{ "ticker": { "uuid": "b1bbd566-45e3-4f79-a6d1-a2bb9d42459a", "symbol": "PSM", "name": "ProSiebenSat.1 Media SE", "exchange": "GER", "exchange_name": "XETRA", "country": "DE", "currency": "EUR", "sector": "Communication Services", "industry": "Broadcasting", "page_url": "https://sharemaestro.com/factors/ticker/b1bbd566-45e3-4f79-a6d1-a2bb9d42459a/", "api_url": "https://sharemaestro.com/factors/api/tickers/b1bbd566-45e3-4f79-a6d1-a2bb9d42459a/" }, "ticker_metadata": { "id": 20089, "uuid": "b1bbd566-45e3-4f79-a6d1-a2bb9d42459a", "symbol": "PSM", "name": "ProSiebenSat.1 Media SE", "asset_type": "equity", "market_cap": 928918912, "stock_exchange_id": 8, "industry": "Broadcasting", "sector": "Communication Services", "description": "ProSiebenSat.1 Media SE operates as a media company in Germany, Austria, Switzerland, the United States, and internationally. It operates through three segments: Entertainment, Dating & Video, and Commerce & Ventures. The Entertainment segment operates free TV channels and digital platforms, such as SAT.1, ProSieben, Kabel Eins, sixx, SAT.1 Gold, ProSieben MAXX, and Kabel Eins Doku, as well as PULS4, PULS24, ATV I, ATV II, and PLUS 8. This segment is involved in operating commercial websites; production and distribution programming portfolio, including entertainment, reality, and factual formats, as well as TV series, TV films, and digital content; and operates Studio71 which creates and sells digital offerings for influencers. Its Dating & Video segment engages in online matchmaking services for online dating and entertainment under Parship, ElitePartner, eharmony, LOVOO help singles brand names. This segment provides video-based social entertainment applications, such as MeetMe, Skout, Tagged, and GROWLr content for users. The Commerce & Ventures segment bundles investments in digital commerce companies, offering a flexible investment model using media-for-revenue and media-for-equity deals, and includes consumer-focused businesses such as online beauty provider flaconi, car rental comparison portal FLOYT Mobility, and experience provider Jochen Schweizer mydays. This segment involves operating Marktguru and wetter.com. The compny was founded in 1984 and is headquartered in Unterf\u00f6hring, Germany. ProSiebenSat.1 Media SE operates as a subsidiary of MFE-Mediaforeurope N.V.", "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": "b1bbd566-45e3-4f79-a6d1-a2bb9d42459a", "symbol": "PSM", "name": "ProSiebenSat.1 Media SE", "exchange": "GER", "exchange_name": "XETRA", "country": "DE", "currency": "EUR", "sector": "Communication Services", "industry": "Broadcasting", "page_url": "https://sharemaestro.com/factors/ticker/b1bbd566-45e3-4f79-a6d1-a2bb9d42459a/", "api_url": "https://sharemaestro.com/factors/api/tickers/b1bbd566-45e3-4f79-a6d1-a2bb9d42459a/" }, "week_end_date": "2026-06-07", "universe": "EUR_DE", "score": { "os": 0.46, "value": 0.47, "quality": 0.48, "momentum": 0.47, "coverage": 0.848, "confidence": 0.848, "delta": null }, "headline_factors": { "price": 3.67, "market_cap": 853953513.67, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": 0.0981, "shareholder_yield": 0.0141, "roe": -0.1337, "piotroski_f_score": 3, "momentum_12_1": -0.4357, "volatility_252d": 0.3745 }, "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": false, "completeness_score": 0.7143, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T12:30:30.788267+00:00", "batch_id": "" }, "size": { "price_close": 3.668, "market_cap": 853953513.672, "market_cap_usd": 853953513.672, "enterprise_value": 2506953513.672, "shares_outstanding": 232811754, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 0.7611, "ptbv_ratio": 0.7611, "ps_ratio": 0.2376, "pcf_ratio": 0.8275, "pfcf_ratio": -13.343, "ev_ebitda": 10.1909, "ev_ebit": 54.499, "ev_sales": 0.6975, "ev_fcf": -39.1711, "earnings_yield": null, "fcf_yield": -0.0255, "price_to_sales": 0.2376, "price_to_book": 0.7611, "price_to_cashflow": 0.8275, "ebitda_to_ev": 0.0981, "sales_yield": 1.4336 }, "yield": { "dividend_yield": 0.0141, "buyback_yield": 0, "shareholder_yield": 0.0141, "debt_paydown_yield": 0.2658, "total_yield": 0.2799 }, "quality": { "gross_margin": 0.4015, "operating_margin": 0.0128, "net_margin": -0.0417, "ebitda_margin": 0.0684, "fcf_margin": -0.0178, "roe": -0.1337, "roa": -0.0329, "roic": 0.0124, "roc_greenblatt": null, "asset_turnover": 0.7882, "cash_conversion": 0.4267, "accruals_ratio": -0.2592, "sbc_to_revenue": null, "piotroski_f_score": 3, "altman_z_score": null, "earnings_stability_5y": 1.8273, "revenue_stability_5y": null, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.3164, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": null, "net_debt_to_ebitda": 6.7195, "debt_to_assets": 0.4116, "interest_coverage": 0.6053, "current_ratio": 0.8677, "quick_ratio": 0.8677, "net_debt": 1653000000, "local_beta": 0.591, "volatility_252d": 0.3745, "volatility_60d": 0.6963, "max_drawdown_12m": -0.5591, "risk_adjusted_momentum": -1.1634 }, "growth": { "revenue_growth_1y": null, "revenue_growth_3y_cagr": null, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.7653, "book_value_growth_1y": -0.1489, "revenue_growth": null, "earnings_growth": null }, "momentum": { "price_return_1m": -0.0595, "price_return_3m": -0.1938, "price_return_6m": -0.2534, "price_return_9m": -0.5147, "price_return_12m": -0.4693, "price_return_12m_ex1m": -0.4357, "momentum_6m": -0.2534, "momentum_12m": -0.4693, "momentum_12_1": -0.4357, "distance_from_52w_high": -0.5591, "distance_from_52w_low": 0, "relative_strength": -0.488 }, "raw_ttm": { "revenue_ttm": 3594000000, "gross_profit_ttm": 1443000000, "ebit_ttm": 46000000, "ebitda_ttm": 246000000, "net_income_ttm": -150000000, "eps_diluted_ttm": -0.6443, "operating_cash_flow_ttm": 1032000000, "capital_expenditure_ttm": -1096000000, "fcf_ttm": -64000000, "dividends_paid_ttm": -12000000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 76000000, "cash_and_equivalents": 224000000, "total_current_assets": 1115000000, "total_current_liabilities": 1285000000, "net_ppe": null, "total_assets": 4560000000, "total_debt": 1877000000, "total_equity": 1122000000, "net_working_capital": -373000000, "book_value_per_share": 4.8193, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 4.8193 }, "ranks": { "universe_ticker_count": null, "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null }, "composites": { "value_composite": 53, "quality_composite": 52, "momentum_composite": 53, "growth_composite": 52, "yield_composite": 52, "svqf_composite": 54, "vc1_composite": 53, "vc2_composite": 54, "vc3_composite": 54, "trending_value_composite": null, "overall_composite": 54, "quality_value_composite": 0.475, "os_score": 0.46, "value_percentile": 0.47, "quality_percentile": 0.48, "momentum_percentile": 0.47, "factor_coverage": 0.848, "signal_confidence": 0.848, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 70, "small_cap_core_rank": 59, "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": 8056, "ticker_id": 20089, "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": false, "completeness_score": 0.7143, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T12:30:30.788267+00:00", "batch_id": "", "os_score_delta": null, "price_close": 3.668, "market_cap": 853953513.672, "market_cap_usd": 853953513.672, "enterprise_value": 2506953513.672, "shares_outstanding": 232811754, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 0.76109939, "ptbv_ratio": 0.76109939, "ps_ratio": 0.23760532, "pcf_ratio": 0.82747433, "pfcf_ratio": -13.34302365, "ev_ebitda": 10.19086794, "ev_ebit": 54.49898943, "ev_sales": 0.69753854, "ev_fcf": -39.17114865, "earnings_yield": null, "fcf_yield": -0.02552899, "dividend_yield": 0.01405229, "buyback_yield": 0, "shareholder_yield": 0.01405229, "debt_paydown_yield": 0.26582243, "total_yield": 0.27987472, "gross_margin": 0.4015025, "operating_margin": 0.01279911, "net_margin": -0.04173623, "ebitda_margin": 0.06844741, "fcf_margin": -0.01780746, "roe": -0.13368984, "roa": -0.03289474, "roic": 0.01243243, "roc_greenblatt": null, "asset_turnover": 0.78815789, "cash_conversion": 0.42666667, "accruals_ratio": -0.25921053, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 6.7195122, "debt_to_assets": 0.41162281, "interest_coverage": 0.60526316, "current_ratio": 0.86770428, "quick_ratio": 0.86770428, "net_debt": 1653000000, "revenue_growth_1y": null, "revenue_growth_3y_cagr": null, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.76530612, "book_value_growth_1y": -0.14894223, "piotroski_f_score": 3, "altman_z_score": null, "earnings_stability_5y": 1.827294, "revenue_stability_5y": null, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.05952359, "price_return_3m": -0.19381904, "price_return_6m": -0.25344017, "price_return_9m": -0.51471179, "price_return_12m": -0.46930268, "price_return_12m_ex1m": -0.43571437, "distance_from_52w_high": -0.5590645, "distance_from_52w_low": 0, "relative_strength": -0.48800664, "local_beta": 0.591, "volatility_252d": 0.374504, "volatility_60d": 0.696322, "max_drawdown_12m": -0.5590645, "revenue_ttm": 3594000000, "gross_profit_ttm": 1443000000, "ebit_ttm": 46000000, "ebitda_ttm": 246000000, "net_income_ttm": -150000000, "eps_diluted_ttm": -0.64429737, "operating_cash_flow_ttm": 1032000000, "capital_expenditure_ttm": -1096000000, "fcf_ttm": -64000000, "dividends_paid_ttm": -12000000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 76000000, "cash_and_equivalents": 224000000, "total_current_assets": 1115000000, "total_current_liabilities": 1285000000, "net_ppe": null, "total_assets": 4560000000, "total_debt": 1877000000, "total_equity": 1122000000, "net_working_capital": -373000000, "book_value_per_share": 4.8193443, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 4.8193443, "universe_ticker_count": null, "sector": "Communication Services", "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null, "value_composite": 53, "quality_composite": 52, "momentum_composite": 53, "growth_composite": 52, "yield_composite": 52, "svqf_composite": 54, "vc1_composite": 53, "vc2_composite": 54, "vc3_composite": 54, "trending_value_composite": null, "overall_composite": 54, "factor_coverage": 0.848, "signal_confidence": 0.848, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 70, "small_cap_core_rank": 59, "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": 3.67, "os": 0.46, "value": 0.47, "quality": 0.48, "momentum": 0.47, "confidence": 0.848, "coverage": 0.848, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.0141, "roe": -0.1337, "momentum_12_1": -0.4357, "complete_fields": { "id": 8056, "ticker_id": 20089, "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": false, "completeness_score": 0.7143, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T12:30:30.788267+00:00", "batch_id": "", "os_score_delta": null, "price_close": 3.668, "market_cap": 853953513.672, "market_cap_usd": 853953513.672, "enterprise_value": 2506953513.672, "shares_outstanding": 232811754, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 0.76109939, "ptbv_ratio": 0.76109939, "ps_ratio": 0.23760532, "pcf_ratio": 0.82747433, "pfcf_ratio": -13.34302365, "ev_ebitda": 10.19086794, "ev_ebit": 54.49898943, "ev_sales": 0.69753854, "ev_fcf": -39.17114865, "earnings_yield": null, "fcf_yield": -0.02552899, "dividend_yield": 0.01405229, "buyback_yield": 0, "shareholder_yield": 0.01405229, "debt_paydown_yield": 0.26582243, "total_yield": 0.27987472, "gross_margin": 0.4015025, "operating_margin": 0.01279911, "net_margin": -0.04173623, "ebitda_margin": 0.06844741, "fcf_margin": -0.01780746, "roe": -0.13368984, "roa": -0.03289474, "roic": 0.01243243, "roc_greenblatt": null, "asset_turnover": 0.78815789, "cash_conversion": 0.42666667, "accruals_ratio": -0.25921053, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 6.7195122, "debt_to_assets": 0.41162281, "interest_coverage": 0.60526316, "current_ratio": 0.86770428, "quick_ratio": 0.86770428, "net_debt": 1653000000, "revenue_growth_1y": null, "revenue_growth_3y_cagr": null, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.76530612, "book_value_growth_1y": -0.14894223, "piotroski_f_score": 3, "altman_z_score": null, "earnings_stability_5y": 1.827294, "revenue_stability_5y": null, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.05952359, "price_return_3m": -0.19381904, "price_return_6m": -0.25344017, "price_return_9m": -0.51471179, "price_return_12m": -0.46930268, "price_return_12m_ex1m": -0.43571437, "distance_from_52w_high": -0.5590645, "distance_from_52w_low": 0, "relative_strength": -0.48800664, "local_beta": 0.591, "volatility_252d": 0.374504, "volatility_60d": 0.696322, "max_drawdown_12m": -0.5590645, "revenue_ttm": 3594000000, "gross_profit_ttm": 1443000000, "ebit_ttm": 46000000, "ebitda_ttm": 246000000, "net_income_ttm": -150000000, "eps_diluted_ttm": -0.64429737, "operating_cash_flow_ttm": 1032000000, "capital_expenditure_ttm": -1096000000, "fcf_ttm": -64000000, "dividends_paid_ttm": -12000000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 76000000, "cash_and_equivalents": 224000000, "total_current_assets": 1115000000, "total_current_liabilities": 1285000000, "net_ppe": null, "total_assets": 4560000000, "total_debt": 1877000000, "total_equity": 1122000000, "net_working_capital": -373000000, "book_value_per_share": 4.8193443, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 4.8193443, "universe_ticker_count": null, "sector": "Communication Services", "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null, "value_composite": 53, "quality_composite": 52, "momentum_composite": 53, "growth_composite": 52, "yield_composite": 52, "svqf_composite": 54, "vc1_composite": 53, "vc2_composite": 54, "vc3_composite": 54, "trending_value_composite": null, "overall_composite": 54, "factor_coverage": 0.848, "signal_confidence": 0.848, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 70, "small_cap_core_rank": 59, "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": "2026-06-07T12:14:10.516607+00:00", "is_restated": false, "income_statement": { "revenue": null, "cost_of_revenue": 2572000000, "gross_profit": 1104000000, "ebit": -13000000, "ebitda": 195000000, "pretax_income": null, "tax_provision": null, "net_income": -169000000, "net_income_to_common": -169000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 541000000, "total_current_assets": 1484000000, "total_assets": 4905000000, "short_term_debt": 655000000, "long_term_debt": 1230000000, "total_debt": 1970000000, "total_liabilities": null, "total_equity": 1151000000, "shares_outstanding": 232811754, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 1097000000, "capital_expenditure": -1074000000, "free_cash_flow": 23000000, "dividends_paid": -12000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -227000000 }, "complete_fields": { "id": 388844, "ticker_id": 20089, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:14:10.516607+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "195000000", "netIncome": "-169000000", "grossProfit": "1104000000", "totalRevenue": null, "costOfRevenue": "2572000000", "interestExpense": "77000000", "operatingIncome": "-13000000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "387000000" }, "balance": { "totalDebt": "1970000000", "totalAssets": "4905000000", "longTermDebt": "1230000000", "shortTermDebt": "655000000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "232811754", "totalCurrentAssets": "1484000000", "totalShareholderEquity": "1151000000", "totalCurrentLiabilities": "2049000000", "cashAndShortTermInvestments": "541000000" }, "cashflow": { "freeCashFlow": "23000000", "dividendsPaid": "-12000000", "issuanceOfDebt": "4000000", "issuanceOfStock": null, "repaymentOfDebt": "-231000000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "1097000000", "repurchaseOfStock": null, "capitalExpenditures": "-1074000000" } }, "revenue": null, "cost_of_revenue": 2572000000, "gross_profit": 1104000000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -13000000, "depreciation_amortisation": 387000000, "ebitda": 195000000, "interest_expense": 77000000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -169000000, "net_income_continuing_ops": null, "net_income_to_common": -169000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 541000000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 1484000000, "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": 4905000000, "short_term_debt": 655000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2049000000, "long_term_debt": 1230000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 1970000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 1151000000, "shares_outstanding": 232811754, "operating_cash_flow": 1097000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -1074000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -12000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -227000000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 23000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "195000000", "netIncome": "-169000000", "grossProfit": "1104000000", "totalRevenue": null, "costOfRevenue": "2572000000", "interestExpense": "77000000", "operatingIncome": "-13000000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "387000000" }, "balance": { "totalDebt": "1970000000", "totalAssets": "4905000000", "longTermDebt": "1230000000", "shortTermDebt": "655000000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "232811754", "totalCurrentAssets": "1484000000", "totalShareholderEquity": "1151000000", "totalCurrentLiabilities": "2049000000", "cashAndShortTermInvestments": "541000000" }, "cashflow": { "freeCashFlow": "23000000", "dividendsPaid": "-12000000", "issuanceOfDebt": "4000000", "issuanceOfStock": null, "repaymentOfDebt": "-231000000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "1097000000", "repurchaseOfStock": null, "capitalExpenditures": "-1074000000" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:14:10.516607+00:00", "is_restated": false, "income_statement": { "revenue": null, "cost_of_revenue": 2549000000, "gross_profit": 1368000000, "ebit": -44000000, "ebitda": 588000000, "pretax_income": null, "tax_provision": null, "net_income": 51000000, "net_income_to_common": 51000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 608000000, "total_current_assets": 1510000000, "total_assets": 5608000000, "short_term_debt": 226000000, "long_term_debt": 1894000000, "total_debt": 2249000000, "total_liabilities": null, "total_equity": 1318000000, "shares_outstanding": 226884085, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 1203000000, "capital_expenditure": -1105000000, "free_cash_flow": 98000000, "dividends_paid": -11000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 388849, "ticker_id": 20089, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:14:10.516607+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "588000000", "netIncome": "51000000", "grossProfit": "1368000000", "totalRevenue": null, "costOfRevenue": "2549000000", "interestExpense": "97000000", "operatingIncome": "-44000000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "553000000" }, "balance": { "totalDebt": "2249000000", "totalAssets": "5608000000", "longTermDebt": "1894000000", "shortTermDebt": "226000000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "226884085", "totalCurrentAssets": "1510000000", "totalShareholderEquity": "1318000000", "totalCurrentLiabilities": "1685000000", "cashAndShortTermInvestments": "608000000" }, "cashflow": { "freeCashFlow": "98000000", "dividendsPaid": "-11000000", "issuanceOfDebt": "18000000", "issuanceOfStock": null, "repaymentOfDebt": "-18000000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "1203000000", "repurchaseOfStock": null, "capitalExpenditures": "-1105000000" } }, "revenue": null, "cost_of_revenue": 2549000000, "gross_profit": 1368000000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -44000000, "depreciation_amortisation": 553000000, "ebitda": 588000000, "interest_expense": 97000000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 51000000, "net_income_continuing_ops": null, "net_income_to_common": 51000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 608000000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 1510000000, "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": 5608000000, "short_term_debt": 226000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1685000000, "long_term_debt": 1894000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 2249000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 1318000000, "shares_outstanding": 226884085, "operating_cash_flow": 1203000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -1105000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -11000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 98000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "588000000", "netIncome": "51000000", "grossProfit": "1368000000", "totalRevenue": null, "costOfRevenue": "2549000000", "interestExpense": "97000000", "operatingIncome": "-44000000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "553000000" }, "balance": { "totalDebt": "2249000000", "totalAssets": "5608000000", "longTermDebt": "1894000000", "shortTermDebt": "226000000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "226884085", "totalCurrentAssets": "1510000000", "totalShareholderEquity": "1318000000", "totalCurrentLiabilities": "1685000000", "cashAndShortTermInvestments": "608000000" }, "cashflow": { "freeCashFlow": "98000000", "dividendsPaid": "-11000000", "issuanceOfDebt": "18000000", "issuanceOfStock": null, "repaymentOfDebt": "-18000000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "1203000000", "repurchaseOfStock": null, "capitalExpenditures": "-1105000000" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:14:10.516607+00:00", "is_restated": false, "income_statement": { "revenue": null, "cost_of_revenue": 2812000000, "gross_profit": 1041000000, "ebit": -84000000, "ebitda": 153000000, "pretax_income": null, "tax_provision": null, "net_income": -124000000, "net_income_to_common": -124000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 573000000, "total_current_assets": 1504000000, "total_assets": 5904000000, "short_term_debt": 0, "long_term_debt": 2119000000, "total_debt": 2284000000, "total_liabilities": null, "total_equity": 1260000000, "shares_outstanding": 226700343, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 1240000000, "capital_expenditure": -1147000000, "free_cash_flow": 93000000, "dividends_paid": -11000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 35000000 }, "complete_fields": { "id": 388851, "ticker_id": 20089, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:14:10.516607+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "153000000", "netIncome": "-124000000", "grossProfit": "1041000000", "totalRevenue": null, "costOfRevenue": "2812000000", "interestExpense": "90000000", "operatingIncome": "-84000000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "227000000" }, "balance": { "totalDebt": "2284000000", "totalAssets": "5904000000", "longTermDebt": "2119000000", "shortTermDebt": "0", "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "226700343", "totalCurrentAssets": "1504000000", "totalShareholderEquity": "1260000000", "totalCurrentLiabilities": "1571000000", "cashAndShortTermInvestments": "573000000" }, "cashflow": { "freeCashFlow": "93000000", "dividendsPaid": "-11000000", "issuanceOfDebt": "36000000", "issuanceOfStock": null, "repaymentOfDebt": "-1000000", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "1240000000", "repurchaseOfStock": null, "capitalExpenditures": "-1147000000" } }, "revenue": null, "cost_of_revenue": 2812000000, "gross_profit": 1041000000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -84000000, "depreciation_amortisation": 227000000, "ebitda": 153000000, "interest_expense": 90000000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -124000000, "net_income_continuing_ops": null, "net_income_to_common": -124000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 573000000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 1504000000, "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": 5904000000, "short_term_debt": 0, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1571000000, "long_term_debt": 2119000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 2284000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 1260000000, "shares_outstanding": 226700343, "operating_cash_flow": 1240000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -1147000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -11000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 35000000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 93000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "153000000", "netIncome": "-124000000", "grossProfit": "1041000000", "totalRevenue": null, "costOfRevenue": "2812000000", "interestExpense": "90000000", "operatingIncome": "-84000000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "227000000" }, "balance": { "totalDebt": "2284000000", "totalAssets": "5904000000", "longTermDebt": "2119000000", "shortTermDebt": "0", "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "226700343", "totalCurrentAssets": "1504000000", "totalShareholderEquity": "1260000000", "totalCurrentLiabilities": "1571000000", "cashAndShortTermInvestments": "573000000" }, "cashflow": { "freeCashFlow": "93000000", "dividendsPaid": "-11000000", "issuanceOfDebt": "36000000", "issuanceOfStock": null, "repaymentOfDebt": "-1000000", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "1240000000", "repurchaseOfStock": null, "capitalExpenditures": "-1147000000" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:14:10.516607+00:00", "is_restated": false, "income_statement": { "revenue": null, "cost_of_revenue": 2617000000, "gross_profit": 1546000000, "ebit": 396000000, "ebitda": 569000000, "pretax_income": null, "tax_provision": null, "net_income": 5000000, "net_income_to_common": 5000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 504000000, "total_current_assets": 1451000000, "total_assets": 6005000000, "short_term_debt": 3000000, "long_term_debt": 2247000000, "total_debt": 2428000000, "total_liabilities": null, "total_equity": 1508000000, "shares_outstanding": 226485321, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 1354000000, "capital_expenditure": -1112000000, "free_cash_flow": 242000000, "dividends_paid": -181000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -289000000 }, "complete_fields": { "id": 388852, "ticker_id": 20089, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:14:10.516607+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "569000000", "netIncome": "5000000", "grossProfit": "1546000000", "totalRevenue": null, "costOfRevenue": "2617000000", "interestExpense": "42000000", "operatingIncome": "396000000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "430000000" }, "balance": { "totalDebt": "2428000000", "totalAssets": "6005000000", "longTermDebt": "2247000000", "shortTermDebt": "3000000", "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "226485321", "totalCurrentAssets": "1451000000", "totalShareholderEquity": "1508000000", "totalCurrentLiabilities": "1461000000", "cashAndShortTermInvestments": "504000000" }, "cashflow": { "freeCashFlow": "242000000", "dividendsPaid": "-181000000", "issuanceOfDebt": "37000000", "issuanceOfStock": null, "repaymentOfDebt": "-326000000", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "1354000000", "repurchaseOfStock": null, "capitalExpenditures": "-1112000000" } }, "revenue": null, "cost_of_revenue": 2617000000, "gross_profit": 1546000000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 396000000, "depreciation_amortisation": 430000000, "ebitda": 569000000, "interest_expense": 42000000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 5000000, "net_income_continuing_ops": null, "net_income_to_common": 5000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 504000000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 1451000000, "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": 6005000000, "short_term_debt": 3000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1461000000, "long_term_debt": 2247000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 2428000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 1508000000, "shares_outstanding": 226485321, "operating_cash_flow": 1354000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -1112000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -181000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -289000000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 242000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "569000000", "netIncome": "5000000", "grossProfit": "1546000000", "totalRevenue": null, "costOfRevenue": "2617000000", "interestExpense": "42000000", "operatingIncome": "396000000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "430000000" }, "balance": { "totalDebt": "2428000000", "totalAssets": "6005000000", "longTermDebt": "2247000000", "shortTermDebt": "3000000", "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "226485321", "totalCurrentAssets": "1451000000", "totalShareholderEquity": "1508000000", "totalCurrentLiabilities": "1461000000", "cashAndShortTermInvestments": "504000000" }, "cashflow": { "freeCashFlow": "242000000", "dividendsPaid": "-181000000", "issuanceOfDebt": "37000000", "issuanceOfStock": null, "repaymentOfDebt": "-326000000", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "1354000000", "repurchaseOfStock": null, "capitalExpenditures": "-1112000000" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:14:10.516607+00:00", "is_restated": false, "income_statement": { "revenue": 4495000000, "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": 388853, "ticker_id": 20089, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:14:10.516607+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": "4495000000", "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": 4495000000, "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": "4495000000", "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": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:14:10.516607+00:00", "is_restated": false, "income_statement": { "revenue": 775000000, "cost_of_revenue": 194000000, "gross_profit": 581000000, "ebit": 3000000, "ebitda": 42000000, "pretax_income": null, "tax_provision": null, "net_income": -41000000, "net_income_to_common": -41000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 224000000, "total_current_assets": 1115000000, "total_assets": 4560000000, "short_term_debt": 21000000, "long_term_debt": 1856000000, "total_debt": 1877000000, "total_liabilities": null, "total_equity": 1122000000, "shares_outstanding": 232811754, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 115000000, "capital_expenditure": -283000000, "free_cash_flow": -168000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 388842, "ticker_id": 20089, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:14:10.516607+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "42000000", "netIncome": "-41000000", "grossProfit": "581000000", "totalRevenue": "775000000", "costOfRevenue": "194000000", "interestExpense": "18000000", "operatingIncome": "3000000", "fiscalDateEnding": "2026-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "41000000" }, "balance": { "totalDebt": "1877000000", "totalAssets": "4560000000", "longTermDebt": "1856000000", "shortTermDebt": "21000000", "fiscalDateEnding": "2026-03-31", "totalLiabilities": null, "sharesOutstanding": "232811754", "totalCurrentAssets": "1115000000", "totalShareholderEquity": "1122000000", "totalCurrentLiabilities": "1285000000", "cashAndShortTermInvestments": "224000000" }, "cashflow": { "freeCashFlow": "-168000000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2026-03-31", "operatingCashflow": "115000000", "repurchaseOfStock": null, "capitalExpenditures": "-283000000" } }, "revenue": 775000000, "cost_of_revenue": 194000000, "gross_profit": 581000000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 3000000, "depreciation_amortisation": 41000000, "ebitda": 42000000, "interest_expense": 18000000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -41000000, "net_income_continuing_ops": null, "net_income_to_common": -41000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 224000000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 1115000000, "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": 4560000000, "short_term_debt": 21000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1285000000, "long_term_debt": 1856000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 1877000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 1122000000, "shares_outstanding": 232811754, "operating_cash_flow": 115000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -283000000, "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": -168000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "42000000", "netIncome": "-41000000", "grossProfit": "581000000", "totalRevenue": "775000000", "costOfRevenue": "194000000", "interestExpense": "18000000", "operatingIncome": "3000000", "fiscalDateEnding": "2026-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "41000000" }, "balance": { "totalDebt": "1877000000", "totalAssets": "4560000000", "longTermDebt": "1856000000", "shortTermDebt": "21000000", "fiscalDateEnding": "2026-03-31", "totalLiabilities": null, "sharesOutstanding": "232811754", "totalCurrentAssets": "1115000000", "totalShareholderEquity": "1122000000", "totalCurrentLiabilities": "1285000000", "cashAndShortTermInvestments": "224000000" }, "cashflow": { "freeCashFlow": "-168000000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2026-03-31", "operatingCashflow": "115000000", "repurchaseOfStock": null, "capitalExpenditures": "-283000000" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:14:10.516607+00:00", "is_restated": false, "income_statement": { "revenue": 1161000000, "cost_of_revenue": 734000000, "gross_profit": 427000000, "ebit": 95000000, "ebitda": 164000000, "pretax_income": null, "tax_provision": null, "net_income": -137000000, "net_income_to_common": -137000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 541000000, "total_current_assets": 1484000000, "total_assets": 4905000000, "short_term_debt": 655000000, "long_term_debt": 1230000000, "total_debt": 1970000000, "total_liabilities": null, "total_equity": 1151000000, "shares_outstanding": 232811754, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 498000000, "capital_expenditure": -289000000, "free_cash_flow": 209000000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 388843, "ticker_id": 20089, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:14:10.516607+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "164000000", "netIncome": "-137000000", "grossProfit": "427000000", "totalRevenue": "1161000000", "costOfRevenue": "734000000", "interestExpense": "24000000", "operatingIncome": "95000000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "240000000" }, "balance": { "totalDebt": "1970000000", "totalAssets": "4905000000", "longTermDebt": "1230000000", "shortTermDebt": "655000000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "232811754", "totalCurrentAssets": "1484000000", "totalShareholderEquity": "1151000000", "totalCurrentLiabilities": "2049000000", "cashAndShortTermInvestments": "541000000" }, "cashflow": { "freeCashFlow": "209000000", "dividendsPaid": "0", "issuanceOfDebt": "0", "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2025-12-31", "operatingCashflow": "498000000", "repurchaseOfStock": null, "capitalExpenditures": "-289000000" } }, "revenue": 1161000000, "cost_of_revenue": 734000000, "gross_profit": 427000000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 95000000, "depreciation_amortisation": 240000000, "ebitda": 164000000, "interest_expense": 24000000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -137000000, "net_income_continuing_ops": null, "net_income_to_common": -137000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 541000000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 1484000000, "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": 4905000000, "short_term_debt": 655000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2049000000, "long_term_debt": 1230000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 1970000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 1151000000, "shares_outstanding": 232811754, "operating_cash_flow": 498000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -289000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 209000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "164000000", "netIncome": "-137000000", "grossProfit": "427000000", "totalRevenue": "1161000000", "costOfRevenue": "734000000", "interestExpense": "24000000", "operatingIncome": "95000000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "240000000" }, "balance": { "totalDebt": "1970000000", "totalAssets": "4905000000", "longTermDebt": "1230000000", "shortTermDebt": "655000000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "232811754", "totalCurrentAssets": "1484000000", "totalShareholderEquity": "1151000000", "totalCurrentLiabilities": "2049000000", "cashAndShortTermInvestments": "541000000" }, "cashflow": { "freeCashFlow": "209000000", "dividendsPaid": "0", "issuanceOfDebt": "0", "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2025-12-31", "operatingCashflow": "498000000", "repurchaseOfStock": null, "capitalExpenditures": "-289000000" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:14:10.516607+00:00", "is_restated": false, "income_statement": { "revenue": 819000000, "cost_of_revenue": 586000000, "gross_profit": 234000000, "ebit": 20000000, "ebitda": 67000000, "pretax_income": null, "tax_provision": null, "net_income": 77000000, "net_income_to_common": 77000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 593000000, "total_current_assets": 1503000000, "total_assets": 5291000000, "short_term_debt": 2145000000, "long_term_debt": 180000000, "total_debt": 2325000000, "total_liabilities": null, "total_equity": 1282000000, "shares_outstanding": 232811754, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 177000000, "capital_expenditure": -231000000, "free_cash_flow": -54000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 388845, "ticker_id": 20089, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:14:10.516607+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "67000000", "netIncome": "77000000", "grossProfit": "234000000", "totalRevenue": "819000000", "costOfRevenue": "586000000", "interestExpense": "17000000", "operatingIncome": "20000000", "fiscalDateEnding": "2025-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": "47000000" }, "balance": { "totalDebt": "2325000000", "totalAssets": "5291000000", "longTermDebt": "180000000", "shortTermDebt": "2145000000", "fiscalDateEnding": "2025-09-30", "totalLiabilities": null, "sharesOutstanding": "232811754", "totalCurrentAssets": "1503000000", "totalShareholderEquity": "1282000000", "totalCurrentLiabilities": "3507000000", "cashAndShortTermInvestments": "593000000" }, "cashflow": { "freeCashFlow": "-54000000", "dividendsPaid": null, "issuanceOfDebt": "0", "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2025-09-30", "operatingCashflow": "177000000", "repurchaseOfStock": null, "capitalExpenditures": "-231000000" } }, "revenue": 819000000, "cost_of_revenue": 586000000, "gross_profit": 234000000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 20000000, "depreciation_amortisation": 47000000, "ebitda": 67000000, "interest_expense": 17000000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 77000000, "net_income_continuing_ops": null, "net_income_to_common": 77000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 593000000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 1503000000, "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": 5291000000, "short_term_debt": 2145000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3507000000, "long_term_debt": 180000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 2325000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 1282000000, "shares_outstanding": 232811754, "operating_cash_flow": 177000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -231000000, "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": -54000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "67000000", "netIncome": "77000000", "grossProfit": "234000000", "totalRevenue": "819000000", "costOfRevenue": "586000000", "interestExpense": "17000000", "operatingIncome": "20000000", "fiscalDateEnding": "2025-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": "47000000" }, "balance": { "totalDebt": "2325000000", "totalAssets": "5291000000", "longTermDebt": "180000000", "shortTermDebt": "2145000000", "fiscalDateEnding": "2025-09-30", "totalLiabilities": null, "sharesOutstanding": "232811754", "totalCurrentAssets": "1503000000", "totalShareholderEquity": "1282000000", "totalCurrentLiabilities": "3507000000", "cashAndShortTermInvestments": "593000000" }, "cashflow": { "freeCashFlow": "-54000000", "dividendsPaid": null, "issuanceOfDebt": "0", "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2025-09-30", "operatingCashflow": "177000000", "repurchaseOfStock": null, "capitalExpenditures": "-231000000" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:14:10.516607+00:00", "is_restated": false, "income_statement": { "revenue": 839000000, "cost_of_revenue": 639000000, "gross_profit": 201000000, "ebit": -72000000, "ebitda": -27000000, "pretax_income": null, "tax_provision": null, "net_income": -49000000, "net_income_to_common": -49000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 581000000, "total_current_assets": 1385000000, "total_assets": 5135000000, "short_term_debt": 290000000, "long_term_debt": 2030000000, "total_debt": 2320000000, "total_liabilities": null, "total_equity": 1209000000, "shares_outstanding": 226884085, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 242000000, "capital_expenditure": -293000000, "free_cash_flow": -51000000, "dividends_paid": -12000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 388846, "ticker_id": 20089, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:14:10.516607+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-27000000", "netIncome": "-49000000", "grossProfit": "201000000", "totalRevenue": "839000000", "costOfRevenue": "639000000", "interestExpense": "17000000", "operatingIncome": "-72000000", "fiscalDateEnding": "2025-06-30", "researchAndDevelopment": null, "depreciationAndAmortization": "49000000" }, "balance": { "totalDebt": "2320000000", "totalAssets": "5135000000", "longTermDebt": "2030000000", "shortTermDebt": "290000000", "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "226884085", "totalCurrentAssets": "1385000000", "totalShareholderEquity": "1209000000", "totalCurrentLiabilities": "1610000000", "cashAndShortTermInvestments": "581000000" }, "cashflow": { "freeCashFlow": "-51000000", "dividendsPaid": "-12000000", "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2025-06-30", "operatingCashflow": "242000000", "repurchaseOfStock": null, "capitalExpenditures": "-293000000" } }, "revenue": 839000000, "cost_of_revenue": 639000000, "gross_profit": 201000000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -72000000, "depreciation_amortisation": 49000000, "ebitda": -27000000, "interest_expense": 17000000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -49000000, "net_income_continuing_ops": null, "net_income_to_common": -49000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 581000000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 1385000000, "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": 5135000000, "short_term_debt": 290000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1610000000, "long_term_debt": 2030000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 2320000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 1209000000, "shares_outstanding": 226884085, "operating_cash_flow": 242000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -293000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -12000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -51000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-27000000", "netIncome": "-49000000", "grossProfit": "201000000", "totalRevenue": "839000000", "costOfRevenue": "639000000", "interestExpense": "17000000", "operatingIncome": "-72000000", "fiscalDateEnding": "2025-06-30", "researchAndDevelopment": null, "depreciationAndAmortization": "49000000" }, "balance": { "totalDebt": "2320000000", "totalAssets": "5135000000", "longTermDebt": "2030000000", "shortTermDebt": "290000000", "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "226884085", "totalCurrentAssets": "1385000000", "totalShareholderEquity": "1209000000", "totalCurrentLiabilities": "1610000000", "cashAndShortTermInvestments": "581000000" }, "cashflow": { "freeCashFlow": "-51000000", "dividendsPaid": "-12000000", "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2025-06-30", "operatingCashflow": "242000000", "repurchaseOfStock": null, "capitalExpenditures": "-293000000" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:14:10.516607+00:00", "is_restated": false, "income_statement": { "revenue": 855000000, "cost_of_revenue": 223000000, "gross_profit": 632000000, "ebit": -57000000, "ebitda": -10000000, "pretax_income": null, "tax_provision": null, "net_income": -60000000, "net_income_to_common": -60000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 692000000, "total_current_assets": 1499000000, "total_assets": 5280000000, "short_term_debt": 245000000, "long_term_debt": 2077000000, "total_debt": 2322000000, "total_liabilities": null, "total_equity": 1240000000, "shares_outstanding": 226884085, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 179000000, "capital_expenditure": -263000000, "free_cash_flow": -84000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 388847, "ticker_id": 20089, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:14:10.516607+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-10000000", "netIncome": "-60000000", "grossProfit": "632000000", "totalRevenue": "855000000", "costOfRevenue": "223000000", "interestExpense": "18000000", "operatingIncome": "-57000000", "fiscalDateEnding": "2025-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "51000000" }, "balance": { "totalDebt": "2322000000", "totalAssets": "5280000000", "longTermDebt": "2077000000", "shortTermDebt": "245000000", "fiscalDateEnding": "2025-03-31", "totalLiabilities": null, "sharesOutstanding": "226884085", "totalCurrentAssets": "1499000000", "totalShareholderEquity": "1240000000", "totalCurrentLiabilities": "1540000000", "cashAndShortTermInvestments": "692000000" }, "cashflow": { "freeCashFlow": "-84000000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2025-03-31", "operatingCashflow": "179000000", "repurchaseOfStock": null, "capitalExpenditures": "-263000000" } }, "revenue": 855000000, "cost_of_revenue": 223000000, "gross_profit": 632000000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -57000000, "depreciation_amortisation": 51000000, "ebitda": -10000000, "interest_expense": 18000000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -60000000, "net_income_continuing_ops": null, "net_income_to_common": -60000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 692000000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 1499000000, "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": 5280000000, "short_term_debt": 245000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1540000000, "long_term_debt": 2077000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 2322000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 1240000000, "shares_outstanding": 226884085, "operating_cash_flow": 179000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -263000000, "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": -84000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-10000000", "netIncome": "-60000000", "grossProfit": "632000000", "totalRevenue": "855000000", "costOfRevenue": "223000000", "interestExpense": "18000000", "operatingIncome": "-57000000", "fiscalDateEnding": "2025-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "51000000" }, "balance": { "totalDebt": "2322000000", "totalAssets": "5280000000", "longTermDebt": "2077000000", "shortTermDebt": "245000000", "fiscalDateEnding": "2025-03-31", "totalLiabilities": null, "sharesOutstanding": "226884085", "totalCurrentAssets": "1499000000", "totalShareholderEquity": "1240000000", "totalCurrentLiabilities": "1540000000", "cashAndShortTermInvestments": "692000000" }, "cashflow": { "freeCashFlow": "-84000000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2025-03-31", "operatingCashflow": "179000000", "repurchaseOfStock": null, "capitalExpenditures": "-263000000" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:14:10.516607+00:00", "is_restated": false, "income_statement": { "revenue": null, "cost_of_revenue": null, "gross_profit": null, "ebit": null, "ebitda": null, "pretax_income": null, "tax_provision": null, "net_income": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": null, "total_current_assets": null, "total_assets": null, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": null, "total_equity": null, "shares_outstanding": null, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": null, "free_cash_flow": null, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 7000000 }, "complete_fields": { "id": 388848, "ticker_id": 20089, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:14:10.516607+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": "0", "issuanceOfDebt": "7000000", "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2024-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } }, "revenue": null, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": null, "depreciation_amortisation": null, "ebitda": null, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": null, "net_income_continuing_ops": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": null, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": null, "shares_outstanding": null, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": null, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 7000000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": "0", "issuanceOfDebt": "7000000", "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2024-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:14:10.516607+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": 6000000 }, "complete_fields": { "id": 388850, "ticker_id": 20089, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:14:10.516607+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2024-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2024-09-30", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": "6000000", "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2024-09-30", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } }, "revenue": null, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": null, "depreciation_amortisation": null, "ebitda": null, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": null, "net_income_continuing_ops": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": null, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": null, "shares_outstanding": null, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": null, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 6000000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2024-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2024-09-30", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": "6000000", "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2024-09-30", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "cornerstone_value", "name": "Cornerstone Value", "slug": "cornerstone-value", "group": "value", "page_url": "/factors/cornerstone-value/", "rank_field": "cornerstone_value_rank" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 5, "quarterly_financial_periods": 7, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }