{ "ticker": { "uuid": "b96b4954-8c71-413a-bf6e-21f2b332370c", "symbol": "D2G", "name": "\u00d8rsted A/S", "exchange": "GER", "exchange_name": "XETRA", "country": "DE", "currency": "EUR", "sector": "Utilities", "industry": "Utilities - Renewable", "page_url": "https://sharemaestro.com/factors/ticker/b96b4954-8c71-413a-bf6e-21f2b332370c/", "api_url": "https://sharemaestro.com/factors/api/tickers/b96b4954-8c71-413a-bf6e-21f2b332370c/" }, "latest_snapshot": { "ticker": { "uuid": "b96b4954-8c71-413a-bf6e-21f2b332370c", "symbol": "D2G", "name": "\u00d8rsted A/S", "exchange": "GER", "exchange_name": "XETRA", "country": "DE", "currency": "EUR", "sector": "Utilities", "industry": "Utilities - Renewable", "page_url": "https://sharemaestro.com/factors/ticker/b96b4954-8c71-413a-bf6e-21f2b332370c/", "api_url": "https://sharemaestro.com/factors/api/tickers/b96b4954-8c71-413a-bf6e-21f2b332370c/" }, "week_end_date": "2026-07-19", "universe": "EUR_DE", "score": { "os": 0.7, "value": 0.94, "quality": 0.13, "momentum": 0.25, "coverage": 0.818, "confidence": 0.793, "delta": 6 }, "headline_factors": { "price": 20.07, "market_cap": 26513714340, "pe_ratio": 10.8663, "earnings_yield": 0.1252, "ebitda_to_ev": 0.1929, "shareholder_yield": null, "roe": 0.0171, "piotroski_f_score": 6, "momentum_12_1": -0.1079, "volatility_252d": 0.4701 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": true, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "valuation": { "pe_ratio": 10.8663, "ev_ebitda": 5.1847, "earnings_yield": 0.1252, "fcf_yield": -0.2949, "shareholder_yield": null }, "quality": { "roe": 0.0171, "roic": 0.0465, "gross_margin": 0.3871, "fcf_margin": -0.4879, "piotroski_f_score": 6 }, "growth": { "revenue_growth_1y": 0.0811, "eps_growth_1y": null, "fcf_growth_1y": null }, "momentum": { "price_return_12m": -0.0895, "momentum_12_1": -0.1079, "relative_strength": -0.1118 }, "scores": { "value_percentile": 0.94, "quality_percentile": 0.13, "momentum_percentile": 0.25, "growth_composite": 28, "yield_composite": 57, "overall_composite": 30, "os_score": 0.7, "factor_coverage": 0.818, "signal_confidence": 0.793 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 21.13, "os": 0.8, "value": 0.93, "quality": 0.17, "momentum": 0.56, "confidence": 0.818, "coverage": 0.818, "pe_ratio": 11.4402, "earnings_yield": 0.1236, "shareholder_yield": null, "roe": 0.0171, "momentum_12_1": 0.0943 }, { "week_end_date": "2026-06-14", "price": 20.85, "os": 0.75, "value": 0.93, "quality": 0.17, "momentum": 0.38, "confidence": 0.818, "coverage": 0.818, "pe_ratio": 11.2886, "earnings_yield": 0.124, "shareholder_yield": null, "roe": 0.0171, "momentum_12_1": 0.0507 }, { "week_end_date": "2026-06-21", "price": 19.66, "os": 0.75, "value": 0.94, "quality": 0.18, "momentum": 0.36, "confidence": 0.818, "coverage": 0.818, "pe_ratio": 10.647, "earnings_yield": 0.1258, "shareholder_yield": null, "roe": 0.0171, "momentum_12_1": 0.1025 }, { "week_end_date": "2026-06-28", "price": 19.47, "os": 0.72, "value": 0.93, "quality": 0.16, "momentum": 0.31, "confidence": 0.818, "coverage": 0.818, "pe_ratio": 10.5414, "earnings_yield": 0.1262, "shareholder_yield": null, "roe": 0.0171, "momentum_12_1": 0.0431 }, { "week_end_date": "2026-07-05", "price": 21.03, "os": 0.72, "value": 0.93, "quality": 0.14, "momentum": 0.32, "confidence": 0.811, "coverage": 0.818, "pe_ratio": 11.386, "earnings_yield": 0.1237, "shareholder_yield": null, "roe": 0.0171, "momentum_12_1": -0.0159 }, { "week_end_date": "2026-07-12", "price": 19.62, "os": 0.76, "value": 0.94, "quality": 0.2, "momentum": 0.32, "confidence": 0.802, "coverage": 0.818, "pe_ratio": 10.6226, "earnings_yield": 0.1259, "shareholder_yield": null, "roe": 0.0171, "momentum_12_1": 0.0032 }, { "week_end_date": "2026-07-19", "price": 20.07, "os": 0.7, "value": 0.94, "quality": 0.13, "momentum": 0.25, "confidence": 0.793, "coverage": 0.818, "pe_ratio": 10.8663, "earnings_yield": 0.1252, "shareholder_yield": null, "roe": 0.0171, "momentum_12_1": -0.1079 } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "EUR", "is_restated": false, "income_statement": { "revenue": 63606000000, "cost_of_revenue": 38984000000, "gross_profit": 24622000000, "ebit": 13177000000, "ebitda": 20298000000, "pretax_income": null, "tax_provision": null, "net_income": 2440000000, "net_income_to_common": 2440000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 53448000000, "total_current_assets": 137510000000, "total_assets": 367922000000, "short_term_debt": 11658000000, "long_term_debt": 87204000000, "total_debt": 107857000000, "total_liabilities": null, "total_equity": 140673000000, "shares_outstanding": 1321059155, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 23741000000, "capital_expenditure": -54776000000, "free_cash_flow": -31035000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 59378000000, "net_debt_issued": 15053000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "EUR", "is_restated": false, "income_statement": { "revenue": 63606000000, "cost_of_revenue": 38984000000, "gross_profit": 24622000000, "ebit": 13177000000, "ebitda": 20298000000, "pretax_income": null, "tax_provision": null, "net_income": 2440000000, "net_income_to_common": 2440000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 53448000000, "total_current_assets": 137510000000, "total_assets": 367922000000, "short_term_debt": 11658000000, "long_term_debt": 87204000000, "total_debt": 107857000000, "total_liabilities": null, "total_equity": 140673000000, "shares_outstanding": 1321059155, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 23741000000, "capital_expenditure": -54776000000, "free_cash_flow": -31035000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 59378000000, "net_debt_issued": 15053000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "EUR", "is_restated": false, "income_statement": { "revenue": 63606000000, "cost_of_revenue": 38984000000, "gross_profit": 24622000000, "ebit": 13177000000, "ebitda": 20298000000, "pretax_income": null, "tax_provision": null, "net_income": 2440000000, "net_income_to_common": 2440000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 53448000000, "total_current_assets": 137510000000, "total_assets": 367922000000, "short_term_debt": 11658000000, "long_term_debt": 87204000000, "total_debt": 107857000000, "total_liabilities": null, "total_equity": 140673000000, "shares_outstanding": 1321059155, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 23741000000, "capital_expenditure": -54776000000, "free_cash_flow": -31035000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 59378000000, "net_debt_issued": 15053000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "EUR", "is_restated": false, "income_statement": { "revenue": 63606000000, "cost_of_revenue": 38984000000, "gross_profit": 24622000000, "ebit": 13177000000, "ebitda": 20298000000, "pretax_income": null, "tax_provision": null, "net_income": 2440000000, "net_income_to_common": 2440000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 53448000000, "total_current_assets": 137510000000, "total_assets": 367922000000, "short_term_debt": 11658000000, "long_term_debt": 87204000000, "total_debt": 107857000000, "total_liabilities": null, "total_equity": 140673000000, "shares_outstanding": 1321059155, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 23741000000, "capital_expenditure": -54776000000, "free_cash_flow": -31035000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 59378000000, "net_debt_issued": 15053000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "EUR", "is_restated": false, "income_statement": { "revenue": 63606000000, "cost_of_revenue": 38984000000, "gross_profit": 24622000000, "ebit": 13177000000, "ebitda": 20298000000, "pretax_income": null, "tax_provision": null, "net_income": 2440000000, "net_income_to_common": 2440000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 53448000000, "total_current_assets": 137510000000, "total_assets": 367922000000, "short_term_debt": 11658000000, "long_term_debt": 87204000000, "total_debt": 107857000000, "total_liabilities": null, "total_equity": 140673000000, "shares_outstanding": 1321059155, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 23741000000, "capital_expenditure": -54776000000, "free_cash_flow": -31035000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 59378000000, "net_debt_issued": 15053000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "EUR", "is_restated": false, "income_statement": { "revenue": 63606000000, "cost_of_revenue": 38984000000, "gross_profit": 24622000000, "ebit": 13177000000, "ebitda": 20298000000, "pretax_income": null, "tax_provision": null, "net_income": 2440000000, "net_income_to_common": 2440000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 53448000000, "total_current_assets": 137510000000, "total_assets": 367922000000, "short_term_debt": 11658000000, "long_term_debt": 87204000000, "total_debt": 107857000000, "total_liabilities": null, "total_equity": 140673000000, "shares_outstanding": 1321059155, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 23741000000, "capital_expenditure": -54776000000, "free_cash_flow": -31035000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 59378000000, "net_debt_issued": 15053000000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "EUR", "is_restated": false, "income_statement": { "revenue": 58833000000, "cost_of_revenue": 35963000000, "gross_profit": 22870000000, "ebit": 21316000000, "ebitda": 16926000000, "pretax_income": null, "tax_provision": null, "net_income": -206000000, "net_income_to_common": -206000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 23126000000, "total_current_assets": 79639000000, "total_assets": 298786000000, "short_term_debt": 4101000000, "long_term_debt": 83607000000, "total_debt": 96618000000, "total_liabilities": null, "total_equity": 83093000000, "shares_outstanding": 756088068, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 18356000000, "capital_expenditure": -42654000000, "free_cash_flow": -24298000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": 6583000000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "EUR", "is_restated": false, "income_statement": { "revenue": 58833000000, "cost_of_revenue": 35963000000, "gross_profit": 22870000000, "ebit": 21316000000, "ebitda": 16926000000, "pretax_income": null, "tax_provision": null, "net_income": -206000000, "net_income_to_common": -206000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 23126000000, "total_current_assets": 79639000000, "total_assets": 298786000000, "short_term_debt": 4101000000, "long_term_debt": 83607000000, "total_debt": 96618000000, "total_liabilities": null, "total_equity": 83093000000, "shares_outstanding": 756088068, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 18356000000, "capital_expenditure": -42654000000, "free_cash_flow": -24298000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": 6583000000 } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "EUR", "is_restated": false, "income_statement": { "revenue": 24663000000, "cost_of_revenue": 15856000000, "gross_profit": 8807000000, "ebit": 6945000000, "ebitda": 7963000000, "pretax_income": null, "tax_provision": null, "net_income": 2323000000, "net_income_to_common": 2323000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 28036000000, "total_current_assets": 127155000000, "total_assets": 360332000000, "short_term_debt": 2255000000, "long_term_debt": 86803000000, "total_debt": 98264000000, "total_liabilities": null, "total_equity": 142300000000, "shares_outstanding": 1321062000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 6537000000, "capital_expenditure": -8218000000, "free_cash_flow": -1681000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -9933000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "EUR", "is_restated": false, "income_statement": { "revenue": 24663000000, "cost_of_revenue": 15856000000, "gross_profit": 8807000000, "ebit": 6945000000, "ebitda": 7963000000, "pretax_income": null, "tax_provision": null, "net_income": 2323000000, "net_income_to_common": 2323000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 28036000000, "total_current_assets": 127155000000, "total_assets": 360332000000, "short_term_debt": 2255000000, "long_term_debt": 86803000000, "total_debt": 98264000000, "total_liabilities": null, "total_equity": 142300000000, "shares_outstanding": 1321062000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 6537000000, "capital_expenditure": -8218000000, "free_cash_flow": -1681000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -9933000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "EUR", "is_restated": false, "income_statement": { "revenue": 24663000000, "cost_of_revenue": 15856000000, "gross_profit": 8807000000, "ebit": 6945000000, "ebitda": 7963000000, "pretax_income": null, "tax_provision": null, "net_income": 2323000000, "net_income_to_common": 2323000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 28036000000, "total_current_assets": 127155000000, "total_assets": 360332000000, "short_term_debt": 2255000000, "long_term_debt": 86803000000, "total_debt": 98264000000, "total_liabilities": null, "total_equity": 142300000000, "shares_outstanding": 1321062000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 6537000000, "capital_expenditure": -8218000000, "free_cash_flow": -1681000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -9933000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "EUR", "is_restated": false, "income_statement": { "revenue": 24663000000, "cost_of_revenue": 15856000000, "gross_profit": 8807000000, "ebit": 6945000000, "ebitda": 7963000000, "pretax_income": null, "tax_provision": null, "net_income": 2323000000, "net_income_to_common": 2323000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 28036000000, "total_current_assets": 127155000000, "total_assets": 360332000000, "short_term_debt": 2255000000, "long_term_debt": 86803000000, "total_debt": 98264000000, "total_liabilities": null, "total_equity": 142300000000, "shares_outstanding": 1321062000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 6537000000, "capital_expenditure": -8218000000, "free_cash_flow": -1681000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -9933000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "EUR", "is_restated": false, "income_statement": { "revenue": 24663000000, "cost_of_revenue": 15856000000, "gross_profit": 8807000000, "ebit": 6945000000, "ebitda": 7963000000, "pretax_income": null, "tax_provision": null, "net_income": 2323000000, "net_income_to_common": 2323000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 28036000000, "total_current_assets": 127155000000, "total_assets": 360332000000, "short_term_debt": 2255000000, "long_term_debt": 86803000000, "total_debt": 98264000000, "total_liabilities": null, "total_equity": 142300000000, "shares_outstanding": 1321062000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 6537000000, "capital_expenditure": -8218000000, "free_cash_flow": -1681000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -9933000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "EUR", "is_restated": false, "income_statement": { "revenue": 24663000000, "cost_of_revenue": 15856000000, "gross_profit": 8807000000, "ebit": 6945000000, "ebitda": 7963000000, "pretax_income": null, "tax_provision": null, "net_income": 2323000000, "net_income_to_common": 2323000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 28036000000, "total_current_assets": 127155000000, "total_assets": 360332000000, "short_term_debt": 2255000000, "long_term_debt": 86803000000, "total_debt": 98264000000, "total_liabilities": null, "total_equity": 142300000000, "shares_outstanding": 1321062000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 6537000000, "capital_expenditure": -8218000000, "free_cash_flow": -1681000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -9933000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "EUR", "is_restated": false, "income_statement": { "revenue": 19983000000, "cost_of_revenue": 12017000000, "gross_profit": 7966000000, "ebit": 4961000000, "ebitda": 2776000000, "pretax_income": null, "tax_provision": null, "net_income": -3461000000, "net_income_to_common": -3461000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 53448000000, "total_current_assets": 137510000000, "total_assets": 367922000000, "short_term_debt": 11658000000, "long_term_debt": 87204000000, "total_debt": 107857000000, "total_liabilities": null, "total_equity": 140673000000, "shares_outstanding": 1321059155, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 17087000000, "capital_expenditure": -15058000000, "free_cash_flow": 2029000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -2228000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "EUR", "is_restated": false, "income_statement": { "revenue": 19983000000, "cost_of_revenue": 12017000000, "gross_profit": 7966000000, "ebit": 4961000000, "ebitda": 2776000000, "pretax_income": null, "tax_provision": null, "net_income": -3461000000, "net_income_to_common": -3461000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 53448000000, "total_current_assets": 137510000000, "total_assets": 367922000000, "short_term_debt": 11658000000, "long_term_debt": 87204000000, "total_debt": 107857000000, "total_liabilities": null, "total_equity": 140673000000, "shares_outstanding": 1321059155, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 17087000000, "capital_expenditure": -15058000000, "free_cash_flow": 2029000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -2228000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "EUR", "is_restated": false, "income_statement": { "revenue": 19983000000, "cost_of_revenue": 12017000000, "gross_profit": 7966000000, "ebit": 4961000000, "ebitda": 2776000000, "pretax_income": null, "tax_provision": null, "net_income": -3461000000, "net_income_to_common": -3461000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 53448000000, "total_current_assets": 137510000000, "total_assets": 367922000000, "short_term_debt": 11658000000, "long_term_debt": 87204000000, "total_debt": 107857000000, "total_liabilities": null, "total_equity": 140673000000, "shares_outstanding": 1321059155, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 17087000000, "capital_expenditure": -15058000000, "free_cash_flow": 2029000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -2228000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "EUR", "is_restated": false, "income_statement": { "revenue": 19983000000, "cost_of_revenue": 12017000000, "gross_profit": 7966000000, "ebit": 4961000000, "ebitda": 2776000000, "pretax_income": null, "tax_provision": null, "net_income": -3461000000, "net_income_to_common": -3461000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 53448000000, "total_current_assets": 137510000000, "total_assets": 367922000000, "short_term_debt": 11658000000, "long_term_debt": 87204000000, "total_debt": 107857000000, "total_liabilities": null, "total_equity": 140673000000, "shares_outstanding": 1321059155, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 17087000000, "capital_expenditure": -15058000000, "free_cash_flow": 2029000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -2228000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "EUR", "is_restated": false, "income_statement": { "revenue": 19983000000, "cost_of_revenue": 12017000000, "gross_profit": 7966000000, "ebit": 4961000000, "ebitda": 2776000000, "pretax_income": null, "tax_provision": null, "net_income": -3461000000, "net_income_to_common": -3461000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 53448000000, "total_current_assets": 137510000000, "total_assets": 367922000000, "short_term_debt": 11658000000, "long_term_debt": 87204000000, "total_debt": 107857000000, "total_liabilities": null, "total_equity": 140673000000, "shares_outstanding": 1321059155, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 17087000000, "capital_expenditure": -15058000000, "free_cash_flow": 2029000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -2228000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "EUR", "is_restated": false, "income_statement": { "revenue": 19983000000, "cost_of_revenue": 12017000000, "gross_profit": 7966000000, "ebit": 4961000000, "ebitda": 2776000000, "pretax_income": null, "tax_provision": null, "net_income": -3461000000, "net_income_to_common": -3461000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 53448000000, "total_current_assets": 137510000000, "total_assets": 367922000000, "short_term_debt": 11658000000, "long_term_debt": 87204000000, "total_debt": 107857000000, "total_liabilities": null, "total_equity": 140673000000, "shares_outstanding": 1321059155, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 17087000000, "capital_expenditure": -15058000000, "free_cash_flow": 2029000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -2228000000 } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/" }, { "key": "deep_value", "name": "Deep Value", "slug": "deep-value", "group": "value", "page_url": "/factors/deep-value/" }, { "key": "vc2_cheapest", "name": "VC2 Cheapest Decile", "slug": "vc2-cheapest", "group": "value", "page_url": "/factors/vc2-cheapest/" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/" } ], "coverage": { "factor_history_points": 7, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-07-19", "latest_financials_period_end": "2025-12-31" }, "schema": { "public_fields_only": true } }