{ "ticker": { "uuid": "bd412382-74df-456d-8276-05b9051c3744", "symbol": "BFSA", "name": "Befesa S.A.", "exchange": "GER", "exchange_name": "XETRA", "country": "DE", "currency": "EUR", "sector": "Industrials", "industry": "Waste Management", "page_url": "https://sharemaestro.com/factors/ticker/bd412382-74df-456d-8276-05b9051c3744/", "api_url": "https://sharemaestro.com/factors/api/tickers/bd412382-74df-456d-8276-05b9051c3744/" }, "ticker_metadata": { "id": 14275, "uuid": "bd412382-74df-456d-8276-05b9051c3744", "symbol": "BFSA", "name": "Befesa S.A.", "asset_type": "equity", "market_cap": 1480000000, "stock_exchange_id": 8, "industry": "Waste Management", "sector": "Industrials", "description": "Befesa S.A. offers environmental recycling services to the steel and aluminum industries in the European, Asian, and North American markets. It operates in two segments, Steel Dust Recycling Services and Aluminium Salt Slags Recycling Services. The Steel Dust Recycling Services segment collects and recycles crude steel dust; sells waelz oxide to zinc smelters; and treats crude steel dust; produces stainless steel by electric arc furnace or other metallurgical processes; and galvanization residues, as well as offers refining, logistics, administration, and advisory services. The Aluminium Salt Slags Recycling Services segment recycles salt slags; spent pot linings, a hazardous residue generated by primary aluminum producers; and recovers and sells salt, aluminum concentrate, and aluminum oxides. This segment also collects and recycles aluminum scrap and other aluminum residues, such as aluminum dross, shavings, cuttings, and aluminum concentrates; and produces secondary aluminum alloys for automotive and construction industries. The company also provides logistics, and waelz oxide and aluminum waste treatment services, as well as develops projects and technology. Befesa S.A. was founded in 1987 and is based in Luxembourg, Luxembourg.", "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": "bd412382-74df-456d-8276-05b9051c3744", "symbol": "BFSA", "name": "Befesa S.A.", "exchange": "GER", "exchange_name": "XETRA", "country": "DE", "currency": "EUR", "sector": "Industrials", "industry": "Waste Management", "page_url": "https://sharemaestro.com/factors/ticker/bd412382-74df-456d-8276-05b9051c3744/", "api_url": "https://sharemaestro.com/factors/api/tickers/bd412382-74df-456d-8276-05b9051c3744/" }, "week_end_date": "2026-06-07", "universe": "EUR_DE", "score": { "os": 0.91, "value": 0.67, "quality": 0.82, "momentum": 0.77, "coverage": 0.939, "confidence": 0.939, "delta": null }, "headline_factors": { "price": 35.35, "market_cap": 1413999849.3, "pe_ratio": 17.56, "earnings_yield": 0.0569, "ebitda_to_ev": 0.1159, "shareholder_yield": 0.0181, "roe": 0.0985, "piotroski_f_score": 8, "momentum_12_1": 0.2517, "volatility_252d": 0.3082 }, "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": true }, "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": "2026-06-07T12:29:49.958948+00:00", "batch_id": "" }, "size": { "price_close": 35.35, "market_cap": 1413999849.3, "market_cap_usd": 1413999849.3, "enterprise_value": 1964024849.3, "shares_outstanding": 39999998, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 17.56, "pb_ratio": 1.7302, "ptbv_ratio": 1.7302, "ps_ratio": 1.2008, "pcf_ratio": 7.0874, "pfcf_ratio": 12.3939, "ev_ebitda": 8.6266, "ev_ebit": 12.8241, "ev_sales": 1.6678, "ev_fcf": 17.215, "earnings_yield": 0.0569, "fcf_yield": 0.0581, "price_to_sales": 1.2008, "price_to_book": 1.7302, "price_to_cashflow": 7.0874, "ebitda_to_ev": 0.1159, "sales_yield": 0.5996 }, "yield": { "dividend_yield": 0.0181, "buyback_yield": 0, "shareholder_yield": 0.0181, "debt_paydown_yield": 0.0207, "total_yield": 0.0388 }, "quality": { "gross_margin": 0.5771, "operating_margin": 0.1301, "net_margin": 0.0684, "ebitda_margin": 0.1933, "fcf_margin": 0.0969, "roe": 0.0985, "roa": 0.0418, "roic": 0.084, "roc_greenblatt": null, "asset_turnover": 0.6106, "cash_conversion": 1.4168, "accruals_ratio": -0.0617, "sbc_to_revenue": null, "piotroski_f_score": 8, "altman_z_score": null, "earnings_stability_5y": 0.1299, "revenue_stability_5y": 0.0356, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.3524, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": null, "net_debt_to_ebitda": 2.4159, "debt_to_assets": 0.3602, "interest_coverage": 4.6001, "current_ratio": 1.2616, "quick_ratio": 1.2616, "net_debt": 550025000, "local_beta": 1.258, "volatility_252d": 0.3082, "volatility_60d": 0.6874, "max_drawdown_12m": -0.1853, "risk_adjusted_momentum": 0.8167 }, "growth": { "revenue_growth_1y": -0.0455, "revenue_growth_3y_cagr": 0.0135, "revenue_growth_5y_cagr": null, "eps_growth_1y": 0.5841, "eps_growth_3y_cagr": -0.0883, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.1989, "book_value_growth_1y": -0.0333, "revenue_growth": -0.0455, "earnings_growth": 0.5841 }, "momentum": { "price_return_1m": 0.0321, "price_return_3m": 0.133, "price_return_6m": 0.2707, "price_return_9m": 0.3025, "price_return_12m": 0.2919, "price_return_12m_ex1m": 0.2517, "momentum_6m": 0.2707, "momentum_12m": 0.2919, "momentum_12_1": 0.2517, "distance_from_52w_high": -0.0446, "distance_from_52w_low": 0.3852, "relative_strength": 0.2732 }, "raw_ttm": { "revenue_ttm": 1177583000, "gross_profit_ttm": 679616000, "ebit_ttm": 153151000, "ebitda_ttm": 227671000, "net_income_ttm": 80524000, "eps_diluted_ttm": 2.0131, "operating_cash_flow_ttm": 199509000, "capital_expenditure_ttm": -85421000, "fcf_ttm": 114088000, "dividends_paid_ttm": -25600000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 33293000, "cash_and_equivalents": 144670000, "total_current_assets": 375090000, "total_current_liabilities": 297321000, "net_ppe": null, "total_assets": 1928520000, "total_debt": 694695000, "total_equity": 817268000, "net_working_capital": -45565000, "book_value_per_share": 20.4317, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 20.4317 }, "ranks": { "universe_ticker_count": 632, "rank_pe": 48, "rank_pb": 44, "rank_ptbv": 44, "rank_ps": 44, "rank_pcf": 33, "rank_ev_ebitda": 41, "rank_ev_ebit": 45, "rank_earnings_yield": 48, "rank_fcf_yield": 33, "rank_dividend_yield": 47, "rank_shareholder_yield": 58, "rank_total_yield": 49, "rank_roe": 56, "rank_roc": 50, "rank_roic": 54, "rank_gross_margin": 30, "rank_fcf_margin": 41, "rank_piotroski": 4, "rank_accruals": 31, "rank_sue": 50, "rank_eps_growth_1y": 17, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 81, "rank_momentum_12m": 29, "rank_momentum_12m_ex1m": 30, "rank_relative_strength": 29 }, "composites": { "value_composite": 33, "quality_composite": 18, "momentum_composite": 23, "growth_composite": 43, "yield_composite": 58, "svqf_composite": 35, "vc1_composite": 34, "vc2_composite": 37, "vc3_composite": 34, "trending_value_composite": null, "overall_composite": 9, "quality_value_composite": 0.7412, "os_score": 0.91, "value_percentile": 0.67, "quality_percentile": 0.82, "momentum_percentile": 0.77, "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": 46, "small_cap_core_rank": 45, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": true } } }, "latest_snapshot_fields": { "id": 7660, "ticker_id": 14275, "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": "2026-06-07T12:29:49.958948+00:00", "batch_id": "", "os_score_delta": null, "price_close": 35.35, "market_cap": 1413999849.3, "market_cap_usd": 1413999849.3, "enterprise_value": 1964024849.3, "shares_outstanding": 39999998, "fx_rate_to_usd": null, "pe_ratio": 17.55998025, "pb_ratio": 1.73015443, "ptbv_ratio": 1.73015443, "ps_ratio": 1.20076449, "pcf_ratio": 7.08739881, "pfcf_ratio": 12.3939402, "ev_ebitda": 8.6265921, "ev_ebit": 12.82410725, "ev_sales": 1.66784409, "ev_fcf": 17.21499938, "earnings_yield": 0.05694767, "fcf_yield": 0.05808888, "dividend_yield": 0.01810467, "buyback_yield": 0, "shareholder_yield": 0.01810467, "debt_paydown_yield": 0.02072702, "total_yield": 0.03883169, "gross_margin": 0.5771279, "operating_margin": 0.13005538, "net_margin": 0.06838074, "ebitda_margin": 0.19333754, "fcf_margin": 0.09688319, "roe": 0.09852827, "roa": 0.0417543, "roic": 0.08400778, "roc_greenblatt": null, "asset_turnover": 0.61061488, "cash_conversion": 1.41681983, "accruals_ratio": -0.06169757, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 2.41587642, "debt_to_assets": 0.36022183, "interest_coverage": 4.60009612, "current_ratio": 1.26156578, "quick_ratio": 1.26156578, "net_debt": 550025000, "revenue_growth_1y": -0.04551786, "revenue_growth_3y_cagr": 0.01349021, "revenue_growth_5y_cagr": null, "eps_growth_1y": 0.58410075, "eps_growth_3y_cagr": -0.0882613, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.19891571, "book_value_growth_1y": -0.03331531, "piotroski_f_score": 8, "altman_z_score": null, "earnings_stability_5y": 0.129919, "revenue_stability_5y": 0.03562, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.03211673, "price_return_3m": 0.13301272, "price_return_6m": 0.27066851, "price_return_9m": 0.3025055, "price_return_12m": 0.29192363, "price_return_12m_ex1m": 0.2517224, "distance_from_52w_high": -0.04459465, "distance_from_52w_low": 0.38518801, "relative_strength": 0.27321966, "local_beta": 1.258, "volatility_252d": 0.308234, "volatility_60d": 0.687358, "max_drawdown_12m": -0.18529409, "revenue_ttm": 1177583000, "gross_profit_ttm": 679616000, "ebit_ttm": 153151000, "ebitda_ttm": 227671000, "net_income_ttm": 80524000, "eps_diluted_ttm": 2.0131001, "operating_cash_flow_ttm": 199509000, "capital_expenditure_ttm": -85421000, "fcf_ttm": 114088000, "dividends_paid_ttm": -25600000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 33293000, "cash_and_equivalents": 144670000, "total_current_assets": 375090000, "total_current_liabilities": 297321000, "net_ppe": null, "total_assets": 1928520000, "total_debt": 694695000, "total_equity": 817268000, "net_working_capital": -45565000, "book_value_per_share": 20.43170102, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 20.43170102, "universe_ticker_count": 632, "sector": "Industrials", "rank_pe": 48, "rank_pb": 44, "rank_ptbv": 44, "rank_ps": 44, "rank_pcf": 33, "rank_ev_ebitda": 41, "rank_ev_ebit": 45, "rank_earnings_yield": 48, "rank_fcf_yield": 33, "rank_dividend_yield": 47, "rank_shareholder_yield": 58, "rank_total_yield": 49, "rank_roe": 56, "rank_roc": 50, "rank_roic": 54, "rank_gross_margin": 30, "rank_fcf_margin": 41, "rank_piotroski": 4, "rank_accruals": 31, "rank_sue": 50, "rank_eps_growth_1y": 17, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 81, "rank_momentum_12m": 29, "rank_momentum_12m_ex1m": 30, "rank_relative_strength": 29, "value_composite": 33, "quality_composite": 18, "momentum_composite": 23, "growth_composite": 43, "yield_composite": 58, "svqf_composite": 35, "vc1_composite": 34, "vc2_composite": 37, "vc3_composite": 34, "trending_value_composite": null, "overall_composite": 9, "factor_coverage": 0.939, "signal_confidence": 0.939, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 46, "small_cap_core_rank": 45, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 35.35, "os": 0.91, "value": 0.67, "quality": 0.82, "momentum": 0.77, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 17.56, "earnings_yield": 0.0569, "shareholder_yield": 0.0181, "roe": 0.0985, "momentum_12_1": 0.2517, "complete_fields": { "id": 7660, "ticker_id": 14275, "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": "2026-06-07T12:29:49.958948+00:00", "batch_id": "", "os_score_delta": null, "price_close": 35.35, "market_cap": 1413999849.3, "market_cap_usd": 1413999849.3, "enterprise_value": 1964024849.3, "shares_outstanding": 39999998, "fx_rate_to_usd": null, "pe_ratio": 17.55998025, "pb_ratio": 1.73015443, "ptbv_ratio": 1.73015443, "ps_ratio": 1.20076449, "pcf_ratio": 7.08739881, "pfcf_ratio": 12.3939402, "ev_ebitda": 8.6265921, "ev_ebit": 12.82410725, "ev_sales": 1.66784409, "ev_fcf": 17.21499938, "earnings_yield": 0.05694767, "fcf_yield": 0.05808888, "dividend_yield": 0.01810467, "buyback_yield": 0, "shareholder_yield": 0.01810467, "debt_paydown_yield": 0.02072702, "total_yield": 0.03883169, "gross_margin": 0.5771279, "operating_margin": 0.13005538, "net_margin": 0.06838074, "ebitda_margin": 0.19333754, "fcf_margin": 0.09688319, "roe": 0.09852827, "roa": 0.0417543, "roic": 0.08400778, "roc_greenblatt": null, "asset_turnover": 0.61061488, "cash_conversion": 1.41681983, "accruals_ratio": -0.06169757, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 2.41587642, "debt_to_assets": 0.36022183, "interest_coverage": 4.60009612, "current_ratio": 1.26156578, "quick_ratio": 1.26156578, "net_debt": 550025000, "revenue_growth_1y": -0.04551786, "revenue_growth_3y_cagr": 0.01349021, "revenue_growth_5y_cagr": null, "eps_growth_1y": 0.58410075, "eps_growth_3y_cagr": -0.0882613, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.19891571, "book_value_growth_1y": -0.03331531, "piotroski_f_score": 8, "altman_z_score": null, "earnings_stability_5y": 0.129919, "revenue_stability_5y": 0.03562, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.03211673, "price_return_3m": 0.13301272, "price_return_6m": 0.27066851, "price_return_9m": 0.3025055, "price_return_12m": 0.29192363, "price_return_12m_ex1m": 0.2517224, "distance_from_52w_high": -0.04459465, "distance_from_52w_low": 0.38518801, "relative_strength": 0.27321966, "local_beta": 1.258, "volatility_252d": 0.308234, "volatility_60d": 0.687358, "max_drawdown_12m": -0.18529409, "revenue_ttm": 1177583000, "gross_profit_ttm": 679616000, "ebit_ttm": 153151000, "ebitda_ttm": 227671000, "net_income_ttm": 80524000, "eps_diluted_ttm": 2.0131001, "operating_cash_flow_ttm": 199509000, "capital_expenditure_ttm": -85421000, "fcf_ttm": 114088000, "dividends_paid_ttm": -25600000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 33293000, "cash_and_equivalents": 144670000, "total_current_assets": 375090000, "total_current_liabilities": 297321000, "net_ppe": null, "total_assets": 1928520000, "total_debt": 694695000, "total_equity": 817268000, "net_working_capital": -45565000, "book_value_per_share": 20.43170102, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 20.43170102, "universe_ticker_count": 632, "sector": "Industrials", "rank_pe": 48, "rank_pb": 44, "rank_ptbv": 44, "rank_ps": 44, "rank_pcf": 33, "rank_ev_ebitda": 41, "rank_ev_ebit": 45, "rank_earnings_yield": 48, "rank_fcf_yield": 33, "rank_dividend_yield": 47, "rank_shareholder_yield": 58, "rank_total_yield": 49, "rank_roe": 56, "rank_roc": 50, "rank_roic": 54, "rank_gross_margin": 30, "rank_fcf_margin": 41, "rank_piotroski": 4, "rank_accruals": 31, "rank_sue": 50, "rank_eps_growth_1y": 17, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 81, "rank_momentum_12m": 29, "rank_momentum_12m_ex1m": 30, "rank_relative_strength": 29, "value_composite": 33, "quality_composite": 18, "momentum_composite": 23, "growth_composite": 43, "yield_composite": 58, "svqf_composite": 35, "vc1_composite": 34, "vc2_composite": 37, "vc3_composite": 34, "trending_value_composite": null, "overall_composite": 9, "factor_coverage": 0.939, "signal_confidence": 0.939, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 46, "small_cap_core_rank": 45, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:49:15.265353+00:00", "is_restated": false, "income_statement": { "revenue": 1182632000, "cost_of_revenue": 496355000, "gross_profit": 686277000, "ebit": 157163000, "ebitda": 232160000, "pretax_income": null, "tax_provision": null, "net_income": 80504000, "net_income_to_common": 80504000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 142604000, "total_current_assets": 345165000, "total_assets": 1873906000, "short_term_debt": 20793000, "long_term_debt": 640959000, "total_debt": 694783000, "total_liabilities": null, "total_equity": 802560000, "shares_outstanding": 39999998, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 211901000, "capital_expenditure": -76119000, "free_cash_flow": 135782000, "dividends_paid": -25600000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -31671000 }, "complete_fields": { "id": 384554, "ticker_id": 14275, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:49:15.265353+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "232160000", "netIncome": "80504000", "grossProfit": "686277000", "totalRevenue": "1182632000", "costOfRevenue": "496355000", "interestExpense": "33582000", "operatingIncome": "157163000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "82267000" }, "balance": { "totalDebt": "694783000", "totalAssets": "1873906000", "longTermDebt": "640959000", "shortTermDebt": "20793000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "39999998", "totalCurrentAssets": "345165000", "totalShareholderEquity": "802560000", "totalCurrentLiabilities": "262454000", "cashAndShortTermInvestments": "142604000" }, "cashflow": { "freeCashFlow": "135782000", "dividendsPaid": "-25600000", "issuanceOfDebt": "2440000", "issuanceOfStock": null, "repaymentOfDebt": "-34111000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "211901000", "repurchaseOfStock": null, "capitalExpenditures": "-76119000" } }, "revenue": 1182632000, "cost_of_revenue": 496355000, "gross_profit": 686277000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 157163000, "depreciation_amortisation": 82267000, "ebitda": 232160000, "interest_expense": 33582000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 80504000, "net_income_continuing_ops": null, "net_income_to_common": 80504000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 142604000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 345165000, "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": 1873906000, "short_term_debt": 20793000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 262454000, "long_term_debt": 640959000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 694783000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 802560000, "shares_outstanding": 39999998, "operating_cash_flow": 211901000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -76119000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -25600000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -31671000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 135782000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "232160000", "netIncome": "80504000", "grossProfit": "686277000", "totalRevenue": "1182632000", "costOfRevenue": "496355000", "interestExpense": "33582000", "operatingIncome": "157163000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "82267000" }, "balance": { "totalDebt": "694783000", "totalAssets": "1873906000", "longTermDebt": "640959000", "shortTermDebt": "20793000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "39999998", "totalCurrentAssets": "345165000", "totalShareholderEquity": "802560000", "totalCurrentLiabilities": "262454000", "cashAndShortTermInvestments": "142604000" }, "cashflow": { "freeCashFlow": "135782000", "dividendsPaid": "-25600000", "issuanceOfDebt": "2440000", "issuanceOfStock": null, "repaymentOfDebt": "-34111000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "211901000", "repurchaseOfStock": null, "capitalExpenditures": "-76119000" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:49:15.265353+00:00", "is_restated": false, "income_statement": { "revenue": 1239030000, "cost_of_revenue": 579472000, "gross_profit": 659558000, "ebit": 121192000, "ebitda": 197985000, "pretax_income": null, "tax_provision": null, "net_income": 50820000, "net_income_to_common": 50820000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 102520000, "total_current_assets": 331226000, "total_assets": 1978043000, "short_term_debt": 25422000, "long_term_debt": 664086000, "total_debt": 721476000, "total_liabilities": null, "total_equity": 830219000, "shares_outstanding": 39999998, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 191822000, "capital_expenditure": -78568000, "free_cash_flow": 113254000, "dividends_paid": -29200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -5683000 }, "complete_fields": { "id": 384558, "ticker_id": 14275, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:49:15.265353+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "197985000", "netIncome": "50820000", "grossProfit": "659558000", "totalRevenue": "1239030000", "costOfRevenue": "579472000", "interestExpense": "39768000", "operatingIncome": "121192000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "83367000" }, "balance": { "totalDebt": "721476000", "totalAssets": "1978043000", "longTermDebt": "664086000", "shortTermDebt": "25422000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "39999998", "totalCurrentAssets": "331226000", "totalShareholderEquity": "830219000", "totalCurrentLiabilities": "300263000", "cashAndShortTermInvestments": "102520000" }, "cashflow": { "freeCashFlow": "113254000", "dividendsPaid": "-29200000", "issuanceOfDebt": "24014000", "issuanceOfStock": null, "repaymentOfDebt": "-29697000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "191822000", "repurchaseOfStock": null, "capitalExpenditures": "-78568000" } }, "revenue": 1239030000, "cost_of_revenue": 579472000, "gross_profit": 659558000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 121192000, "depreciation_amortisation": 83367000, "ebitda": 197985000, "interest_expense": 39768000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 50820000, "net_income_continuing_ops": null, "net_income_to_common": 50820000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 102520000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 331226000, "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": 1978043000, "short_term_debt": 25422000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 300263000, "long_term_debt": 664086000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 721476000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 830219000, "shares_outstanding": 39999998, "operating_cash_flow": 191822000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -78568000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -29200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -5683000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 113254000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "197985000", "netIncome": "50820000", "grossProfit": "659558000", "totalRevenue": "1239030000", "costOfRevenue": "579472000", "interestExpense": "39768000", "operatingIncome": "121192000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "83367000" }, "balance": { "totalDebt": "721476000", "totalAssets": "1978043000", "longTermDebt": "664086000", "shortTermDebt": "25422000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "39999998", "totalCurrentAssets": "331226000", "totalShareholderEquity": "830219000", "totalCurrentLiabilities": "300263000", "cashAndShortTermInvestments": "102520000" }, "cashflow": { "freeCashFlow": "113254000", "dividendsPaid": "-29200000", "issuanceOfDebt": "24014000", "issuanceOfStock": null, "repaymentOfDebt": "-29697000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "191822000", "repurchaseOfStock": null, "capitalExpenditures": "-78568000" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:49:15.265353+00:00", "is_restated": false, "income_statement": { "revenue": 1180600000, "cost_of_revenue": 576068000, "gross_profit": 604532000, "ebit": 87648000, "ebitda": 184518000, "pretax_income": null, "tax_provision": null, "net_income": 57972000, "net_income_to_common": 57972000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 106692000, "total_current_assets": 341561000, "total_assets": 1945685000, "short_term_debt": 28798000, "long_term_debt": 655610000, "total_debt": 710771000, "total_liabilities": null, "total_equity": 823527000, "shares_outstanding": 39999998, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 147426000, "capital_expenditure": -104812000, "free_cash_flow": 42614000, "dividends_paid": -50000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -20736000 }, "complete_fields": { "id": 384560, "ticker_id": 14275, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:49:15.265353+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "184518000", "netIncome": "57972000", "grossProfit": "604532000", "totalRevenue": "1180600000", "costOfRevenue": "576068000", "interestExpense": "35786000", "operatingIncome": "87648000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "80664000" }, "balance": { "totalDebt": "710771000", "totalAssets": "1945685000", "longTermDebt": "655610000", "shortTermDebt": "28798000", "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "39999998", "totalCurrentAssets": "341561000", "totalShareholderEquity": "823527000", "totalCurrentLiabilities": "257034000", "cashAndShortTermInvestments": "106692000" }, "cashflow": { "freeCashFlow": "42614000", "dividendsPaid": "-50000000", "issuanceOfDebt": "3848000", "issuanceOfStock": null, "repaymentOfDebt": "-24584000", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "147426000", "repurchaseOfStock": null, "capitalExpenditures": "-104812000" } }, "revenue": 1180600000, "cost_of_revenue": 576068000, "gross_profit": 604532000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 87648000, "depreciation_amortisation": 80664000, "ebitda": 184518000, "interest_expense": 35786000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 57972000, "net_income_continuing_ops": null, "net_income_to_common": 57972000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 106692000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 341561000, "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": 1945685000, "short_term_debt": 28798000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 257034000, "long_term_debt": 655610000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 710771000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 823527000, "shares_outstanding": 39999998, "operating_cash_flow": 147426000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -104812000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -50000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -20736000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 42614000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "184518000", "netIncome": "57972000", "grossProfit": "604532000", "totalRevenue": "1180600000", "costOfRevenue": "576068000", "interestExpense": "35786000", "operatingIncome": "87648000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "80664000" }, "balance": { "totalDebt": "710771000", "totalAssets": "1945685000", "longTermDebt": "655610000", "shortTermDebt": "28798000", "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "39999998", "totalCurrentAssets": "341561000", "totalShareholderEquity": "823527000", "totalCurrentLiabilities": "257034000", "cashAndShortTermInvestments": "106692000" }, "cashflow": { "freeCashFlow": "42614000", "dividendsPaid": "-50000000", "issuanceOfDebt": "3848000", "issuanceOfStock": null, "repaymentOfDebt": "-24584000", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "147426000", "repurchaseOfStock": null, "capitalExpenditures": "-104812000" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:49:15.265353+00:00", "is_restated": false, "income_statement": { "revenue": 1136033000, "cost_of_revenue": 566922000, "gross_profit": 569111000, "ebit": 115192000, "ebitda": 221240000, "pretax_income": null, "tax_provision": null, "net_income": 106220000, "net_income_to_common": 106220000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 161751000, "total_current_assets": 420726000, "total_assets": 1976610000, "short_term_debt": 23038000, "long_term_debt": 663448000, "total_debt": 710772000, "total_liabilities": null, "total_equity": 805099000, "shares_outstanding": 39999998, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 137329000, "capital_expenditure": -106648000, "free_cash_flow": 30681000, "dividends_paid": -50000000, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": 3114000 }, "complete_fields": { "id": 384561, "ticker_id": 14275, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:49:15.265353+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "221240000", "netIncome": "106220000", "grossProfit": "569111000", "totalRevenue": "1136033000", "costOfRevenue": "566922000", "interestExpense": "22814000", "operatingIncome": "115192000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "68086000" }, "balance": { "totalDebt": "710772000", "totalAssets": "1976610000", "longTermDebt": "663448000", "shortTermDebt": "23038000", "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "39999998", "totalCurrentAssets": "420726000", "totalShareholderEquity": "805099000", "totalCurrentLiabilities": "333065000", "cashAndShortTermInvestments": "161751000" }, "cashflow": { "freeCashFlow": "30681000", "dividendsPaid": "-50000000", "issuanceOfDebt": "24201000", "issuanceOfStock": "0", "repaymentOfDebt": "-21087000", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "137329000", "repurchaseOfStock": null, "capitalExpenditures": "-106648000" } }, "revenue": 1136033000, "cost_of_revenue": 566922000, "gross_profit": 569111000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 115192000, "depreciation_amortisation": 68086000, "ebitda": 221240000, "interest_expense": 22814000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 106220000, "net_income_continuing_ops": null, "net_income_to_common": 106220000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 161751000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 420726000, "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": 1976610000, "short_term_debt": 23038000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 333065000, "long_term_debt": 663448000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 710772000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 805099000, "shares_outstanding": 39999998, "operating_cash_flow": 137329000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -106648000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -50000000, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": 3114000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 30681000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "221240000", "netIncome": "106220000", "grossProfit": "569111000", "totalRevenue": "1136033000", "costOfRevenue": "566922000", "interestExpense": "22814000", "operatingIncome": "115192000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "68086000" }, "balance": { "totalDebt": "710772000", "totalAssets": "1976610000", "longTermDebt": "663448000", "shortTermDebt": "23038000", "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "39999998", "totalCurrentAssets": "420726000", "totalShareholderEquity": "805099000", "totalCurrentLiabilities": "333065000", "cashAndShortTermInvestments": "161751000" }, "cashflow": { "freeCashFlow": "30681000", "dividendsPaid": "-50000000", "issuanceOfDebt": "24201000", "issuanceOfStock": "0", "repaymentOfDebt": "-21087000", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "137329000", "repurchaseOfStock": null, "capitalExpenditures": "-106648000" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:49:15.265353+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": 328615000, "net_debt_issued": null }, "complete_fields": { "id": 384562, "ticker_id": 14275, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:49:15.265353+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": "328615000", "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": 328615000, "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": "328615000", "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": "2026-06-07T11:49:15.265353+00:00", "is_restated": false, "income_statement": { "revenue": 285212000, "cost_of_revenue": 114024000, "gross_profit": 171188000, "ebit": 37363000, "ebitda": 59285000, "pretax_income": null, "tax_provision": null, "net_income": 20704000, "net_income_to_common": 20704000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 144670000, "total_current_assets": 375090000, "total_assets": 1928520000, "short_term_debt": 21336000, "long_term_debt": 642201000, "total_debt": 694695000, "total_liabilities": null, "total_equity": 817268000, "shares_outstanding": 39999998, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 38138000, "capital_expenditure": -25751000, "free_cash_flow": 12387000, "dividends_paid": -1106000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -3172000 }, "complete_fields": { "id": 384552, "ticker_id": 14275, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:49:15.265353+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "59285000", "netIncome": "20704000", "grossProfit": "171188000", "totalRevenue": "285212000", "costOfRevenue": "114024000", "interestExpense": "8390000", "operatingIncome": "37363000", "fiscalDateEnding": "2026-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "20170000" }, "balance": { "totalDebt": "694695000", "totalAssets": "1928520000", "longTermDebt": "642201000", "shortTermDebt": "21336000", "fiscalDateEnding": "2026-03-31", "totalLiabilities": null, "sharesOutstanding": "39999998", "totalCurrentAssets": "375090000", "totalShareholderEquity": "817268000", "totalCurrentLiabilities": "297321000", "cashAndShortTermInvestments": "144670000" }, "cashflow": { "freeCashFlow": "12387000", "dividendsPaid": "-1106000", "issuanceOfDebt": "162000", "issuanceOfStock": null, "repaymentOfDebt": "-3334000", "fiscalDateEnding": "2026-03-31", "operatingCashflow": "38138000", "repurchaseOfStock": null, "capitalExpenditures": "-25751000" } }, "revenue": 285212000, "cost_of_revenue": 114024000, "gross_profit": 171188000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 37363000, "depreciation_amortisation": 20170000, "ebitda": 59285000, "interest_expense": 8390000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 20704000, "net_income_continuing_ops": null, "net_income_to_common": 20704000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 144670000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 375090000, "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": 1928520000, "short_term_debt": 21336000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 297321000, "long_term_debt": 642201000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 694695000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 817268000, "shares_outstanding": 39999998, "operating_cash_flow": 38138000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -25751000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -1106000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -3172000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 12387000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "59285000", "netIncome": "20704000", "grossProfit": "171188000", "totalRevenue": "285212000", "costOfRevenue": "114024000", "interestExpense": "8390000", "operatingIncome": "37363000", "fiscalDateEnding": "2026-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "20170000" }, "balance": { "totalDebt": "694695000", "totalAssets": "1928520000", "longTermDebt": "642201000", "shortTermDebt": "21336000", "fiscalDateEnding": "2026-03-31", "totalLiabilities": null, "sharesOutstanding": "39999998", "totalCurrentAssets": "375090000", "totalShareholderEquity": "817268000", "totalCurrentLiabilities": "297321000", "cashAndShortTermInvestments": "144670000" }, "cashflow": { "freeCashFlow": "12387000", "dividendsPaid": "-1106000", "issuanceOfDebt": "162000", "issuanceOfStock": null, "repaymentOfDebt": "-3334000", "fiscalDateEnding": "2026-03-31", "operatingCashflow": "38138000", "repurchaseOfStock": null, "capitalExpenditures": "-25751000" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:49:15.265353+00:00", "is_restated": false, "income_statement": { "revenue": 290751000, "cost_of_revenue": 122336000, "gross_profit": 168415000, "ebit": 48132000, "ebitda": 53538000, "pretax_income": null, "tax_provision": null, "net_income": 19762000, "net_income_to_common": 19762000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 142604000, "total_current_assets": 345165000, "total_assets": 1873906000, "short_term_debt": 20793000, "long_term_debt": 640959000, "total_debt": 694783000, "total_liabilities": null, "total_equity": 802560000, "shares_outstanding": 39999998, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 96966000, "capital_expenditure": -22728000, "free_cash_flow": 74238000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -12312000 }, "complete_fields": { "id": 384553, "ticker_id": 14275, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:49:15.265353+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "53538000", "netIncome": "19762000", "grossProfit": "168415000", "totalRevenue": "290751000", "costOfRevenue": "122336000", "interestExpense": "6841000", "operatingIncome": "48132000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "20919000" }, "balance": { "totalDebt": "694783000", "totalAssets": "1873906000", "longTermDebt": "640959000", "shortTermDebt": "20793000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "39999998", "totalCurrentAssets": "345165000", "totalShareholderEquity": "802560000", "totalCurrentLiabilities": "262454000", "cashAndShortTermInvestments": "142604000" }, "cashflow": { "freeCashFlow": "74238000", "dividendsPaid": "0", "issuanceOfDebt": "0", "issuanceOfStock": null, "repaymentOfDebt": "-12312000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "96966000", "repurchaseOfStock": null, "capitalExpenditures": "-22728000" } }, "revenue": 290751000, "cost_of_revenue": 122336000, "gross_profit": 168415000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 48132000, "depreciation_amortisation": 20919000, "ebitda": 53538000, "interest_expense": 6841000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 19762000, "net_income_continuing_ops": null, "net_income_to_common": 19762000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 142604000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 345165000, "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": 1873906000, "short_term_debt": 20793000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 262454000, "long_term_debt": 640959000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 694783000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 802560000, "shares_outstanding": 39999998, "operating_cash_flow": 96966000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -22728000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -12312000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 74238000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "53538000", "netIncome": "19762000", "grossProfit": "168415000", "totalRevenue": "290751000", "costOfRevenue": "122336000", "interestExpense": "6841000", "operatingIncome": "48132000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "20919000" }, "balance": { "totalDebt": "694783000", "totalAssets": "1873906000", "longTermDebt": "640959000", "shortTermDebt": "20793000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "39999998", "totalCurrentAssets": "345165000", "totalShareholderEquity": "802560000", "totalCurrentLiabilities": "262454000", "cashAndShortTermInvestments": "142604000" }, "cashflow": { "freeCashFlow": "74238000", "dividendsPaid": "0", "issuanceOfDebt": "0", "issuanceOfStock": null, "repaymentOfDebt": "-12312000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "96966000", "repurchaseOfStock": null, "capitalExpenditures": "-22728000" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:49:15.265353+00:00", "is_restated": false, "income_statement": { "revenue": 293245000, "cost_of_revenue": 124869000, "gross_profit": 168376000, "ebit": 35802000, "ebitda": 59882000, "pretax_income": null, "tax_provision": null, "net_income": 21436000, "net_income_to_common": 21436000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 96500000, "total_current_assets": 370046000, "total_assets": 1922723000, "short_term_debt": 26741000, "long_term_debt": 643519000, "total_debt": 697593000, "total_liabilities": null, "total_equity": 829866000, "shares_outstanding": 39999998, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 30430000, "capital_expenditure": -18833000, "free_cash_flow": 11597000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -10155000 }, "complete_fields": { "id": 384555, "ticker_id": 14275, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:49:15.265353+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "59882000", "netIncome": "21436000", "grossProfit": "168376000", "totalRevenue": "293245000", "costOfRevenue": "124869000", "interestExpense": "8809000", "operatingIncome": "35802000", "fiscalDateEnding": "2025-06-30", "researchAndDevelopment": null, "depreciationAndAmortization": "19951000" }, "balance": { "totalDebt": "697593000", "totalAssets": "1922723000", "longTermDebt": "643519000", "shortTermDebt": "26741000", "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "39999998", "totalCurrentAssets": "370046000", "totalShareholderEquity": "829866000", "totalCurrentLiabilities": "279945000", "cashAndShortTermInvestments": "96500000" }, "cashflow": { "freeCashFlow": "11597000", "dividendsPaid": null, "issuanceOfDebt": "444000", "issuanceOfStock": null, "repaymentOfDebt": "-10599000", "fiscalDateEnding": "2025-06-30", "operatingCashflow": "30430000", "repurchaseOfStock": null, "capitalExpenditures": "-18833000" } }, "revenue": 293245000, "cost_of_revenue": 124869000, "gross_profit": 168376000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 35802000, "depreciation_amortisation": 19951000, "ebitda": 59882000, "interest_expense": 8809000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 21436000, "net_income_continuing_ops": null, "net_income_to_common": 21436000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 96500000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 370046000, "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": 1922723000, "short_term_debt": 26741000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 279945000, "long_term_debt": 643519000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 697593000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 829866000, "shares_outstanding": 39999998, "operating_cash_flow": 30430000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -18833000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -10155000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 11597000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "59882000", "netIncome": "21436000", "grossProfit": "168376000", "totalRevenue": "293245000", "costOfRevenue": "124869000", "interestExpense": "8809000", "operatingIncome": "35802000", "fiscalDateEnding": "2025-06-30", "researchAndDevelopment": null, "depreciationAndAmortization": "19951000" }, "balance": { "totalDebt": "697593000", "totalAssets": "1922723000", "longTermDebt": "643519000", "shortTermDebt": "26741000", "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "39999998", "totalCurrentAssets": "370046000", "totalShareholderEquity": "829866000", "totalCurrentLiabilities": "279945000", "cashAndShortTermInvestments": "96500000" }, "cashflow": { "freeCashFlow": "11597000", "dividendsPaid": null, "issuanceOfDebt": "444000", "issuanceOfStock": null, "repaymentOfDebt": "-10599000", "fiscalDateEnding": "2025-06-30", "operatingCashflow": "30430000", "repurchaseOfStock": null, "capitalExpenditures": "-18833000" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:49:15.265353+00:00", "is_restated": false, "income_statement": { "revenue": 308375000, "cost_of_revenue": 136738000, "gross_profit": 171637000, "ebit": 31854000, "ebitda": 54966000, "pretax_income": null, "tax_provision": null, "net_income": 18622000, "net_income_to_common": 18622000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 104969000, "total_current_assets": 357516000, "total_assets": 1967055000, "short_term_debt": 24988000, "long_term_debt": 662239000, "total_debt": 717709000, "total_liabilities": null, "total_equity": 858403000, "shares_outstanding": 39999998, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 33975000, "capital_expenditure": -18109000, "free_cash_flow": 15866000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -3669000 }, "complete_fields": { "id": 384556, "ticker_id": 14275, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:49:15.265353+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "54966000", "netIncome": "18622000", "grossProfit": "171637000", "totalRevenue": "308375000", "costOfRevenue": "136738000", "interestExpense": "9253000", "operatingIncome": "31854000", "fiscalDateEnding": "2025-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "20947000" }, "balance": { "totalDebt": "717709000", "totalAssets": "1967055000", "longTermDebt": "662239000", "shortTermDebt": "24988000", "fiscalDateEnding": "2025-03-31", "totalLiabilities": null, "sharesOutstanding": "39999998", "totalCurrentAssets": "357516000", "totalShareholderEquity": "858403000", "totalCurrentLiabilities": "279367000", "cashAndShortTermInvestments": "104969000" }, "cashflow": { "freeCashFlow": "15866000", "dividendsPaid": null, "issuanceOfDebt": "1996000", "issuanceOfStock": null, "repaymentOfDebt": "-5665000", "fiscalDateEnding": "2025-03-31", "operatingCashflow": "33975000", "repurchaseOfStock": null, "capitalExpenditures": "-18109000" } }, "revenue": 308375000, "cost_of_revenue": 136738000, "gross_profit": 171637000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 31854000, "depreciation_amortisation": 20947000, "ebitda": 54966000, "interest_expense": 9253000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 18622000, "net_income_continuing_ops": null, "net_income_to_common": 18622000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 104969000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 357516000, "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": 1967055000, "short_term_debt": 24988000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 279367000, "long_term_debt": 662239000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 717709000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 858403000, "shares_outstanding": 39999998, "operating_cash_flow": 33975000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -18109000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -3669000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 15866000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "54966000", "netIncome": "18622000", "grossProfit": "171637000", "totalRevenue": "308375000", "costOfRevenue": "136738000", "interestExpense": "9253000", "operatingIncome": "31854000", "fiscalDateEnding": "2025-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "20947000" }, "balance": { "totalDebt": "717709000", "totalAssets": "1967055000", "longTermDebt": "662239000", "shortTermDebt": "24988000", "fiscalDateEnding": "2025-03-31", "totalLiabilities": null, "sharesOutstanding": "39999998", "totalCurrentAssets": "357516000", "totalShareholderEquity": "858403000", "totalCurrentLiabilities": "279367000", "cashAndShortTermInvestments": "104969000" }, "cashflow": { "freeCashFlow": "15866000", "dividendsPaid": null, "issuanceOfDebt": "1996000", "issuanceOfStock": null, "repaymentOfDebt": "-5665000", "fiscalDateEnding": "2025-03-31", "operatingCashflow": "33975000", "repurchaseOfStock": null, "capitalExpenditures": "-18109000" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:49:15.265353+00:00", "is_restated": false, "income_statement": { "revenue": 324187000, "cost_of_revenue": 146403000, "gross_profit": 177784000, "ebit": 46192000, "ebitda": 56347000, "pretax_income": null, "tax_provision": null, "net_income": 25844000, "net_income_to_common": 25844000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 102520000, "total_current_assets": 331226000, "total_assets": 1978043000, "short_term_debt": 25422000, "long_term_debt": 664086000, "total_debt": 721476000, "total_liabilities": null, "total_equity": 830219000, "shares_outstanding": 39999998, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 73539000, "capital_expenditure": -14078000, "free_cash_flow": 59461000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -49419000 }, "complete_fields": { "id": 384557, "ticker_id": 14275, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:49:15.265353+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "56347000", "netIncome": "25844000", "grossProfit": "177784000", "totalRevenue": "324187000", "costOfRevenue": "146403000", "interestExpense": "9046000", "operatingIncome": "46192000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "14694000" }, "balance": { "totalDebt": "721476000", "totalAssets": "1978043000", "longTermDebt": "664086000", "shortTermDebt": "25422000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "39999998", "totalCurrentAssets": "331226000", "totalShareholderEquity": "830219000", "totalCurrentLiabilities": "300263000", "cashAndShortTermInvestments": "102520000" }, "cashflow": { "freeCashFlow": "59461000", "dividendsPaid": "0", "issuanceOfDebt": "-40000000", "issuanceOfStock": null, "repaymentOfDebt": "9419000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "73539000", "repurchaseOfStock": null, "capitalExpenditures": "-14078000" } }, "revenue": 324187000, "cost_of_revenue": 146403000, "gross_profit": 177784000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 46192000, "depreciation_amortisation": 14694000, "ebitda": 56347000, "interest_expense": 9046000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 25844000, "net_income_continuing_ops": null, "net_income_to_common": 25844000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 102520000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 331226000, "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": 1978043000, "short_term_debt": 25422000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 300263000, "long_term_debt": 664086000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 721476000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 830219000, "shares_outstanding": 39999998, "operating_cash_flow": 73539000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -14078000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -49419000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 59461000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "56347000", "netIncome": "25844000", "grossProfit": "177784000", "totalRevenue": "324187000", "costOfRevenue": "146403000", "interestExpense": "9046000", "operatingIncome": "46192000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "14694000" }, "balance": { "totalDebt": "721476000", "totalAssets": "1978043000", "longTermDebt": "664086000", "shortTermDebt": "25422000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "39999998", "totalCurrentAssets": "331226000", "totalShareholderEquity": "830219000", "totalCurrentLiabilities": "300263000", "cashAndShortTermInvestments": "102520000" }, "cashflow": { "freeCashFlow": "59461000", "dividendsPaid": "0", "issuanceOfDebt": "-40000000", "issuanceOfStock": null, "repaymentOfDebt": "9419000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "73539000", "repurchaseOfStock": null, "capitalExpenditures": "-14078000" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:49:15.265353+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": -29200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 384559, "ticker_id": 14275, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:49:15.265353+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": "-29200000", "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": -29200000, "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": "-29200000", "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2024-09-30", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "cornerstone_value", "name": "Cornerstone Value", "slug": "cornerstone-value", "group": "value", "page_url": "/factors/cornerstone-value/", "rank_field": "cornerstone_value_rank" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "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": "momentum_leaders", "name": "Momentum Leaders", "slug": "momentum-leaders", "group": "momentum", "page_url": "/factors/momentum-leaders/", "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": "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": 6, "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" ] } } }