{ "ticker": { "uuid": "b1ea58de-3f3b-4a71-a96b-b38fca66cdff", "symbol": "S188", "name": "SMT Scharf AG", "exchange": "GER", "exchange_name": "XETRA", "country": "DE", "currency": "EUR", "sector": "Industrials", "industry": "Railroads", "page_url": "https://sharemaestro.com/factors/ticker/b1ea58de-3f3b-4a71-a96b-b38fca66cdff/", "api_url": "https://sharemaestro.com/factors/api/tickers/b1ea58de-3f3b-4a71-a96b-b38fca66cdff/" }, "ticker_metadata": { "id": 20296, "uuid": "b1ea58de-3f3b-4a71-a96b-b38fca66cdff", "symbol": "S188", "name": "SMT Scharf AG", "asset_type": "equity", "market_cap": 38577452, "stock_exchange_id": 8, "industry": "Railroads", "sector": "Industrials", "description": "SMT Scharf AG engages in the development, manufacture, and service of transportation equipment and logistics systems for underground mining and tunnel construction. The company operates through four segments: Coal Mining, Mineral Mining, Tunnel Logistics, and Other Industries. It offers monorail and duorail systems, chairlift systems, segment cranes, lifting devices, explosive and placement devices, drilling and splitting tools, construction site cranes, battery and diesel locomotives, muckmasters, lift working platform, cable drive, mini climbers, light electric vehicles, and climbing locomotive products. The company's products are primarily used in hard coal, gold, platinum, copper, nickel, and salt mining activities. It has operations in Germany, Russia and rest of CIS states, Poland, China, Africa, the United States, and internationally. The company was founded in 1941 and is headquartered in Hamm, Germany. SMT Scharf AG operates as a subsidiary of Yankuang Energy Group Company Limited.", "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": "b1ea58de-3f3b-4a71-a96b-b38fca66cdff", "symbol": "S188", "name": "SMT Scharf AG", "exchange": "GER", "exchange_name": "XETRA", "country": "DE", "currency": "EUR", "sector": "Industrials", "industry": "Railroads", "page_url": "https://sharemaestro.com/factors/ticker/b1ea58de-3f3b-4a71-a96b-b38fca66cdff/", "api_url": "https://sharemaestro.com/factors/api/tickers/b1ea58de-3f3b-4a71-a96b-b38fca66cdff/" }, "week_end_date": "2026-06-07", "universe": "EUR_DE", "score": { "os": 0.89, "value": 0.96, "quality": 0.32, "momentum": 0.62, "coverage": 0.879, "confidence": 0.879, "delta": null }, "headline_factors": { "price": 7.05, "market_cap": 38577451.95, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": 0.2967, "shareholder_yield": 0, "roe": -0.0794, "piotroski_f_score": 6, "momentum_12_1": 0.1085, "volatility_252d": 0.5024 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "yfinance", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T12:30:35.141238+00:00", "batch_id": "" }, "size": { "price_close": 7.05, "market_cap": 38577451.95, "market_cap_usd": 38577451.95, "enterprise_value": 21103451.95, "shares_outstanding": 5471979, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 0.4579, "ptbv_ratio": 0.4579, "ps_ratio": 0.4101, "pcf_ratio": 1.8275, "pfcf_ratio": 1.9749, "ev_ebitda": 3.37, "ev_ebit": 7.2442, "ev_sales": 0.2244, "ev_fcf": 1.0803, "earnings_yield": null, "fcf_yield": 0.9256, "price_to_sales": 0.4101, "price_to_book": 0.4579, "price_to_cashflow": 1.8275, "ebitda_to_ev": 0.2967, "sales_yield": 4.4572 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": 0.3706, "total_yield": 0.3706 }, "quality": { "gross_margin": 0.1475, "operating_margin": 0.031, "net_margin": -0.0711, "ebitda_margin": 0.0666, "fcf_margin": 0.2077, "roe": -0.0794, "roa": -0.0433, "roic": 0.0327, "roc_greenblatt": null, "asset_turnover": 0.6087, "cash_conversion": -2.9197, "accruals_ratio": -0.1799, "sbc_to_revenue": null, "piotroski_f_score": 6, "altman_z_score": null, "earnings_stability_5y": 0.9872, "revenue_stability_5y": 0.1381, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.0898, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": null, "net_debt_to_ebitda": -2.7904, "debt_to_assets": 0.014, "interest_coverage": 2.6274, "current_ratio": 3.804, "quick_ratio": 3.804, "net_debt": -17474000, "local_beta": -0.2145, "volatility_252d": 0.5024, "volatility_60d": 0.9699, "max_drawdown_12m": -0.3846, "risk_adjusted_momentum": 0.216 }, "growth": { "revenue_growth_1y": 0.1108, "revenue_growth_3y_cagr": 0.0318, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": -0.0658, "revenue_growth": 0.1108, "earnings_growth": null }, "momentum": { "price_return_1m": -0.014, "price_return_3m": 0.0292, "price_return_6m": 0.2155, "price_return_9m": -0.014, "price_return_12m": 0.093, "price_return_12m_ex1m": 0.1085, "momentum_6m": 0.2155, "momentum_12m": 0.093, "momentum_12_1": 0.1085, "distance_from_52w_high": -0.2253, "distance_from_52w_low": 0.2589, "relative_strength": 0.0743 }, "raw_ttm": { "revenue_ttm": 94062000, "gross_profit_ttm": 13874155.42, "ebit_ttm": 2913155.42, "ebitda_ttm": 6262187.01, "net_income_ttm": -6690601.69, "eps_diluted_ttm": -1.2227, "operating_cash_flow_ttm": 21109423.92, "capital_expenditure_ttm": -1575138.43, "fcf_ttm": 19534285.49, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 1108754.3, "cash_and_equivalents": 19645000, "total_current_assets": 134369000, "total_current_liabilities": 35323000, "net_ppe": null, "total_assets": 154524000, "total_debt": 2171000, "total_equity": 84252000, "net_working_capital": 80168000, "book_value_per_share": 15.397, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 15.397 }, "ranks": { "universe_ticker_count": 632, "rank_pe": 50, "rank_pb": 5, "rank_ptbv": 5, "rank_ps": 15, "rank_pcf": 4, "rank_ev_ebitda": 7, "rank_ev_ebit": 24, "rank_earnings_yield": 50, "rank_fcf_yield": 2, "rank_dividend_yield": 92, "rank_shareholder_yield": 88, "rank_total_yield": 4, "rank_roe": 88, "rank_roc": 50, "rank_roic": 79, "rank_gross_margin": 91, "rank_fcf_margin": 19, "rank_piotroski": 54, "rank_accruals": 5, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 22, "rank_momentum_12m": 48, "rank_momentum_12m_ex1m": 44, "rank_relative_strength": 48 }, "composites": { "value_composite": 4, "quality_composite": 68, "momentum_composite": 38, "growth_composite": 24, "yield_composite": 69, "svqf_composite": 56, "vc1_composite": 6, "vc2_composite": 13, "vc3_composite": 3, "trending_value_composite": null, "overall_composite": 11, "quality_value_composite": 0.5543, "os_score": 0.89, "value_percentile": 0.96, "quality_percentile": 0.32, "momentum_percentile": 0.62, "factor_coverage": 0.879, "signal_confidence": 0.879, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": 16, "all_cap_buyback_rank": 73, "small_cap_core_rank": 17, "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": 8098, "ticker_id": 20296, "universe_id": 5, "week_end_date": "2026-06-07", "source_primary": "yfinance", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T12:30:35.141238+00:00", "batch_id": "", "os_score_delta": null, "price_close": 7.05, "market_cap": 38577451.95, "market_cap_usd": 38577451.95, "enterprise_value": 21103451.95, "shares_outstanding": 5471979, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 0.45788174, "ptbv_ratio": 0.45788174, "ps_ratio": 0.41012792, "pcf_ratio": 1.82749904, "pfcf_ratio": 1.97485861, "ev_ebitda": 3.36998111, "ev_ebit": 7.2441902, "ev_sales": 0.22435683, "ev_fcf": 1.08032884, "earnings_yield": null, "fcf_yield": 0.92564409, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": 0.37057529, "total_yield": 0.37057529, "gross_margin": 0.14750011, "operating_margin": 0.03097059, "net_margin": -0.0711297, "ebitda_margin": 0.0665751, "fcf_margin": 0.20767457, "roe": -0.07941178, "roa": -0.04329814, "roic": 0.03271836, "roc_greenblatt": null, "asset_turnover": 0.60872098, "cash_conversion": -2.9196605, "accruals_ratio": -0.17990749, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": -2.79039894, "debt_to_assets": 0.0140496, "interest_coverage": 2.62741296, "current_ratio": 3.80400872, "quick_ratio": 3.80400872, "net_debt": -17474000, "revenue_growth_1y": 0.11078258, "revenue_growth_3y_cagr": 0.0317745, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": -0.06577001, "piotroski_f_score": 6, "altman_z_score": null, "earnings_stability_5y": 0.987211, "revenue_stability_5y": 0.138095, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.01398601, "price_return_3m": 0.02919708, "price_return_6m": 0.21551724, "price_return_9m": -0.01398601, "price_return_12m": 0.09302326, "price_return_12m_ex1m": 0.10852713, "distance_from_52w_high": -0.22527473, "distance_from_52w_low": 0.25892857, "relative_strength": 0.07431929, "local_beta": -0.2145, "volatility_252d": 0.502383, "volatility_60d": 0.969879, "max_drawdown_12m": -0.38461538, "revenue_ttm": 94062000, "gross_profit_ttm": 13874155.42, "ebit_ttm": 2913155.42, "ebitda_ttm": 6262187.01, "net_income_ttm": -6690601.69, "eps_diluted_ttm": -1.22270237, "operating_cash_flow_ttm": 21109423.92, "capital_expenditure_ttm": -1575138.43, "fcf_ttm": 19534285.49, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 1108754.3, "cash_and_equivalents": 19645000, "total_current_assets": 134369000, "total_current_liabilities": 35323000, "net_ppe": null, "total_assets": 154524000, "total_debt": 2171000, "total_equity": 84252000, "net_working_capital": 80168000, "book_value_per_share": 15.39698891, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 15.39698891, "universe_ticker_count": 632, "sector": "Industrials", "rank_pe": 50, "rank_pb": 5, "rank_ptbv": 5, "rank_ps": 15, "rank_pcf": 4, "rank_ev_ebitda": 7, "rank_ev_ebit": 24, "rank_earnings_yield": 50, "rank_fcf_yield": 2, "rank_dividend_yield": 92, "rank_shareholder_yield": 88, "rank_total_yield": 4, "rank_roe": 88, "rank_roc": 50, "rank_roic": 79, "rank_gross_margin": 91, "rank_fcf_margin": 19, "rank_piotroski": 54, "rank_accruals": 5, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 22, "rank_momentum_12m": 48, "rank_momentum_12m_ex1m": 44, "rank_relative_strength": 48, "value_composite": 4, "quality_composite": 68, "momentum_composite": 38, "growth_composite": 24, "yield_composite": 69, "svqf_composite": 56, "vc1_composite": 6, "vc2_composite": 13, "vc3_composite": 3, "trending_value_composite": null, "overall_composite": 11, "factor_coverage": 0.879, "signal_confidence": 0.879, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": 16, "all_cap_buyback_rank": 73, "small_cap_core_rank": 17, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 7.05, "os": 0.89, "value": 0.96, "quality": 0.32, "momentum": 0.62, "confidence": 0.879, "coverage": 0.879, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0, "roe": -0.0794, "momentum_12_1": 0.1085, "complete_fields": { "id": 8098, "ticker_id": 20296, "universe_id": 5, "week_end_date": "2026-06-07", "source_primary": "yfinance", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T12:30:35.141238+00:00", "batch_id": "", "os_score_delta": null, "price_close": 7.05, "market_cap": 38577451.95, "market_cap_usd": 38577451.95, "enterprise_value": 21103451.95, "shares_outstanding": 5471979, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 0.45788174, "ptbv_ratio": 0.45788174, "ps_ratio": 0.41012792, "pcf_ratio": 1.82749904, "pfcf_ratio": 1.97485861, "ev_ebitda": 3.36998111, "ev_ebit": 7.2441902, "ev_sales": 0.22435683, "ev_fcf": 1.08032884, "earnings_yield": null, "fcf_yield": 0.92564409, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": 0.37057529, "total_yield": 0.37057529, "gross_margin": 0.14750011, "operating_margin": 0.03097059, "net_margin": -0.0711297, "ebitda_margin": 0.0665751, "fcf_margin": 0.20767457, "roe": -0.07941178, "roa": -0.04329814, "roic": 0.03271836, "roc_greenblatt": null, "asset_turnover": 0.60872098, "cash_conversion": -2.9196605, "accruals_ratio": -0.17990749, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": -2.79039894, "debt_to_assets": 0.0140496, "interest_coverage": 2.62741296, "current_ratio": 3.80400872, "quick_ratio": 3.80400872, "net_debt": -17474000, "revenue_growth_1y": 0.11078258, "revenue_growth_3y_cagr": 0.0317745, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": -0.06577001, "piotroski_f_score": 6, "altman_z_score": null, "earnings_stability_5y": 0.987211, "revenue_stability_5y": 0.138095, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.01398601, "price_return_3m": 0.02919708, "price_return_6m": 0.21551724, "price_return_9m": -0.01398601, "price_return_12m": 0.09302326, "price_return_12m_ex1m": 0.10852713, "distance_from_52w_high": -0.22527473, "distance_from_52w_low": 0.25892857, "relative_strength": 0.07431929, "local_beta": -0.2145, "volatility_252d": 0.502383, "volatility_60d": 0.969879, "max_drawdown_12m": -0.38461538, "revenue_ttm": 94062000, "gross_profit_ttm": 13874155.42, "ebit_ttm": 2913155.42, "ebitda_ttm": 6262187.01, "net_income_ttm": -6690601.69, "eps_diluted_ttm": -1.22270237, "operating_cash_flow_ttm": 21109423.92, "capital_expenditure_ttm": -1575138.43, "fcf_ttm": 19534285.49, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 1108754.3, "cash_and_equivalents": 19645000, "total_current_assets": 134369000, "total_current_liabilities": 35323000, "net_ppe": null, "total_assets": 154524000, "total_debt": 2171000, "total_equity": 84252000, "net_working_capital": 80168000, "book_value_per_share": 15.39698891, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 15.39698891, "universe_ticker_count": 632, "sector": "Industrials", "rank_pe": 50, "rank_pb": 5, "rank_ptbv": 5, "rank_ps": 15, "rank_pcf": 4, "rank_ev_ebitda": 7, "rank_ev_ebit": 24, "rank_earnings_yield": 50, "rank_fcf_yield": 2, "rank_dividend_yield": 92, "rank_shareholder_yield": 88, "rank_total_yield": 4, "rank_roe": 88, "rank_roc": 50, "rank_roic": 79, "rank_gross_margin": 91, "rank_fcf_margin": 19, "rank_piotroski": 54, "rank_accruals": 5, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 22, "rank_momentum_12m": 48, "rank_momentum_12m_ex1m": 44, "rank_relative_strength": 48, "value_composite": 4, "quality_composite": 68, "momentum_composite": 38, "growth_composite": 24, "yield_composite": 69, "svqf_composite": 56, "vc1_composite": 6, "vc2_composite": 13, "vc3_composite": 3, "trending_value_composite": null, "overall_composite": 11, "factor_coverage": 0.879, "signal_confidence": 0.879, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": 16, "all_cap_buyback_rank": 73, "small_cap_core_rank": 17, "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": "2026-06-07T12:16:28.246100+00:00", "is_restated": false, "income_statement": { "revenue": 102934000, "cost_of_revenue": 84237844.58, "gross_profit": 18696155.42, "ebit": 4521155.42, "ebitda": 7815187.01, "pretax_income": null, "tax_provision": null, "net_income": -4448601.69, "net_income_to_common": -4448601.69, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 18708621.4, "total_current_assets": 135373785.37, "total_assets": 155339008.24, "short_term_debt": 871905.46, "long_term_debt": 1457646.18, "total_debt": 2329551.64, "total_liabilities": null, "total_equity": 84707198.12, "shares_outstanding": 5471979, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 14630423.92, "capital_expenditure": -1387138.43, "free_cash_flow": 13243285.49, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -11939172.97 }, "complete_fields": { "id": 389226, "ticker_id": 20296, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:16:28.246100+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "7815187.01", "netIncome": "-4448601.69", "grossProfit": "18696155.42", "totalRevenue": "102934000", "costOfRevenue": "84237844.58", "interestExpense": "1232754.3", "operatingIncome": "4521155.42", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "3436669.75" }, "balance": { "totalDebt": "2329551.64", "totalAssets": "155339008.24", "longTermDebt": "1457646.18", "shortTermDebt": "871905.46", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "5471979", "totalCurrentAssets": "135373785.37", "totalShareholderEquity": "84707198.12", "totalCurrentLiabilities": "36534274.9", "cashAndShortTermInvestments": "18708621.4" }, "cashflow": { "freeCashFlow": "13243285.49", "dividendsPaid": null, "issuanceOfDebt": "1243677.45", "issuanceOfStock": null, "repaymentOfDebt": "-13182850.42", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "14630423.92", "repurchaseOfStock": null, "capitalExpenditures": "-1387138.43" } }, "revenue": 102934000, "cost_of_revenue": 84237844.58, "gross_profit": 18696155.42, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 4521155.42, "depreciation_amortisation": 3436669.75, "ebitda": 7815187.01, "interest_expense": 1232754.3, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -4448601.69, "net_income_continuing_ops": null, "net_income_to_common": -4448601.69, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 18708621.4, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 135373785.37, "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": 155339008.24, "short_term_debt": 871905.46, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 36534274.9, "long_term_debt": 1457646.18, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 2329551.64, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 84707198.12, "shares_outstanding": 5471979, "operating_cash_flow": 14630423.92, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -1387138.43, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -11939172.97, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 13243285.49, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "7815187.01", "netIncome": "-4448601.69", "grossProfit": "18696155.42", "totalRevenue": "102934000", "costOfRevenue": "84237844.58", "interestExpense": "1232754.3", "operatingIncome": "4521155.42", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "3436669.75" }, "balance": { "totalDebt": "2329551.64", "totalAssets": "155339008.24", "longTermDebt": "1457646.18", "shortTermDebt": "871905.46", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "5471979", "totalCurrentAssets": "135373785.37", "totalShareholderEquity": "84707198.12", "totalCurrentLiabilities": "36534274.9", "cashAndShortTermInvestments": "18708621.4" }, "cashflow": { "freeCashFlow": "13243285.49", "dividendsPaid": null, "issuanceOfDebt": "1243677.45", "issuanceOfStock": null, "repaymentOfDebt": "-13182850.42", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "14630423.92", "repurchaseOfStock": null, "capitalExpenditures": "-1387138.43" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:16:28.246100+00:00", "is_restated": false, "income_statement": { "revenue": 92668000, "cost_of_revenue": 74474176.24, "gross_profit": 18193823.76, "ebit": 4805823.76, "ebitda": 12977494.83, "pretax_income": null, "tax_provision": null, "net_income": 5602259.26, "net_income_to_common": 5602259.26, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 15099835.32, "total_current_assets": 155572651.32, "total_assets": 179739845.73, "short_term_debt": 925124.66, "long_term_debt": 1835662.29, "total_debt": 2760786.95, "total_liabilities": null, "total_equity": 90670605.13, "shares_outstanding": 5471979, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 430464.85, "capital_expenditure": -1621601.51, "free_cash_flow": -1191136.66, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": 6082790.04 }, "complete_fields": { "id": 389231, "ticker_id": 20296, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:16:28.246100+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "12977494.83", "netIncome": "5602259.26", "grossProfit": "18193823.76", "totalRevenue": "92668000", "costOfRevenue": "74474176.24", "interestExpense": "1510057.55", "operatingIncome": "4805823.76", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "3942360.29" }, "balance": { "totalDebt": "2760786.95", "totalAssets": "179739845.73", "longTermDebt": "1835662.29", "shortTermDebt": "925124.66", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "5471979", "totalCurrentAssets": "155572651.32", "totalShareholderEquity": "90670605.13", "totalCurrentLiabilities": "53368880.73", "cashAndShortTermInvestments": "15099835.32" }, "cashflow": { "freeCashFlow": "-1191136.66", "dividendsPaid": null, "issuanceOfDebt": "17244564.92", "issuanceOfStock": "0", "repaymentOfDebt": "-11161774.88", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "430464.85", "repurchaseOfStock": null, "capitalExpenditures": "-1621601.51" } }, "revenue": 92668000, "cost_of_revenue": 74474176.24, "gross_profit": 18193823.76, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 4805823.76, "depreciation_amortisation": 3942360.29, "ebitda": 12977494.83, "interest_expense": 1510057.55, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 5602259.26, "net_income_continuing_ops": null, "net_income_to_common": 5602259.26, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 15099835.32, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 155572651.32, "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": 179739845.73, "short_term_debt": 925124.66, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 53368880.73, "long_term_debt": 1835662.29, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 2760786.95, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 90670605.13, "shares_outstanding": 5471979, "operating_cash_flow": 430464.85, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -1621601.51, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": 6082790.04, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -1191136.66, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "12977494.83", "netIncome": "5602259.26", "grossProfit": "18193823.76", "totalRevenue": "92668000", "costOfRevenue": "74474176.24", "interestExpense": "1510057.55", "operatingIncome": "4805823.76", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "3942360.29" }, "balance": { "totalDebt": "2760786.95", "totalAssets": "179739845.73", "longTermDebt": "1835662.29", "shortTermDebt": "925124.66", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "5471979", "totalCurrentAssets": "155572651.32", "totalShareholderEquity": "90670605.13", "totalCurrentLiabilities": "53368880.73", "cashAndShortTermInvestments": "15099835.32" }, "cashflow": { "freeCashFlow": "-1191136.66", "dividendsPaid": null, "issuanceOfDebt": "17244564.92", "issuanceOfStock": "0", "repaymentOfDebt": "-11161774.88", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "430464.85", "repurchaseOfStock": null, "capitalExpenditures": "-1621601.51" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:16:28.246100+00:00", "is_restated": false, "income_statement": { "revenue": 73172000, "cost_of_revenue": 57982477.8, "gross_profit": 15189522.2, "ebit": 6821522.2, "ebitda": 12335338.38, "pretax_income": null, "tax_provision": null, "net_income": 4880790.99, "net_income_to_common": 4880790.99, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 8241457.42, "total_current_assets": 87969704.87, "total_assets": 126507847.97, "short_term_debt": 767631.89, "long_term_debt": 2233763.4, "total_debt": 3001395.29, "total_liabilities": null, "total_equity": 84938584.6, "shares_outstanding": 5471979, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 3876724.58, "capital_expenditure": -1474152.9, "free_cash_flow": 2402571.68, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": 982177.84 }, "complete_fields": { "id": 389233, "ticker_id": 20296, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:16:28.246100+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "12335338.38", "netIncome": "4880790.99", "grossProfit": "15189522.2", "totalRevenue": "73172000", "costOfRevenue": "57982477.8", "interestExpense": "1488770.6", "operatingIncome": "6821522.2", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "3244401.07" }, "balance": { "totalDebt": "3001395.29", "totalAssets": "126507847.97", "longTermDebt": "2233763.4", "shortTermDebt": "767631.89", "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "5471979", "totalCurrentAssets": "87969704.87", "totalShareholderEquity": "84938584.6", "totalCurrentLiabilities": "31463144.06", "cashAndShortTermInvestments": "8241457.42" }, "cashflow": { "freeCashFlow": "2402571.68", "dividendsPaid": null, "issuanceOfDebt": "3167517.37", "issuanceOfStock": "0", "repaymentOfDebt": "-2185339.53", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "3876724.58", "repurchaseOfStock": null, "capitalExpenditures": "-1474152.9" } }, "revenue": 73172000, "cost_of_revenue": 57982477.8, "gross_profit": 15189522.2, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 6821522.2, "depreciation_amortisation": 3244401.07, "ebitda": 12335338.38, "interest_expense": 1488770.6, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 4880790.99, "net_income_continuing_ops": null, "net_income_to_common": 4880790.99, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 8241457.42, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 87969704.87, "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": 126507847.97, "short_term_debt": 767631.89, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 31463144.06, "long_term_debt": 2233763.4, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 3001395.29, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 84938584.6, "shares_outstanding": 5471979, "operating_cash_flow": 3876724.58, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -1474152.9, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": 982177.84, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 2402571.68, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "12335338.38", "netIncome": "4880790.99", "grossProfit": "15189522.2", "totalRevenue": "73172000", "costOfRevenue": "57982477.8", "interestExpense": "1488770.6", "operatingIncome": "6821522.2", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "3244401.07" }, "balance": { "totalDebt": "3001395.29", "totalAssets": "126507847.97", "longTermDebt": "2233763.4", "shortTermDebt": "767631.89", "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "5471979", "totalCurrentAssets": "87969704.87", "totalShareholderEquity": "84938584.6", "totalCurrentLiabilities": "31463144.06", "cashAndShortTermInvestments": "8241457.42" }, "cashflow": { "freeCashFlow": "2402571.68", "dividendsPaid": null, "issuanceOfDebt": "3167517.37", "issuanceOfStock": "0", "repaymentOfDebt": "-2185339.53", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "3876724.58", "repurchaseOfStock": null, "capitalExpenditures": "-1474152.9" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:16:28.246100+00:00", "is_restated": false, "income_statement": { "revenue": 93714000, "cost_of_revenue": 65404132.17, "gross_profit": 28309867.83, "ebit": 16841867.83, "ebitda": 22710557.89, "pretax_income": null, "tax_provision": null, "net_income": 14541998.24, "net_income_to_common": 14541998.24, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 7677200.17, "total_current_assets": 93117521.03, "total_assets": 131019502.56, "short_term_debt": 720826.96, "long_term_debt": 2698713.8, "total_debt": 3419540.76, "total_liabilities": null, "total_equity": 85284080.62, "shares_outstanding": 5471979, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 5675185.35, "capital_expenditure": -2852381.48, "free_cash_flow": 2822803.87, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -1285072.46 }, "complete_fields": { "id": 389234, "ticker_id": 20296, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:16:28.246100+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "22710557.89", "netIncome": "14541998.24", "grossProfit": "28309867.83", "totalRevenue": "93714000", "costOfRevenue": "65404132.17", "interestExpense": "1374182.62", "operatingIncome": "16841867.83", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "2698716.1" }, "balance": { "totalDebt": "3419540.76", "totalAssets": "131019502.56", "longTermDebt": "2698713.8", "shortTermDebt": "720826.96", "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "5471979", "totalCurrentAssets": "93117521.03", "totalShareholderEquity": "85284080.62", "totalCurrentLiabilities": "32997772.98", "cashAndShortTermInvestments": "7677200.17" }, "cashflow": { "freeCashFlow": "2822803.87", "dividendsPaid": null, "issuanceOfDebt": "30888", "issuanceOfStock": "0", "repaymentOfDebt": "-1315960.46", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "5675185.35", "repurchaseOfStock": null, "capitalExpenditures": "-2852381.48" } }, "revenue": 93714000, "cost_of_revenue": 65404132.17, "gross_profit": 28309867.83, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 16841867.83, "depreciation_amortisation": 2698716.1, "ebitda": 22710557.89, "interest_expense": 1374182.62, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 14541998.24, "net_income_continuing_ops": null, "net_income_to_common": 14541998.24, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 7677200.17, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 93117521.03, "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": 131019502.56, "short_term_debt": 720826.96, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 32997772.98, "long_term_debt": 2698713.8, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 3419540.76, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 85284080.62, "shares_outstanding": 5471979, "operating_cash_flow": 5675185.35, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -2852381.48, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -1285072.46, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 2822803.87, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "22710557.89", "netIncome": "14541998.24", "grossProfit": "28309867.83", "totalRevenue": "93714000", "costOfRevenue": "65404132.17", "interestExpense": "1374182.62", "operatingIncome": "16841867.83", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "2698716.1" }, "balance": { "totalDebt": "3419540.76", "totalAssets": "131019502.56", "longTermDebt": "2698713.8", "shortTermDebt": "720826.96", "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "5471979", "totalCurrentAssets": "93117521.03", "totalShareholderEquity": "85284080.62", "totalCurrentLiabilities": "32997772.98", "cashAndShortTermInvestments": "7677200.17" }, "cashflow": { "freeCashFlow": "2822803.87", "dividendsPaid": null, "issuanceOfDebt": "30888", "issuanceOfStock": "0", "repaymentOfDebt": "-1315960.46", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "5675185.35", "repurchaseOfStock": null, "capitalExpenditures": "-2852381.48" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:16:28.246100+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": 7927342.72, "net_debt_issued": null }, "complete_fields": { "id": 389235, "ticker_id": 20296, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:16:28.246100+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2021-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2021-12-31", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "7927342.72", "repaymentOfDebt": null, "fiscalDateEnding": "2021-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } }, "revenue": null, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": null, "depreciation_amortisation": null, "ebitda": null, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": null, "net_income_continuing_ops": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": null, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": null, "shares_outstanding": null, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": null, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": 7927342.72, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2021-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2021-12-31", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "7927342.72", "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": "2026-06-07T12:16:28.246100+00:00", "is_restated": false, "income_statement": { "revenue": 13984000, "cost_of_revenue": 14111000, "gross_profit": -127000, "ebit": -396000, "ebitda": 374000, "pretax_income": null, "tax_provision": null, "net_income": -1778000, "net_income_to_common": -1778000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 19645000, "total_current_assets": 134369000, "total_assets": 154524000, "short_term_debt": 767000, "long_term_debt": 1404000, "total_debt": 2171000, "total_liabilities": null, "total_equity": 84252000, "shares_outstanding": 5471979, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 1408000, "capital_expenditure": -353000, "free_cash_flow": 1055000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -1630000 }, "complete_fields": { "id": 389224, "ticker_id": 20296, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:16:28.246100+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "374000", "netIncome": "-1778000", "grossProfit": "-127000", "totalRevenue": "13984000", "costOfRevenue": "14111000", "interestExpense": "219000", "operatingIncome": "-396000", "fiscalDateEnding": "2026-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "619000" }, "balance": { "totalDebt": "2171000", "totalAssets": "154524000", "longTermDebt": "1404000", "shortTermDebt": "767000", "fiscalDateEnding": "2026-03-31", "totalLiabilities": null, "sharesOutstanding": "5471979", "totalCurrentAssets": "134369000", "totalShareholderEquity": "84252000", "totalCurrentLiabilities": "35323000", "cashAndShortTermInvestments": "19645000" }, "cashflow": { "freeCashFlow": "1055000", "dividendsPaid": null, "issuanceOfDebt": "0", "issuanceOfStock": null, "repaymentOfDebt": "-1630000", "fiscalDateEnding": "2026-03-31", "operatingCashflow": "1408000", "repurchaseOfStock": null, "capitalExpenditures": "-353000" } }, "revenue": 13984000, "cost_of_revenue": 14111000, "gross_profit": -127000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -396000, "depreciation_amortisation": 619000, "ebitda": 374000, "interest_expense": 219000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -1778000, "net_income_continuing_ops": null, "net_income_to_common": -1778000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 19645000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 134369000, "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": 154524000, "short_term_debt": 767000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 35323000, "long_term_debt": 1404000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 2171000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 84252000, "shares_outstanding": 5471979, "operating_cash_flow": 1408000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -353000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -1630000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 1055000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "374000", "netIncome": "-1778000", "grossProfit": "-127000", "totalRevenue": "13984000", "costOfRevenue": "14111000", "interestExpense": "219000", "operatingIncome": "-396000", "fiscalDateEnding": "2026-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "619000" }, "balance": { "totalDebt": "2171000", "totalAssets": "154524000", "longTermDebt": "1404000", "shortTermDebt": "767000", "fiscalDateEnding": "2026-03-31", "totalLiabilities": null, "sharesOutstanding": "5471979", "totalCurrentAssets": "134369000", "totalShareholderEquity": "84252000", "totalCurrentLiabilities": "35323000", "cashAndShortTermInvestments": "19645000" }, "cashflow": { "freeCashFlow": "1055000", "dividendsPaid": null, "issuanceOfDebt": "0", "issuanceOfStock": null, "repaymentOfDebt": "-1630000", "fiscalDateEnding": "2026-03-31", "operatingCashflow": "1408000", "repurchaseOfStock": null, "capitalExpenditures": "-353000" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:16:28.246100+00:00", "is_restated": false, "income_statement": { "revenue": 32035000, "cost_of_revenue": 29818844.58, "gross_profit": 2216155.42, "ebit": 2164155.42, "ebitda": 3189187.01, "pretax_income": null, "tax_provision": null, "net_income": -2449601.69, "net_income_to_common": -2449601.69, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 18708621.4, "total_current_assets": 135373785.37, "total_assets": 155339008.24, "short_term_debt": 871905.46, "long_term_debt": 1457646.18, "total_debt": 2329551.64, "total_liabilities": null, "total_equity": 84707198.12, "shares_outstanding": 5471979, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 1148423.92, "capital_expenditure": -700138.43, "free_cash_flow": 448285.49, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -5881850.42 }, "complete_fields": { "id": 389225, "ticker_id": 20296, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:16:28.246100+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "3189187.01", "netIncome": "-2449601.69", "grossProfit": "2216155.42", "totalRevenue": "32035000", "costOfRevenue": "29818844.58", "interestExpense": "281754.3", "operatingIncome": "2164155.42", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "1537669.75" }, "balance": { "totalDebt": "2329551.64", "totalAssets": "155339008.24", "longTermDebt": "1457646.18", "shortTermDebt": "871905.46", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "5471979", "totalCurrentAssets": "135373785.37", "totalShareholderEquity": "84707198.12", "totalCurrentLiabilities": "36534274.9", "cashAndShortTermInvestments": "18708621.4" }, "cashflow": { "freeCashFlow": "448285.49", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": "-5881850.42", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "1148423.92", "repurchaseOfStock": null, "capitalExpenditures": "-700138.43" } }, "revenue": 32035000, "cost_of_revenue": 29818844.58, "gross_profit": 2216155.42, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 2164155.42, "depreciation_amortisation": 1537669.75, "ebitda": 3189187.01, "interest_expense": 281754.3, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -2449601.69, "net_income_continuing_ops": null, "net_income_to_common": -2449601.69, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 18708621.4, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 135373785.37, "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": 155339008.24, "short_term_debt": 871905.46, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 36534274.9, "long_term_debt": 1457646.18, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 2329551.64, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 84707198.12, "shares_outstanding": 5471979, "operating_cash_flow": 1148423.92, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -700138.43, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -5881850.42, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 448285.49, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "3189187.01", "netIncome": "-2449601.69", "grossProfit": "2216155.42", "totalRevenue": "32035000", "costOfRevenue": "29818844.58", "interestExpense": "281754.3", "operatingIncome": "2164155.42", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "1537669.75" }, "balance": { "totalDebt": "2329551.64", "totalAssets": "155339008.24", "longTermDebt": "1457646.18", "shortTermDebt": "871905.46", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "5471979", "totalCurrentAssets": "135373785.37", "totalShareholderEquity": "84707198.12", "totalCurrentLiabilities": "36534274.9", "cashAndShortTermInvestments": "18708621.4" }, "cashflow": { "freeCashFlow": "448285.49", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": "-5881850.42", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "1148423.92", "repurchaseOfStock": null, "capitalExpenditures": "-700138.43" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:16:28.246100+00:00", "is_restated": false, "income_statement": { "revenue": 20842000, "cost_of_revenue": 16434000, "gross_profit": 4408000, "ebit": -530000, "ebitda": 261000, "pretax_income": null, "tax_provision": null, "net_income": -2065000, "net_income_to_common": -2065000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 17726000, "total_current_assets": 128777000, "total_assets": 151234000, "short_term_debt": 750000, "long_term_debt": 1944000, "total_debt": 2694000, "total_liabilities": null, "total_equity": 86555000, "shares_outstanding": 5471979, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 7586000, "capital_expenditure": -373000, "free_cash_flow": 7213000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -2173000 }, "complete_fields": { "id": 389227, "ticker_id": 20296, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:16:28.246100+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "261000", "netIncome": "-2065000", "grossProfit": "4408000", "totalRevenue": "20842000", "costOfRevenue": "16434000", "interestExpense": "294000", "operatingIncome": "-530000", "fiscalDateEnding": "2025-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": "645000" }, "balance": { "totalDebt": "2694000", "totalAssets": "151234000", "longTermDebt": "1944000", "shortTermDebt": "750000", "fiscalDateEnding": "2025-09-30", "totalLiabilities": null, "sharesOutstanding": "5471979", "totalCurrentAssets": "128777000", "totalShareholderEquity": "86555000", "totalCurrentLiabilities": "32197000", "cashAndShortTermInvestments": "17726000" }, "cashflow": { "freeCashFlow": "7213000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": "-2173000", "fiscalDateEnding": "2025-09-30", "operatingCashflow": "7586000", "repurchaseOfStock": null, "capitalExpenditures": "-373000" } }, "revenue": 20842000, "cost_of_revenue": 16434000, "gross_profit": 4408000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -530000, "depreciation_amortisation": 645000, "ebitda": 261000, "interest_expense": 294000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -2065000, "net_income_continuing_ops": null, "net_income_to_common": -2065000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 17726000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 128777000, "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": 151234000, "short_term_debt": 750000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 32197000, "long_term_debt": 1944000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 2694000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 86555000, "shares_outstanding": 5471979, "operating_cash_flow": 7586000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -373000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -2173000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 7213000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "261000", "netIncome": "-2065000", "grossProfit": "4408000", "totalRevenue": "20842000", "costOfRevenue": "16434000", "interestExpense": "294000", "operatingIncome": "-530000", "fiscalDateEnding": "2025-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": "645000" }, "balance": { "totalDebt": "2694000", "totalAssets": "151234000", "longTermDebt": "1944000", "shortTermDebt": "750000", "fiscalDateEnding": "2025-09-30", "totalLiabilities": null, "sharesOutstanding": "5471979", "totalCurrentAssets": "128777000", "totalShareholderEquity": "86555000", "totalCurrentLiabilities": "32197000", "cashAndShortTermInvestments": "17726000" }, "cashflow": { "freeCashFlow": "7213000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": "-2173000", "fiscalDateEnding": "2025-09-30", "operatingCashflow": "7586000", "repurchaseOfStock": null, "capitalExpenditures": "-373000" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:16:28.246100+00:00", "is_restated": false, "income_statement": { "revenue": 27201000, "cost_of_revenue": 19824000, "gross_profit": 7377000, "ebit": 1675000, "ebitda": 2438000, "pretax_income": null, "tax_provision": null, "net_income": -398000, "net_income_to_common": -398000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 16024000, "total_current_assets": 137334000, "total_assets": 160652000, "short_term_debt": 803000, "long_term_debt": 2039000, "total_debt": 2842000, "total_liabilities": null, "total_equity": 88900000, "shares_outstanding": 5471979, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 10967000, "capital_expenditure": -149000, "free_cash_flow": 10818000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -4611000 }, "complete_fields": { "id": 389228, "ticker_id": 20296, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:16:28.246100+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "2438000", "netIncome": "-398000", "grossProfit": "7377000", "totalRevenue": "27201000", "costOfRevenue": "19824000", "interestExpense": "314000", "operatingIncome": "1675000", "fiscalDateEnding": "2025-06-30", "researchAndDevelopment": null, "depreciationAndAmortization": "644000" }, "balance": { "totalDebt": "2842000", "totalAssets": "160652000", "longTermDebt": "2039000", "shortTermDebt": "803000", "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "5471979", "totalCurrentAssets": "137334000", "totalShareholderEquity": "88900000", "totalCurrentLiabilities": "39525000", "cashAndShortTermInvestments": "16024000" }, "cashflow": { "freeCashFlow": "10818000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": "-4611000", "fiscalDateEnding": "2025-06-30", "operatingCashflow": "10967000", "repurchaseOfStock": null, "capitalExpenditures": "-149000" } }, "revenue": 27201000, "cost_of_revenue": 19824000, "gross_profit": 7377000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1675000, "depreciation_amortisation": 644000, "ebitda": 2438000, "interest_expense": 314000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -398000, "net_income_continuing_ops": null, "net_income_to_common": -398000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 16024000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 137334000, "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": 160652000, "short_term_debt": 803000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 39525000, "long_term_debt": 2039000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 2842000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 88900000, "shares_outstanding": 5471979, "operating_cash_flow": 10967000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -149000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -4611000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 10818000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "2438000", "netIncome": "-398000", "grossProfit": "7377000", "totalRevenue": "27201000", "costOfRevenue": "19824000", "interestExpense": "314000", "operatingIncome": "1675000", "fiscalDateEnding": "2025-06-30", "researchAndDevelopment": null, "depreciationAndAmortization": "644000" }, "balance": { "totalDebt": "2842000", "totalAssets": "160652000", "longTermDebt": "2039000", "shortTermDebt": "803000", "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "5471979", "totalCurrentAssets": "137334000", "totalShareholderEquity": "88900000", "totalCurrentLiabilities": "39525000", "cashAndShortTermInvestments": "16024000" }, "cashflow": { "freeCashFlow": "10818000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": "-4611000", "fiscalDateEnding": "2025-06-30", "operatingCashflow": "10967000", "repurchaseOfStock": null, "capitalExpenditures": "-149000" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:16:28.246100+00:00", "is_restated": false, "income_statement": { "revenue": 22588000, "cost_of_revenue": 17898000, "gross_profit": 4690000, "ebit": 1275000, "ebitda": 1987000, "pretax_income": null, "tax_provision": null, "net_income": 464000, "net_income_to_common": 464000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 13762000, "total_current_assets": 148709000, "total_assets": 173372000, "short_term_debt": 1272000, "long_term_debt": 1805000, "total_debt": 3077000, "total_liabilities": null, "total_equity": 92649000, "shares_outstanding": 5471979, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -5071000, "capital_expenditure": -165000, "free_cash_flow": -5236000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -517000 }, "complete_fields": { "id": 389229, "ticker_id": 20296, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:16:28.246100+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "1987000", "netIncome": "464000", "grossProfit": "4690000", "totalRevenue": "22588000", "costOfRevenue": "17898000", "interestExpense": "343000", "operatingIncome": "1275000", "fiscalDateEnding": "2025-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "610000" }, "balance": { "totalDebt": "3077000", "totalAssets": "173372000", "longTermDebt": "1805000", "shortTermDebt": "1272000", "fiscalDateEnding": "2025-03-31", "totalLiabilities": null, "sharesOutstanding": "5471979", "totalCurrentAssets": "148709000", "totalShareholderEquity": "92649000", "totalCurrentLiabilities": "45677000", "cashAndShortTermInvestments": "13762000" }, "cashflow": { "freeCashFlow": "-5236000", "dividendsPaid": null, "issuanceOfDebt": "0", "issuanceOfStock": null, "repaymentOfDebt": "-517000", "fiscalDateEnding": "2025-03-31", "operatingCashflow": "-5071000", "repurchaseOfStock": null, "capitalExpenditures": "-165000" } }, "revenue": 22588000, "cost_of_revenue": 17898000, "gross_profit": 4690000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1275000, "depreciation_amortisation": 610000, "ebitda": 1987000, "interest_expense": 343000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 464000, "net_income_continuing_ops": null, "net_income_to_common": 464000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 13762000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 148709000, "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": 173372000, "short_term_debt": 1272000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 45677000, "long_term_debt": 1805000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 3077000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 92649000, "shares_outstanding": 5471979, "operating_cash_flow": -5071000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -165000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -517000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -5236000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "1987000", "netIncome": "464000", "grossProfit": "4690000", "totalRevenue": "22588000", "costOfRevenue": "17898000", "interestExpense": "343000", "operatingIncome": "1275000", "fiscalDateEnding": "2025-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "610000" }, "balance": { "totalDebt": "3077000", "totalAssets": "173372000", "longTermDebt": "1805000", "shortTermDebt": "1272000", "fiscalDateEnding": "2025-03-31", "totalLiabilities": null, "sharesOutstanding": "5471979", "totalCurrentAssets": "148709000", "totalShareholderEquity": "92649000", "totalCurrentLiabilities": "45677000", "cashAndShortTermInvestments": "13762000" }, "cashflow": { "freeCashFlow": "-5236000", "dividendsPaid": null, "issuanceOfDebt": "0", "issuanceOfStock": null, "repaymentOfDebt": "-517000", "fiscalDateEnding": "2025-03-31", "operatingCashflow": "-5071000", "repurchaseOfStock": null, "capitalExpenditures": "-165000" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:16:28.246100+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": 14446564.92 }, "complete_fields": { "id": 389230, "ticker_id": 20296, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:16:28.246100+00:00", "is_restated": false, "raw_data": { "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": null, "issuanceOfDebt": "14446564.92", "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": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 14446564.92, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": "14446564.92", "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": "2026-06-07T12:16:28.246100+00:00", "is_restated": false, "income_statement": { "revenue": null, "cost_of_revenue": null, "gross_profit": null, "ebit": null, "ebitda": null, "pretax_income": null, "tax_provision": null, "net_income": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": null, "total_current_assets": null, "total_assets": null, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": null, "total_equity": null, "shares_outstanding": null, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": null, "free_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 389232, "ticker_id": 20296, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:16:28.246100+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": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2024-09-30", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } }, "revenue": null, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": null, "depreciation_amortisation": null, "ebitda": null, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": null, "net_income_continuing_ops": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": null, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": null, "shares_outstanding": null, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": null, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "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": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2024-09-30", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" }, { "key": "tiny_titans", "name": "Tiny Titans", "slug": "tiny-titans", "group": "universe", "page_url": "/factors/tiny-titans/", "rank_field": "tiny_titans_rank" } ], "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" ] } } }