{ "ticker": { "uuid": "bbec71d1-1859-407d-8e88-faf9c90aab84", "symbol": "AEIN", "name": "Allgeier SE", "exchange": "GER", "exchange_name": "XETRA", "country": "DE", "currency": "EUR", "sector": "Technology", "industry": "Information Technology Services", "page_url": "https://sharemaestro.com/factors/ticker/bbec71d1-1859-407d-8e88-faf9c90aab84/", "api_url": "https://sharemaestro.com/factors/api/tickers/bbec71d1-1859-407d-8e88-faf9c90aab84/" }, "ticker_metadata": { "id": 13945, "uuid": "bbec71d1-1859-407d-8e88-faf9c90aab84", "symbol": "AEIN", "name": "Allgeier SE", "asset_type": "equity", "market_cap": 194791968, "stock_exchange_id": 8, "industry": "Information Technology Services", "sector": "Technology", "description": "Allgeier SE provides information technology (IT) solutions and software services in Germany. It operates in two segments: Enterprise IT and mgm technology partners. The company provides software lifecycle services, nearshore-/offshore delivery, big data / business intelligence, industry solutions and cloud, managed services & app management, mobile enterprise/apps, process and IT consulting, IT security, enterprise content management, and IT infrastructure services. It is also involved in designing, developing, launching, and operating business software solutions, such as document management; enterprise content management; e-commerce, business process management; business digitalization platform and business efficiency solutions; IT services and open-source software development; consultancy, software solutions; cloud transformation and cloudnative application development; and provides field service and asset management. The company engages in management consultancy and digital consulting, Business analysis and requirements engineering, software modelling and development, design and usability, web and application security, quality assurance, testing automation, SAP integration, process optimization, cloud services. Allgeier SE was founded in 1977 and is headquartered in Munich, Germany.", "currency": "EUR", "is_active": true }, "exchange_metadata": { "id": 8, "name": "XETRA", "symbol": "GER", "country_code": "DE", "currency": "EUR", "benchmark": "^GDAXI", "data_symbol": "GER", "ticker_suffix": ".DE", "update_provider": "yfinance", "update_group": "primary", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "bbec71d1-1859-407d-8e88-faf9c90aab84", "symbol": "AEIN", "name": "Allgeier SE", "exchange": "GER", "exchange_name": "XETRA", "country": "DE", "currency": "EUR", "sector": "Technology", "industry": "Information Technology Services", "page_url": "https://sharemaestro.com/factors/ticker/bbec71d1-1859-407d-8e88-faf9c90aab84/", "api_url": "https://sharemaestro.com/factors/api/tickers/bbec71d1-1859-407d-8e88-faf9c90aab84/" }, "week_end_date": "2026-06-07", "universe": "EUR_DE", "score": { "os": 0.82, "value": 0.92, "quality": 0.59, "momentum": 0.18, "coverage": 0.939, "confidence": 0.939, "delta": null }, "headline_factors": { "price": 16.25, "market_cap": 183499680, "pe_ratio": 9.3171, "earnings_yield": 0.1073, "ebitda_to_ev": 0.2483, "shareholder_yield": 0.0324, "roe": 0.1395, "piotroski_f_score": 7, "momentum_12_1": -0.215, "volatility_252d": 0.4588 }, "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": 1, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T12:29:44.430887+00:00", "batch_id": "" }, "size": { "price_close": 16.25, "market_cap": 183499680, "market_cap_usd": 183499680, "enterprise_value": 171283680, "shares_outstanding": 11292288, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 9.3171, "pb_ratio": 1.2995, "ptbv_ratio": 1.2995, "ps_ratio": 0.5338, "pcf_ratio": 6.794, "pfcf_ratio": 11.5729, "ev_ebitda": 4.0276, "ev_ebit": 9.6667, "ev_sales": 0.4983, "ev_fcf": 10.8025, "earnings_yield": 0.1073, "fcf_yield": 0.0926, "price_to_sales": 0.5338, "price_to_book": 1.2995, "price_to_cashflow": 6.794, "ebitda_to_ev": 0.2483, "sales_yield": 2.0069 }, "yield": { "dividend_yield": 0.0313, "buyback_yield": 0.0012, "shareholder_yield": 0.0324, "debt_paydown_yield": 0.3933, "total_yield": 0.4258 }, "quality": { "gross_margin": 0.3396, "operating_margin": 0.0515, "net_margin": 0.0573, "ebitda_margin": 0.1237, "fcf_margin": 0.0461, "roe": 0.1395, "roa": 0.049, "roic": 0.103, "roc_greenblatt": null, "asset_turnover": 0.855, "cash_conversion": 0.8051, "accruals_ratio": -0.0182, "sbc_to_revenue": null, "piotroski_f_score": 7, "altman_z_score": null, "earnings_stability_5y": 3.1064, "revenue_stability_5y": 0.196, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.2904, "external_financing": 0.0012 }, "leverage_and_risk": { "debt_to_equity": null, "net_debt_to_ebitda": -0.2872, "debt_to_assets": 0.0523, "interest_coverage": 2.2443, "current_ratio": 1.5266, "quick_ratio": 1.5266, "net_debt": -12216000, "local_beta": 1.1097, "volatility_252d": 0.4588, "volatility_60d": 1.1341, "max_drawdown_12m": -0.3282, "risk_adjusted_momentum": -0.4686 }, "growth": { "revenue_growth_1y": 0.012, "revenue_growth_3y_cagr": -0.1198, "revenue_growth_5y_cagr": null, "eps_growth_1y": 2.0211, "eps_growth_3y_cagr": 0.009, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.1113, "book_value_growth_1y": 0.0934, "revenue_growth": 0.012, "earnings_growth": 2.0211 }, "momentum": { "price_return_1m": 0.0656, "price_return_3m": -0.0997, "price_return_6m": -0.1915, "price_return_9m": -0.1192, "price_return_12m": -0.1635, "price_return_12m_ex1m": -0.215, "momentum_6m": -0.1915, "momentum_12m": -0.1635, "momentum_12_1": -0.215, "distance_from_52w_high": -0.2841, "distance_from_52w_low": 0.0656, "relative_strength": -0.1822 }, "raw_ttm": { "revenue_ttm": 343755000, "gross_profit_ttm": 116751000, "ebit_ttm": 17719000, "ebitda_ttm": 42528000, "net_income_ttm": 19695000, "eps_diluted_ttm": 1.7441, "operating_cash_flow_ttm": 27009000, "capital_expenditure_ttm": -11153000, "fcf_ttm": 15856000, "dividends_paid_ttm": -5736000, "share_repurchases_ttm": -356000, "shares_issued_ttm": 138000, "interest_expense_ttm": 7895000, "cash_and_equivalents": 33257000, "total_current_assets": 132079000, "total_current_liabilities": 86519000, "net_ppe": null, "total_assets": 402036000, "total_debt": 21041000, "total_equity": 141207000, "net_working_capital": 22380000, "book_value_per_share": 12.5047, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 12.5047 }, "ranks": { "universe_ticker_count": 632, "rank_pe": 17, "rank_pb": 31, "rank_ptbv": 31, "rank_ps": 21, "rank_pcf": 31, "rank_ev_ebitda": 11, "rank_ev_ebit": 32, "rank_earnings_yield": 16, "rank_fcf_yield": 17, "rank_dividend_yield": 29, "rank_shareholder_yield": 41, "rank_total_yield": 3, "rank_roe": 39, "rank_roc": 50, "rank_roic": 45, "rank_gross_margin": 64, "rank_fcf_margin": 62, "rank_piotroski": 14, "rank_accruals": 71, "rank_sue": 50, "rank_eps_growth_1y": 5, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 59, "rank_momentum_12m": 75, "rank_momentum_12m_ex1m": 81, "rank_relative_strength": 75 }, "composites": { "value_composite": 8, "quality_composite": 41, "momentum_composite": 82, "growth_composite": 19, "yield_composite": 17, "svqf_composite": 11, "vc1_composite": 10, "vc2_composite": 10, "vc3_composite": 6, "trending_value_composite": 84, "overall_composite": 18, "quality_value_composite": 0.7367, "os_score": 0.82, "value_percentile": 0.92, "quality_percentile": 0.59, "momentum_percentile": 0.18, "factor_coverage": 0.939, "signal_confidence": 0.939, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 38, "small_cap_core_rank": 13, "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": 84, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 7606, "ticker_id": 13945, "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": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T12:29:44.430887+00:00", "batch_id": "", "os_score_delta": null, "price_close": 16.25, "market_cap": 183499680, "market_cap_usd": 183499680, "enterprise_value": 171283680, "shares_outstanding": 11292288, "fx_rate_to_usd": null, "pe_ratio": 9.31706931, "pb_ratio": 1.29950838, "ptbv_ratio": 1.29950838, "ps_ratio": 0.53380949, "pcf_ratio": 6.79401977, "pfcf_ratio": 11.57288597, "ev_ebitda": 4.02755079, "ev_ebit": 9.66666742, "ev_sales": 0.49827255, "ev_fcf": 10.80245207, "earnings_yield": 0.10732989, "fcf_yield": 0.09257157, "dividend_yield": 0.03125891, "buyback_yield": 0.00118801, "shareholder_yield": 0.03244692, "debt_paydown_yield": 0.39333584, "total_yield": 0.42578276, "gross_margin": 0.33963433, "operating_margin": 0.05154543, "net_margin": 0.05729371, "ebitda_margin": 0.12371602, "fcf_margin": 0.04612587, "roe": 0.13947609, "roa": 0.04898815, "roic": 0.10302463, "roc_greenblatt": null, "asset_turnover": 0.85503537, "cash_conversion": 0.80507743, "accruals_ratio": -0.0181924, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": -0.28724605, "debt_to_assets": 0.05233611, "interest_coverage": 2.24433186, "current_ratio": 1.52658954, "quick_ratio": 1.52658954, "net_debt": -12216000, "revenue_growth_1y": 0.01195657, "revenue_growth_3y_cagr": -0.11975689, "revenue_growth_5y_cagr": null, "eps_growth_1y": 2.02113926, "eps_growth_3y_cagr": 0.00904612, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.11133101, "book_value_growth_1y": 0.09342773, "piotroski_f_score": 7, "altman_z_score": null, "earnings_stability_5y": 3.106426, "revenue_stability_5y": 0.196037, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.06557377, "price_return_3m": -0.09972294, "price_return_6m": -0.19154229, "price_return_9m": -0.11924124, "price_return_12m": -0.1635085, "price_return_12m_ex1m": -0.2149849, "distance_from_52w_high": -0.284141, "distance_from_52w_low": 0.06557377, "relative_strength": -0.18221247, "local_beta": 1.1097, "volatility_252d": 0.458818, "volatility_60d": 1.134145, "max_drawdown_12m": -0.32819386, "revenue_ttm": 343755000, "gross_profit_ttm": 116751000, "ebit_ttm": 17719000, "ebitda_ttm": 42528000, "net_income_ttm": 19695000, "eps_diluted_ttm": 1.74411067, "operating_cash_flow_ttm": 27009000, "capital_expenditure_ttm": -11153000, "fcf_ttm": 15856000, "dividends_paid_ttm": -5736000, "share_repurchases_ttm": -356000, "shares_issued_ttm": 138000, "interest_expense_ttm": 7895000, "cash_and_equivalents": 33257000, "total_current_assets": 132079000, "total_current_liabilities": 86519000, "net_ppe": null, "total_assets": 402036000, "total_debt": 21041000, "total_equity": 141207000, "net_working_capital": 22380000, "book_value_per_share": 12.50472889, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 12.50472889, "universe_ticker_count": 632, "sector": "Technology", "rank_pe": 17, "rank_pb": 31, "rank_ptbv": 31, "rank_ps": 21, "rank_pcf": 31, "rank_ev_ebitda": 11, "rank_ev_ebit": 32, "rank_earnings_yield": 16, "rank_fcf_yield": 17, "rank_dividend_yield": 29, "rank_shareholder_yield": 41, "rank_total_yield": 3, "rank_roe": 39, "rank_roc": 50, "rank_roic": 45, "rank_gross_margin": 64, "rank_fcf_margin": 62, "rank_piotroski": 14, "rank_accruals": 71, "rank_sue": 50, "rank_eps_growth_1y": 5, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 59, "rank_momentum_12m": 75, "rank_momentum_12m_ex1m": 81, "rank_relative_strength": 75, "value_composite": 8, "quality_composite": 41, "momentum_composite": 82, "growth_composite": 19, "yield_composite": 17, "svqf_composite": 11, "vc1_composite": 10, "vc2_composite": 10, "vc3_composite": 6, "trending_value_composite": 84, "overall_composite": 18, "factor_coverage": 0.939, "signal_confidence": 0.939, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 38, "small_cap_core_rank": 13, "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": 16.25, "os": 0.82, "value": 0.92, "quality": 0.59, "momentum": 0.18, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 9.3171, "earnings_yield": 0.1073, "shareholder_yield": 0.0324, "roe": 0.1395, "momentum_12_1": -0.215, "complete_fields": { "id": 7606, "ticker_id": 13945, "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": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T12:29:44.430887+00:00", "batch_id": "", "os_score_delta": null, "price_close": 16.25, "market_cap": 183499680, "market_cap_usd": 183499680, "enterprise_value": 171283680, "shares_outstanding": 11292288, "fx_rate_to_usd": null, "pe_ratio": 9.31706931, "pb_ratio": 1.29950838, "ptbv_ratio": 1.29950838, "ps_ratio": 0.53380949, "pcf_ratio": 6.79401977, "pfcf_ratio": 11.57288597, "ev_ebitda": 4.02755079, "ev_ebit": 9.66666742, "ev_sales": 0.49827255, "ev_fcf": 10.80245207, "earnings_yield": 0.10732989, "fcf_yield": 0.09257157, "dividend_yield": 0.03125891, "buyback_yield": 0.00118801, "shareholder_yield": 0.03244692, "debt_paydown_yield": 0.39333584, "total_yield": 0.42578276, "gross_margin": 0.33963433, "operating_margin": 0.05154543, "net_margin": 0.05729371, "ebitda_margin": 0.12371602, "fcf_margin": 0.04612587, "roe": 0.13947609, "roa": 0.04898815, "roic": 0.10302463, "roc_greenblatt": null, "asset_turnover": 0.85503537, "cash_conversion": 0.80507743, "accruals_ratio": -0.0181924, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": -0.28724605, "debt_to_assets": 0.05233611, "interest_coverage": 2.24433186, "current_ratio": 1.52658954, "quick_ratio": 1.52658954, "net_debt": -12216000, "revenue_growth_1y": 0.01195657, "revenue_growth_3y_cagr": -0.11975689, "revenue_growth_5y_cagr": null, "eps_growth_1y": 2.02113926, "eps_growth_3y_cagr": 0.00904612, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.11133101, "book_value_growth_1y": 0.09342773, "piotroski_f_score": 7, "altman_z_score": null, "earnings_stability_5y": 3.106426, "revenue_stability_5y": 0.196037, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.06557377, "price_return_3m": -0.09972294, "price_return_6m": -0.19154229, "price_return_9m": -0.11924124, "price_return_12m": -0.1635085, "price_return_12m_ex1m": -0.2149849, "distance_from_52w_high": -0.284141, "distance_from_52w_low": 0.06557377, "relative_strength": -0.18221247, "local_beta": 1.1097, "volatility_252d": 0.458818, "volatility_60d": 1.134145, "max_drawdown_12m": -0.32819386, "revenue_ttm": 343755000, "gross_profit_ttm": 116751000, "ebit_ttm": 17719000, "ebitda_ttm": 42528000, "net_income_ttm": 19695000, "eps_diluted_ttm": 1.74411067, "operating_cash_flow_ttm": 27009000, "capital_expenditure_ttm": -11153000, "fcf_ttm": 15856000, "dividends_paid_ttm": -5736000, "share_repurchases_ttm": -356000, "shares_issued_ttm": 138000, "interest_expense_ttm": 7895000, "cash_and_equivalents": 33257000, "total_current_assets": 132079000, "total_current_liabilities": 86519000, "net_ppe": null, "total_assets": 402036000, "total_debt": 21041000, "total_equity": 141207000, "net_working_capital": 22380000, "book_value_per_share": 12.50472889, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 12.50472889, "universe_ticker_count": 632, "sector": "Technology", "rank_pe": 17, "rank_pb": 31, "rank_ptbv": 31, "rank_ps": 21, "rank_pcf": 31, "rank_ev_ebitda": 11, "rank_ev_ebit": 32, "rank_earnings_yield": 16, "rank_fcf_yield": 17, "rank_dividend_yield": 29, "rank_shareholder_yield": 41, "rank_total_yield": 3, "rank_roe": 39, "rank_roc": 50, "rank_roic": 45, "rank_gross_margin": 64, "rank_fcf_margin": 62, "rank_piotroski": 14, "rank_accruals": 71, "rank_sue": 50, "rank_eps_growth_1y": 5, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 59, "rank_momentum_12m": 75, "rank_momentum_12m_ex1m": 81, "rank_relative_strength": 75, "value_composite": 8, "quality_composite": 41, "momentum_composite": 82, "growth_composite": 19, "yield_composite": 17, "svqf_composite": 11, "vc1_composite": 10, "vc2_composite": 10, "vc3_composite": 6, "trending_value_composite": 84, "overall_composite": 18, "factor_coverage": 0.939, "signal_confidence": 0.939, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 38, "small_cap_core_rank": 13, "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": "2026-06-07T11:45:54.647261+00:00", "is_restated": false, "income_statement": { "revenue": 327626000, "cost_of_revenue": 213025000, "gross_profit": 114601000, "ebit": 18582000, "ebitda": 44625000, "pretax_income": null, "tax_provision": null, "net_income": 22210000, "net_income_to_common": 22210000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 41803000, "total_current_assets": 131144000, "total_assets": 403098000, "short_term_debt": 10077000, "long_term_debt": 72345000, "total_debt": 104235000, "total_liabilities": null, "total_equity": 152648000, "shares_outstanding": 11484078, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 39758000, "capital_expenditure": -11119000, "free_cash_flow": 28639000, "dividends_paid": -5736000, "share_repurchases": -356000, "shares_issued": 138000, "net_debt_issued": -72177000 }, "complete_fields": { "id": 383932, "ticker_id": 13945, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:45:54.647261+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "44625000", "netIncome": "22210000", "grossProfit": "114601000", "totalRevenue": "327626000", "costOfRevenue": "213025000", "interestExpense": "8674000", "operatingIncome": "18582000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "26485000" }, "balance": { "totalDebt": "104235000", "totalAssets": "403098000", "longTermDebt": "72345000", "shortTermDebt": "10077000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "11484078", "totalCurrentAssets": "131144000", "totalShareholderEquity": "152648000", "totalCurrentLiabilities": "88068000", "cashAndShortTermInvestments": "41803000" }, "cashflow": { "freeCashFlow": "28639000", "dividendsPaid": "-5736000", "issuanceOfDebt": "0", "issuanceOfStock": "138000", "repaymentOfDebt": "-72177000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "39758000", "repurchaseOfStock": "-356000", "capitalExpenditures": "-11119000" } }, "revenue": 327626000, "cost_of_revenue": 213025000, "gross_profit": 114601000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 18582000, "depreciation_amortisation": 26485000, "ebitda": 44625000, "interest_expense": 8674000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 22210000, "net_income_continuing_ops": null, "net_income_to_common": 22210000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 41803000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 131144000, "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": 403098000, "short_term_debt": 10077000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 88068000, "long_term_debt": 72345000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 104235000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 152648000, "shares_outstanding": 11484078, "operating_cash_flow": 39758000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -11119000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -5736000, "share_repurchases": -356000, "shares_issued": 138000, "net_debt_issued": -72177000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 28639000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "44625000", "netIncome": "22210000", "grossProfit": "114601000", "totalRevenue": "327626000", "costOfRevenue": "213025000", "interestExpense": "8674000", "operatingIncome": "18582000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "26485000" }, "balance": { "totalDebt": "104235000", "totalAssets": "403098000", "longTermDebt": "72345000", "shortTermDebt": "10077000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "11484078", "totalCurrentAssets": "131144000", "totalShareholderEquity": "152648000", "totalCurrentLiabilities": "88068000", "cashAndShortTermInvestments": "41803000" }, "cashflow": { "freeCashFlow": "28639000", "dividendsPaid": "-5736000", "issuanceOfDebt": "0", "issuanceOfStock": "138000", "repaymentOfDebt": "-72177000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "39758000", "repurchaseOfStock": "-356000", "capitalExpenditures": "-11119000" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:45:54.647261+00:00", "is_restated": false, "income_statement": { "revenue": 323755000, "cost_of_revenue": 212627000, "gross_profit": 111128000, "ebit": 17262000, "ebitda": 55385000, "pretax_income": null, "tax_provision": null, "net_income": 7344000, "net_income_to_common": 7344000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 57317000, "total_current_assets": 137603000, "total_assets": 470677000, "short_term_debt": 4819000, "long_term_debt": 144334000, "total_debt": 185729000, "total_liabilities": null, "total_equity": 139462000, "shares_outstanding": 11472313, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 37795000, "capital_expenditure": -12025000, "free_cash_flow": 25770000, "dividends_paid": -5722000, "share_repurchases": 0, "shares_issued": 132000, "net_debt_issued": 3304000 }, "complete_fields": { "id": 383937, "ticker_id": 13945, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:45:54.647261+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "55385000", "netIncome": "7344000", "grossProfit": "111128000", "totalRevenue": "323755000", "costOfRevenue": "212627000", "interestExpense": "12134000", "operatingIncome": "17262000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "28272000" }, "balance": { "totalDebt": "185729000", "totalAssets": "470677000", "longTermDebt": "144334000", "shortTermDebt": "4819000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "11472313", "totalCurrentAssets": "137603000", "totalShareholderEquity": "139462000", "totalCurrentLiabilities": "86770000", "cashAndShortTermInvestments": "57317000" }, "cashflow": { "freeCashFlow": "25770000", "dividendsPaid": "-5722000", "issuanceOfDebt": "4019000", "issuanceOfStock": "132000", "repaymentOfDebt": "-715000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "37795000", "repurchaseOfStock": "0", "capitalExpenditures": "-12025000" } }, "revenue": 323755000, "cost_of_revenue": 212627000, "gross_profit": 111128000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 17262000, "depreciation_amortisation": 28272000, "ebitda": 55385000, "interest_expense": 12134000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 7344000, "net_income_continuing_ops": null, "net_income_to_common": 7344000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 57317000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 137603000, "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": 470677000, "short_term_debt": 4819000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 86770000, "long_term_debt": 144334000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 185729000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 139462000, "shares_outstanding": 11472313, "operating_cash_flow": 37795000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -12025000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -5722000, "share_repurchases": 0, "shares_issued": 132000, "net_debt_issued": 3304000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 25770000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "55385000", "netIncome": "7344000", "grossProfit": "111128000", "totalRevenue": "323755000", "costOfRevenue": "212627000", "interestExpense": "12134000", "operatingIncome": "17262000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "28272000" }, "balance": { "totalDebt": "185729000", "totalAssets": "470677000", "longTermDebt": "144334000", "shortTermDebt": "4819000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "11472313", "totalCurrentAssets": "137603000", "totalShareholderEquity": "139462000", "totalCurrentLiabilities": "86770000", "cashAndShortTermInvestments": "57317000" }, "cashflow": { "freeCashFlow": "25770000", "dividendsPaid": "-5722000", "issuanceOfDebt": "4019000", "issuanceOfStock": "132000", "repaymentOfDebt": "-715000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "37795000", "repurchaseOfStock": "0", "capitalExpenditures": "-12025000" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:45:54.647261+00:00", "is_restated": false, "income_statement": { "revenue": 420552000, "cost_of_revenue": 286152000, "gross_profit": 134400000, "ebit": 29533000, "ebitda": 58447000, "pretax_income": null, "tax_provision": null, "net_income": 13078000, "net_income_to_common": 13078000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 83041000, "total_current_assets": 166741000, "total_assets": 524756000, "short_term_debt": 14460000, "long_term_debt": 139616000, "total_debt": 199877000, "total_liabilities": null, "total_equity": 138575000, "shares_outstanding": 11444313, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 31594000, "capital_expenditure": -14572000, "free_cash_flow": 17022000, "dividends_paid": -5714000, "share_repurchases": null, "shares_issued": 79000, "net_debt_issued": 8910000 }, "complete_fields": { "id": 383939, "ticker_id": 13945, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:45:54.647261+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "58447000", "netIncome": "13078000", "grossProfit": "134400000", "totalRevenue": "420552000", "costOfRevenue": "286152000", "interestExpense": "10730000", "operatingIncome": "29533000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "25998000" }, "balance": { "totalDebt": "199877000", "totalAssets": "524756000", "longTermDebt": "139616000", "shortTermDebt": "14460000", "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "11444313", "totalCurrentAssets": "166741000", "totalShareholderEquity": "138575000", "totalCurrentLiabilities": "134268000", "cashAndShortTermInvestments": "83041000" }, "cashflow": { "freeCashFlow": "17022000", "dividendsPaid": "-5714000", "issuanceOfDebt": "9000000", "issuanceOfStock": "79000", "repaymentOfDebt": "-90000", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "31594000", "repurchaseOfStock": null, "capitalExpenditures": "-14572000" } }, "revenue": 420552000, "cost_of_revenue": 286152000, "gross_profit": 134400000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 29533000, "depreciation_amortisation": 25998000, "ebitda": 58447000, "interest_expense": 10730000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 13078000, "net_income_continuing_ops": null, "net_income_to_common": 13078000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 83041000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 166741000, "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": 524756000, "short_term_debt": 14460000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 134268000, "long_term_debt": 139616000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 199877000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 138575000, "shares_outstanding": 11444313, "operating_cash_flow": 31594000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -14572000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -5714000, "share_repurchases": null, "shares_issued": 79000, "net_debt_issued": 8910000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 17022000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "58447000", "netIncome": "13078000", "grossProfit": "134400000", "totalRevenue": "420552000", "costOfRevenue": "286152000", "interestExpense": "10730000", "operatingIncome": "29533000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "25998000" }, "balance": { "totalDebt": "199877000", "totalAssets": "524756000", "longTermDebt": "139616000", "shortTermDebt": "14460000", "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "11444313", "totalCurrentAssets": "166741000", "totalShareholderEquity": "138575000", "totalCurrentLiabilities": "134268000", "cashAndShortTermInvestments": "83041000" }, "cashflow": { "freeCashFlow": "17022000", "dividendsPaid": "-5714000", "issuanceOfDebt": "9000000", "issuanceOfStock": "79000", "repaymentOfDebt": "-90000", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "31594000", "repurchaseOfStock": null, "capitalExpenditures": "-14572000" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:45:54.647261+00:00", "is_restated": false, "income_statement": { "revenue": 480364000, "cost_of_revenue": 344183000, "gross_profit": 136181000, "ebit": 30316000, "ebitda": 62171000, "pretax_income": null, "tax_provision": null, "net_income": 21618000, "net_income_to_common": 21618000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 87421000, "total_current_assets": 167589000, "total_assets": 513295000, "short_term_debt": 19834000, "long_term_debt": 130437000, "total_debt": 193303000, "total_liabilities": null, "total_equity": 132165000, "shares_outstanding": 11427513, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 31684000, "capital_expenditure": -7345000, "free_cash_flow": 24339000, "dividends_paid": -5704000, "share_repurchases": null, "shares_issued": 35000, "net_debt_issued": 7457000 }, "complete_fields": { "id": 383940, "ticker_id": 13945, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:45:54.647261+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "62171000", "netIncome": "21618000", "grossProfit": "136181000", "totalRevenue": "480364000", "costOfRevenue": "344183000", "interestExpense": "6088000", "operatingIncome": "30316000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "27360000" }, "balance": { "totalDebt": "193303000", "totalAssets": "513295000", "longTermDebt": "130437000", "shortTermDebt": "19834000", "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "11427513", "totalCurrentAssets": "167589000", "totalShareholderEquity": "132165000", "totalCurrentLiabilities": "130464000", "cashAndShortTermInvestments": "87421000" }, "cashflow": { "freeCashFlow": "24339000", "dividendsPaid": "-5704000", "issuanceOfDebt": "67500000", "issuanceOfStock": "35000", "repaymentOfDebt": "-60043000", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "31684000", "repurchaseOfStock": null, "capitalExpenditures": "-7345000" } }, "revenue": 480364000, "cost_of_revenue": 344183000, "gross_profit": 136181000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 30316000, "depreciation_amortisation": 27360000, "ebitda": 62171000, "interest_expense": 6088000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 21618000, "net_income_continuing_ops": null, "net_income_to_common": 21618000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 87421000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 167589000, "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": 513295000, "short_term_debt": 19834000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 130464000, "long_term_debt": 130437000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 193303000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 132165000, "shares_outstanding": 11427513, "operating_cash_flow": 31684000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -7345000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -5704000, "share_repurchases": null, "shares_issued": 35000, "net_debt_issued": 7457000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 24339000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "62171000", "netIncome": "21618000", "grossProfit": "136181000", "totalRevenue": "480364000", "costOfRevenue": "344183000", "interestExpense": "6088000", "operatingIncome": "30316000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "27360000" }, "balance": { "totalDebt": "193303000", "totalAssets": "513295000", "longTermDebt": "130437000", "shortTermDebt": "19834000", "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "11427513", "totalCurrentAssets": "167589000", "totalShareholderEquity": "132165000", "totalCurrentLiabilities": "130464000", "cashAndShortTermInvestments": "87421000" }, "cashflow": { "freeCashFlow": "24339000", "dividendsPaid": "-5704000", "issuanceOfDebt": "67500000", "issuanceOfStock": "35000", "repaymentOfDebt": "-60043000", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "31684000", "repurchaseOfStock": null, "capitalExpenditures": "-7345000" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:45:54.647261+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": 383941, "ticker_id": 13945, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:45:54.647261+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": "2026-06-07T11:45:54.647261+00:00", "is_restated": false, "income_statement": { "revenue": 89257000, "cost_of_revenue": 73846000, "gross_profit": 15411000, "ebit": 448000, "ebitda": 6141000, "pretax_income": null, "tax_provision": null, "net_income": -3323000, "net_income_to_common": -3323000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 33257000, "total_current_assets": 132079000, "total_assets": 402036000, "short_term_debt": null, "long_term_debt": null, "total_debt": 21041000, "total_liabilities": null, "total_equity": 141207000, "shares_outstanding": 11292288, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -1352000, "capital_expenditure": -2752000, "free_cash_flow": -4104000, "dividends_paid": null, "share_repurchases": -7325000, "shares_issued": null, "net_debt_issued": 11975000 }, "complete_fields": { "id": 383930, "ticker_id": 13945, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:45:54.647261+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "6141000", "netIncome": "-3323000", "grossProfit": "15411000", "totalRevenue": "89257000", "costOfRevenue": "73846000", "interestExpense": "1635000", "operatingIncome": "448000", "fiscalDateEnding": "2026-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "5669000" }, "balance": { "totalDebt": "21041000", "totalAssets": "402036000", "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2026-03-31", "totalLiabilities": null, "sharesOutstanding": "11292288", "totalCurrentAssets": "132079000", "totalShareholderEquity": "141207000", "totalCurrentLiabilities": "86519000", "cashAndShortTermInvestments": "33257000" }, "cashflow": { "freeCashFlow": "-4104000", "dividendsPaid": null, "issuanceOfDebt": "11975000", "issuanceOfStock": null, "repaymentOfDebt": "0", "fiscalDateEnding": "2026-03-31", "operatingCashflow": "-1352000", "repurchaseOfStock": "-7325000", "capitalExpenditures": "-2752000" } }, "revenue": 89257000, "cost_of_revenue": 73846000, "gross_profit": 15411000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 448000, "depreciation_amortisation": 5669000, "ebitda": 6141000, "interest_expense": 1635000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -3323000, "net_income_continuing_ops": null, "net_income_to_common": -3323000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 33257000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 132079000, "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": 402036000, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 86519000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 21041000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 141207000, "shares_outstanding": 11292288, "operating_cash_flow": -1352000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -2752000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": -7325000, "shares_issued": null, "net_debt_issued": 11975000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -4104000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "6141000", "netIncome": "-3323000", "grossProfit": "15411000", "totalRevenue": "89257000", "costOfRevenue": "73846000", "interestExpense": "1635000", "operatingIncome": "448000", "fiscalDateEnding": "2026-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "5669000" }, "balance": { "totalDebt": "21041000", "totalAssets": "402036000", "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2026-03-31", "totalLiabilities": null, "sharesOutstanding": "11292288", "totalCurrentAssets": "132079000", "totalShareholderEquity": "141207000", "totalCurrentLiabilities": "86519000", "cashAndShortTermInvestments": "33257000" }, "cashflow": { "freeCashFlow": "-4104000", "dividendsPaid": null, "issuanceOfDebt": "11975000", "issuanceOfStock": null, "repaymentOfDebt": "0", "fiscalDateEnding": "2026-03-31", "operatingCashflow": "-1352000", "repurchaseOfStock": "-7325000", "capitalExpenditures": "-2752000" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:45:54.647261+00:00", "is_restated": false, "income_statement": { "revenue": 78536000, "cost_of_revenue": 12330000, "gross_profit": 66206000, "ebit": 12052000, "ebitda": 17076000, "pretax_income": null, "tax_provision": null, "net_income": 24468000, "net_income_to_common": 24468000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 41803000, "total_current_assets": 131144000, "total_assets": 403098000, "short_term_debt": 10077000, "long_term_debt": 72345000, "total_debt": 104235000, "total_liabilities": null, "total_equity": 152648000, "shares_outstanding": 11484078, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 16309000, "capital_expenditure": -3053000, "free_cash_flow": 13256000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": null }, "complete_fields": { "id": 383931, "ticker_id": 13945, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:45:54.647261+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "17076000", "netIncome": "24468000", "grossProfit": "66206000", "totalRevenue": "78536000", "costOfRevenue": "12330000", "interestExpense": "1706000", "operatingIncome": "12052000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "5935000" }, "balance": { "totalDebt": "104235000", "totalAssets": "403098000", "longTermDebt": "72345000", "shortTermDebt": "10077000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "11484078", "totalCurrentAssets": "131144000", "totalShareholderEquity": "152648000", "totalCurrentLiabilities": "88068000", "cashAndShortTermInvestments": "41803000" }, "cashflow": { "freeCashFlow": "13256000", "dividendsPaid": "0", "issuanceOfDebt": null, "issuanceOfStock": "0", "repaymentOfDebt": null, "fiscalDateEnding": "2025-12-31", "operatingCashflow": "16309000", "repurchaseOfStock": null, "capitalExpenditures": "-3053000" } }, "revenue": 78536000, "cost_of_revenue": 12330000, "gross_profit": 66206000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 12052000, "depreciation_amortisation": 5935000, "ebitda": 17076000, "interest_expense": 1706000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 24468000, "net_income_continuing_ops": null, "net_income_to_common": 24468000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 41803000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 131144000, "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": 403098000, "short_term_debt": 10077000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 88068000, "long_term_debt": 72345000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 104235000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 152648000, "shares_outstanding": 11484078, "operating_cash_flow": 16309000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -3053000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": 0, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 13256000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "17076000", "netIncome": "24468000", "grossProfit": "66206000", "totalRevenue": "78536000", "costOfRevenue": "12330000", "interestExpense": "1706000", "operatingIncome": "12052000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "5935000" }, "balance": { "totalDebt": "104235000", "totalAssets": "403098000", "longTermDebt": "72345000", "shortTermDebt": "10077000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "11484078", "totalCurrentAssets": "131144000", "totalShareholderEquity": "152648000", "totalCurrentLiabilities": "88068000", "cashAndShortTermInvestments": "41803000" }, "cashflow": { "freeCashFlow": "13256000", "dividendsPaid": "0", "issuanceOfDebt": null, "issuanceOfStock": "0", "repaymentOfDebt": null, "fiscalDateEnding": "2025-12-31", "operatingCashflow": "16309000", "repurchaseOfStock": null, "capitalExpenditures": "-3053000" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:45:54.647261+00:00", "is_restated": false, "income_statement": { "revenue": 84715000, "cost_of_revenue": 65210000, "gross_profit": 19505000, "ebit": 4947000, "ebitda": 12107000, "pretax_income": null, "tax_provision": null, "net_income": 1586000, "net_income_to_common": 1586000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 24978000, "total_current_assets": 171147000, "total_assets": 450036000, "short_term_debt": null, "long_term_debt": null, "total_debt": 25469000, "total_liabilities": null, "total_equity": 129389000, "shares_outstanding": 11501613, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 16468000, "capital_expenditure": -2822000, "free_cash_flow": 13646000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": null }, "complete_fields": { "id": 383933, "ticker_id": 13945, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:45:54.647261+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "12107000", "netIncome": "1586000", "grossProfit": "19505000", "totalRevenue": "84715000", "costOfRevenue": "65210000", "interestExpense": "1883000", "operatingIncome": "4947000", "fiscalDateEnding": "2025-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": "7073000" }, "balance": { "totalDebt": "25469000", "totalAssets": "450036000", "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2025-09-30", "totalLiabilities": null, "sharesOutstanding": "11501613", "totalCurrentAssets": "171147000", "totalShareholderEquity": "129389000", "totalCurrentLiabilities": "78678000", "cashAndShortTermInvestments": "24978000" }, "cashflow": { "freeCashFlow": "13646000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "0", "repaymentOfDebt": null, "fiscalDateEnding": "2025-09-30", "operatingCashflow": "16468000", "repurchaseOfStock": null, "capitalExpenditures": "-2822000" } }, "revenue": 84715000, "cost_of_revenue": 65210000, "gross_profit": 19505000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 4947000, "depreciation_amortisation": 7073000, "ebitda": 12107000, "interest_expense": 1883000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 1586000, "net_income_continuing_ops": null, "net_income_to_common": 1586000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 24978000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 171147000, "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": 450036000, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 78678000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 25469000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 129389000, "shares_outstanding": 11501613, "operating_cash_flow": 16468000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -2822000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 13646000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "12107000", "netIncome": "1586000", "grossProfit": "19505000", "totalRevenue": "84715000", "costOfRevenue": "65210000", "interestExpense": "1883000", "operatingIncome": "4947000", "fiscalDateEnding": "2025-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": "7073000" }, "balance": { "totalDebt": "25469000", "totalAssets": "450036000", "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2025-09-30", "totalLiabilities": null, "sharesOutstanding": "11501613", "totalCurrentAssets": "171147000", "totalShareholderEquity": "129389000", "totalCurrentLiabilities": "78678000", "cashAndShortTermInvestments": "24978000" }, "cashflow": { "freeCashFlow": "13646000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "0", "repaymentOfDebt": null, "fiscalDateEnding": "2025-09-30", "operatingCashflow": "16468000", "repurchaseOfStock": null, "capitalExpenditures": "-2822000" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:45:54.647261+00:00", "is_restated": false, "income_statement": { "revenue": 91247000, "cost_of_revenue": 75618000, "gross_profit": 15629000, "ebit": 272000, "ebitda": 7204000, "pretax_income": null, "tax_provision": null, "net_income": -3036000, "net_income_to_common": -3036000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 33222000, "total_current_assets": 124212000, "total_assets": 449237000, "short_term_debt": null, "long_term_debt": null, "total_debt": 31648000, "total_liabilities": null, "total_equity": 127850000, "shares_outstanding": 11501613, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -4416000, "capital_expenditure": -2526000, "free_cash_flow": -6942000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -1368000 }, "complete_fields": { "id": 383934, "ticker_id": 13945, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:45:54.647261+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "7204000", "netIncome": "-3036000", "grossProfit": "15629000", "totalRevenue": "91247000", "costOfRevenue": "75618000", "interestExpense": "2671000", "operatingIncome": "272000", "fiscalDateEnding": "2025-06-30", "researchAndDevelopment": null, "depreciationAndAmortization": "6739000" }, "balance": { "totalDebt": "31648000", "totalAssets": "449237000", "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "11501613", "totalCurrentAssets": "124212000", "totalShareholderEquity": "127850000", "totalCurrentLiabilities": "77083000", "cashAndShortTermInvestments": "33222000" }, "cashflow": { "freeCashFlow": "-6942000", "dividendsPaid": null, "issuanceOfDebt": "3000000", "issuanceOfStock": null, "repaymentOfDebt": "-4368000", "fiscalDateEnding": "2025-06-30", "operatingCashflow": "-4416000", "repurchaseOfStock": null, "capitalExpenditures": "-2526000" } }, "revenue": 91247000, "cost_of_revenue": 75618000, "gross_profit": 15629000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 272000, "depreciation_amortisation": 6739000, "ebitda": 7204000, "interest_expense": 2671000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -3036000, "net_income_continuing_ops": null, "net_income_to_common": -3036000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 33222000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 124212000, "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": 449237000, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 77083000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 31648000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 127850000, "shares_outstanding": 11501613, "operating_cash_flow": -4416000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -2526000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -1368000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -6942000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "7204000", "netIncome": "-3036000", "grossProfit": "15629000", "totalRevenue": "91247000", "costOfRevenue": "75618000", "interestExpense": "2671000", "operatingIncome": "272000", "fiscalDateEnding": "2025-06-30", "researchAndDevelopment": null, "depreciationAndAmortization": "6739000" }, "balance": { "totalDebt": "31648000", "totalAssets": "449237000", "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "11501613", "totalCurrentAssets": "124212000", "totalShareholderEquity": "127850000", "totalCurrentLiabilities": "77083000", "cashAndShortTermInvestments": "33222000" }, "cashflow": { "freeCashFlow": "-6942000", "dividendsPaid": null, "issuanceOfDebt": "3000000", "issuanceOfStock": null, "repaymentOfDebt": "-4368000", "fiscalDateEnding": "2025-06-30", "operatingCashflow": "-4416000", "repurchaseOfStock": null, "capitalExpenditures": "-2526000" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:45:54.647261+00:00", "is_restated": false, "income_statement": { "revenue": 95635000, "cost_of_revenue": 78109000, "gross_profit": 17526000, "ebit": 2270000, "ebitda": 9197000, "pretax_income": null, "tax_provision": null, "net_income": -808000, "net_income_to_common": -808000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 39904000, "total_current_assets": 130419000, "total_assets": 457153000, "short_term_debt": null, "long_term_debt": null, "total_debt": 31759000, "total_liabilities": null, "total_equity": 136858000, "shares_outstanding": 11472313, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 11397000, "capital_expenditure": -2718000, "free_cash_flow": 8679000, "dividends_paid": null, "share_repurchases": 0, "shares_issued": null, "net_debt_issued": -3102000 }, "complete_fields": { "id": 383935, "ticker_id": 13945, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:45:54.647261+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "9197000", "netIncome": "-808000", "grossProfit": "17526000", "totalRevenue": "95635000", "costOfRevenue": "78109000", "interestExpense": "2690000", "operatingIncome": "2270000", "fiscalDateEnding": "2025-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "6738000" }, "balance": { "totalDebt": "31759000", "totalAssets": "457153000", "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2025-03-31", "totalLiabilities": null, "sharesOutstanding": "11472313", "totalCurrentAssets": "130419000", "totalShareholderEquity": "136858000", "totalCurrentLiabilities": "82062000", "cashAndShortTermInvestments": "39904000" }, "cashflow": { "freeCashFlow": "8679000", "dividendsPaid": null, "issuanceOfDebt": "0", "issuanceOfStock": null, "repaymentOfDebt": "-3102000", "fiscalDateEnding": "2025-03-31", "operatingCashflow": "11397000", "repurchaseOfStock": "0", "capitalExpenditures": "-2718000" } }, "revenue": 95635000, "cost_of_revenue": 78109000, "gross_profit": 17526000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 2270000, "depreciation_amortisation": 6738000, "ebitda": 9197000, "interest_expense": 2690000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -808000, "net_income_continuing_ops": null, "net_income_to_common": -808000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 39904000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 130419000, "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": 457153000, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 82062000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 31759000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 136858000, "shares_outstanding": 11472313, "operating_cash_flow": 11397000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -2718000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": 0, "shares_issued": null, "net_debt_issued": -3102000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 8679000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "9197000", "netIncome": "-808000", "grossProfit": "17526000", "totalRevenue": "95635000", "costOfRevenue": "78109000", "interestExpense": "2690000", "operatingIncome": "2270000", "fiscalDateEnding": "2025-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "6738000" }, "balance": { "totalDebt": "31759000", "totalAssets": "457153000", "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2025-03-31", "totalLiabilities": null, "sharesOutstanding": "11472313", "totalCurrentAssets": "130419000", "totalShareholderEquity": "136858000", "totalCurrentLiabilities": "82062000", "cashAndShortTermInvestments": "39904000" }, "cashflow": { "freeCashFlow": "8679000", "dividendsPaid": null, "issuanceOfDebt": "0", "issuanceOfStock": null, "repaymentOfDebt": "-3102000", "fiscalDateEnding": "2025-03-31", "operatingCashflow": "11397000", "repurchaseOfStock": "0", "capitalExpenditures": "-2718000" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:45:54.647261+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": 4819000, "long_term_debt": 144334000, "total_debt": 149153000, "total_liabilities": null, "total_equity": null, "shares_outstanding": null, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": null, "free_cash_flow": null, "dividends_paid": 0, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -38965000 }, "complete_fields": { "id": 383936, "ticker_id": 13945, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:45:54.647261+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": "144334000", "shortTermDebt": "4819000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": "0", "issuanceOfDebt": "-30000000", "issuanceOfStock": "0", "repaymentOfDebt": "8965000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } }, "revenue": null, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": null, "depreciation_amortisation": null, "ebitda": null, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": null, "net_income_continuing_ops": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": null, "short_term_debt": 4819000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": 144334000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 149153000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": null, "shares_outstanding": null, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": null, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": 0, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -38965000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": "144334000", "shortTermDebt": "4819000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": "0", "issuanceOfDebt": "-30000000", "issuanceOfStock": "0", "repaymentOfDebt": "8965000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:45:54.647261+00:00", "is_restated": false, "income_statement": { "revenue": null, "cost_of_revenue": null, "gross_profit": null, "ebit": null, "ebitda": null, "pretax_income": null, "tax_provision": null, "net_income": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": null, "total_current_assets": null, "total_assets": null, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": null, "total_equity": null, "shares_outstanding": null, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": null, "free_cash_flow": null, "dividends_paid": 0, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": 11114000 }, "complete_fields": { "id": 383938, "ticker_id": 13945, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:45:54.647261+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2024-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2024-09-30", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": "0", "issuanceOfDebt": "18000000", "issuanceOfStock": "0", "repaymentOfDebt": "6886000", "fiscalDateEnding": "2024-09-30", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } }, "revenue": null, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": null, "depreciation_amortisation": null, "ebitda": null, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": null, "net_income_continuing_ops": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": null, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": null, "shares_outstanding": null, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": null, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": 0, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": 11114000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2024-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2024-09-30", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": "0", "issuanceOfDebt": "18000000", "issuanceOfStock": "0", "repaymentOfDebt": "6886000", "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": "trending_value", "name": "Trending Value", "slug": "trending-value", "group": "multi_factor", "page_url": "/factors/trending-value/", "rank_field": "trending_value_rank" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "cornerstone_value", "name": "Cornerstone Value", "slug": "cornerstone-value", "group": "value", "page_url": "/factors/cornerstone-value/", "rank_field": "cornerstone_value_rank" }, { "key": "deep_value", "name": "Deep Value", "slug": "deep-value", "group": "value", "page_url": "/factors/deep-value/", "rank_field": "-earnings_yield" }, { "key": "vc2_cheapest", "name": "VC2 Cheapest Decile", "slug": "vc2-cheapest", "group": "value", "page_url": "/factors/vc2-cheapest/", "rank_field": "vc2_score" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "piotroski_bargains", "name": "Piotroski Bargains", "slug": "piotroski-bargains", "group": "quality", "page_url": "/factors/piotroski-bargains/", "rank_field": "-piotroski_f_score" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" }, { "key": "high_yield", "name": "High Yield", "slug": "high-yield", "group": "income", "page_url": "/factors/high-yield/", "rank_field": "-dividend_yield" }, { "key": "small_cap_value", "name": "Small Cap Value", "slug": "small-cap-value", "group": "universe", "page_url": "/factors/small-cap-value/", "rank_field": "-value_percentile" } ], "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" ] } } }