{ "ticker": { "uuid": "bb7fb228-e26f-466c-8bb7-8bb4b1111a35", "symbol": "M44", "name": "MARA Holdings, Inc.", "exchange": "GER", "exchange_name": "XETRA", "country": "DE", "currency": "EUR", "sector": "Financial Services", "industry": "Capital Markets", "page_url": "https://sharemaestro.com/factors/ticker/bb7fb228-e26f-466c-8bb7-8bb4b1111a35/", "api_url": "https://sharemaestro.com/factors/api/tickers/bb7fb228-e26f-466c-8bb7-8bb4b1111a35/" }, "ticker_metadata": { "id": 19608, "uuid": "bb7fb228-e26f-466c-8bb7-8bb4b1111a35", "symbol": "M44", "name": "MARA Holdings, Inc.", "asset_type": "equity", "market_cap": 4614898176, "stock_exchange_id": 8, "industry": "Capital Markets", "sector": "Financial Services", "description": "MARA Holdings, Inc. operates as an energy and digital infrastructure company in North America, the Middle East, Europe, and Latin America. The company leverages Bitcoin Mining and Artificial Intelligence compute to monetize excess energy and underutilized power, optimize power management across operations and support AI inference applications. The company was formerly known as Marathon Digital Holdings, Inc. and changed its name to MARA Holdings, Inc. in August 2024. MARA Holdings, Inc. was incorporated in 2010 and is based in Hallandale Beach, Florida.", "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": "bb7fb228-e26f-466c-8bb7-8bb4b1111a35", "symbol": "M44", "name": "MARA Holdings, Inc.", "exchange": "GER", "exchange_name": "XETRA", "country": "DE", "currency": "EUR", "sector": "Financial Services", "industry": "Capital Markets", "page_url": "https://sharemaestro.com/factors/ticker/bb7fb228-e26f-466c-8bb7-8bb4b1111a35/", "api_url": "https://sharemaestro.com/factors/api/tickers/bb7fb228-e26f-466c-8bb7-8bb4b1111a35/" }, "week_end_date": "2026-06-07", "universe": "EUR_DE", "score": { "os": 0.05, "value": 0.36, "quality": 0.14, "momentum": 0.13, "coverage": 0.818, "confidence": 0.818, "delta": null }, "headline_factors": { "price": 10.67, "market_cap": 4062392345.94, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": null, "shareholder_yield": -0.1153, "roe": -0.9129, "piotroski_f_score": 2, "momentum_12_1": -0.2422, "volatility_252d": 0.8209 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "yfinance", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T12:30:20.149387+00:00", "batch_id": "" }, "size": { "price_close": 10.666, "market_cap": 4062392345.942, "market_cap_usd": 4062392345.942, "enterprise_value": 6012699345.942, "shares_outstanding": 380873087, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 1.8201, "ptbv_ratio": 1.8201, "ps_ratio": 4.6811, "pcf_ratio": null, "pfcf_ratio": -3.1663, "ev_ebitda": null, "ev_ebit": -6.6327, "ev_sales": 6.9285, "ev_fcf": -4.6864, "earnings_yield": null, "fcf_yield": -0.2134, "price_to_sales": 4.6811, "price_to_book": 1.8201, "price_to_cashflow": null, "ebitda_to_ev": null, "sales_yield": 0.1443 }, "yield": { "dividend_yield": 0, "buyback_yield": -0.1153, "shareholder_yield": -0.1153, "debt_paydown_yield": 0.0288, "total_yield": -0.0865 }, "quality": { "gross_margin": 0.7922, "operating_margin": -1.0446, "net_margin": -2.348, "ebitda_margin": -1.3291, "fcf_margin": -1.4784, "roe": -0.9129, "roa": -0.4117, "roic": -0.1626, "roc_greenblatt": null, "asset_turnover": 0.1753, "cash_conversion": 0.6297, "accruals_ratio": -0.243, "sbc_to_revenue": null, "piotroski_f_score": 2, "altman_z_score": null, "earnings_stability_5y": 1.9785, "revenue_stability_5y": 0.6583, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.1389, "external_financing": 0.0946 }, "leverage_and_risk": { "debt_to_equity": null, "net_debt_to_ebitda": -1.6909, "debt_to_assets": 0.4978, "interest_coverage": -18.4404, "current_ratio": 1.8437, "quick_ratio": 1.8437, "net_debt": 1950307000, "local_beta": 2.4656, "volatility_252d": 0.8209, "volatility_60d": 1.9527, "max_drawdown_12m": -0.6322, "risk_adjusted_momentum": -0.295 }, "growth": { "revenue_growth_1y": 0.382, "revenue_growth_3y_cagr": 0.975, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": -0.2461, "revenue_growth": 0.382, "earnings_growth": null }, "momentum": { "price_return_1m": 0.006, "price_return_3m": 0.5172, "price_return_6m": 0.0482, "price_return_9m": -0.1594, "price_return_12m": -0.2376, "price_return_12m_ex1m": -0.2422, "momentum_6m": 0.0482, "momentum_12m": -0.2376, "momentum_12_1": -0.2422, "distance_from_52w_high": -0.3745, "distance_from_52w_low": 0.7006, "relative_strength": -0.2563 }, "raw_ttm": { "revenue_ttm": 867823000, "gross_profit_ttm": 687531000, "ebit_ttm": -906529000, "ebitda_ttm": -1153395000, "net_income_ttm": -2037626000, "eps_diluted_ttm": -5.3499, "operating_cash_flow_ttm": -834726000, "capital_expenditure_ttm": -448273000, "fcf_ttm": -1282999000, "dividends_paid_ttm": null, "share_repurchases_ttm": 0, "shares_issued_ttm": 468423000, "interest_expense_ttm": 49160000, "cash_and_equivalents": 513653000, "total_current_assets": 611108000, "total_current_liabilities": 331466000, "net_ppe": null, "total_assets": 4949269000, "total_debt": 2463960000, "total_equity": 2231975000, "net_working_capital": -36103000, "book_value_per_share": 5.8602, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 5.8602 }, "ranks": { "universe_ticker_count": 632, "rank_pe": 50, "rank_pb": 47, "rank_ptbv": 47, "rank_ps": 83, "rank_pcf": 50, "rank_ev_ebitda": 50, "rank_ev_ebit": 10, "rank_earnings_yield": 50, "rank_fcf_yield": 97, "rank_dividend_yield": 86, "rank_shareholder_yield": 99, "rank_total_yield": 99, "rank_roe": 98, "rank_roc": 50, "rank_roic": 97, "rank_gross_margin": 10, "rank_fcf_margin": 98, "rank_piotroski": 98, "rank_accruals": 3, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 7, "rank_momentum_12m": 84, "rank_momentum_12m_ex1m": 83, "rank_relative_strength": 84 }, "composites": { "value_composite": 64, "quality_composite": 86, "momentum_composite": 87, "growth_composite": 15, "yield_composite": 98, "svqf_composite": 51, "vc1_composite": 66, "vc2_composite": 74, "vc3_composite": 74, "trending_value_composite": null, "overall_composite": 95, "quality_value_composite": 0.2245, "os_score": 0.05, "value_percentile": 0.36, "quality_percentile": 0.14, "momentum_percentile": 0.13, "factor_coverage": 0.818, "signal_confidence": 0.818, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 98, "small_cap_core_rank": 77, "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": 7955, "ticker_id": 19608, "universe_id": 5, "week_end_date": "2026-06-07", "source_primary": "yfinance", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T12:30:20.149387+00:00", "batch_id": "", "os_score_delta": null, "price_close": 10.666, "market_cap": 4062392345.942, "market_cap_usd": 4062392345.942, "enterprise_value": 6012699345.942, "shares_outstanding": 380873087, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 1.82008864, "ptbv_ratio": 1.82008864, "ps_ratio": 4.68113008, "pcf_ratio": null, "pfcf_ratio": -3.16632542, "ev_ebitda": null, "ev_ebit": -6.63266078, "ev_sales": 6.92848582, "ev_fcf": -4.68644118, "earnings_yield": null, "fcf_yield": -0.21338153, "dividend_yield": 0, "buyback_yield": -0.11530718, "shareholder_yield": -0.11530718, "debt_paydown_yield": 0.02884975, "total_yield": -0.08645743, "gross_margin": 0.79224796, "operating_margin": -1.04460126, "net_margin": -2.34797418, "ebitda_margin": -1.3290671, "fcf_margin": -1.47841092, "roe": -0.9129251, "roa": -0.41170242, "roic": -0.16256597, "roc_greenblatt": null, "asset_turnover": 0.17534367, "cash_conversion": 0.62965382, "accruals_ratio": -0.24304599, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": -1.69092722, "debt_to_assets": 0.49784322, "interest_coverage": -18.44037836, "current_ratio": 1.84365214, "quick_ratio": 1.84365214, "net_debt": 1950307000, "revenue_growth_1y": 0.3819674, "revenue_growth_3y_cagr": 0.97496746, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": -0.24606543, "piotroski_f_score": 2, "altman_z_score": null, "earnings_stability_5y": 1.978521, "revenue_stability_5y": 0.658322, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.0060366, "price_return_3m": 0.51721195, "price_return_6m": 0.04815252, "price_return_9m": -0.15936318, "price_return_12m": -0.23759828, "price_return_12m_ex1m": -0.24217298, "distance_from_52w_high": -0.37450152, "distance_from_52w_low": 0.70057398, "relative_strength": -0.25630225, "local_beta": 2.4656, "volatility_252d": 0.820949, "volatility_60d": 1.952745, "max_drawdown_12m": -0.63218391, "revenue_ttm": 867823000, "gross_profit_ttm": 687531000, "ebit_ttm": -906529000, "ebitda_ttm": -1153395000, "net_income_ttm": -2037626000, "eps_diluted_ttm": -5.34988181, "operating_cash_flow_ttm": -834726000, "capital_expenditure_ttm": -448273000, "fcf_ttm": -1282999000, "dividends_paid_ttm": null, "share_repurchases_ttm": 0, "shares_issued_ttm": 468423000, "interest_expense_ttm": 49160000, "cash_and_equivalents": 513653000, "total_current_assets": 611108000, "total_current_liabilities": 331466000, "net_ppe": null, "total_assets": 4949269000, "total_debt": 2463960000, "total_equity": 2231975000, "net_working_capital": -36103000, "book_value_per_share": 5.86015415, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 5.86015415, "universe_ticker_count": 632, "sector": "Financial Services", "rank_pe": 50, "rank_pb": 47, "rank_ptbv": 47, "rank_ps": 83, "rank_pcf": 50, "rank_ev_ebitda": 50, "rank_ev_ebit": 10, "rank_earnings_yield": 50, "rank_fcf_yield": 97, "rank_dividend_yield": 86, "rank_shareholder_yield": 99, "rank_total_yield": 99, "rank_roe": 98, "rank_roc": 50, "rank_roic": 97, "rank_gross_margin": 10, "rank_fcf_margin": 98, "rank_piotroski": 98, "rank_accruals": 3, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 7, "rank_momentum_12m": 84, "rank_momentum_12m_ex1m": 83, "rank_relative_strength": 84, "value_composite": 64, "quality_composite": 86, "momentum_composite": 87, "growth_composite": 15, "yield_composite": 98, "svqf_composite": 51, "vc1_composite": 66, "vc2_composite": 74, "vc3_composite": 74, "trending_value_composite": null, "overall_composite": 95, "factor_coverage": 0.818, "signal_confidence": 0.818, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 98, "small_cap_core_rank": 77, "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": 10.67, "os": 0.05, "value": 0.36, "quality": 0.14, "momentum": 0.13, "confidence": 0.818, "coverage": 0.818, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": -0.1153, "roe": -0.9129, "momentum_12_1": -0.2422, "complete_fields": { "id": 7955, "ticker_id": 19608, "universe_id": 5, "week_end_date": "2026-06-07", "source_primary": "yfinance", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T12:30:20.149387+00:00", "batch_id": "", "os_score_delta": null, "price_close": 10.666, "market_cap": 4062392345.942, "market_cap_usd": 4062392345.942, "enterprise_value": 6012699345.942, "shares_outstanding": 380873087, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 1.82008864, "ptbv_ratio": 1.82008864, "ps_ratio": 4.68113008, "pcf_ratio": null, "pfcf_ratio": -3.16632542, "ev_ebitda": null, "ev_ebit": -6.63266078, "ev_sales": 6.92848582, "ev_fcf": -4.68644118, "earnings_yield": null, "fcf_yield": -0.21338153, "dividend_yield": 0, "buyback_yield": -0.11530718, "shareholder_yield": -0.11530718, "debt_paydown_yield": 0.02884975, "total_yield": -0.08645743, "gross_margin": 0.79224796, "operating_margin": -1.04460126, "net_margin": -2.34797418, "ebitda_margin": -1.3290671, "fcf_margin": -1.47841092, "roe": -0.9129251, "roa": -0.41170242, "roic": -0.16256597, "roc_greenblatt": null, "asset_turnover": 0.17534367, "cash_conversion": 0.62965382, "accruals_ratio": -0.24304599, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": -1.69092722, "debt_to_assets": 0.49784322, "interest_coverage": -18.44037836, "current_ratio": 1.84365214, "quick_ratio": 1.84365214, "net_debt": 1950307000, "revenue_growth_1y": 0.3819674, "revenue_growth_3y_cagr": 0.97496746, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": -0.24606543, "piotroski_f_score": 2, "altman_z_score": null, "earnings_stability_5y": 1.978521, "revenue_stability_5y": 0.658322, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.0060366, "price_return_3m": 0.51721195, "price_return_6m": 0.04815252, "price_return_9m": -0.15936318, "price_return_12m": -0.23759828, "price_return_12m_ex1m": -0.24217298, "distance_from_52w_high": -0.37450152, "distance_from_52w_low": 0.70057398, "relative_strength": -0.25630225, "local_beta": 2.4656, "volatility_252d": 0.820949, "volatility_60d": 1.952745, "max_drawdown_12m": -0.63218391, "revenue_ttm": 867823000, "gross_profit_ttm": 687531000, "ebit_ttm": -906529000, "ebitda_ttm": -1153395000, "net_income_ttm": -2037626000, "eps_diluted_ttm": -5.34988181, "operating_cash_flow_ttm": -834726000, "capital_expenditure_ttm": -448273000, "fcf_ttm": -1282999000, "dividends_paid_ttm": null, "share_repurchases_ttm": 0, "shares_issued_ttm": 468423000, "interest_expense_ttm": 49160000, "cash_and_equivalents": 513653000, "total_current_assets": 611108000, "total_current_liabilities": 331466000, "net_ppe": null, "total_assets": 4949269000, "total_debt": 2463960000, "total_equity": 2231975000, "net_working_capital": -36103000, "book_value_per_share": 5.86015415, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 5.86015415, "universe_ticker_count": 632, "sector": "Financial Services", "rank_pe": 50, "rank_pb": 47, "rank_ptbv": 47, "rank_ps": 83, "rank_pcf": 50, "rank_ev_ebitda": 50, "rank_ev_ebit": 10, "rank_earnings_yield": 50, "rank_fcf_yield": 97, "rank_dividend_yield": 86, "rank_shareholder_yield": 99, "rank_total_yield": 99, "rank_roe": 98, "rank_roc": 50, "rank_roic": 97, "rank_gross_margin": 10, "rank_fcf_margin": 98, "rank_piotroski": 98, "rank_accruals": 3, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 7, "rank_momentum_12m": 84, "rank_momentum_12m_ex1m": 83, "rank_relative_strength": 84, "value_composite": 64, "quality_composite": 86, "momentum_composite": 87, "growth_composite": 15, "yield_composite": 98, "svqf_composite": 51, "vc1_composite": 66, "vc2_composite": 74, "vc3_composite": 74, "trending_value_composite": null, "overall_composite": 95, "factor_coverage": 0.818, "signal_confidence": 0.818, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 98, "small_cap_core_rank": 77, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:07:36.636315+00:00", "is_restated": false, "income_statement": { "revenue": 907093000, "cost_of_revenue": 179041000, "gross_profit": 728052000, "ebit": -822169000, "ebitda": -547119000, "pretax_income": null, "tax_provision": null, "net_income": -1311480000, "net_income_to_common": -1311480000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 547132000, "total_current_assets": 664268000, "total_assets": 7286899000, "short_term_debt": 397845000, "long_term_debt": 3202082000, "total_debt": 3645353000, "total_liabilities": null, "total_equity": 3471720000, "shares_outstanding": 379464892, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -802725000, "capital_expenditure": -407071000, "free_cash_flow": -1209796000, "dividends_paid": null, "share_repurchases": 0, "shares_issued": 568563000, "net_debt_issued": 1145575000 }, "complete_fields": { "id": 387722, "ticker_id": 19608, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:07:36.636315+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-547119000", "netIncome": "-1311480000", "grossProfit": "728052000", "totalRevenue": "907093000", "costOfRevenue": "179041000", "interestExpense": "48381000", "operatingIncome": "-822169000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": "30117000", "depreciationAndAmortization": "772768000" }, "balance": { "totalDebt": "3645353000", "totalAssets": "7286899000", "longTermDebt": "3202082000", "shortTermDebt": "397845000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "379464892", "totalCurrentAssets": "664268000", "totalShareholderEquity": "3471720000", "totalCurrentLiabilities": "521875000", "cashAndShortTermInvestments": "547132000" }, "cashflow": { "freeCashFlow": "-1209796000", "dividendsPaid": null, "issuanceOfDebt": "1164022000", "issuanceOfStock": "568563000", "repaymentOfDebt": "-18447000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "-802725000", "repurchaseOfStock": "0", "capitalExpenditures": "-407071000" } }, "revenue": 907093000, "cost_of_revenue": 179041000, "gross_profit": 728052000, "research_and_development": 30117000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -822169000, "depreciation_amortisation": 772768000, "ebitda": -547119000, "interest_expense": 48381000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -1311480000, "net_income_continuing_ops": null, "net_income_to_common": -1311480000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 547132000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 664268000, "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": 7286899000, "short_term_debt": 397845000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 521875000, "long_term_debt": 3202082000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 3645353000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 3471720000, "shares_outstanding": 379464892, "operating_cash_flow": -802725000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -407071000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": 0, "shares_issued": 568563000, "net_debt_issued": 1145575000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -1209796000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-547119000", "netIncome": "-1311480000", "grossProfit": "728052000", "totalRevenue": "907093000", "costOfRevenue": "179041000", "interestExpense": "48381000", "operatingIncome": "-822169000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": "30117000", "depreciationAndAmortization": "772768000" }, "balance": { "totalDebt": "3645353000", "totalAssets": "7286899000", "longTermDebt": "3202082000", "shortTermDebt": "397845000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "379464892", "totalCurrentAssets": "664268000", "totalShareholderEquity": "3471720000", "totalCurrentLiabilities": "521875000", "cashAndShortTermInvestments": "547132000" }, "cashflow": { "freeCashFlow": "-1209796000", "dividendsPaid": null, "issuanceOfDebt": "1164022000", "issuanceOfStock": "568563000", "repaymentOfDebt": "-18447000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "-802725000", "repurchaseOfStock": "0", "capitalExpenditures": "-407071000" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:07:36.636315+00:00", "is_restated": false, "income_statement": { "revenue": 656378000, "cost_of_revenue": 98160000, "gross_profit": 558218000, "ebit": -467599000, "ebitda": 1058684000, "pretax_income": null, "tax_provision": null, "net_income": 541253000, "net_income_to_common": 541253000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 391771000, "total_current_assets": 470373000, "total_assets": 6801317000, "short_term_debt": null, "long_term_debt": 2446578000, "total_debt": 2473671000, "total_liabilities": null, "total_equity": 4129033000, "shares_outstanding": 340258453, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -677022000, "capital_expenditure": -253458000, "free_cash_flow": -930480000, "dividends_paid": null, "share_repurchases": 0, "shares_issued": 1851621000, "net_debt_issued": 2131168000 }, "complete_fields": { "id": 387727, "ticker_id": 19608, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:07:36.636315+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "1058684000", "netIncome": "541253000", "grossProfit": "558218000", "totalRevenue": "656378000", "costOfRevenue": "98160000", "interestExpense": "12996000", "operatingIncome": "-467599000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": "13229000", "depreciationAndAmortization": "429185000" }, "balance": { "totalDebt": "2473671000", "totalAssets": "6801317000", "longTermDebt": "2446578000", "shortTermDebt": null, "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "340258453", "totalCurrentAssets": "470373000", "totalShareholderEquity": "4129033000", "totalCurrentLiabilities": "95197000", "cashAndShortTermInvestments": "391771000" }, "cashflow": { "freeCashFlow": "-930480000", "dividendsPaid": null, "issuanceOfDebt": "2378679000", "issuanceOfStock": "1851621000", "repaymentOfDebt": "-247511000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "-677022000", "repurchaseOfStock": "0", "capitalExpenditures": "-253458000" } }, "revenue": 656378000, "cost_of_revenue": 98160000, "gross_profit": 558218000, "research_and_development": 13229000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -467599000, "depreciation_amortisation": 429185000, "ebitda": 1058684000, "interest_expense": 12996000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 541253000, "net_income_continuing_ops": null, "net_income_to_common": 541253000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 391771000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 470373000, "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": 6801317000, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 95197000, "long_term_debt": 2446578000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 2473671000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 4129033000, "shares_outstanding": 340258453, "operating_cash_flow": -677022000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -253458000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": 0, "shares_issued": 1851621000, "net_debt_issued": 2131168000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -930480000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "1058684000", "netIncome": "541253000", "grossProfit": "558218000", "totalRevenue": "656378000", "costOfRevenue": "98160000", "interestExpense": "12996000", "operatingIncome": "-467599000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": "13229000", "depreciationAndAmortization": "429185000" }, "balance": { "totalDebt": "2473671000", "totalAssets": "6801317000", "longTermDebt": "2446578000", "shortTermDebt": null, "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "340258453", "totalCurrentAssets": "470373000", "totalShareholderEquity": "4129033000", "totalCurrentLiabilities": "95197000", "cashAndShortTermInvestments": "391771000" }, "cashflow": { "freeCashFlow": "-930480000", "dividendsPaid": null, "issuanceOfDebt": "2378679000", "issuanceOfStock": "1851621000", "repaymentOfDebt": "-247511000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "-677022000", "repurchaseOfStock": "0", "capitalExpenditures": "-253458000" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:07:36.636315+00:00", "is_restated": false, "income_statement": { "revenue": 387508000, "cost_of_revenue": 0, "gross_profit": 387508000, "ebit": -110573000, "ebitda": 473488000, "pretax_income": null, "tax_provision": null, "net_income": 261173000, "net_income_to_common": 261173000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 357313000, "total_current_assets": 1029803000, "total_assets": 1990973000, "short_term_debt": null, "long_term_debt": 325654000, "total_debt": 326132000, "total_liabilities": null, "total_equity": 1615921000, "shares_outstanding": 242829391, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -315651000, "capital_expenditure": -27611000, "free_cash_flow": -343262000, "dividends_paid": null, "share_repurchases": -15750000, "shares_issued": 621994000, "net_debt_issued": -50000000 }, "complete_fields": { "id": 387729, "ticker_id": 19608, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:07:36.636315+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "473488000", "netIncome": "261173000", "grossProfit": "387508000", "totalRevenue": "387508000", "costOfRevenue": "0", "interestExpense": "10350000", "operatingIncome": "-110573000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": "2812000", "depreciationAndAmortization": "185539000" }, "balance": { "totalDebt": "326132000", "totalAssets": "1990973000", "longTermDebt": "325654000", "shortTermDebt": null, "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "242829391", "totalCurrentAssets": "1029803000", "totalShareholderEquity": "1615921000", "totalCurrentLiabilities": "33758000", "cashAndShortTermInvestments": "357313000" }, "cashflow": { "freeCashFlow": "-343262000", "dividendsPaid": null, "issuanceOfDebt": "0", "issuanceOfStock": "621994000", "repaymentOfDebt": "-50000000", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "-315651000", "repurchaseOfStock": "-15750000", "capitalExpenditures": "-27611000" } }, "revenue": 387508000, "cost_of_revenue": 0, "gross_profit": 387508000, "research_and_development": 2812000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -110573000, "depreciation_amortisation": 185539000, "ebitda": 473488000, "interest_expense": 10350000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 261173000, "net_income_continuing_ops": null, "net_income_to_common": 261173000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 357313000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 1029803000, "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": 1990973000, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 33758000, "long_term_debt": 325654000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 326132000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 1615921000, "shares_outstanding": 242829391, "operating_cash_flow": -315651000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -27611000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": -15750000, "shares_issued": 621994000, "net_debt_issued": -50000000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -343262000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "473488000", "netIncome": "261173000", "grossProfit": "387508000", "totalRevenue": "387508000", "costOfRevenue": "0", "interestExpense": "10350000", "operatingIncome": "-110573000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": "2812000", "depreciationAndAmortization": "185539000" }, "balance": { "totalDebt": "326132000", "totalAssets": "1990973000", "longTermDebt": "325654000", "shortTermDebt": null, "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "242829391", "totalCurrentAssets": "1029803000", "totalShareholderEquity": "1615921000", "totalCurrentLiabilities": "33758000", "cashAndShortTermInvestments": "357313000" }, "cashflow": { "freeCashFlow": "-343262000", "dividendsPaid": null, "issuanceOfDebt": "0", "issuanceOfStock": "621994000", "repaymentOfDebt": "-50000000", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "-315651000", "repurchaseOfStock": "-15750000", "capitalExpenditures": "-27611000" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:07:36.636315+00:00", "is_restated": false, "income_statement": { "revenue": 117753000, "cost_of_revenue": 151424000, "gross_profit": -33671000, "ebit": -116541000, "ebitda": -624564000, "pretax_income": null, "tax_provision": null, "net_income": -694022000, "net_income_to_common": -694022000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 103705000, "total_current_assets": 277548000, "total_assets": 1195244000, "short_term_debt": null, "long_term_debt": 782171000, "total_debt": 783514000, "total_liabilities": null, "total_equity": 385941000, "shares_outstanding": 145565916, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -176478000, "capital_expenditure": -41108000, "free_cash_flow": -217586000, "dividends_paid": null, "share_repurchases": 0, "shares_issued": 361486000, "net_debt_issued": 49250000 }, "complete_fields": { "id": 387730, "ticker_id": 19608, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:07:36.636315+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-624564000", "netIncome": "-694022000", "grossProfit": "-33671000", "totalRevenue": "117753000", "costOfRevenue": "151424000", "interestExpense": "14981000", "operatingIncome": "-116541000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": "98000", "depreciationAndAmortization": "78709000" }, "balance": { "totalDebt": "783514000", "totalAssets": "1195244000", "longTermDebt": "782171000", "shortTermDebt": null, "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "145565916", "totalCurrentAssets": "277548000", "totalShareholderEquity": "385941000", "totalCurrentLiabilities": "26115000", "cashAndShortTermInvestments": "103705000" }, "cashflow": { "freeCashFlow": "-217586000", "dividendsPaid": null, "issuanceOfDebt": "169250000", "issuanceOfStock": "361486000", "repaymentOfDebt": "-120000000", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "-176478000", "repurchaseOfStock": "0", "capitalExpenditures": "-41108000" } }, "revenue": 117753000, "cost_of_revenue": 151424000, "gross_profit": -33671000, "research_and_development": 98000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -116541000, "depreciation_amortisation": 78709000, "ebitda": -624564000, "interest_expense": 14981000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -694022000, "net_income_continuing_ops": null, "net_income_to_common": -694022000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 103705000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 277548000, "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": 1195244000, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 26115000, "long_term_debt": 782171000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 783514000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 385941000, "shares_outstanding": 145565916, "operating_cash_flow": -176478000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -41108000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": 0, "shares_issued": 361486000, "net_debt_issued": 49250000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -217586000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-624564000", "netIncome": "-694022000", "grossProfit": "-33671000", "totalRevenue": "117753000", "costOfRevenue": "151424000", "interestExpense": "14981000", "operatingIncome": "-116541000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": "98000", "depreciationAndAmortization": "78709000" }, "balance": { "totalDebt": "783514000", "totalAssets": "1195244000", "longTermDebt": "782171000", "shortTermDebt": null, "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "145565916", "totalCurrentAssets": "277548000", "totalShareholderEquity": "385941000", "totalCurrentLiabilities": "26115000", "cashAndShortTermInvestments": "103705000" }, "cashflow": { "freeCashFlow": "-217586000", "dividendsPaid": null, "issuanceOfDebt": "169250000", "issuanceOfStock": "361486000", "repaymentOfDebt": "-120000000", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "-176478000", "repurchaseOfStock": "0", "capitalExpenditures": "-41108000" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:07:36.636315+00:00", "is_restated": false, "income_statement": { "revenue": null, "cost_of_revenue": null, "gross_profit": null, "ebit": null, "ebitda": null, "pretax_income": null, "tax_provision": null, "net_income": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": null, "total_current_assets": null, "total_assets": null, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": null, "total_equity": null, "shares_outstanding": null, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": null, "free_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 387731, "ticker_id": 19608, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:07:36.636315+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2021-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2021-12-31", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2021-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } }, "revenue": null, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": null, "depreciation_amortisation": null, "ebitda": null, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": null, "net_income_continuing_ops": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": null, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": null, "shares_outstanding": null, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": null, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2021-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2021-12-31", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2021-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:07:36.636315+00:00", "is_restated": false, "income_statement": { "revenue": 174614000, "cost_of_revenue": 44732000, "gross_profit": 129882000, "ebit": -258089000, "ebitda": -1091053000, "pretax_income": null, "tax_provision": null, "net_income": -1259619000, "net_income_to_common": -1259619000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 513653000, "total_current_assets": 611108000, "total_assets": 4949269000, "short_term_debt": 197908000, "long_term_debt": 2218261000, "total_debt": 2463960000, "total_liabilities": null, "total_equity": 2231975000, "shares_outstanding": 380873087, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -247489000, "capital_expenditure": -80058000, "free_cash_flow": -327547000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -1112774000 }, "complete_fields": { "id": 387720, "ticker_id": 19608, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:07:36.636315+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-1091053000", "netIncome": "-1259619000", "grossProfit": "129882000", "totalRevenue": "174614000", "costOfRevenue": "44732000", "interestExpense": "10720000", "operatingIncome": "-258089000", "fiscalDateEnding": "2026-03-31", "researchAndDevelopment": "8248000", "depreciationAndAmortization": "191556000" }, "balance": { "totalDebt": "2463960000", "totalAssets": "4949269000", "longTermDebt": "2218261000", "shortTermDebt": "197908000", "fiscalDateEnding": "2026-03-31", "totalLiabilities": null, "sharesOutstanding": "380873087", "totalCurrentAssets": "611108000", "totalShareholderEquity": "2231975000", "totalCurrentLiabilities": "331466000", "cashAndShortTermInvestments": "513653000" }, "cashflow": { "freeCashFlow": "-327547000", "dividendsPaid": null, "issuanceOfDebt": "150000000", "issuanceOfStock": "0", "repaymentOfDebt": "-1262774000", "fiscalDateEnding": "2026-03-31", "operatingCashflow": "-247489000", "repurchaseOfStock": null, "capitalExpenditures": "-80058000" } }, "revenue": 174614000, "cost_of_revenue": 44732000, "gross_profit": 129882000, "research_and_development": 8248000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -258089000, "depreciation_amortisation": 191556000, "ebitda": -1091053000, "interest_expense": 10720000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -1259619000, "net_income_continuing_ops": null, "net_income_to_common": -1259619000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 513653000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 611108000, "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": 4949269000, "short_term_debt": 197908000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 331466000, "long_term_debt": 2218261000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 2463960000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 2231975000, "shares_outstanding": 380873087, "operating_cash_flow": -247489000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -80058000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -1112774000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -327547000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-1091053000", "netIncome": "-1259619000", "grossProfit": "129882000", "totalRevenue": "174614000", "costOfRevenue": "44732000", "interestExpense": "10720000", "operatingIncome": "-258089000", "fiscalDateEnding": "2026-03-31", "researchAndDevelopment": "8248000", "depreciationAndAmortization": "191556000" }, "balance": { "totalDebt": "2463960000", "totalAssets": "4949269000", "longTermDebt": "2218261000", "shortTermDebt": "197908000", "fiscalDateEnding": "2026-03-31", "totalLiabilities": null, "sharesOutstanding": "380873087", "totalCurrentAssets": "611108000", "totalShareholderEquity": "2231975000", "totalCurrentLiabilities": "331466000", "cashAndShortTermInvestments": "513653000" }, "cashflow": { "freeCashFlow": "-327547000", "dividendsPaid": null, "issuanceOfDebt": "150000000", "issuanceOfStock": "0", "repaymentOfDebt": "-1262774000", "fiscalDateEnding": "2026-03-31", "operatingCashflow": "-247489000", "repurchaseOfStock": null, "capitalExpenditures": "-80058000" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:07:36.636315+00:00", "is_restated": false, "income_statement": { "revenue": 202314000, "cost_of_revenue": 50750000, "gross_profit": 151564000, "ebit": -331810000, "ebitda": -1594511000, "pretax_income": null, "tax_provision": null, "net_income": -1709376000, "net_income_to_common": -1709376000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 547132000, "total_current_assets": 664268000, "total_assets": 7286899000, "short_term_debt": 397845000, "long_term_debt": 3202082000, "total_debt": 3645353000, "total_liabilities": null, "total_equity": 3471720000, "shares_outstanding": 379464892, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -224745000, "capital_expenditure": -164472000, "free_cash_flow": -389217000, "dividends_paid": null, "share_repurchases": null, "shares_issued": -3330000, "net_debt_issued": -786000 }, "complete_fields": { "id": 387721, "ticker_id": 19608, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:07:36.636315+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-1594511000", "netIncome": "-1709376000", "grossProfit": "151564000", "totalRevenue": "202314000", "costOfRevenue": "50750000", "interestExpense": "12845000", "operatingIncome": "-331810000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": "3557000", "depreciationAndAmortization": "285818000" }, "balance": { "totalDebt": "3645353000", "totalAssets": "7286899000", "longTermDebt": "3202082000", "shortTermDebt": "397845000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "379464892", "totalCurrentAssets": "664268000", "totalShareholderEquity": "3471720000", "totalCurrentLiabilities": "521875000", "cashAndShortTermInvestments": "547132000" }, "cashflow": { "freeCashFlow": "-389217000", "dividendsPaid": null, "issuanceOfDebt": "-786000", "issuanceOfStock": "-3330000", "repaymentOfDebt": "0", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "-224745000", "repurchaseOfStock": null, "capitalExpenditures": "-164472000" } }, "revenue": 202314000, "cost_of_revenue": 50750000, "gross_profit": 151564000, "research_and_development": 3557000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -331810000, "depreciation_amortisation": 285818000, "ebitda": -1594511000, "interest_expense": 12845000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -1709376000, "net_income_continuing_ops": null, "net_income_to_common": -1709376000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 547132000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 664268000, "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": 7286899000, "short_term_debt": 397845000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 521875000, "long_term_debt": 3202082000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 3645353000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 3471720000, "shares_outstanding": 379464892, "operating_cash_flow": -224745000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -164472000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": -3330000, "net_debt_issued": -786000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -389217000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-1594511000", "netIncome": "-1709376000", "grossProfit": "151564000", "totalRevenue": "202314000", "costOfRevenue": "50750000", "interestExpense": "12845000", "operatingIncome": "-331810000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": "3557000", "depreciationAndAmortization": "285818000" }, "balance": { "totalDebt": "3645353000", "totalAssets": "7286899000", "longTermDebt": "3202082000", "shortTermDebt": "397845000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "379464892", "totalCurrentAssets": "664268000", "totalShareholderEquity": "3471720000", "totalCurrentLiabilities": "521875000", "cashAndShortTermInvestments": "547132000" }, "cashflow": { "freeCashFlow": "-389217000", "dividendsPaid": null, "issuanceOfDebt": "-786000", "issuanceOfStock": "-3330000", "repaymentOfDebt": "0", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "-224745000", "repurchaseOfStock": null, "capitalExpenditures": "-164472000" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:07:36.636315+00:00", "is_restated": false, "income_statement": { "revenue": 252410000, "cost_of_revenue": 43080000, "gross_profit": 209330000, "ebit": -156322000, "ebitda": 340884000, "pretax_income": null, "tax_provision": null, "net_income": 123134000, "net_income_to_common": 123134000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 826392000, "total_current_assets": 961922000, "total_assets": 9153377000, "short_term_debt": 350000000, "long_term_debt": 3247561000, "total_debt": 3642472000, "total_liabilities": null, "total_equity": 5158336000, "shares_outstanding": 378601057, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -199049000, "capital_expenditure": -84828000, "free_cash_flow": -283877000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 252550000, "net_debt_issued": 996529000 }, "complete_fields": { "id": 387723, "ticker_id": 19608, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:07:36.636315+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "340884000", "netIncome": "123134000", "grossProfit": "209330000", "totalRevenue": "252410000", "costOfRevenue": "43080000", "interestExpense": "12760000", "operatingIncome": "-156322000", "fiscalDateEnding": "2025-09-30", "researchAndDevelopment": "8716000", "depreciationAndAmortization": "167312000" }, "balance": { "totalDebt": "3642472000", "totalAssets": "9153377000", "longTermDebt": "3247561000", "shortTermDebt": "350000000", "fiscalDateEnding": "2025-09-30", "totalLiabilities": null, "sharesOutstanding": "378601057", "totalCurrentAssets": "961922000", "totalShareholderEquity": "5158336000", "totalCurrentLiabilities": "459371000", "cashAndShortTermInvestments": "826392000" }, "cashflow": { "freeCashFlow": "-283877000", "dividendsPaid": null, "issuanceOfDebt": "1014808000", "issuanceOfStock": "252550000", "repaymentOfDebt": "-18279000", "fiscalDateEnding": "2025-09-30", "operatingCashflow": "-199049000", "repurchaseOfStock": null, "capitalExpenditures": "-84828000" } }, "revenue": 252410000, "cost_of_revenue": 43080000, "gross_profit": 209330000, "research_and_development": 8716000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -156322000, "depreciation_amortisation": 167312000, "ebitda": 340884000, "interest_expense": 12760000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 123134000, "net_income_continuing_ops": null, "net_income_to_common": 123134000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 826392000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 961922000, "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": 9153377000, "short_term_debt": 350000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 459371000, "long_term_debt": 3247561000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 3642472000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 5158336000, "shares_outstanding": 378601057, "operating_cash_flow": -199049000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -84828000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": 252550000, "net_debt_issued": 996529000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -283877000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "340884000", "netIncome": "123134000", "grossProfit": "209330000", "totalRevenue": "252410000", "costOfRevenue": "43080000", "interestExpense": "12760000", "operatingIncome": "-156322000", "fiscalDateEnding": "2025-09-30", "researchAndDevelopment": "8716000", "depreciationAndAmortization": "167312000" }, "balance": { "totalDebt": "3642472000", "totalAssets": "9153377000", "longTermDebt": "3247561000", "shortTermDebt": "350000000", "fiscalDateEnding": "2025-09-30", "totalLiabilities": null, "sharesOutstanding": "378601057", "totalCurrentAssets": "961922000", "totalShareholderEquity": "5158336000", "totalCurrentLiabilities": "459371000", "cashAndShortTermInvestments": "826392000" }, "cashflow": { "freeCashFlow": "-283877000", "dividendsPaid": null, "issuanceOfDebt": "1014808000", "issuanceOfStock": "252550000", "repaymentOfDebt": "-18279000", "fiscalDateEnding": "2025-09-30", "operatingCashflow": "-199049000", "repurchaseOfStock": null, "capitalExpenditures": "-84828000" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:07:36.636315+00:00", "is_restated": false, "income_statement": { "revenue": 238485000, "cost_of_revenue": 41730000, "gross_profit": 196755000, "ebit": -160308000, "ebitda": 1191285000, "pretax_income": null, "tax_provision": null, "net_income": 808235000, "net_income_to_common": 808235000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 109475000, "total_current_assets": 236455000, "total_assets": 7721443000, "short_term_debt": 350000000, "long_term_debt": 2250546000, "total_debt": 2645310000, "total_liabilities": null, "total_equity": 4791653000, "shares_outstanding": 351927748, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -163443000, "capital_expenditure": -118915000, "free_cash_flow": -282358000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 219203000, "net_debt_issued": -168000 }, "complete_fields": { "id": 387724, "ticker_id": 19608, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:07:36.636315+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "1191285000", "netIncome": "808235000", "grossProfit": "196755000", "totalRevenue": "238485000", "costOfRevenue": "41730000", "interestExpense": "12835000", "operatingIncome": "-160308000", "fiscalDateEnding": "2025-06-30", "researchAndDevelopment": "8546000", "depreciationAndAmortization": "161741000" }, "balance": { "totalDebt": "2645310000", "totalAssets": "7721443000", "longTermDebt": "2250546000", "shortTermDebt": "350000000", "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "351927748", "totalCurrentAssets": "236455000", "totalShareholderEquity": "4791653000", "totalCurrentLiabilities": "441020000", "cashAndShortTermInvestments": "109475000" }, "cashflow": { "freeCashFlow": "-282358000", "dividendsPaid": null, "issuanceOfDebt": "0", "issuanceOfStock": "219203000", "repaymentOfDebt": "-168000", "fiscalDateEnding": "2025-06-30", "operatingCashflow": "-163443000", "repurchaseOfStock": null, "capitalExpenditures": "-118915000" } }, "revenue": 238485000, "cost_of_revenue": 41730000, "gross_profit": 196755000, "research_and_development": 8546000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -160308000, "depreciation_amortisation": 161741000, "ebitda": 1191285000, "interest_expense": 12835000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 808235000, "net_income_continuing_ops": null, "net_income_to_common": 808235000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 109475000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 236455000, "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": 7721443000, "short_term_debt": 350000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 441020000, "long_term_debt": 2250546000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 2645310000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 4791653000, "shares_outstanding": 351927748, "operating_cash_flow": -163443000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -118915000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": 219203000, "net_debt_issued": -168000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -282358000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "1191285000", "netIncome": "808235000", "grossProfit": "196755000", "totalRevenue": "238485000", "costOfRevenue": "41730000", "interestExpense": "12835000", "operatingIncome": "-160308000", "fiscalDateEnding": "2025-06-30", "researchAndDevelopment": "8546000", "depreciationAndAmortization": "161741000" }, "balance": { "totalDebt": "2645310000", "totalAssets": "7721443000", "longTermDebt": "2250546000", "shortTermDebt": "350000000", "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "351927748", "totalCurrentAssets": "236455000", "totalShareholderEquity": "4791653000", "totalCurrentLiabilities": "441020000", "cashAndShortTermInvestments": "109475000" }, "cashflow": { "freeCashFlow": "-282358000", "dividendsPaid": null, "issuanceOfDebt": "0", "issuanceOfStock": "219203000", "repaymentOfDebt": "-168000", "fiscalDateEnding": "2025-06-30", "operatingCashflow": "-163443000", "repurchaseOfStock": null, "capitalExpenditures": "-118915000" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:07:36.636315+00:00", "is_restated": false, "income_statement": { "revenue": 213884000, "cost_of_revenue": 43481000, "gross_profit": 170403000, "ebit": -173729000, "ebitda": -484777000, "pretax_income": null, "tax_provision": null, "net_income": -533199000, "net_income_to_common": -533199000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 196215000, "total_current_assets": 291826000, "total_assets": 6444446000, "short_term_debt": 300000000, "long_term_debt": 2298549000, "total_debt": 2636596000, "total_liabilities": null, "total_equity": 3724727000, "shares_outstanding": 346279403, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -215488000, "capital_expenditure": -38856000, "free_cash_flow": -254344000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 100140000, "net_debt_issued": 150000000 }, "complete_fields": { "id": 387725, "ticker_id": 19608, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:07:36.636315+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-484777000", "netIncome": "-533199000", "grossProfit": "170403000", "totalRevenue": "213884000", "costOfRevenue": "43481000", "interestExpense": "9941000", "operatingIncome": "-173729000", "fiscalDateEnding": "2025-03-31", "researchAndDevelopment": "9298000", "depreciationAndAmortization": "157897000" }, "balance": { "totalDebt": "2636596000", "totalAssets": "6444446000", "longTermDebt": "2298549000", "shortTermDebt": "300000000", "fiscalDateEnding": "2025-03-31", "totalLiabilities": null, "sharesOutstanding": "346279403", "totalCurrentAssets": "291826000", "totalShareholderEquity": "3724727000", "totalCurrentLiabilities": "368370000", "cashAndShortTermInvestments": "196215000" }, "cashflow": { "freeCashFlow": "-254344000", "dividendsPaid": null, "issuanceOfDebt": "150000000", "issuanceOfStock": "100140000", "repaymentOfDebt": "0", "fiscalDateEnding": "2025-03-31", "operatingCashflow": "-215488000", "repurchaseOfStock": null, "capitalExpenditures": "-38856000" } }, "revenue": 213884000, "cost_of_revenue": 43481000, "gross_profit": 170403000, "research_and_development": 9298000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -173729000, "depreciation_amortisation": 157897000, "ebitda": -484777000, "interest_expense": 9941000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -533199000, "net_income_continuing_ops": null, "net_income_to_common": -533199000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 196215000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 291826000, "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": 6444446000, "short_term_debt": 300000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 368370000, "long_term_debt": 2298549000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 2636596000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 3724727000, "shares_outstanding": 346279403, "operating_cash_flow": -215488000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -38856000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": 100140000, "net_debt_issued": 150000000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -254344000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-484777000", "netIncome": "-533199000", "grossProfit": "170403000", "totalRevenue": "213884000", "costOfRevenue": "43481000", "interestExpense": "9941000", "operatingIncome": "-173729000", "fiscalDateEnding": "2025-03-31", "researchAndDevelopment": "9298000", "depreciationAndAmortization": "157897000" }, "balance": { "totalDebt": "2636596000", "totalAssets": "6444446000", "longTermDebt": "2298549000", "shortTermDebt": "300000000", "fiscalDateEnding": "2025-03-31", "totalLiabilities": null, "sharesOutstanding": "346279403", "totalCurrentAssets": "291826000", "totalShareholderEquity": "3724727000", "totalCurrentLiabilities": "368370000", "cashAndShortTermInvestments": "196215000" }, "cashflow": { "freeCashFlow": "-254344000", "dividendsPaid": null, "issuanceOfDebt": "150000000", "issuanceOfStock": "100140000", "repaymentOfDebt": "0", "fiscalDateEnding": "2025-03-31", "operatingCashflow": "-215488000", "repurchaseOfStock": null, "capitalExpenditures": "-38856000" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:07:36.636315+00:00", "is_restated": false, "income_statement": { "revenue": null, "cost_of_revenue": null, "gross_profit": null, "ebit": null, "ebitda": null, "pretax_income": null, "tax_provision": null, "net_income": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": null, "total_current_assets": null, "total_assets": null, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": null, "total_equity": null, "shares_outstanding": null, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": null, "free_cash_flow": null, "dividends_paid": null, "share_repurchases": 0, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 387726, "ticker_id": 19608, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:07:36.636315+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2024-12-31", "operatingCashflow": null, "repurchaseOfStock": "0", "capitalExpenditures": null } }, "revenue": null, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": null, "depreciation_amortisation": null, "ebitda": null, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": null, "net_income_continuing_ops": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": null, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": null, "shares_outstanding": null, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": null, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": 0, "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": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2024-12-31", "operatingCashflow": null, "repurchaseOfStock": "0", "capitalExpenditures": null } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:07:36.636315+00:00", "is_restated": false, "income_statement": { "revenue": null, "cost_of_revenue": null, "gross_profit": null, "ebit": null, "ebitda": null, "pretax_income": null, "tax_provision": null, "net_income": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": null, "total_current_assets": null, "total_assets": null, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": null, "total_equity": null, "shares_outstanding": null, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": null, "free_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 387728, "ticker_id": 19608, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:07:36.636315+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2024-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2024-09-30", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2024-09-30", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } }, "revenue": null, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": null, "depreciation_amortisation": null, "ebitda": null, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": null, "net_income_continuing_ops": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": null, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": null, "shares_outstanding": null, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": null, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2024-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2024-09-30", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2024-09-30", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 5, "quarterly_financial_periods": 7, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }