352.53", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "27302726.68" }, "balance": { "totalDebt": "191943000", "totalAssets": "587666340.09", "longTermDebt": "191486000", "shortTermDebt": "457000", "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "14083465", "totalCurrentAssets": "139160725.78", "totalShareholderEquity": "313517675.01", "totalCurrentLiabilities": "53061122.25", "cashAndShortTermInvestments": "33011841.14" }, "cashflow": { "freeCashFlow": "-33709010.14", "dividendsPaid": "-5633386", "issuanceOfDebt": "50000134.16", "issuanceOfStock": "0", "repaymentOfDebt": "-459644", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "51649131.94", "repurchaseOfStock": null, "capitalExpenditures": "-85358142.08" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:19:10.742385+00:00", "is_restated": false, "income_statement": { "revenue": 445154963.89, "cost_of_revenue": 260807301.18, "gross_profit": 184347662.71, "ebit": 66389128.05, "ebitda": 89061672.69, "pretax_income": null, "tax_provision": null, "net_income": 47860160.27, "net_income_to_common": 47860160.27, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 24232390.68, "total_current_assets": 143604721.8, "total_assets": 509070172.33, "short_term_debt": 460000, "long_term_debt": 141943000, "total_debt": 142403000, "total_liabilities": null, "total_equity": 272162310.29, "shares_outstanding": 14083465, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 59887849.92, "capital_expenditure": -86134117.14, "free_cash_flow": -26246267.22, "dividends_paid": -5633386, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": 21182647.02 }, "complete_fields": { "id": 389675, "ticker_id": 20603, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:19:10.742385+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "89061672.69", "netIncome": "47860160.27", "grossProfit": "184347662.71", "totalRevenue": "445154963.89", "costOfRevenue": "260807301.18", "interestExpense": "2001988.1", "operatingIncome": "66389128.05", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "23396592.4" }, "balance": { "totalDebt": "142403000", "totalAssets": "509070172.33", "longTermDebt": "141943000", "shortTermDebt": "460000", "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "14083465", "totalCurrentAssets": "143604721.8", "totalShareholderEquity": "272162310.29", "totalCurrentLiabilities": "67299299.02", "cashAndShortTermInvestments": "24232390.68" }, "cashflow": { "freeCashFlow": "-26246267.22", "dividendsPaid": "-5633386", "issuanceOfDebt": "35000000", "issuanceOfStock": "0", "repaymentOfDebt": "-13817352.98", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "59887849.92", "repurchaseOfStock": null, "capitalExpenditures": "-86134117.14" } }, "revenue": 445154963.89, "cost_of_revenue": 260807301.18, "gross_profit": 184347662.71, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 66389128.05, "depreciation_amortisation": 23396592.4, "ebitda": 89061672.69, "interest_expense": 2001988.1, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 47860160.27, "net_income_continuing_ops": null, "net_income_to_common": 47860160.27, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 24232390.68, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 143604721.8, "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": 509070172.33, "short_term_debt": 460000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 67299299.02, "long_term_debt": 141943000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 142403000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 272162310.29, "shares_outstanding": 14083465, "operating_cash_flow": 59887849.92, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -86134117.14, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -5633386, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": 21182647.02, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -26246267.22, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "89061672.69", "netIncome": "47860160.27", "grossProfit": "184347662.71", "totalRevenue": "445154963.89", "costOfRevenue": "260807301.18", "interestExpense": "2001988.1", "operatingIncome": "66389128.05", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "23396592.4" }, "balance": { "totalDebt": "142403000", "totalAssets": "509070172.33", "longTermDebt": "141943000", "shortTermDebt": "460000", "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "14083465", "totalCurrentAssets": "143604721.8", "totalShareholderEquity": "272162310.29", "totalCurrentLiabilities": "67299299.02", "cashAndShortTermInvestments": "24232390.68" }, "cashflow": { "freeCashFlow": "-26246267.22", "dividendsPaid": "-5633386", "issuanceOfDebt": "35000000", "issuanceOfStock": "0", "repaymentOfDebt": "-13817352.98", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "59887849.92", "repurchaseOfStock": null, "capitalExpenditures": "-86134117.14" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:19:10.742385+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": 389676, "ticker_id": 20603, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:19:10.742385+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2021-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2021-12-31", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2021-12-31", "operatingCashflow": null, "repurchaseOfStock": 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": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2021-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2021-12-31", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2021-12-31", "operatingCashflow": null, "repurchaseOfStock": 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": "2026-06-07T12:19:10.742385+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": 43571555.64, "total_current_assets": 156996449.56, "total_assets": 589010881.47, "short_term_debt": 140475000, "long_term_debt": 571000, "total_debt": 141046000, "total_liabilities": null, "total_equity": 360553854.78, "shares_outstanding": 14083465, "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": 389669, "ticker_id": 20603, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:19:10.742385+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": "141046000", "totalAssets": "589010881.47", "longTermDebt": "571000", "shortTermDebt": "140475000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "14083465", "totalCurrentAssets": "156996449.56", "totalShareholderEquity": "360553854.78", "totalCurrentLiabilities": "185695893.46", "cashAndShortTermInvestments": "43571555.64" } }, "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": 43571555.64, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 156996449.56, "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": 589010881.47, "short_term_debt": 140475000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 185695893.46, "long_term_debt": 571000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 141046000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 360553854.78, "shares_outstanding": 14083465, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": null, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "balance": { "totalDebt": "141046000", "totalAssets": "589010881.47", "longTermDebt": "571000", "shortTermDebt": "140475000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "14083465", "totalCurrentAssets": "156996449.56", "totalShareholderEquity": "360553854.78", "totalCurrentLiabilities": "185695893.46", "cashAndShortTermInvestments": "43571555.64" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:19:10.742385+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": 165796305.31, "total_assets": 610611291.24, "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": 389671, "ticker_id": 20603, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:19:10.742385+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": null, "totalAssets": "610611291.24", "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": "165796305.31", "totalShareholderEquity": null, "totalCurrentLiabilities": "28199624.34", "cashAndShortTermInvestments": 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": 165796305.31, "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": 610611291.24, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 28199624.34, "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": { "balance": { "totalDebt": null, "totalAssets": "610611291.24", "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": "165796305.31", "totalShareholderEquity": null, "totalCurrentLiabilities": "28199624.34", "cashAndShortTermInvestments": null } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:19:10.742385+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": 34300325.8, "total_current_assets": 145872733.96, "total_assets": 588653419.14, "short_term_debt": 457000, "long_term_debt": 170029000, "total_debt": 170486000, "total_liabilities": null, "total_equity": 340220571.14, "shares_outstanding": 14083465, "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": 389672, "ticker_id": 20603, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:19:10.742385+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": "170486000", "totalAssets": "588653419.14", "longTermDebt": "170029000", "shortTermDebt": "457000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "14083465", "totalCurrentAssets": "145872733.96", "totalShareholderEquity": "340220571.14", "totalCurrentLiabilities": "36624423.66", "cashAndShortTermInvestments": "34300325.8" } }, "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": 34300325.8, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 145872733.96, "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": 588653419.14, "short_term_debt": 457000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 36624423.66, "long_term_debt": 170029000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 170486000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 340220571.14, "shares_outstanding": 14083465, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": null, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "balance": { "totalDebt": "170486000", "totalAssets": "588653419.14", "longTermDebt": "170029000", "shortTermDebt": "457000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "14083465", "totalCurrentAssets": "145872733.96", "totalShareholderEquity": "340220571.14", "totalCurrentLiabilities": "36624423.66", "cashAndShortTermInvestments": "34300325.8" } } } ] }, "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": "small_cap_value", "name": "Small Cap Value", "slug": "small-cap-value", "group": "universe", "page_url": "/factors/small-cap-value/", "rank_field": "-value_percentile" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 5, "quarterly_financial_periods": 3, "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" ] } } }