{ "ticker": { "uuid": "b5bcacc9-fa21-421a-8d50-25cd7f87c8e2", "symbol": "SZG", "name": "Salzgitter AG", "exchange": "GER", "exchange_name": "XETRA", "country": "DE", "currency": "EUR", "sector": "Basic Materials", "industry": "Steel", "page_url": "https://sharemaestro.com/factors/ticker/b5bcacc9-fa21-421a-8d50-25cd7f87c8e2/", "api_url": "https://sharemaestro.com/factors/api/tickers/b5bcacc9-fa21-421a-8d50-25cd7f87c8e2/" }, "ticker_metadata": { "id": 20683, "uuid": "b5bcacc9-fa21-421a-8d50-25cd7f87c8e2", "symbol": "SZG", "name": "Salzgitter AG", "asset_type": "equity", "market_cap": 3320960256, "stock_exchange_id": 8, "industry": "Steel", "sector": "Basic Materials", "description": "Salzgitter AG, together with its subsidiaries, engages in steel and technology businesses worldwide. The company operates through four segments: Steel Production, Steel Processing, Trading, and Technology. Its Steel Production segment manufactures steel and special steels, such as hot-rolled wide strip, steel sheet, sections, tailored blanks, as well as scrap trading. The Steel Processing segment produces various high-grade heavy plate products; and manufactures line pipes, HFI-welded tubes, and precision tubes. Its Trading segment operates a European sales network, as well as trading companies and agencies worldwide. The Technology segment engages in the provision of machinery and plants for the filling and packaging of beverages, as well as special machinery engineering for elastomer production. It also provides IT, facility management, logistics, automotive engineering, and research and development services, as well as supplies raw materials. The company was founded in 1858 and is headquartered in Salzgitter, 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": "b5bcacc9-fa21-421a-8d50-25cd7f87c8e2", "symbol": "SZG", "name": "Salzgitter AG", "exchange": "GER", "exchange_name": "XETRA", "country": "DE", "currency": "EUR", "sector": "Basic Materials", "industry": "Steel", "page_url": "https://sharemaestro.com/factors/ticker/b5bcacc9-fa21-421a-8d50-25cd7f87c8e2/", "api_url": "https://sharemaestro.com/factors/api/tickers/b5bcacc9-fa21-421a-8d50-25cd7f87c8e2/" }, "week_end_date": "2026-06-07", "universe": "EUR_DE", "score": { "os": 0.71, "value": 0.62, "quality": 0.04, "momentum": 0.97, "coverage": 0.939, "confidence": 0.939, "delta": null }, "headline_factors": { "price": 62.8, "market_cap": 3396682385.91, "pe_ratio": 112.4729, "earnings_yield": 0.0089, "ebitda_to_ev": 0.1229, "shareholder_yield": 0.0072, "roe": 0.0066, "piotroski_f_score": 4, "momentum_12_1": 1.5146, "volatility_252d": 0.78 }, "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": "2024-12-31", "financials_age_days": 523, "has_full_data": true, "completeness_score": 0.9286, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T12:30:36.428319+00:00", "batch_id": "" }, "size": { "price_close": 62.8, "market_cap": 3396682385.9127, "market_cap_usd": 3396682385.9127, "enterprise_value": 3755882385.9127, "shares_outstanding": 54087300, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 112.4729, "pb_ratio": 0.7452, "ptbv_ratio": 0.7452, "ps_ratio": 0.3688, "pcf_ratio": 8.6739, "pfcf_ratio": -7.6261, "ev_ebitda": 8.1349, "ev_ebit": -32.8311, "ev_sales": 0.4078, "ev_fcf": -8.4326, "earnings_yield": 0.0089, "fcf_yield": -0.1186, "price_to_sales": 0.3688, "price_to_book": 0.7452, "price_to_cashflow": 8.6739, "ebitda_to_ev": 0.1229, "sales_yield": 2.4522 }, "yield": { "dividend_yield": 0.0072, "buyback_yield": 0, "shareholder_yield": 0.0072, "debt_paydown_yield": 0, "total_yield": 0.0072 }, "quality": { "gross_margin": 0.3489, "operating_margin": -0.0124, "net_margin": 0.0033, "ebitda_margin": 0.0501, "fcf_margin": -0.0484, "roe": 0.0066, "roa": 0.0028, "roic": -0.0174, "roc_greenblatt": null, "asset_turnover": 0.8513, "cash_conversion": -14.7483, "accruals_ratio": -0.0334, "sbc_to_revenue": null, "piotroski_f_score": 4, "altman_z_score": null, "earnings_stability_5y": 3.737, "revenue_stability_5y": 0.1168, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.297, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": null, "net_debt_to_ebitda": 0.778, "debt_to_assets": 0.1623, "interest_coverage": -0.891, "current_ratio": 1.7401, "quick_ratio": 1.7401, "net_debt": 359200000, "local_beta": 2.9287, "volatility_252d": 0.78, "volatility_60d": 1.5885, "max_drawdown_12m": -0.3558, "risk_adjusted_momentum": 1.9418 }, "growth": { "revenue_growth_1y": -0.0722, "revenue_growth_3y_cagr": 0.0083, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -4.9964, "book_value_growth_1y": -0.0799, "revenue_growth": -0.0722, "earnings_growth": null }, "momentum": { "price_return_1m": 0.2339, "price_return_3m": 0.3062, "price_return_6m": 0.6702, "price_return_9m": 1.8288, "price_return_12m": 2.1028, "price_return_12m_ex1m": 1.5146, "momentum_6m": 0.6702, "momentum_12m": 2.1028, "momentum_12_1": 1.5146, "distance_from_52w_high": 0, "distance_from_52w_low": 2.2388, "relative_strength": 2.0841 }, "raw_ttm": { "revenue_ttm": 9210300000, "gross_profit_ttm": 3213900000, "ebit_ttm": -114400000, "ebitda_ttm": 461700000, "net_income_ttm": 30200000, "eps_diluted_ttm": 0.5584, "operating_cash_flow_ttm": 391600000, "capital_expenditure_ttm": -837000000, "fcf_ttm": -445400000, "dividends_paid_ttm": -24300000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 128400000, "cash_and_equivalents": 1396300000, "total_current_assets": 5717400000, "total_current_liabilities": 3285600000, "net_ppe": null, "total_assets": 10819400000, "total_debt": 1755500000, "total_equity": 4558200000, "net_working_capital": 2296900000, "book_value_per_share": 84.2749, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 84.2749 }, "ranks": { "universe_ticker_count": 632, "rank_pe": 96, "rank_pb": 14, "rank_ptbv": 14, "rank_ps": 13, "rank_pcf": 40, "rank_ev_ebitda": 38, "rank_ev_ebit": 5, "rank_earnings_yield": 96, "rank_fcf_yield": 95, "rank_dividend_yield": 61, "rank_shareholder_yield": 69, "rank_total_yield": 78, "rank_roe": 81, "rank_roc": 50, "rank_roic": 90, "rank_gross_margin": 62, "rank_fcf_margin": 87, "rank_piotroski": 88, "rank_accruals": 57, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 88, "rank_momentum_12m": 3, "rank_momentum_12m_ex1m": 5, "rank_relative_strength": 3 }, "composites": { "value_composite": 38, "quality_composite": 96, "momentum_composite": 3, "growth_composite": 81, "yield_composite": 76, "svqf_composite": 97, "vc1_composite": 31, "vc2_composite": 38, "vc3_composite": 39, "trending_value_composite": null, "overall_composite": 29, "quality_value_composite": 0.1575, "os_score": 0.71, "value_percentile": 0.62, "quality_percentile": 0.04, "momentum_percentile": 0.97, "factor_coverage": 0.939, "signal_confidence": 0.939, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 74, "small_cap_core_rank": 45, "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": 8109, "ticker_id": 20683, "universe_id": 5, "week_end_date": "2026-06-07", "source_primary": "yfinance", "source_gaps": {}, "financials_period_end": "2024-12-31", "financials_age_days": 523, "has_full_data": true, "completeness_score": 0.9286, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T12:30:36.428319+00:00", "batch_id": "", "os_score_delta": null, "price_close": 62.8, "market_cap": 3396682385.9127, "market_cap_usd": 3396682385.9127, "enterprise_value": 3755882385.9127, "shares_outstanding": 54087300, "fx_rate_to_usd": null, "pe_ratio": 112.47292669, "pb_ratio": 0.74518064, "ptbv_ratio": 0.74518064, "ps_ratio": 0.36879172, "pcf_ratio": 8.67385696, "pfcf_ratio": -7.62613917, "ev_ebitda": 8.13489796, "ev_ebit": -32.83113974, "ev_sales": 0.40779154, "ev_fcf": -8.43260527, "earnings_yield": 0.00889103, "fcf_yield": -0.11858731, "dividend_yield": 0.00715404, "buyback_yield": 0, "shareholder_yield": 0.00715404, "debt_paydown_yield": 0, "total_yield": 0.00715404, "gross_margin": 0.34894629, "operating_margin": -0.01242088, "net_margin": 0.00327894, "ebitda_margin": 0.05012866, "fcf_margin": -0.0483589, "roe": 0.00662542, "roa": 0.00279128, "roic": -0.01744825, "roc_greenblatt": null, "asset_turnover": 0.85127641, "cash_conversion": -14.74834437, "accruals_ratio": -0.03340296, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 0.77799437, "debt_to_assets": 0.16225484, "interest_coverage": -0.89096573, "current_ratio": 1.74013879, "quick_ratio": 1.74013879, "net_debt": 359200000, "revenue_growth_1y": -0.0721746, "revenue_growth_3y_cagr": 0.0082687, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -4.99643367, "book_value_growth_1y": -0.07986492, "piotroski_f_score": 4, "altman_z_score": null, "earnings_stability_5y": 3.73696, "revenue_stability_5y": 0.116845, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.23390285, "price_return_3m": 0.30615633, "price_return_6m": 0.67021283, "price_return_9m": 1.82882866, "price_return_12m": 2.10276675, "price_return_12m_ex1m": 1.51459565, "distance_from_52w_high": 0, "distance_from_52w_low": 2.23878299, "relative_strength": 2.08406278, "local_beta": 2.9287, "volatility_252d": 0.780005, "volatility_60d": 1.588542, "max_drawdown_12m": -0.35582035, "revenue_ttm": 9210300000, "gross_profit_ttm": 3213900000, "ebit_ttm": -114400000, "ebitda_ttm": 461700000, "net_income_ttm": 30200000, "eps_diluted_ttm": 0.55835658, "operating_cash_flow_ttm": 391600000, "capital_expenditure_ttm": -837000000, "fcf_ttm": -445400000, "dividends_paid_ttm": -24300000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 128400000, "cash_and_equivalents": 1396300000, "total_current_assets": 5717400000, "total_current_liabilities": 3285600000, "net_ppe": null, "total_assets": 10819400000, "total_debt": 1755500000, "total_equity": 4558200000, "net_working_capital": 2296900000, "book_value_per_share": 84.27486674, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 84.27486674, "universe_ticker_count": 632, "sector": "Basic Materials", "rank_pe": 96, "rank_pb": 14, "rank_ptbv": 14, "rank_ps": 13, "rank_pcf": 40, "rank_ev_ebitda": 38, "rank_ev_ebit": 5, "rank_earnings_yield": 96, "rank_fcf_yield": 95, "rank_dividend_yield": 61, "rank_shareholder_yield": 69, "rank_total_yield": 78, "rank_roe": 81, "rank_roc": 50, "rank_roic": 90, "rank_gross_margin": 62, "rank_fcf_margin": 87, "rank_piotroski": 88, "rank_accruals": 57, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 88, "rank_momentum_12m": 3, "rank_momentum_12m_ex1m": 5, "rank_relative_strength": 3, "value_composite": 38, "quality_composite": 96, "momentum_composite": 3, "growth_composite": 81, "yield_composite": 76, "svqf_composite": 97, "vc1_composite": 31, "vc2_composite": 38, "vc3_composite": 39, "trending_value_composite": null, "overall_composite": 29, "factor_coverage": 0.939, "signal_confidence": 0.939, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 74, "small_cap_core_rank": 45, "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": 62.8, "os": 0.71, "value": 0.62, "quality": 0.04, "momentum": 0.97, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 112.4729, "earnings_yield": 0.0089, "shareholder_yield": 0.0072, "roe": 0.0066, "momentum_12_1": 1.5146, "complete_fields": { "id": 8109, "ticker_id": 20683, "universe_id": 5, "week_end_date": "2026-06-07", "source_primary": "yfinance", "source_gaps": {}, "financials_period_end": "2024-12-31", "financials_age_days": 523, "has_full_data": true, "completeness_score": 0.9286, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T12:30:36.428319+00:00", "batch_id": "", "os_score_delta": null, "price_close": 62.8, "market_cap": 3396682385.9127, "market_cap_usd": 3396682385.9127, "enterprise_value": 3755882385.9127, "shares_outstanding": 54087300, "fx_rate_to_usd": null, "pe_ratio": 112.47292669, "pb_ratio": 0.74518064, "ptbv_ratio": 0.74518064, "ps_ratio": 0.36879172, "pcf_ratio": 8.67385696, "pfcf_ratio": -7.62613917, "ev_ebitda": 8.13489796, "ev_ebit": -32.83113974, "ev_sales": 0.40779154, "ev_fcf": -8.43260527, "earnings_yield": 0.00889103, "fcf_yield": -0.11858731, "dividend_yield": 0.00715404, "buyback_yield": 0, "shareholder_yield": 0.00715404, "debt_paydown_yield": 0, "total_yield": 0.00715404, "gross_margin": 0.34894629, "operating_margin": -0.01242088, "net_margin": 0.00327894, "ebitda_margin": 0.05012866, "fcf_margin": -0.0483589, "roe": 0.00662542, "roa": 0.00279128, "roic": -0.01744825, "roc_greenblatt": null, "asset_turnover": 0.85127641, "cash_conversion": -14.74834437, "accruals_ratio": -0.03340296, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 0.77799437, "debt_to_assets": 0.16225484, "interest_coverage": -0.89096573, "current_ratio": 1.74013879, "quick_ratio": 1.74013879, "net_debt": 359200000, "revenue_growth_1y": -0.0721746, "revenue_growth_3y_cagr": 0.0082687, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -4.99643367, "book_value_growth_1y": -0.07986492, "piotroski_f_score": 4, "altman_z_score": null, "earnings_stability_5y": 3.73696, "revenue_stability_5y": 0.116845, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.23390285, "price_return_3m": 0.30615633, "price_return_6m": 0.67021283, "price_return_9m": 1.82882866, "price_return_12m": 2.10276675, "price_return_12m_ex1m": 1.51459565, "distance_from_52w_high": 0, "distance_from_52w_low": 2.23878299, "relative_strength": 2.08406278, "local_beta": 2.9287, "volatility_252d": 0.780005, "volatility_60d": 1.588542, "max_drawdown_12m": -0.35582035, "revenue_ttm": 9210300000, "gross_profit_ttm": 3213900000, "ebit_ttm": -114400000, "ebitda_ttm": 461700000, "net_income_ttm": 30200000, "eps_diluted_ttm": 0.55835658, "operating_cash_flow_ttm": 391600000, "capital_expenditure_ttm": -837000000, "fcf_ttm": -445400000, "dividends_paid_ttm": -24300000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 128400000, "cash_and_equivalents": 1396300000, "total_current_assets": 5717400000, "total_current_liabilities": 3285600000, "net_ppe": null, "total_assets": 10819400000, "total_debt": 1755500000, "total_equity": 4558200000, "net_working_capital": 2296900000, "book_value_per_share": 84.27486674, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 84.27486674, "universe_ticker_count": 632, "sector": "Basic Materials", "rank_pe": 96, "rank_pb": 14, "rank_ptbv": 14, "rank_ps": 13, "rank_pcf": 40, "rank_ev_ebitda": 38, "rank_ev_ebit": 5, "rank_earnings_yield": 96, "rank_fcf_yield": 95, "rank_dividend_yield": 61, "rank_shareholder_yield": 69, "rank_total_yield": 78, "rank_roe": 81, "rank_roc": 50, "rank_roic": 90, "rank_gross_margin": 62, "rank_fcf_margin": 87, "rank_piotroski": 88, "rank_accruals": 57, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 88, "rank_momentum_12m": 3, "rank_momentum_12m_ex1m": 5, "rank_relative_strength": 3, "value_composite": 38, "quality_composite": 96, "momentum_composite": 3, "growth_composite": 81, "yield_composite": 76, "svqf_composite": 97, "vc1_composite": 31, "vc2_composite": 38, "vc3_composite": 39, "trending_value_composite": null, "overall_composite": 29, "factor_coverage": 0.939, "signal_confidence": 0.939, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 74, "small_cap_core_rank": 45, "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": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:19:54.123947+00:00", "is_restated": false, "income_statement": { "revenue": 10011700000, "cost_of_revenue": 6837400000, "gross_profit": 3174300000, "ebit": -127700000, "ebitda": 478600000, "pretax_income": null, "tax_provision": null, "net_income": -352200000, "net_income_to_common": -352200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1002200000, "total_current_assets": 5473600000, "total_assets": 10465300000, "short_term_debt": 1261400000, "long_term_debt": 317200000, "total_debt": 1755500000, "total_liabilities": null, "total_equity": 4441400000, "shares_outstanding": 54087300, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 408400000, "capital_expenditure": -968700000, "free_cash_flow": -560300000, "dividends_paid": -24300000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 455900000 }, "complete_fields": { "id": 389789, "ticker_id": 20683, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:19:54.123947+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "478600000", "netIncome": "-352200000", "grossProfit": "3174300000", "totalRevenue": "10011700000", "costOfRevenue": "6837400000", "interestExpense": "150600000", "operatingIncome": "-127700000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "623400000" }, "balance": { "totalDebt": "1755500000", "totalAssets": "10465300000", "longTermDebt": "317200000", "shortTermDebt": "1261400000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "54087300", "totalCurrentAssets": "5473600000", "totalShareholderEquity": "4441400000", "totalCurrentLiabilities": "3531700000", "cashAndShortTermInvestments": "1002200000" }, "cashflow": { "freeCashFlow": "-560300000", "dividendsPaid": "-24300000", "issuanceOfDebt": "1475500000", "issuanceOfStock": null, "repaymentOfDebt": "-1019600000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "408400000", "repurchaseOfStock": null, "capitalExpenditures": "-968700000" } }, "revenue": 10011700000, "cost_of_revenue": 6837400000, "gross_profit": 3174300000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -127700000, "depreciation_amortisation": 623400000, "ebitda": 478600000, "interest_expense": 150600000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -352200000, "net_income_continuing_ops": null, "net_income_to_common": -352200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1002200000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 5473600000, "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": 10465300000, "short_term_debt": 1261400000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3531700000, "long_term_debt": 317200000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 1755500000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 4441400000, "shares_outstanding": 54087300, "operating_cash_flow": 408400000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -968700000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -24300000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 455900000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -560300000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "478600000", "netIncome": "-352200000", "grossProfit": "3174300000", "totalRevenue": "10011700000", "costOfRevenue": "6837400000", "interestExpense": "150600000", "operatingIncome": "-127700000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "623400000" }, "balance": { "totalDebt": "1755500000", "totalAssets": "10465300000", "longTermDebt": "317200000", "shortTermDebt": "1261400000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "54087300", "totalCurrentAssets": "5473600000", "totalShareholderEquity": "4441400000", "totalCurrentLiabilities": "3531700000", "cashAndShortTermInvestments": "1002200000" }, "cashflow": { "freeCashFlow": "-560300000", "dividendsPaid": "-24300000", "issuanceOfDebt": "1475500000", "issuanceOfStock": null, "repaymentOfDebt": "-1019600000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "408400000", "repurchaseOfStock": null, "capitalExpenditures": "-968700000" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:19:54.123947+00:00", "is_restated": false, "income_statement": { "revenue": 10790500000, "cost_of_revenue": 7417300000, "gross_profit": 3373200000, "ebit": 233900000, "ebitda": 721500000, "pretax_income": null, "tax_provision": null, "net_income": 200100000, "net_income_to_common": 200100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 939700000, "total_current_assets": 5931700000, "total_assets": 10502000000, "short_term_debt": 920800000, "long_term_debt": 239300000, "total_debt": 1300800000, "total_liabilities": null, "total_equity": 4826900000, "shares_outstanding": 54087300, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 892000000, "capital_expenditure": -751800000, "free_cash_flow": 140200000, "dividends_paid": -54100000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -350500000 }, "complete_fields": { "id": 389791, "ticker_id": 20683, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:19:54.123947+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "721500000", "netIncome": "200100000", "grossProfit": "3373200000", "totalRevenue": "10790500000", "costOfRevenue": "7417300000", "interestExpense": "161600000", "operatingIncome": "233900000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "321400000" }, "balance": { "totalDebt": "1300800000", "totalAssets": "10502000000", "longTermDebt": "239300000", "shortTermDebt": "920800000", "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "54087300", "totalCurrentAssets": "5931700000", "totalShareholderEquity": "4826900000", "totalCurrentLiabilities": "3314200000", "cashAndShortTermInvestments": "939700000" }, "cashflow": { "freeCashFlow": "140200000", "dividendsPaid": "-54100000", "issuanceOfDebt": "528700000", "issuanceOfStock": null, "repaymentOfDebt": "-879200000", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "892000000", "repurchaseOfStock": null, "capitalExpenditures": "-751800000" } }, "revenue": 10790500000, "cost_of_revenue": 7417300000, "gross_profit": 3373200000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 233900000, "depreciation_amortisation": 321400000, "ebitda": 721500000, "interest_expense": 161600000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 200100000, "net_income_continuing_ops": null, "net_income_to_common": 200100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 939700000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 5931700000, "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": 10502000000, "short_term_debt": 920800000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3314200000, "long_term_debt": 239300000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 1300800000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 4826900000, "shares_outstanding": 54087300, "operating_cash_flow": 892000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -751800000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -54100000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -350500000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 140200000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "721500000", "netIncome": "200100000", "grossProfit": "3373200000", "totalRevenue": "10790500000", "costOfRevenue": "7417300000", "interestExpense": "161600000", "operatingIncome": "233900000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "321400000" }, "balance": { "totalDebt": "1300800000", "totalAssets": "10502000000", "longTermDebt": "239300000", "shortTermDebt": "920800000", "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "54087300", "totalCurrentAssets": "5931700000", "totalShareholderEquity": "4826900000", "totalCurrentLiabilities": "3314200000", "cashAndShortTermInvestments": "939700000" }, "cashflow": { "freeCashFlow": "140200000", "dividendsPaid": "-54100000", "issuanceOfDebt": "528700000", "issuanceOfStock": null, "repaymentOfDebt": "-879200000", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "892000000", "repurchaseOfStock": null, "capitalExpenditures": "-751800000" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:19:54.123947+00:00", "is_restated": false, "income_statement": { "revenue": 12553300000, "cost_of_revenue": 8389500000, "gross_profit": 4163800000, "ebit": 1014000000, "ebitda": 1630500000, "pretax_income": null, "tax_provision": null, "net_income": 1081500000, "net_income_to_common": 1081500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 988400000, "total_current_assets": 6593300000, "total_assets": 11103300000, "short_term_debt": 1097700000, "long_term_debt": 456900000, "total_debt": 1698300000, "total_liabilities": null, "total_equity": 4840200000, "shares_outstanding": 54087300, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 596500000, "capital_expenditure": -442500000, "free_cash_flow": 154000000, "dividends_paid": -40600000, "share_repurchases": -40600000, "shares_issued": null, "net_debt_issued": 144300000 }, "complete_fields": { "id": 389792, "ticker_id": 20683, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:19:54.123947+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "1630500000", "netIncome": "1081500000", "grossProfit": "4163800000", "totalRevenue": "12553300000", "costOfRevenue": "8389500000", "interestExpense": "78700000", "operatingIncome": "1014000000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "306000000" }, "balance": { "totalDebt": "1698300000", "totalAssets": "11103300000", "longTermDebt": "456900000", "shortTermDebt": "1097700000", "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "54087300", "totalCurrentAssets": "6593300000", "totalShareholderEquity": "4840200000", "totalCurrentLiabilities": "3548700000", "cashAndShortTermInvestments": "988400000" }, "cashflow": { "freeCashFlow": "154000000", "dividendsPaid": "-40600000", "issuanceOfDebt": "1137500000", "issuanceOfStock": null, "repaymentOfDebt": "-993200000", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "596500000", "repurchaseOfStock": "-40600000", "capitalExpenditures": "-442500000" } }, "revenue": 12553300000, "cost_of_revenue": 8389500000, "gross_profit": 4163800000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1014000000, "depreciation_amortisation": 306000000, "ebitda": 1630500000, "interest_expense": 78700000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 1081500000, "net_income_continuing_ops": null, "net_income_to_common": 1081500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 988400000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 6593300000, "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": 11103300000, "short_term_debt": 1097700000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3548700000, "long_term_debt": 456900000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 1698300000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 4840200000, "shares_outstanding": 54087300, "operating_cash_flow": 596500000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -442500000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -40600000, "share_repurchases": -40600000, "shares_issued": null, "net_debt_issued": 144300000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 154000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "1630500000", "netIncome": "1081500000", "grossProfit": "4163800000", "totalRevenue": "12553300000", "costOfRevenue": "8389500000", "interestExpense": "78700000", "operatingIncome": "1014000000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "306000000" }, "balance": { "totalDebt": "1698300000", "totalAssets": "11103300000", "longTermDebt": "456900000", "shortTermDebt": "1097700000", "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "54087300", "totalCurrentAssets": "6593300000", "totalShareholderEquity": "4840200000", "totalCurrentLiabilities": "3548700000", "cashAndShortTermInvestments": "988400000" }, "cashflow": { "freeCashFlow": "154000000", "dividendsPaid": "-40600000", "issuanceOfDebt": "1137500000", "issuanceOfStock": null, "repaymentOfDebt": "-993200000", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "596500000", "repurchaseOfStock": "-40600000", "capitalExpenditures": "-442500000" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:19:54.123947+00:00", "is_restated": false, "income_statement": { "revenue": 9767400000, "cost_of_revenue": 6223200000, "gross_profit": 3544200000, "ebit": 564700000, "ebitda": 1277100000, "pretax_income": null, "tax_provision": null, "net_income": 581100000, "net_income_to_common": 581100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 741800000, "total_current_assets": 6004700000, "total_assets": 10254900000, "short_term_debt": 872600000, "long_term_debt": 505700000, "total_debt": 1514700000, "total_liabilities": null, "total_equity": 3346300000, "shares_outstanding": 54087300, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 329400000, "capital_expenditure": -343400000, "free_cash_flow": -14000000, "dividends_paid": 0, "share_repurchases": 0, "shares_issued": null, "net_debt_issued": 203000000 }, "complete_fields": { "id": 389793, "ticker_id": 20683, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:19:54.123947+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "1277100000", "netIncome": "581100000", "grossProfit": "3544200000", "totalRevenue": "9767400000", "costOfRevenue": "6223200000", "interestExpense": "63000000", "operatingIncome": "564700000", "fiscalDateEnding": "2021-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "507600000" }, "balance": { "totalDebt": "1514700000", "totalAssets": "10254900000", "longTermDebt": "505700000", "shortTermDebt": "872600000", "fiscalDateEnding": "2021-12-31", "totalLiabilities": null, "sharesOutstanding": "54087300", "totalCurrentAssets": "6004700000", "totalShareholderEquity": "3346300000", "totalCurrentLiabilities": "3650700000", "cashAndShortTermInvestments": "741800000" }, "cashflow": { "freeCashFlow": "-14000000", "dividendsPaid": "0", "issuanceOfDebt": "503800000", "issuanceOfStock": null, "repaymentOfDebt": "-300800000", "fiscalDateEnding": "2021-12-31", "operatingCashflow": "329400000", "repurchaseOfStock": "0", "capitalExpenditures": "-343400000" } }, "revenue": 9767400000, "cost_of_revenue": 6223200000, "gross_profit": 3544200000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 564700000, "depreciation_amortisation": 507600000, "ebitda": 1277100000, "interest_expense": 63000000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 581100000, "net_income_continuing_ops": null, "net_income_to_common": 581100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 741800000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 6004700000, "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": 10254900000, "short_term_debt": 872600000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3650700000, "long_term_debt": 505700000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 1514700000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 3346300000, "shares_outstanding": 54087300, "operating_cash_flow": 329400000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -343400000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": 0, "share_repurchases": 0, "shares_issued": null, "net_debt_issued": 203000000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -14000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "1277100000", "netIncome": "581100000", "grossProfit": "3544200000", "totalRevenue": "9767400000", "costOfRevenue": "6223200000", "interestExpense": "63000000", "operatingIncome": "564700000", "fiscalDateEnding": "2021-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "507600000" }, "balance": { "totalDebt": "1514700000", "totalAssets": "10254900000", "longTermDebt": "505700000", "shortTermDebt": "872600000", "fiscalDateEnding": "2021-12-31", "totalLiabilities": null, "sharesOutstanding": "54087300", "totalCurrentAssets": "6004700000", "totalShareholderEquity": "3346300000", "totalCurrentLiabilities": "3650700000", "cashAndShortTermInvestments": "741800000" }, "cashflow": { "freeCashFlow": "-14000000", "dividendsPaid": "0", "issuanceOfDebt": "503800000", "issuanceOfStock": null, "repaymentOfDebt": "-300800000", "fiscalDateEnding": "2021-12-31", "operatingCashflow": "329400000", "repurchaseOfStock": "0", "capitalExpenditures": "-343400000" } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:19:54.123947+00:00", "is_restated": false, "income_statement": { "revenue": 2345100000, "cost_of_revenue": 1494300000, "gross_profit": 850800000, "ebit": -21600000, "ebitda": 202600000, "pretax_income": null, "tax_provision": null, "net_income": 80400000, "net_income_to_common": 80400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1396300000, "total_current_assets": 5717400000, "total_assets": 10819400000, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": null, "total_equity": 4558200000, "shares_outstanding": 54087300, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 77000000, "capital_expenditure": -138400000, "free_cash_flow": -61400000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 63800000 }, "complete_fields": { "id": 389784, "ticker_id": 20683, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:19:54.123947+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "202600000", "netIncome": "80400000", "grossProfit": "850800000", "totalRevenue": "2345100000", "costOfRevenue": "1494300000", "interestExpense": "32300000", "operatingIncome": "-21600000", "fiscalDateEnding": "2026-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "75000000" }, "balance": { "totalDebt": null, "totalAssets": "10819400000", "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2026-03-31", "totalLiabilities": null, "sharesOutstanding": "54087300", "totalCurrentAssets": "5717400000", "totalShareholderEquity": "4558200000", "totalCurrentLiabilities": "3285600000", "cashAndShortTermInvestments": "1396300000" }, "cashflow": { "freeCashFlow": "-61400000", "dividendsPaid": null, "issuanceOfDebt": "100200000", "issuanceOfStock": null, "repaymentOfDebt": "-36400000", "fiscalDateEnding": "2026-03-31", "operatingCashflow": "77000000", "repurchaseOfStock": null, "capitalExpenditures": "-138400000" } }, "revenue": 2345100000, "cost_of_revenue": 1494300000, "gross_profit": 850800000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -21600000, "depreciation_amortisation": 75000000, "ebitda": 202600000, "interest_expense": 32300000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 80400000, "net_income_continuing_ops": null, "net_income_to_common": 80400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1396300000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 5717400000, "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": 10819400000, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3285600000, "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": 4558200000, "shares_outstanding": 54087300, "operating_cash_flow": 77000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -138400000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 63800000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -61400000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "202600000", "netIncome": "80400000", "grossProfit": "850800000", "totalRevenue": "2345100000", "costOfRevenue": "1494300000", "interestExpense": "32300000", "operatingIncome": "-21600000", "fiscalDateEnding": "2026-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "75000000" }, "balance": { "totalDebt": null, "totalAssets": "10819400000", "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2026-03-31", "totalLiabilities": null, "sharesOutstanding": "54087300", "totalCurrentAssets": "5717400000", "totalShareholderEquity": "4558200000", "totalCurrentLiabilities": "3285600000", "cashAndShortTermInvestments": "1396300000" }, "cashflow": { "freeCashFlow": "-61400000", "dividendsPaid": null, "issuanceOfDebt": "100200000", "issuanceOfStock": null, "repaymentOfDebt": "-36400000", "fiscalDateEnding": "2026-03-31", "operatingCashflow": "77000000", "repurchaseOfStock": null, "capitalExpenditures": "-138400000" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:19:54.123947+00:00", "is_restated": false, "income_statement": { "revenue": 2200500000, "cost_of_revenue": 1399600000, "gross_profit": 800900000, "ebit": 24000000, "ebitda": 119500000, "pretax_income": null, "tax_provision": null, "net_income": 40700000, "net_income_to_common": 40700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 900700000, "total_current_assets": 5358100000, "total_assets": 10580200000, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": null, "total_equity": 4414900000, "shares_outstanding": 54087300, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 233600000, "capital_expenditure": -292300000, "free_cash_flow": -58700000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -20500000 }, "complete_fields": { "id": 389785, "ticker_id": 20683, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:19:54.123947+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "119500000", "netIncome": "40700000", "grossProfit": "800900000", "totalRevenue": "2200500000", "costOfRevenue": "1399600000", "interestExpense": "31300000", "operatingIncome": "24000000", "fiscalDateEnding": "2025-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": "77000000" }, "balance": { "totalDebt": null, "totalAssets": "10580200000", "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2025-09-30", "totalLiabilities": null, "sharesOutstanding": "54087300", "totalCurrentAssets": "5358100000", "totalShareholderEquity": "4414900000", "totalCurrentLiabilities": "3637800000", "cashAndShortTermInvestments": "900700000" }, "cashflow": { "freeCashFlow": "-58700000", "dividendsPaid": "0", "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": "-20500000", "fiscalDateEnding": "2025-09-30", "operatingCashflow": "233600000", "repurchaseOfStock": null, "capitalExpenditures": "-292300000" } }, "revenue": 2200500000, "cost_of_revenue": 1399600000, "gross_profit": 800900000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 24000000, "depreciation_amortisation": 77000000, "ebitda": 119500000, "interest_expense": 31300000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 40700000, "net_income_continuing_ops": null, "net_income_to_common": 40700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 900700000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 5358100000, "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": 10580200000, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3637800000, "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": 4414900000, "shares_outstanding": 54087300, "operating_cash_flow": 233600000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -292300000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -20500000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -58700000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "119500000", "netIncome": "40700000", "grossProfit": "800900000", "totalRevenue": "2200500000", "costOfRevenue": "1399600000", "interestExpense": "31300000", "operatingIncome": "24000000", "fiscalDateEnding": "2025-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": "77000000" }, "balance": { "totalDebt": null, "totalAssets": "10580200000", "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2025-09-30", "totalLiabilities": null, "sharesOutstanding": "54087300", "totalCurrentAssets": "5358100000", "totalShareholderEquity": "4414900000", "totalCurrentLiabilities": "3637800000", "cashAndShortTermInvestments": "900700000" }, "cashflow": { "freeCashFlow": "-58700000", "dividendsPaid": "0", "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": "-20500000", "fiscalDateEnding": "2025-09-30", "operatingCashflow": "233600000", "repurchaseOfStock": null, "capitalExpenditures": "-292300000" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:19:54.123947+00:00", "is_restated": false, "income_statement": { "revenue": 2335200000, "cost_of_revenue": 1547900000, "gross_profit": 787300000, "ebit": -65700000, "ebitda": 53900000, "pretax_income": null, "tax_provision": null, "net_income": -55100000, "net_income_to_common": -55100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 765200000, "total_current_assets": 5202100000, "total_assets": 10309200000, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": null, "total_equity": 4346800000, "shares_outstanding": 54087300, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 125800000, "capital_expenditure": -264800000, "free_cash_flow": -139000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 37000000 }, "complete_fields": { "id": 389786, "ticker_id": 20683, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:19:54.123947+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "53900000", "netIncome": "-55100000", "grossProfit": "787300000", "totalRevenue": "2335200000", "costOfRevenue": "1547900000", "interestExpense": "30900000", "operatingIncome": "-65700000", "fiscalDateEnding": "2025-06-30", "researchAndDevelopment": null, "depreciationAndAmortization": "79500000" }, "balance": { "totalDebt": null, "totalAssets": "10309200000", "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "54087300", "totalCurrentAssets": "5202100000", "totalShareholderEquity": "4346800000", "totalCurrentLiabilities": "3382000000", "cashAndShortTermInvestments": "765200000" }, "cashflow": { "freeCashFlow": "-139000000", "dividendsPaid": null, "issuanceOfDebt": "55700000", "issuanceOfStock": null, "repaymentOfDebt": "-18700000", "fiscalDateEnding": "2025-06-30", "operatingCashflow": "125800000", "repurchaseOfStock": null, "capitalExpenditures": "-264800000" } }, "revenue": 2335200000, "cost_of_revenue": 1547900000, "gross_profit": 787300000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -65700000, "depreciation_amortisation": 79500000, "ebitda": 53900000, "interest_expense": 30900000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -55100000, "net_income_continuing_ops": null, "net_income_to_common": -55100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 765200000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 5202100000, "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": 10309200000, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3382000000, "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": 4346800000, "shares_outstanding": 54087300, "operating_cash_flow": 125800000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -264800000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 37000000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -139000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "53900000", "netIncome": "-55100000", "grossProfit": "787300000", "totalRevenue": "2335200000", "costOfRevenue": "1547900000", "interestExpense": "30900000", "operatingIncome": "-65700000", "fiscalDateEnding": "2025-06-30", "researchAndDevelopment": null, "depreciationAndAmortization": "79500000" }, "balance": { "totalDebt": null, "totalAssets": "10309200000", "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "54087300", "totalCurrentAssets": "5202100000", "totalShareholderEquity": "4346800000", "totalCurrentLiabilities": "3382000000", "cashAndShortTermInvestments": "765200000" }, "cashflow": { "freeCashFlow": "-139000000", "dividendsPaid": null, "issuanceOfDebt": "55700000", "issuanceOfStock": null, "repaymentOfDebt": "-18700000", "fiscalDateEnding": "2025-06-30", "operatingCashflow": "125800000", "repurchaseOfStock": null, "capitalExpenditures": "-264800000" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:19:54.123947+00:00", "is_restated": false, "income_statement": { "revenue": 2329500000, "cost_of_revenue": 1554600000, "gross_profit": 774900000, "ebit": -51100000, "ebitda": 85700000, "pretax_income": null, "tax_provision": null, "net_income": -35800000, "net_income_to_common": -35800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 892000000, "total_current_assets": 5305100000, "total_assets": 10254500000, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": null, "total_equity": 4444100000, "shares_outstanding": 54087300, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -44800000, "capital_expenditure": -141500000, "free_cash_flow": -186300000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -46800000 }, "complete_fields": { "id": 389787, "ticker_id": 20683, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:19:54.123947+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "85700000", "netIncome": "-35800000", "grossProfit": "774900000", "totalRevenue": "2329500000", "costOfRevenue": "1554600000", "interestExpense": "33900000", "operatingIncome": "-51100000", "fiscalDateEnding": "2025-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "79100000" }, "balance": { "totalDebt": null, "totalAssets": "10254500000", "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2025-03-31", "totalLiabilities": null, "sharesOutstanding": "54087300", "totalCurrentAssets": "5305100000", "totalShareholderEquity": "4444100000", "totalCurrentLiabilities": "3272200000", "cashAndShortTermInvestments": "892000000" }, "cashflow": { "freeCashFlow": "-186300000", "dividendsPaid": null, "issuanceOfDebt": "172800000", "issuanceOfStock": null, "repaymentOfDebt": "-219600000", "fiscalDateEnding": "2025-03-31", "operatingCashflow": "-44800000", "repurchaseOfStock": null, "capitalExpenditures": "-141500000" } }, "revenue": 2329500000, "cost_of_revenue": 1554600000, "gross_profit": 774900000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -51100000, "depreciation_amortisation": 79100000, "ebitda": 85700000, "interest_expense": 33900000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -35800000, "net_income_continuing_ops": null, "net_income_to_common": -35800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 892000000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 5305100000, "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": 10254500000, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3272200000, "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": 4444100000, "shares_outstanding": 54087300, "operating_cash_flow": -44800000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -141500000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -46800000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -186300000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "85700000", "netIncome": "-35800000", "grossProfit": "774900000", "totalRevenue": "2329500000", "costOfRevenue": "1554600000", "interestExpense": "33900000", "operatingIncome": "-51100000", "fiscalDateEnding": "2025-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "79100000" }, "balance": { "totalDebt": null, "totalAssets": "10254500000", "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2025-03-31", "totalLiabilities": null, "sharesOutstanding": "54087300", "totalCurrentAssets": "5305100000", "totalShareholderEquity": "4444100000", "totalCurrentLiabilities": "3272200000", "cashAndShortTermInvestments": "892000000" }, "cashflow": { "freeCashFlow": "-186300000", "dividendsPaid": null, "issuanceOfDebt": "172800000", "issuanceOfStock": null, "repaymentOfDebt": "-219600000", "fiscalDateEnding": "2025-03-31", "operatingCashflow": "-44800000", "repurchaseOfStock": null, "capitalExpenditures": "-141500000" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:19:54.123947+00:00", "is_restated": false, "income_statement": { "revenue": 2284400000, "cost_of_revenue": 1600500000, "gross_profit": 683900000, "ebit": 38900000, "ebitda": 134200000, "pretax_income": null, "tax_provision": null, "net_income": -150000000, "net_income_to_common": -150000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1002200000, "total_current_assets": 5473600000, "total_assets": 10465300000, "short_term_debt": 1261400000, "long_term_debt": 317200000, "total_debt": 1755500000, "total_liabilities": null, "total_equity": 4441400000, "shares_outstanding": 54087300, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 502900000, "capital_expenditure": -407700000, "free_cash_flow": 95200000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -757500000 }, "complete_fields": { "id": 389788, "ticker_id": 20683, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:19:54.123947+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "134200000", "netIncome": "-150000000", "grossProfit": "683900000", "totalRevenue": "2284400000", "costOfRevenue": "1600500000", "interestExpense": "40200000", "operatingIncome": "38900000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "249000000" }, "balance": { "totalDebt": "1755500000", "totalAssets": "10465300000", "longTermDebt": "317200000", "shortTermDebt": "1261400000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "54087300", "totalCurrentAssets": "5473600000", "totalShareholderEquity": "4441400000", "totalCurrentLiabilities": "3531700000", "cashAndShortTermInvestments": "1002200000" }, "cashflow": { "freeCashFlow": "95200000", "dividendsPaid": "0", "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": "-757500000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "502900000", "repurchaseOfStock": null, "capitalExpenditures": "-407700000" } }, "revenue": 2284400000, "cost_of_revenue": 1600500000, "gross_profit": 683900000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 38900000, "depreciation_amortisation": 249000000, "ebitda": 134200000, "interest_expense": 40200000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -150000000, "net_income_continuing_ops": null, "net_income_to_common": -150000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1002200000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 5473600000, "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": 10465300000, "short_term_debt": 1261400000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3531700000, "long_term_debt": 317200000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 1755500000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 4441400000, "shares_outstanding": 54087300, "operating_cash_flow": 502900000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -407700000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -757500000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 95200000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "134200000", "netIncome": "-150000000", "grossProfit": "683900000", "totalRevenue": "2284400000", "costOfRevenue": "1600500000", "interestExpense": "40200000", "operatingIncome": "38900000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "249000000" }, "balance": { "totalDebt": "1755500000", "totalAssets": "10465300000", "longTermDebt": "317200000", "shortTermDebt": "1261400000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "54087300", "totalCurrentAssets": "5473600000", "totalShareholderEquity": "4441400000", "totalCurrentLiabilities": "3531700000", "cashAndShortTermInvestments": "1002200000" }, "cashflow": { "freeCashFlow": "95200000", "dividendsPaid": "0", "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": "-757500000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "502900000", "repurchaseOfStock": null, "capitalExpenditures": "-407700000" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:19:54.123947+00:00", "is_restated": false, "income_statement": { "revenue": null, "cost_of_revenue": null, "gross_profit": null, "ebit": null, "ebitda": null, "pretax_income": null, "tax_provision": null, "net_income": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": null, "total_current_assets": null, "total_assets": null, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": null, "total_equity": null, "shares_outstanding": null, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": null, "free_cash_flow": null, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 389790, "ticker_id": 20683, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:19:54.123947+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": "0", "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": 0, "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": "0", "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": "cornerstone_value", "name": "Cornerstone Value", "slug": "cornerstone-value", "group": "value", "page_url": "/factors/cornerstone-value/", "rank_field": "cornerstone_value_rank" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 4, "quarterly_financial_periods": 6, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2024-12-31" }, "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" ] } } }