{ "ticker": { "uuid": "b3d2cd01-a946-4bde-917a-38ed2a4dc8ff", "symbol": "NB2", "name": "Northern Data AG", "exchange": "GER", "exchange_name": "XETRA", "country": "DE", "currency": "EUR", "sector": "Technology", "industry": "Information Technology Services", "page_url": "https://sharemaestro.com/factors/ticker/b3d2cd01-a946-4bde-917a-38ed2a4dc8ff/", "api_url": "https://sharemaestro.com/factors/api/tickers/b3d2cd01-a946-4bde-917a-38ed2a4dc8ff/" }, "ticker_metadata": { "id": 19817, "uuid": "b3d2cd01-a946-4bde-917a-38ed2a4dc8ff", "symbol": "NB2", "name": "Northern Data AG", "asset_type": "equity", "market_cap": 1059245184, "stock_exchange_id": 8, "industry": "Information Technology Services", "sector": "Technology", "description": "Northern Data AG develops and operates high-performance computing (HPC) and artificial intelligence (AI) solutions in Europe and North America. The company operates through Taiga Cloud and Ardent Data Centers segment. It offers computing services; hosting and colocation services; computing power for generative AI purposes and cloud computing and graphics processing units (GPU) hardware related services. The company also provides data centers and managed infrastructure optimized for AI and HPC needs; and procures, installs, and manages server hardware. In addition, it offers infrastructure as a service and platform as a service. The company was formerly known as Northern Bitcoin AG and changed its name to Northern Data AG in January 2020. Northern Data AG was founded in 2008 and is headquartered in Frankfurt am Main, Germany.", "currency": "EUR", "is_active": true }, "exchange_metadata": { "id": 8, "name": "XETRA", "symbol": "GER", "country_code": "DE", "currency": "EUR", "benchmark": "^GDAXI", "data_symbol": "GER", "ticker_suffix": ".DE", "update_provider": "yfinance", "update_group": "primary", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "b3d2cd01-a946-4bde-917a-38ed2a4dc8ff", "symbol": "NB2", "name": "Northern Data AG", "exchange": "GER", "exchange_name": "XETRA", "country": "DE", "currency": "EUR", "sector": "Technology", "industry": "Information Technology Services", "page_url": "https://sharemaestro.com/factors/ticker/b3d2cd01-a946-4bde-917a-38ed2a4dc8ff/", "api_url": "https://sharemaestro.com/factors/api/tickers/b3d2cd01-a946-4bde-917a-38ed2a4dc8ff/" }, "week_end_date": "2026-06-07", "universe": "EUR_DE", "score": { "os": 0.01, "value": 0.26, "quality": 0.05, "momentum": 0.02, "coverage": 0.788, "confidence": 0.704, "delta": null }, "headline_factors": { "price": 12.3, "market_cap": 1059245184, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": null, "shareholder_yield": 0, "roe": -0.8823, "piotroski_f_score": 4, "momentum_12_1": -0.5292, "volatility_252d": 0.7496 }, "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": "2026-06-07T12:30:26.482953+00:00", "batch_id": "" }, "size": { "price_close": 12.3, "market_cap": 1059245184, "market_cap_usd": 1059245184, "enterprise_value": 1747156184, "shares_outstanding": 86117494, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 2.3953, "ptbv_ratio": 2.3953, "ps_ratio": 13.2336, "pcf_ratio": 36.2594, "pfcf_ratio": -12.6774, "ev_ebitda": null, "ev_ebit": -3.8837, "ev_sales": 21.828, "ev_fcf": -20.9105, "earnings_yield": null, "fcf_yield": -0.0478, "price_to_sales": 13.2336, "price_to_book": 2.3953, "price_to_cashflow": 36.2594, "ebitda_to_ev": null, "sales_yield": 0.0458 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": 0.0214, "total_yield": 0.0214 }, "quality": { "gross_margin": 0.2541, "operating_margin": -5.6204, "net_margin": -4.8746, "ebitda_margin": -0.3633, "fcf_margin": -1.0439, "roe": -0.8823, "roa": -0.3094, "roic": -0.2986, "roc_greenblatt": null, "asset_turnover": 0.0635, "cash_conversion": 0.2141, "accruals_ratio": -0.3326, "sbc_to_revenue": null, "piotroski_f_score": 4, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.4579, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.0161, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": null, "net_debt_to_ebitda": -23.6542, "debt_to_assets": 0.5912, "interest_coverage": -10.4945, "current_ratio": 4.5609, "quick_ratio": 4.5609, "net_debt": 687911000, "local_beta": 1.8684, "volatility_252d": 0.7496, "volatility_60d": 1.6997, "max_drawdown_12m": -0.6923, "risk_adjusted_momentum": -0.706 }, "growth": { "revenue_growth_1y": -0.339, "revenue_growth_3y_cagr": -0.2546, "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": -0.4735, "revenue_growth": -0.339, "earnings_growth": null }, "momentum": { "price_return_1m": -0.0821, "price_return_3m": 0.2707, "price_return_6m": -0.1464, "price_return_9m": -0.2811, "price_return_12m": -0.5678, "price_return_12m_ex1m": -0.5292, "momentum_6m": -0.1464, "momentum_12m": -0.5678, "momentum_12_1": -0.5292, "distance_from_52w_high": -0.5504, "distance_from_52w_low": 0.4608, "relative_strength": -0.5865 }, "raw_ttm": { "revenue_ttm": 80042000, "gross_profit_ttm": 20337000, "ebit_ttm": -449867000, "ebitda_ttm": -29082000, "net_income_ttm": -390173000, "eps_diluted_ttm": -4.5307, "operating_cash_flow_ttm": 29213000, "capital_expenditure_ttm": -112767000, "fcf_ttm": -83554000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": 0, "interest_expense_ttm": 42867000, "cash_and_equivalents": 57576000, "total_current_assets": 455583000, "total_current_liabilities": 99889000, "net_ppe": null, "total_assets": 1260994000, "total_debt": 745487000, "total_equity": 442213000, "net_working_capital": 298118000, "book_value_per_share": 5.135, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 5.135 }, "ranks": { "universe_ticker_count": 632, "rank_pe": 50, "rank_pb": 57, "rank_ptbv": 57, "rank_ps": 96, "rank_pcf": 92, "rank_ev_ebitda": 50, "rank_ev_ebit": 11, "rank_earnings_yield": 50, "rank_fcf_yield": 89, "rank_dividend_yield": 89, "rank_shareholder_yield": 87, "rank_total_yield": 65, "rank_roe": 97, "rank_roc": 50, "rank_roic": 98, "rank_gross_margin": 77, "rank_fcf_margin": 98, "rank_piotroski": 86, "rank_accruals": 2, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 97, "rank_momentum_12m": 98, "rank_momentum_12m_ex1m": 98, "rank_relative_strength": 98 }, "composites": { "value_composite": 74, "quality_composite": 95, "momentum_composite": 98, "growth_composite": 88, "yield_composite": 86, "svqf_composite": 52, "vc1_composite": 80, "vc2_composite": 86, "vc3_composite": 81, "trending_value_composite": null, "overall_composite": 99, "quality_value_composite": 0.114, "os_score": 0.01, "value_percentile": 0.26, "quality_percentile": 0.05, "momentum_percentile": 0.02, "factor_coverage": 0.788, "signal_confidence": 0.704, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 67, "small_cap_core_rank": 88, "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": 8016, "ticker_id": 19817, "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": "2026-06-07T12:30:26.482953+00:00", "batch_id": "", "os_score_delta": null, "price_close": 12.3, "market_cap": 1059245184, "market_cap_usd": 1059245184, "enterprise_value": 1747156184, "shares_outstanding": 86117494, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 2.39532801, "ptbv_ratio": 2.39532801, "ps_ratio": 13.23361715, "pcf_ratio": 36.25937713, "pfcf_ratio": -12.67737253, "ev_ebitda": null, "ev_ebit": -3.88371715, "ev_sales": 21.8279926, "ev_fcf": -20.9105032, "earnings_yield": null, "fcf_yield": -0.04782286, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": 0.02141903, "total_yield": 0.02141903, "gross_margin": 0.25407911, "operating_margin": -5.6203868, "net_margin": -4.87460333, "ebitda_margin": -0.36333425, "fcf_margin": -1.04387696, "roe": -0.88231915, "roa": -0.30941702, "roic": -0.29855153, "roc_greenblatt": null, "asset_turnover": 0.06347532, "cash_conversion": 0.21414603, "accruals_ratio": -0.33258366, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": -23.65418472, "debt_to_assets": 0.59118997, "interest_coverage": -10.49448294, "current_ratio": 4.56089259, "quick_ratio": 4.56089259, "net_debt": 687911000, "revenue_growth_1y": -0.33897115, "revenue_growth_3y_cagr": -0.25463025, "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": -0.4734519, "piotroski_f_score": 4, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.457906, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.08208955, "price_return_3m": 0.27066116, "price_return_6m": -0.14642609, "price_return_9m": -0.28112219, "price_return_12m": -0.56781446, "price_return_12m_ex1m": -0.52916372, "distance_from_52w_high": -0.55043861, "distance_from_52w_low": 0.4608076, "relative_strength": -0.58651843, "local_beta": 1.8684, "volatility_252d": 0.749562, "volatility_60d": 1.699703, "max_drawdown_12m": -0.69225147, "revenue_ttm": 80042000, "gross_profit_ttm": 20337000, "ebit_ttm": -449867000, "ebitda_ttm": -29082000, "net_income_ttm": -390173000, "eps_diluted_ttm": -4.53070542, "operating_cash_flow_ttm": 29213000, "capital_expenditure_ttm": -112767000, "fcf_ttm": -83554000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": 0, "interest_expense_ttm": 42867000, "cash_and_equivalents": 57576000, "total_current_assets": 455583000, "total_current_liabilities": 99889000, "net_ppe": null, "total_assets": 1260994000, "total_debt": 745487000, "total_equity": 442213000, "net_working_capital": 298118000, "book_value_per_share": 5.13499611, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 5.13499611, "universe_ticker_count": 632, "sector": "Technology", "rank_pe": 50, "rank_pb": 57, "rank_ptbv": 57, "rank_ps": 96, "rank_pcf": 92, "rank_ev_ebitda": 50, "rank_ev_ebit": 11, "rank_earnings_yield": 50, "rank_fcf_yield": 89, "rank_dividend_yield": 89, "rank_shareholder_yield": 87, "rank_total_yield": 65, "rank_roe": 97, "rank_roc": 50, "rank_roic": 98, "rank_gross_margin": 77, "rank_fcf_margin": 98, "rank_piotroski": 86, "rank_accruals": 2, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 97, "rank_momentum_12m": 98, "rank_momentum_12m_ex1m": 98, "rank_relative_strength": 98, "value_composite": 74, "quality_composite": 95, "momentum_composite": 98, "growth_composite": 88, "yield_composite": 86, "svqf_composite": 52, "vc1_composite": 80, "vc2_composite": 86, "vc3_composite": 81, "trending_value_composite": null, "overall_composite": 99, "factor_coverage": 0.788, "signal_confidence": 0.704, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 67, "small_cap_core_rank": 88, "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": 12.3, "os": 0.01, "value": 0.26, "quality": 0.05, "momentum": 0.02, "confidence": 0.704, "coverage": 0.788, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0, "roe": -0.8823, "momentum_12_1": -0.5292, "complete_fields": { "id": 8016, "ticker_id": 19817, "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": "2026-06-07T12:30:26.482953+00:00", "batch_id": "", "os_score_delta": null, "price_close": 12.3, "market_cap": 1059245184, "market_cap_usd": 1059245184, "enterprise_value": 1747156184, "shares_outstanding": 86117494, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 2.39532801, "ptbv_ratio": 2.39532801, "ps_ratio": 13.23361715, "pcf_ratio": 36.25937713, "pfcf_ratio": -12.67737253, "ev_ebitda": null, "ev_ebit": -3.88371715, "ev_sales": 21.8279926, "ev_fcf": -20.9105032, "earnings_yield": null, "fcf_yield": -0.04782286, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": 0.02141903, "total_yield": 0.02141903, "gross_margin": 0.25407911, "operating_margin": -5.6203868, "net_margin": -4.87460333, "ebitda_margin": -0.36333425, "fcf_margin": -1.04387696, "roe": -0.88231915, "roa": -0.30941702, "roic": -0.29855153, "roc_greenblatt": null, "asset_turnover": 0.06347532, "cash_conversion": 0.21414603, "accruals_ratio": -0.33258366, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": -23.65418472, "debt_to_assets": 0.59118997, "interest_coverage": -10.49448294, "current_ratio": 4.56089259, "quick_ratio": 4.56089259, "net_debt": 687911000, "revenue_growth_1y": -0.33897115, "revenue_growth_3y_cagr": -0.25463025, "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": -0.4734519, "piotroski_f_score": 4, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.457906, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.08208955, "price_return_3m": 0.27066116, "price_return_6m": -0.14642609, "price_return_9m": -0.28112219, "price_return_12m": -0.56781446, "price_return_12m_ex1m": -0.52916372, "distance_from_52w_high": -0.55043861, "distance_from_52w_low": 0.4608076, "relative_strength": -0.58651843, "local_beta": 1.8684, "volatility_252d": 0.749562, "volatility_60d": 1.699703, "max_drawdown_12m": -0.69225147, "revenue_ttm": 80042000, "gross_profit_ttm": 20337000, "ebit_ttm": -449867000, "ebitda_ttm": -29082000, "net_income_ttm": -390173000, "eps_diluted_ttm": -4.53070542, "operating_cash_flow_ttm": 29213000, "capital_expenditure_ttm": -112767000, "fcf_ttm": -83554000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": 0, "interest_expense_ttm": 42867000, "cash_and_equivalents": 57576000, "total_current_assets": 455583000, "total_current_liabilities": 99889000, "net_ppe": null, "total_assets": 1260994000, "total_debt": 745487000, "total_equity": 442213000, "net_working_capital": 298118000, "book_value_per_share": 5.13499611, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 5.13499611, "universe_ticker_count": 632, "sector": "Technology", "rank_pe": 50, "rank_pb": 57, "rank_ptbv": 57, "rank_ps": 96, "rank_pcf": 92, "rank_ev_ebitda": 50, "rank_ev_ebit": 11, "rank_earnings_yield": 50, "rank_fcf_yield": 89, "rank_dividend_yield": 89, "rank_shareholder_yield": 87, "rank_total_yield": 65, "rank_roe": 97, "rank_roc": 50, "rank_roic": 98, "rank_gross_margin": 77, "rank_fcf_margin": 98, "rank_piotroski": 86, "rank_accruals": 2, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 97, "rank_momentum_12m": 98, "rank_momentum_12m_ex1m": 98, "rank_relative_strength": 98, "value_composite": 74, "quality_composite": 95, "momentum_composite": 98, "growth_composite": 88, "yield_composite": 86, "svqf_composite": 52, "vc1_composite": 80, "vc2_composite": 86, "vc3_composite": 81, "trending_value_composite": null, "overall_composite": 99, "factor_coverage": 0.788, "signal_confidence": 0.704, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 67, "small_cap_core_rank": 88, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:09:57.148964+00:00", "is_restated": false, "income_statement": { "revenue": 80042000, "cost_of_revenue": 59705000, "gross_profit": 20337000, "ebit": -449867000, "ebitda": -29082000, "pretax_income": null, "tax_provision": null, "net_income": -390173000, "net_income_to_common": -390173000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 57576000, "total_current_assets": 455583000, "total_assets": 1260994000, "short_term_debt": null, "long_term_debt": 614944000, "total_debt": 745487000, "total_liabilities": null, "total_equity": 442213000, "shares_outstanding": 64196677, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 29213000, "capital_expenditure": -112767000, "free_cash_flow": -83554000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -22688000 }, "complete_fields": { "id": 388120, "ticker_id": 19817, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:09:57.148964+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-29082000", "netIncome": "-390173000", "grossProfit": "20337000", "totalRevenue": "80042000", "costOfRevenue": "59705000", "interestExpense": "42867000", "operatingIncome": "-449867000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "430300000" }, "balance": { "totalDebt": "745487000", "totalAssets": "1260994000", "longTermDebt": "614944000", "shortTermDebt": null, "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "64196677", "totalCurrentAssets": "455583000", "totalShareholderEquity": "442213000", "totalCurrentLiabilities": "99889000", "cashAndShortTermInvestments": "57576000" }, "cashflow": { "freeCashFlow": "-83554000", "dividendsPaid": null, "issuanceOfDebt": "0", "issuanceOfStock": "0", "repaymentOfDebt": "-22688000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "29213000", "repurchaseOfStock": null, "capitalExpenditures": "-112767000" } }, "revenue": 80042000, "cost_of_revenue": 59705000, "gross_profit": 20337000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -449867000, "depreciation_amortisation": 430300000, "ebitda": -29082000, "interest_expense": 42867000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -390173000, "net_income_continuing_ops": null, "net_income_to_common": -390173000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 57576000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 455583000, "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": 1260994000, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 99889000, "long_term_debt": 614944000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 745487000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 442213000, "shares_outstanding": 64196677, "operating_cash_flow": 29213000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -112767000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -22688000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -83554000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-29082000", "netIncome": "-390173000", "grossProfit": "20337000", "totalRevenue": "80042000", "costOfRevenue": "59705000", "interestExpense": "42867000", "operatingIncome": "-449867000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "430300000" }, "balance": { "totalDebt": "745487000", "totalAssets": "1260994000", "longTermDebt": "614944000", "shortTermDebt": null, "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "64196677", "totalCurrentAssets": "455583000", "totalShareholderEquity": "442213000", "totalCurrentLiabilities": "99889000", "cashAndShortTermInvestments": "57576000" }, "cashflow": { "freeCashFlow": "-83554000", "dividendsPaid": null, "issuanceOfDebt": "0", "issuanceOfStock": "0", "repaymentOfDebt": "-22688000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "29213000", "repurchaseOfStock": null, "capitalExpenditures": "-112767000" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:09:57.148964+00:00", "is_restated": false, "income_statement": { "revenue": 121087000, "cost_of_revenue": 47886000, "gross_profit": 73201000, "ebit": -91084000, "ebitda": 91582000, "pretax_income": null, "tax_provision": null, "net_income": -127443000, "net_income_to_common": -127443000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 120260000, "total_current_assets": 288208000, "total_assets": 1659297000, "short_term_debt": null, "long_term_debt": 596964000, "total_debt": 713661000, "total_liabilities": null, "total_equity": 839834000, "shares_outstanding": 64196677, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -58461000, "capital_expenditure": -988224000, "free_cash_flow": -1046685000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 497386000, "net_debt_issued": 388148000 }, "complete_fields": { "id": 388121, "ticker_id": 19817, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:09:57.148964+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "91582000", "netIncome": "-127443000", "grossProfit": "73201000", "totalRevenue": "121087000", "costOfRevenue": "47886000", "interestExpense": "29313000", "operatingIncome": "-91084000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "155849000" }, "balance": { "totalDebt": "713661000", "totalAssets": "1659297000", "longTermDebt": "596964000", "shortTermDebt": null, "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "64196677", "totalCurrentAssets": "288208000", "totalShareholderEquity": "839834000", "totalCurrentLiabilities": "107133000", "cashAndShortTermInvestments": "120260000" }, "cashflow": { "freeCashFlow": "-1046685000", "dividendsPaid": null, "issuanceOfDebt": "399600000", "issuanceOfStock": "497386000", "repaymentOfDebt": "-11452000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "-58461000", "repurchaseOfStock": null, "capitalExpenditures": "-988224000" } }, "revenue": 121087000, "cost_of_revenue": 47886000, "gross_profit": 73201000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -91084000, "depreciation_amortisation": 155849000, "ebitda": 91582000, "interest_expense": 29313000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -127443000, "net_income_continuing_ops": null, "net_income_to_common": -127443000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 120260000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 288208000, "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": 1659297000, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 107133000, "long_term_debt": 596964000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 713661000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 839834000, "shares_outstanding": 64196677, "operating_cash_flow": -58461000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -988224000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": 497386000, "net_debt_issued": 388148000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -1046685000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "91582000", "netIncome": "-127443000", "grossProfit": "73201000", "totalRevenue": "121087000", "costOfRevenue": "47886000", "interestExpense": "29313000", "operatingIncome": "-91084000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "155849000" }, "balance": { "totalDebt": "713661000", "totalAssets": "1659297000", "longTermDebt": "596964000", "shortTermDebt": null, "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "64196677", "totalCurrentAssets": "288208000", "totalShareholderEquity": "839834000", "totalCurrentLiabilities": "107133000", "cashAndShortTermInvestments": "120260000" }, "cashflow": { "freeCashFlow": "-1046685000", "dividendsPaid": null, "issuanceOfDebt": "399600000", "issuanceOfStock": "497386000", "repaymentOfDebt": "-11452000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "-58461000", "repurchaseOfStock": null, "capitalExpenditures": "-988224000" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:09:57.148964+00:00", "is_restated": false, "income_statement": { "revenue": 77527000, "cost_of_revenue": 61506000, "gross_profit": 16021000, "ebit": -154794000, "ebitda": -27148000, "pretax_income": null, "tax_provision": null, "net_income": -151055000, "net_income_to_common": -151055000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 242992000, "total_current_assets": 669794000, "total_assets": 1035084000, "short_term_debt": 448000, "long_term_debt": 171858000, "total_debt": 179077000, "total_liabilities": null, "total_equity": 734384000, "shares_outstanding": 42177231, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -17601000, "capital_expenditure": -98489000, "free_cash_flow": -116090000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 133123000, "net_debt_issued": 172963000 }, "complete_fields": { "id": 388122, "ticker_id": 19817, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:09:57.148964+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-27148000", "netIncome": "-151055000", "grossProfit": "16021000", "totalRevenue": "77527000", "costOfRevenue": "61506000", "interestExpense": "1448000", "operatingIncome": "-154794000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "124929000" }, "balance": { "totalDebt": "179077000", "totalAssets": "1035084000", "longTermDebt": "171858000", "shortTermDebt": "448000", "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "42177231", "totalCurrentAssets": "669794000", "totalShareholderEquity": "734384000", "totalCurrentLiabilities": "122619000", "cashAndShortTermInvestments": "242992000" }, "cashflow": { "freeCashFlow": "-116090000", "dividendsPaid": null, "issuanceOfDebt": "175400000", "issuanceOfStock": "133123000", "repaymentOfDebt": "-2437000", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "-17601000", "repurchaseOfStock": null, "capitalExpenditures": "-98489000" } }, "revenue": 77527000, "cost_of_revenue": 61506000, "gross_profit": 16021000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -154794000, "depreciation_amortisation": 124929000, "ebitda": -27148000, "interest_expense": 1448000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -151055000, "net_income_continuing_ops": null, "net_income_to_common": -151055000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 242992000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 669794000, "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": 1035084000, "short_term_debt": 448000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 122619000, "long_term_debt": 171858000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 179077000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 734384000, "shares_outstanding": 42177231, "operating_cash_flow": -17601000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -98489000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": 133123000, "net_debt_issued": 172963000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -116090000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-27148000", "netIncome": "-151055000", "grossProfit": "16021000", "totalRevenue": "77527000", "costOfRevenue": "61506000", "interestExpense": "1448000", "operatingIncome": "-154794000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "124929000" }, "balance": { "totalDebt": "179077000", "totalAssets": "1035084000", "longTermDebt": "171858000", "shortTermDebt": "448000", "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "42177231", "totalCurrentAssets": "669794000", "totalShareholderEquity": "734384000", "totalCurrentLiabilities": "122619000", "cashAndShortTermInvestments": "242992000" }, "cashflow": { "freeCashFlow": "-116090000", "dividendsPaid": null, "issuanceOfDebt": "175400000", "issuanceOfStock": "133123000", "repaymentOfDebt": "-2437000", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "-17601000", "repurchaseOfStock": null, "capitalExpenditures": "-98489000" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:09:57.148964+00:00", "is_restated": false, "income_statement": { "revenue": 193287000, "cost_of_revenue": 130577000, "gross_profit": 62710000, "ebit": -191520000, "ebitda": -58020000, "pretax_income": null, "tax_provision": null, "net_income": -265775000, "net_income_to_common": -265775000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 39879000, "total_current_assets": 127051000, "total_assets": 450586000, "short_term_debt": 0, "long_term_debt": 0, "total_debt": 10655000, "total_liabilities": null, "total_equity": 359407000, "shares_outstanding": 23815514, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 960000, "capital_expenditure": -100690000, "free_cash_flow": -99730000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -3187000 }, "complete_fields": { "id": 388123, "ticker_id": 19817, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:09:57.148964+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-58020000", "netIncome": "-265775000", "grossProfit": "62710000", "totalRevenue": "193287000", "costOfRevenue": "130577000", "interestExpense": "3164000", "operatingIncome": "-191520000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "207234000" }, "balance": { "totalDebt": "10655000", "totalAssets": "450586000", "longTermDebt": "0", "shortTermDebt": "0", "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "23815514", "totalCurrentAssets": "127051000", "totalShareholderEquity": "359407000", "totalCurrentLiabilities": "81102000", "cashAndShortTermInvestments": "39879000" }, "cashflow": { "freeCashFlow": "-99730000", "dividendsPaid": null, "issuanceOfDebt": "0", "issuanceOfStock": "0", "repaymentOfDebt": "-3187000", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "960000", "repurchaseOfStock": null, "capitalExpenditures": "-100690000" } }, "revenue": 193287000, "cost_of_revenue": 130577000, "gross_profit": 62710000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -191520000, "depreciation_amortisation": 207234000, "ebitda": -58020000, "interest_expense": 3164000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -265775000, "net_income_continuing_ops": null, "net_income_to_common": -265775000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 39879000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 127051000, "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": 450586000, "short_term_debt": 0, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 81102000, "long_term_debt": 0, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 10655000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 359407000, "shares_outstanding": 23815514, "operating_cash_flow": 960000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -100690000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -3187000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -99730000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-58020000", "netIncome": "-265775000", "grossProfit": "62710000", "totalRevenue": "193287000", "costOfRevenue": "130577000", "interestExpense": "3164000", "operatingIncome": "-191520000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "207234000" }, "balance": { "totalDebt": "10655000", "totalAssets": "450586000", "longTermDebt": "0", "shortTermDebt": "0", "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "23815514", "totalCurrentAssets": "127051000", "totalShareholderEquity": "359407000", "totalCurrentLiabilities": "81102000", "cashAndShortTermInvestments": "39879000" }, "cashflow": { "freeCashFlow": "-99730000", "dividendsPaid": null, "issuanceOfDebt": "0", "issuanceOfStock": "0", "repaymentOfDebt": "-3187000", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "960000", "repurchaseOfStock": null, "capitalExpenditures": "-100690000" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:09:57.148964+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": 76891000, "long_term_debt": null, "total_debt": 76891000, "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": 388124, "ticker_id": 19817, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:09:57.148964+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": "76891000", "fiscalDateEnding": "2021-12-31", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2021-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } }, "revenue": null, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": null, "depreciation_amortisation": null, "ebitda": null, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": null, "net_income_continuing_ops": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": null, "short_term_debt": 76891000, "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": 76891000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": null, "shares_outstanding": null, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": null, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2021-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": "76891000", "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": [] }, "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": "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" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 5, "quarterly_financial_periods": 0, "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" ] } } }