{ "ticker": { "uuid": "c1aed3d9-9cd0-4d69-bdff-79b036458029", "symbol": "VIB3", "name": "Villeroy & Boch AG", "exchange": "GER", "exchange_name": "XETRA", "country": "DE", "currency": "EUR", "sector": "Industrials", "industry": "Building Products & Equipment", "page_url": "https://sharemaestro.com/factors/ticker/c1aed3d9-9cd0-4d69-bdff-79b036458029/", "api_url": "https://sharemaestro.com/factors/api/tickers/c1aed3d9-9cd0-4d69-bdff-79b036458029/" }, "ticker_metadata": { "id": 21093, "uuid": "c1aed3d9-9cd0-4d69-bdff-79b036458029", "symbol": "VIB3", "name": "Villeroy & Boch AG", "asset_type": "equity", "market_cap": 429711808, "stock_exchange_id": 8, "industry": "Building Products & Equipment", "sector": "Industrials", "description": "Villeroy & Boch AG, together with its subsidiaries, engages in the manufacture and sale of ceramic products under the Villeroy & Boch brand in Germany. It operates through two divisions, Bathroom & Wellness, and Dining & Lifestyle. The company offers ceramic bathroom collections, ceramic kitchen sinks, fittings, bathroom furniture, showers, bathtubs, pipe connectors, installation systems, and matching accessories; and porcelain, glass and cutlery, as well as home accessories and gifts. It also provides tiles, lighting, carpets for indoor and outdoor use; bathroom and kitchen textiles; and blankets and cushions. The company sells its products through point of sales and digital channels, as well as retailers, tradespeople, architects, and project developers. Villeroy & Boch AG was founded in 1748 and is headquartered in Mettlach, 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": "c1aed3d9-9cd0-4d69-bdff-79b036458029", "symbol": "VIB3", "name": "Villeroy & Boch AG", "exchange": "GER", "exchange_name": "XETRA", "country": "DE", "currency": "EUR", "sector": "Industrials", "industry": "Building Products & Equipment", "page_url": "https://sharemaestro.com/factors/ticker/c1aed3d9-9cd0-4d69-bdff-79b036458029/", "api_url": "https://sharemaestro.com/factors/api/tickers/c1aed3d9-9cd0-4d69-bdff-79b036458029/" }, "week_end_date": "2026-06-07", "universe": "EUR_DE", "score": { "os": 0.64, "value": 0.76, "quality": 0.28, "momentum": 0.36, "coverage": 0.939, "confidence": 0.939, "delta": null }, "headline_factors": { "price": 16.15, "market_cap": 432389150.3, "pe_ratio": 29.4142, "earnings_yield": 0.034, "ebitda_to_ev": 0.1851, "shareholder_yield": 0.0509, "roe": 0.04, "piotroski_f_score": 6, "momentum_12_1": 0.0268, "volatility_252d": 0.1972 }, "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": "2026-06-07T12:30:48.817676+00:00", "batch_id": "" }, "size": { "price_close": 16.15, "market_cap": 432389150.3, "market_cap_usd": 432389150.3, "enterprise_value": 793689150.3, "shares_outstanding": 26773322, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 29.4142, "pb_ratio": 1.1756, "ptbv_ratio": 1.1756, "ps_ratio": 0.2988, "pcf_ratio": 3.5182, "pfcf_ratio": 5.6082, "ev_ebitda": 5.4029, "ev_ebit": 15.0036, "ev_sales": 0.5485, "ev_fcf": 10.2943, "earnings_yield": 0.034, "fcf_yield": 0.0971, "price_to_sales": 0.2988, "price_to_book": 1.1756, "price_to_cashflow": 3.5182, "ebitda_to_ev": 0.1851, "sales_yield": 1.8231 }, "yield": { "dividend_yield": 0.0539, "buyback_yield": -0.003, "shareholder_yield": 0.0509, "debt_paydown_yield": 0.1862, "total_yield": 0.2371 }, "quality": { "gross_margin": 0.3755, "operating_margin": 0.0366, "net_margin": 0.0102, "ebitda_margin": 0.1015, "fcf_margin": 0.0533, "roe": 0.04, "roa": 0.0091, "roic": 0.0544, "roc_greenblatt": null, "asset_turnover": 0.8996, "cash_conversion": 5.2449, "accruals_ratio": -0.0673, "sbc_to_revenue": null, "piotroski_f_score": 6, "altman_z_score": null, "earnings_stability_5y": 0.556, "revenue_stability_5y": 0.2378, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.3378, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": null, "net_debt_to_ebitda": 2.4595, "debt_to_assets": 0.287, "interest_coverage": 1.3325, "current_ratio": 1.1463, "quick_ratio": 1.1463, "net_debt": 361300000, "local_beta": 0.6021, "volatility_252d": 0.1972, "volatility_60d": 0.4419, "max_drawdown_12m": -0.1509, "risk_adjusted_momentum": 0.1358 }, "growth": { "revenue_growth_1y": 0.0183, "revenue_growth_3y_cagr": 0.1332, "revenue_growth_5y_cagr": null, "eps_growth_1y": 1.4809, "eps_growth_3y_cagr": -0.409, "eps_growth_5y_cagr": null, "fcf_growth_1y": 770, "book_value_growth_1y": -0.01, "revenue_growth": 0.0183, "earnings_growth": 1.4809 }, "momentum": { "price_return_1m": -0.0152, "price_return_3m": -0.0768, "price_return_6m": 0.0617, "price_return_9m": 0.0081, "price_return_12m": 0.0111, "price_return_12m_ex1m": 0.0268, "momentum_6m": 0.0617, "momentum_12m": 0.0111, "momentum_12_1": 0.0268, "distance_from_52w_high": -0.1311, "distance_from_52w_low": 0.0889, "relative_strength": -0.0076 }, "raw_ttm": { "revenue_ttm": 1447000000, "gross_profit_ttm": 543300000, "ebit_ttm": 52900000, "ebitda_ttm": 146900000, "net_income_ttm": 14700000, "eps_diluted_ttm": 0.5491, "operating_cash_flow_ttm": 122900000, "capital_expenditure_ttm": -45800000, "fcf_ttm": 77100000, "dividends_paid_ttm": -23300000, "share_repurchases_ttm": null, "shares_issued_ttm": 1300000, "interest_expense_ttm": 39700000, "cash_and_equivalents": 100400000, "total_current_assets": 613600000, "total_current_liabilities": 535300000, "net_ppe": null, "total_assets": 1608500000, "total_debt": 461700000, "total_equity": 367800000, "net_working_capital": 87000000, "book_value_per_share": 13.7376, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 13.7376 }, "ranks": { "universe_ticker_count": 632, "rank_pe": 76, "rank_pb": 28, "rank_ptbv": 28, "rank_ps": 11, "rank_pcf": 13, "rank_ev_ebitda": 20, "rank_ev_ebit": 53, "rank_earnings_yield": 76, "rank_fcf_yield": 16, "rank_dividend_yield": 11, "rank_shareholder_yield": 26, "rank_total_yield": 6, "rank_roe": 74, "rank_roc": 50, "rank_roic": 68, "rank_gross_margin": 58, "rank_fcf_margin": 59, "rank_piotroski": 59, "rank_accruals": 27, "rank_sue": 50, "rank_eps_growth_1y": 7, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 55, "rank_momentum_12m": 55, "rank_momentum_12m_ex1m": 53, "rank_relative_strength": 55 }, "composites": { "value_composite": 24, "quality_composite": 72, "momentum_composite": 64, "growth_composite": 18, "yield_composite": 8, "svqf_composite": 83, "vc1_composite": 17, "vc2_composite": 14, "vc3_composite": 12, "trending_value_composite": null, "overall_composite": 36, "quality_value_composite": 0.4613, "os_score": 0.64, "value_percentile": 0.76, "quality_percentile": 0.28, "momentum_percentile": 0.36, "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": 92, "small_cap_core_rank": 18, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 8231, "ticker_id": 21093, "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": "2026-06-07T12:30:48.817676+00:00", "batch_id": "", "os_score_delta": null, "price_close": 16.15, "market_cap": 432389150.3, "market_cap_usd": 432389150.3, "enterprise_value": 793689150.3, "shares_outstanding": 26773322, "fx_rate_to_usd": null, "pe_ratio": 29.41422791, "pb_ratio": 1.17560944, "ptbv_ratio": 1.17560944, "ps_ratio": 0.29881766, "pcf_ratio": 3.51821929, "pfcf_ratio": 5.60816019, "ev_ebitda": 5.40292138, "ev_ebit": 15.00357562, "ev_sales": 0.54850667, "ev_fcf": 10.29428211, "earnings_yield": 0.03399715, "fcf_yield": 0.09714131, "dividend_yield": 0.05388664, "buyback_yield": -0.00300655, "shareholder_yield": 0.05088009, "debt_paydown_yield": 0.18617488, "total_yield": 0.23705498, "gross_margin": 0.37546648, "operating_margin": 0.0365584, "net_margin": 0.01015895, "ebitda_margin": 0.10152039, "fcf_margin": 0.05328265, "roe": 0.03996737, "roa": 0.00913895, "roic": 0.0544164, "roc_greenblatt": null, "asset_turnover": 0.8995959, "cash_conversion": 5.24489796, "accruals_ratio": -0.06726764, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 2.45949626, "debt_to_assets": 0.28703761, "interest_coverage": 1.3324937, "current_ratio": 1.14627312, "quick_ratio": 1.14627312, "net_debt": 361300000, "revenue_growth_1y": 0.01829697, "revenue_growth_3y_cagr": 0.13315133, "revenue_growth_5y_cagr": null, "eps_growth_1y": 1.4808824, "eps_growth_3y_cagr": -0.40896602, "eps_growth_5y_cagr": null, "fcf_growth_1y": 770, "book_value_growth_1y": -0.0100084, "piotroski_f_score": 6, "altman_z_score": null, "earnings_stability_5y": 0.556001, "revenue_stability_5y": 0.237773, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.0152439, "price_return_3m": -0.07679119, "price_return_6m": 0.06169011, "price_return_9m": 0.00813304, "price_return_12m": 0.01113349, "price_return_12m_ex1m": 0.02678571, "distance_from_52w_high": -0.13109753, "distance_from_52w_low": 0.08891287, "relative_strength": -0.00757048, "local_beta": 0.6021, "volatility_252d": 0.197243, "volatility_60d": 0.441939, "max_drawdown_12m": -0.15089506, "revenue_ttm": 1447000000, "gross_profit_ttm": 543300000, "ebit_ttm": 52900000, "ebitda_ttm": 146900000, "net_income_ttm": 14700000, "eps_diluted_ttm": 0.54905402, "operating_cash_flow_ttm": 122900000, "capital_expenditure_ttm": -45800000, "fcf_ttm": 77100000, "dividends_paid_ttm": -23300000, "share_repurchases_ttm": null, "shares_issued_ttm": 1300000, "interest_expense_ttm": 39700000, "cash_and_equivalents": 100400000, "total_current_assets": 613600000, "total_current_liabilities": 535300000, "net_ppe": null, "total_assets": 1608500000, "total_debt": 461700000, "total_equity": 367800000, "net_working_capital": 87000000, "book_value_per_share": 13.73755562, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 13.73755562, "universe_ticker_count": 632, "sector": "Industrials", "rank_pe": 76, "rank_pb": 28, "rank_ptbv": 28, "rank_ps": 11, "rank_pcf": 13, "rank_ev_ebitda": 20, "rank_ev_ebit": 53, "rank_earnings_yield": 76, "rank_fcf_yield": 16, "rank_dividend_yield": 11, "rank_shareholder_yield": 26, "rank_total_yield": 6, "rank_roe": 74, "rank_roc": 50, "rank_roic": 68, "rank_gross_margin": 58, "rank_fcf_margin": 59, "rank_piotroski": 59, "rank_accruals": 27, "rank_sue": 50, "rank_eps_growth_1y": 7, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 55, "rank_momentum_12m": 55, "rank_momentum_12m_ex1m": 53, "rank_relative_strength": 55, "value_composite": 24, "quality_composite": 72, "momentum_composite": 64, "growth_composite": 18, "yield_composite": 8, "svqf_composite": 83, "vc1_composite": 17, "vc2_composite": 14, "vc3_composite": 12, "trending_value_composite": null, "overall_composite": 36, "factor_coverage": 0.939, "signal_confidence": 0.939, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 92, "small_cap_core_rank": 18, "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": 16.15, "os": 0.64, "value": 0.76, "quality": 0.28, "momentum": 0.36, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 29.4142, "earnings_yield": 0.034, "shareholder_yield": 0.0509, "roe": 0.04, "momentum_12_1": 0.0268, "complete_fields": { "id": 8231, "ticker_id": 21093, "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": "2026-06-07T12:30:48.817676+00:00", "batch_id": "", "os_score_delta": null, "price_close": 16.15, "market_cap": 432389150.3, "market_cap_usd": 432389150.3, "enterprise_value": 793689150.3, "shares_outstanding": 26773322, "fx_rate_to_usd": null, "pe_ratio": 29.41422791, "pb_ratio": 1.17560944, "ptbv_ratio": 1.17560944, "ps_ratio": 0.29881766, "pcf_ratio": 3.51821929, "pfcf_ratio": 5.60816019, "ev_ebitda": 5.40292138, "ev_ebit": 15.00357562, "ev_sales": 0.54850667, "ev_fcf": 10.29428211, "earnings_yield": 0.03399715, "fcf_yield": 0.09714131, "dividend_yield": 0.05388664, "buyback_yield": -0.00300655, "shareholder_yield": 0.05088009, "debt_paydown_yield": 0.18617488, "total_yield": 0.23705498, "gross_margin": 0.37546648, "operating_margin": 0.0365584, "net_margin": 0.01015895, "ebitda_margin": 0.10152039, "fcf_margin": 0.05328265, "roe": 0.03996737, "roa": 0.00913895, "roic": 0.0544164, "roc_greenblatt": null, "asset_turnover": 0.8995959, "cash_conversion": 5.24489796, "accruals_ratio": -0.06726764, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 2.45949626, "debt_to_assets": 0.28703761, "interest_coverage": 1.3324937, "current_ratio": 1.14627312, "quick_ratio": 1.14627312, "net_debt": 361300000, "revenue_growth_1y": 0.01829697, "revenue_growth_3y_cagr": 0.13315133, "revenue_growth_5y_cagr": null, "eps_growth_1y": 1.4808824, "eps_growth_3y_cagr": -0.40896602, "eps_growth_5y_cagr": null, "fcf_growth_1y": 770, "book_value_growth_1y": -0.0100084, "piotroski_f_score": 6, "altman_z_score": null, "earnings_stability_5y": 0.556001, "revenue_stability_5y": 0.237773, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.0152439, "price_return_3m": -0.07679119, "price_return_6m": 0.06169011, "price_return_9m": 0.00813304, "price_return_12m": 0.01113349, "price_return_12m_ex1m": 0.02678571, "distance_from_52w_high": -0.13109753, "distance_from_52w_low": 0.08891287, "relative_strength": -0.00757048, "local_beta": 0.6021, "volatility_252d": 0.197243, "volatility_60d": 0.441939, "max_drawdown_12m": -0.15089506, "revenue_ttm": 1447000000, "gross_profit_ttm": 543300000, "ebit_ttm": 52900000, "ebitda_ttm": 146900000, "net_income_ttm": 14700000, "eps_diluted_ttm": 0.54905402, "operating_cash_flow_ttm": 122900000, "capital_expenditure_ttm": -45800000, "fcf_ttm": 77100000, "dividends_paid_ttm": -23300000, "share_repurchases_ttm": null, "shares_issued_ttm": 1300000, "interest_expense_ttm": 39700000, "cash_and_equivalents": 100400000, "total_current_assets": 613600000, "total_current_liabilities": 535300000, "net_ppe": null, "total_assets": 1608500000, "total_debt": 461700000, "total_equity": 367800000, "net_working_capital": 87000000, "book_value_per_share": 13.73755562, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 13.73755562, "universe_ticker_count": 632, "sector": "Industrials", "rank_pe": 76, "rank_pb": 28, "rank_ptbv": 28, "rank_ps": 11, "rank_pcf": 13, "rank_ev_ebitda": 20, "rank_ev_ebit": 53, "rank_earnings_yield": 76, "rank_fcf_yield": 16, "rank_dividend_yield": 11, "rank_shareholder_yield": 26, "rank_total_yield": 6, "rank_roe": 74, "rank_roc": 50, "rank_roic": 68, "rank_gross_margin": 58, "rank_fcf_margin": 59, "rank_piotroski": 59, "rank_accruals": 27, "rank_sue": 50, "rank_eps_growth_1y": 7, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 55, "rank_momentum_12m": 55, "rank_momentum_12m_ex1m": 53, "rank_relative_strength": 55, "value_composite": 24, "quality_composite": 72, "momentum_composite": 64, "growth_composite": 18, "yield_composite": 8, "svqf_composite": 83, "vc1_composite": 17, "vc2_composite": 14, "vc3_composite": 12, "trending_value_composite": null, "overall_composite": 36, "factor_coverage": 0.939, "signal_confidence": 0.939, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 92, "small_cap_core_rank": 18, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:23:24.829064+00:00", "is_restated": false, "income_statement": { "revenue": 1447000000, "cost_of_revenue": 903700000, "gross_profit": 543300000, "ebit": 52900000, "ebitda": 146900000, "pretax_income": null, "tax_provision": null, "net_income": 14700000, "net_income_to_common": 14700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 100700000, "total_current_assets": 619600000, "total_assets": 1624900000, "short_term_debt": 98800000, "long_term_debt": 273100000, "total_debt": 454100000, "total_liabilities": null, "total_equity": 362400000, "shares_outstanding": 26765754, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 122900000, "capital_expenditure": -45800000, "free_cash_flow": 77100000, "dividends_paid": -23300000, "share_repurchases": null, "shares_issued": 1300000, "net_debt_issued": -80500000 }, "complete_fields": { "id": 390390, "ticker_id": 21093, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:23:24.829064+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "146900000", "netIncome": "14700000", "grossProfit": "543300000", "totalRevenue": "1447000000", "costOfRevenue": "903700000", "interestExpense": "39700000", "operatingIncome": "52900000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": "26900000", "depreciationAndAmortization": "82200000" }, "balance": { "totalDebt": "454100000", "totalAssets": "1624900000", "longTermDebt": "273100000", "shortTermDebt": "98800000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "26765754", "totalCurrentAssets": "619600000", "totalShareholderEquity": "362400000", "totalCurrentLiabilities": "551200000", "cashAndShortTermInvestments": "100700000" }, "cashflow": { "freeCashFlow": "77100000", "dividendsPaid": "-23300000", "issuanceOfDebt": "-26500000", "issuanceOfStock": "1300000", "repaymentOfDebt": "-54000000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "122900000", "repurchaseOfStock": null, "capitalExpenditures": "-45800000" } }, "revenue": 1447000000, "cost_of_revenue": 903700000, "gross_profit": 543300000, "research_and_development": 26900000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 52900000, "depreciation_amortisation": 82200000, "ebitda": 146900000, "interest_expense": 39700000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 14700000, "net_income_continuing_ops": null, "net_income_to_common": 14700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 100700000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 619600000, "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": 1624900000, "short_term_debt": 98800000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 551200000, "long_term_debt": 273100000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 454100000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 362400000, "shares_outstanding": 26765754, "operating_cash_flow": 122900000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -45800000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -23300000, "share_repurchases": null, "shares_issued": 1300000, "net_debt_issued": -80500000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 77100000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "146900000", "netIncome": "14700000", "grossProfit": "543300000", "totalRevenue": "1447000000", "costOfRevenue": "903700000", "interestExpense": "39700000", "operatingIncome": "52900000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": "26900000", "depreciationAndAmortization": "82200000" }, "balance": { "totalDebt": "454100000", "totalAssets": "1624900000", "longTermDebt": "273100000", "shortTermDebt": "98800000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "26765754", "totalCurrentAssets": "619600000", "totalShareholderEquity": "362400000", "totalCurrentLiabilities": "551200000", "cashAndShortTermInvestments": "100700000" }, "cashflow": { "freeCashFlow": "77100000", "dividendsPaid": "-23300000", "issuanceOfDebt": "-26500000", "issuanceOfStock": "1300000", "repaymentOfDebt": "-54000000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "122900000", "repurchaseOfStock": null, "capitalExpenditures": "-45800000" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:23:24.829064+00:00", "is_restated": false, "income_statement": { "revenue": 1421000000, "cost_of_revenue": 887000000, "gross_profit": 534000000, "ebit": 37700000, "ebitda": 119000000, "pretax_income": null, "tax_provision": null, "net_income": 5900000, "net_income_to_common": 5900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 82300000, "total_current_assets": 698200000, "total_assets": 1747900000, "short_term_debt": 122200000, "long_term_debt": 330300000, "total_debt": 530900000, "total_liabilities": null, "total_equity": 364500000, "shares_outstanding": 26651419, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 58400000, "capital_expenditure": -58300000, "free_cash_flow": 100000, "dividends_paid": -27200000, "share_repurchases": null, "shares_issued": 1500000, "net_debt_issued": 173700000 }, "complete_fields": { "id": 390395, "ticker_id": 21093, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:23:24.829064+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "119000000", "netIncome": "5900000", "grossProfit": "534000000", "totalRevenue": "1421000000", "costOfRevenue": "887000000", "interestExpense": "34000000", "operatingIncome": "37700000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": "30800000", "depreciationAndAmortization": "73700000" }, "balance": { "totalDebt": "530900000", "totalAssets": "1747900000", "longTermDebt": "330300000", "shortTermDebt": "122200000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "26651419", "totalCurrentAssets": "698200000", "totalShareholderEquity": "364500000", "totalCurrentLiabilities": "597300000", "cashAndShortTermInvestments": "82300000" }, "cashflow": { "freeCashFlow": "100000", "dividendsPaid": "-27200000", "issuanceOfDebt": "173700000", "issuanceOfStock": "1500000", "repaymentOfDebt": null, "fiscalDateEnding": "2024-12-31", "operatingCashflow": "58400000", "repurchaseOfStock": null, "capitalExpenditures": "-58300000" } }, "revenue": 1421000000, "cost_of_revenue": 887000000, "gross_profit": 534000000, "research_and_development": 30800000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 37700000, "depreciation_amortisation": 73700000, "ebitda": 119000000, "interest_expense": 34000000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 5900000, "net_income_continuing_ops": null, "net_income_to_common": 5900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 82300000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 698200000, "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": 1747900000, "short_term_debt": 122200000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 597300000, "long_term_debt": 330300000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 530900000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 364500000, "shares_outstanding": 26651419, "operating_cash_flow": 58400000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -58300000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -27200000, "share_repurchases": null, "shares_issued": 1500000, "net_debt_issued": 173700000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 100000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "119000000", "netIncome": "5900000", "grossProfit": "534000000", "totalRevenue": "1421000000", "costOfRevenue": "887000000", "interestExpense": "34000000", "operatingIncome": "37700000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": "30800000", "depreciationAndAmortization": "73700000" }, "balance": { "totalDebt": "530900000", "totalAssets": "1747900000", "longTermDebt": "330300000", "shortTermDebt": "122200000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "26651419", "totalCurrentAssets": "698200000", "totalShareholderEquity": "364500000", "totalCurrentLiabilities": "597300000", "cashAndShortTermInvestments": "82300000" }, "cashflow": { "freeCashFlow": "100000", "dividendsPaid": "-27200000", "issuanceOfDebt": "173700000", "issuanceOfStock": "1500000", "repaymentOfDebt": null, "fiscalDateEnding": "2024-12-31", "operatingCashflow": "58400000", "repurchaseOfStock": null, "capitalExpenditures": "-58300000" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:23:24.829064+00:00", "is_restated": false, "income_statement": { "revenue": 901900000, "cost_of_revenue": 509700000, "gross_profit": 392200000, "ebit": 58900000, "ebitda": 140900000, "pretax_income": null, "tax_provision": null, "net_income": 60700000, "net_income_to_common": 60700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 374400000, "total_current_assets": 779600000, "total_assets": 1096200000, "short_term_debt": 58300000, "long_term_debt": 151200000, "total_debt": 254900000, "total_liabilities": null, "total_equity": 384400000, "shares_outstanding": 26523646, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 67600000, "capital_expenditure": -41000000, "free_cash_flow": 26600000, "dividends_paid": -31100000, "share_repurchases": null, "shares_issued": 700000, "net_debt_issued": 124100000 }, "complete_fields": { "id": 390397, "ticker_id": 21093, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:23:24.829064+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "140900000", "netIncome": "60700000", "grossProfit": "392200000", "totalRevenue": "901900000", "costOfRevenue": "509700000", "interestExpense": "11300000", "operatingIncome": "58900000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": "18900000", "depreciationAndAmortization": "44200000" }, "balance": { "totalDebt": "254900000", "totalAssets": "1096200000", "longTermDebt": "151200000", "shortTermDebt": "58300000", "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "26523646", "totalCurrentAssets": "779600000", "totalShareholderEquity": "384400000", "totalCurrentLiabilities": "326100000", "cashAndShortTermInvestments": "374400000" }, "cashflow": { "freeCashFlow": "26600000", "dividendsPaid": "-31100000", "issuanceOfDebt": "126200000", "issuanceOfStock": "700000", "repaymentOfDebt": "-2100000", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "67600000", "repurchaseOfStock": null, "capitalExpenditures": "-41000000" } }, "revenue": 901900000, "cost_of_revenue": 509700000, "gross_profit": 392200000, "research_and_development": 18900000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 58900000, "depreciation_amortisation": 44200000, "ebitda": 140900000, "interest_expense": 11300000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 60700000, "net_income_continuing_ops": null, "net_income_to_common": 60700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 374400000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 779600000, "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": 1096200000, "short_term_debt": 58300000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 326100000, "long_term_debt": 151200000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 254900000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 384400000, "shares_outstanding": 26523646, "operating_cash_flow": 67600000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -41000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -31100000, "share_repurchases": null, "shares_issued": 700000, "net_debt_issued": 124100000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 26600000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "140900000", "netIncome": "60700000", "grossProfit": "392200000", "totalRevenue": "901900000", "costOfRevenue": "509700000", "interestExpense": "11300000", "operatingIncome": "58900000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": "18900000", "depreciationAndAmortization": "44200000" }, "balance": { "totalDebt": "254900000", "totalAssets": "1096200000", "longTermDebt": "151200000", "shortTermDebt": "58300000", "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "26523646", "totalCurrentAssets": "779600000", "totalShareholderEquity": "384400000", "totalCurrentLiabilities": "326100000", "cashAndShortTermInvestments": "374400000" }, "cashflow": { "freeCashFlow": "26600000", "dividendsPaid": "-31100000", "issuanceOfDebt": "126200000", "issuanceOfStock": "700000", "repaymentOfDebt": "-2100000", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "67600000", "repurchaseOfStock": null, "capitalExpenditures": "-41000000" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:23:24.829064+00:00", "is_restated": false, "income_statement": { "revenue": 994500000, "cost_of_revenue": 569000000, "gross_profit": 425500000, "ebit": 99600000, "ebitda": 142900000, "pretax_income": null, "tax_provision": null, "net_income": 71200000, "net_income_to_common": 71200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 226600000, "total_current_assets": 658100000, "total_assets": 980200000, "short_term_debt": 10400000, "long_term_debt": 75000000, "total_debt": 127300000, "total_liabilities": null, "total_equity": 368700000, "shares_outstanding": 26462401, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 54100000, "capital_expenditure": -36700000, "free_cash_flow": 17400000, "dividends_paid": -25800000, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -24900000 }, "complete_fields": { "id": 390398, "ticker_id": 21093, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:23:24.829064+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "142900000", "netIncome": "71200000", "grossProfit": "425500000", "totalRevenue": "994500000", "costOfRevenue": "569000000", "interestExpense": "6200000", "operatingIncome": "99600000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": "15100000", "depreciationAndAmortization": "41400000" }, "balance": { "totalDebt": "127300000", "totalAssets": "980200000", "longTermDebt": "75000000", "shortTermDebt": "10400000", "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "26462401", "totalCurrentAssets": "658100000", "totalShareholderEquity": "368700000", "totalCurrentLiabilities": "330500000", "cashAndShortTermInvestments": "226600000" }, "cashflow": { "freeCashFlow": "17400000", "dividendsPaid": "-25800000", "issuanceOfDebt": "0", "issuanceOfStock": "0", "repaymentOfDebt": "-24900000", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "54100000", "repurchaseOfStock": null, "capitalExpenditures": "-36700000" } }, "revenue": 994500000, "cost_of_revenue": 569000000, "gross_profit": 425500000, "research_and_development": 15100000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 99600000, "depreciation_amortisation": 41400000, "ebitda": 142900000, "interest_expense": 6200000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 71200000, "net_income_continuing_ops": null, "net_income_to_common": 71200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 226600000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 658100000, "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": 980200000, "short_term_debt": 10400000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 330500000, "long_term_debt": 75000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 127300000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 368700000, "shares_outstanding": 26462401, "operating_cash_flow": 54100000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -36700000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -25800000, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -24900000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 17400000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "142900000", "netIncome": "71200000", "grossProfit": "425500000", "totalRevenue": "994500000", "costOfRevenue": "569000000", "interestExpense": "6200000", "operatingIncome": "99600000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": "15100000", "depreciationAndAmortization": "41400000" }, "balance": { "totalDebt": "127300000", "totalAssets": "980200000", "longTermDebt": "75000000", "shortTermDebt": "10400000", "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "26462401", "totalCurrentAssets": "658100000", "totalShareholderEquity": "368700000", "totalCurrentLiabilities": "330500000", "cashAndShortTermInvestments": "226600000" }, "cashflow": { "freeCashFlow": "17400000", "dividendsPaid": "-25800000", "issuanceOfDebt": "0", "issuanceOfStock": "0", "repaymentOfDebt": "-24900000", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "54100000", "repurchaseOfStock": null, "capitalExpenditures": "-36700000" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:23:24.829064+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": -4900000 }, "complete_fields": { "id": 390399, "ticker_id": 21093, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:23:24.829064+00:00", "is_restated": false, "raw_data": { "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": "-4900000", "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": -4900000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "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": "-4900000", "fiscalDateEnding": "2021-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:23:24.829064+00:00", "is_restated": false, "income_statement": { "revenue": 318700000, "cost_of_revenue": 194700000, "gross_profit": 124000000, "ebit": 13100000, "ebitda": 26700000, "pretax_income": null, "tax_provision": null, "net_income": 3200000, "net_income_to_common": 3200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 100400000, "total_current_assets": 613600000, "total_assets": 1608500000, "short_term_debt": 109100000, "long_term_debt": 273400000, "total_debt": 461700000, "total_liabilities": null, "total_equity": 367800000, "shares_outstanding": 26773322, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 3100000, "capital_expenditure": -6300000, "free_cash_flow": -3200000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 10300000 }, "complete_fields": { "id": 390388, "ticker_id": 21093, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:23:24.829064+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "26700000", "netIncome": "3200000", "grossProfit": "124000000", "totalRevenue": "318700000", "costOfRevenue": "194700000", "interestExpense": "2500000", "operatingIncome": "13100000", "fiscalDateEnding": "2026-03-31", "researchAndDevelopment": "6800000", "depreciationAndAmortization": "18700000" }, "balance": { "totalDebt": "461700000", "totalAssets": "1608500000", "longTermDebt": "273400000", "shortTermDebt": "109100000", "fiscalDateEnding": "2026-03-31", "totalLiabilities": null, "sharesOutstanding": "26773322", "totalCurrentAssets": "613600000", "totalShareholderEquity": "367800000", "totalCurrentLiabilities": "535300000", "cashAndShortTermInvestments": "100400000" }, "cashflow": { "freeCashFlow": "-3200000", "dividendsPaid": null, "issuanceOfDebt": "10300000", "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2026-03-31", "operatingCashflow": "3100000", "repurchaseOfStock": null, "capitalExpenditures": "-6300000" } }, "revenue": 318700000, "cost_of_revenue": 194700000, "gross_profit": 124000000, "research_and_development": 6800000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 13100000, "depreciation_amortisation": 18700000, "ebitda": 26700000, "interest_expense": 2500000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 3200000, "net_income_continuing_ops": null, "net_income_to_common": 3200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 100400000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 613600000, "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": 1608500000, "short_term_debt": 109100000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 535300000, "long_term_debt": 273400000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 461700000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 367800000, "shares_outstanding": 26773322, "operating_cash_flow": 3100000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -6300000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 10300000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -3200000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "26700000", "netIncome": "3200000", "grossProfit": "124000000", "totalRevenue": "318700000", "costOfRevenue": "194700000", "interestExpense": "2500000", "operatingIncome": "13100000", "fiscalDateEnding": "2026-03-31", "researchAndDevelopment": "6800000", "depreciationAndAmortization": "18700000" }, "balance": { "totalDebt": "461700000", "totalAssets": "1608500000", "longTermDebt": "273400000", "shortTermDebt": "109100000", "fiscalDateEnding": "2026-03-31", "totalLiabilities": null, "sharesOutstanding": "26773322", "totalCurrentAssets": "613600000", "totalShareholderEquity": "367800000", "totalCurrentLiabilities": "535300000", "cashAndShortTermInvestments": "100400000" }, "cashflow": { "freeCashFlow": "-3200000", "dividendsPaid": null, "issuanceOfDebt": "10300000", "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2026-03-31", "operatingCashflow": "3100000", "repurchaseOfStock": null, "capitalExpenditures": "-6300000" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:23:24.829064+00:00", "is_restated": false, "income_statement": { "revenue": 371800000, "cost_of_revenue": 234600000, "gross_profit": 137200000, "ebit": 12500000, "ebitda": 69900000, "pretax_income": null, "tax_provision": null, "net_income": 6200000, "net_income_to_common": 6200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 100700000, "total_current_assets": 619600000, "total_assets": 1624900000, "short_term_debt": 98800000, "long_term_debt": 273100000, "total_debt": 454100000, "total_liabilities": null, "total_equity": 362400000, "shares_outstanding": 26765754, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 107900000, "capital_expenditure": -18700000, "free_cash_flow": 89200000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": 1200000, "net_debt_issued": -26500000 }, "complete_fields": { "id": 390389, "ticker_id": 21093, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:23:24.829064+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "69900000", "netIncome": "6200000", "grossProfit": "137200000", "totalRevenue": "371800000", "costOfRevenue": "234600000", "interestExpense": "32000000", "operatingIncome": "12500000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": "7100000", "depreciationAndAmortization": "27200000" }, "balance": { "totalDebt": "454100000", "totalAssets": "1624900000", "longTermDebt": "273100000", "shortTermDebt": "98800000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "26765754", "totalCurrentAssets": "619600000", "totalShareholderEquity": "362400000", "totalCurrentLiabilities": "551200000", "cashAndShortTermInvestments": "100700000" }, "cashflow": { "freeCashFlow": "89200000", "dividendsPaid": "0", "issuanceOfDebt": "-26500000", "issuanceOfStock": "1200000", "repaymentOfDebt": null, "fiscalDateEnding": "2025-12-31", "operatingCashflow": "107900000", "repurchaseOfStock": null, "capitalExpenditures": "-18700000" } }, "revenue": 371800000, "cost_of_revenue": 234600000, "gross_profit": 137200000, "research_and_development": 7100000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 12500000, "depreciation_amortisation": 27200000, "ebitda": 69900000, "interest_expense": 32000000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 6200000, "net_income_continuing_ops": null, "net_income_to_common": 6200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 100700000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 619600000, "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": 1624900000, "short_term_debt": 98800000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 551200000, "long_term_debt": 273100000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 454100000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 362400000, "shares_outstanding": 26765754, "operating_cash_flow": 107900000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -18700000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": 0, "share_repurchases": null, "shares_issued": 1200000, "net_debt_issued": -26500000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 89200000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "69900000", "netIncome": "6200000", "grossProfit": "137200000", "totalRevenue": "371800000", "costOfRevenue": "234600000", "interestExpense": "32000000", "operatingIncome": "12500000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": "7100000", "depreciationAndAmortization": "27200000" }, "balance": { "totalDebt": "454100000", "totalAssets": "1624900000", "longTermDebt": "273100000", "shortTermDebt": "98800000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "26765754", "totalCurrentAssets": "619600000", "totalShareholderEquity": "362400000", "totalCurrentLiabilities": "551200000", "cashAndShortTermInvestments": "100700000" }, "cashflow": { "freeCashFlow": "89200000", "dividendsPaid": "0", "issuanceOfDebt": "-26500000", "issuanceOfStock": "1200000", "repaymentOfDebt": null, "fiscalDateEnding": "2025-12-31", "operatingCashflow": "107900000", "repurchaseOfStock": null, "capitalExpenditures": "-18700000" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:23:24.829064+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": 390391, "ticker_id": 21093, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:23:24.829064+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2025-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": 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": "2025-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": null } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:23:24.829064+00:00", "is_restated": false, "income_statement": { "revenue": 356700000, "cost_of_revenue": 220500000, "gross_profit": 136200000, "ebit": 21100000, "ebitda": 32900000, "pretax_income": null, "tax_provision": null, "net_income": 7200000, "net_income_to_common": 7200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 60700000, "total_current_assets": 684500000, "total_assets": 1722400000, "short_term_debt": 159200000, "long_term_debt": null, "total_debt": 83500000, "total_liabilities": null, "total_equity": 343400000, "shares_outstanding": 26651419, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 2500000, "capital_expenditure": -8600000, "free_cash_flow": -6100000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -16600000 }, "complete_fields": { "id": 390392, "ticker_id": 21093, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:23:24.829064+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "32900000", "netIncome": "7200000", "grossProfit": "136200000", "totalRevenue": "356700000", "costOfRevenue": "220500000", "interestExpense": "2400000", "operatingIncome": "21100000", "fiscalDateEnding": "2025-06-30", "researchAndDevelopment": "6400000", "depreciationAndAmortization": "18300000" }, "balance": { "totalDebt": "83500000", "totalAssets": "1722400000", "longTermDebt": null, "shortTermDebt": "159200000", "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "26651419", "totalCurrentAssets": "684500000", "totalShareholderEquity": "343400000", "totalCurrentLiabilities": "593700000", "cashAndShortTermInvestments": "60700000" }, "cashflow": { "freeCashFlow": "-6100000", "dividendsPaid": null, "issuanceOfDebt": "-16600000", "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2025-06-30", "operatingCashflow": "2500000", "repurchaseOfStock": null, "capitalExpenditures": "-8600000" } }, "revenue": 356700000, "cost_of_revenue": 220500000, "gross_profit": 136200000, "research_and_development": 6400000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 21100000, "depreciation_amortisation": 18300000, "ebitda": 32900000, "interest_expense": 2400000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 7200000, "net_income_continuing_ops": null, "net_income_to_common": 7200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 60700000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 684500000, "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": 1722400000, "short_term_debt": 159200000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 593700000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 83500000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 343400000, "shares_outstanding": 26651419, "operating_cash_flow": 2500000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -8600000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -16600000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -6100000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "32900000", "netIncome": "7200000", "grossProfit": "136200000", "totalRevenue": "356700000", "costOfRevenue": "220500000", "interestExpense": "2400000", "operatingIncome": "21100000", "fiscalDateEnding": "2025-06-30", "researchAndDevelopment": "6400000", "depreciationAndAmortization": "18300000" }, "balance": { "totalDebt": "83500000", "totalAssets": "1722400000", "longTermDebt": null, "shortTermDebt": "159200000", "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "26651419", "totalCurrentAssets": "684500000", "totalShareholderEquity": "343400000", "totalCurrentLiabilities": "593700000", "cashAndShortTermInvestments": "60700000" }, "cashflow": { "freeCashFlow": "-6100000", "dividendsPaid": null, "issuanceOfDebt": "-16600000", "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2025-06-30", "operatingCashflow": "2500000", "repurchaseOfStock": null, "capitalExpenditures": "-8600000" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:23:24.829064+00:00", "is_restated": false, "income_statement": { "revenue": 369100000, "cost_of_revenue": 228800000, "gross_profit": 140300000, "ebit": 17400000, "ebitda": 32200000, "pretax_income": null, "tax_provision": null, "net_income": 6600000, "net_income_to_common": 6600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 74800000, "total_current_assets": 710000000, "total_assets": 1755200000, "short_term_debt": 138700000, "long_term_debt": null, "total_debt": 218100000, "total_liabilities": null, "total_equity": 369300000, "shares_outstanding": 26651419, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -10300000, "capital_expenditure": -6500000, "free_cash_flow": -16800000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 16600000 }, "complete_fields": { "id": 390393, "ticker_id": 21093, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:23:24.829064+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "32200000", "netIncome": "6600000", "grossProfit": "140300000", "totalRevenue": "369100000", "costOfRevenue": "228800000", "interestExpense": "2500000", "operatingIncome": "17400000", "fiscalDateEnding": "2025-03-31", "researchAndDevelopment": "6600000", "depreciationAndAmortization": "18500000" }, "balance": { "totalDebt": "218100000", "totalAssets": "1755200000", "longTermDebt": null, "shortTermDebt": "138700000", "fiscalDateEnding": "2025-03-31", "totalLiabilities": null, "sharesOutstanding": "26651419", "totalCurrentAssets": "710000000", "totalShareholderEquity": "369300000", "totalCurrentLiabilities": "600300000", "cashAndShortTermInvestments": "74800000" }, "cashflow": { "freeCashFlow": "-16800000", "dividendsPaid": null, "issuanceOfDebt": "16600000", "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2025-03-31", "operatingCashflow": "-10300000", "repurchaseOfStock": null, "capitalExpenditures": "-6500000" } }, "revenue": 369100000, "cost_of_revenue": 228800000, "gross_profit": 140300000, "research_and_development": 6600000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 17400000, "depreciation_amortisation": 18500000, "ebitda": 32200000, "interest_expense": 2500000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 6600000, "net_income_continuing_ops": null, "net_income_to_common": 6600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 74800000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 710000000, "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": 1755200000, "short_term_debt": 138700000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 600300000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 218100000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 369300000, "shares_outstanding": 26651419, "operating_cash_flow": -10300000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -6500000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 16600000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -16800000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "32200000", "netIncome": "6600000", "grossProfit": "140300000", "totalRevenue": "369100000", "costOfRevenue": "228800000", "interestExpense": "2500000", "operatingIncome": "17400000", "fiscalDateEnding": "2025-03-31", "researchAndDevelopment": "6600000", "depreciationAndAmortization": "18500000" }, "balance": { "totalDebt": "218100000", "totalAssets": "1755200000", "longTermDebt": null, "shortTermDebt": "138700000", "fiscalDateEnding": "2025-03-31", "totalLiabilities": null, "sharesOutstanding": "26651419", "totalCurrentAssets": "710000000", "totalShareholderEquity": "369300000", "totalCurrentLiabilities": "600300000", "cashAndShortTermInvestments": "74800000" }, "cashflow": { "freeCashFlow": "-16800000", "dividendsPaid": null, "issuanceOfDebt": "16600000", "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2025-03-31", "operatingCashflow": "-10300000", "repurchaseOfStock": null, "capitalExpenditures": "-6500000" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:23:24.829064+00:00", "is_restated": false, "income_statement": { "revenue": 413200000, "cost_of_revenue": 251400000, "gross_profit": 161800000, "ebit": 14600000, "ebitda": 51900000, "pretax_income": null, "tax_provision": null, "net_income": 900000, "net_income_to_common": 900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 82300000, "total_current_assets": 698200000, "total_assets": 1747900000, "short_term_debt": 122200000, "long_term_debt": 330300000, "total_debt": 530900000, "total_liabilities": null, "total_equity": 364500000, "shares_outstanding": 26651419, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 82100000, "capital_expenditure": -27300000, "free_cash_flow": 54800000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": 1300000, "net_debt_issued": 20600000 }, "complete_fields": { "id": 390394, "ticker_id": 21093, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:23:24.829064+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "51900000", "netIncome": "900000", "grossProfit": "161800000", "totalRevenue": "413200000", "costOfRevenue": "251400000", "interestExpense": "27000000", "operatingIncome": "14600000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": "-1800000", "depreciationAndAmortization": "21700000" }, "balance": { "totalDebt": "530900000", "totalAssets": "1747900000", "longTermDebt": "330300000", "shortTermDebt": "122200000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "26651419", "totalCurrentAssets": "698200000", "totalShareholderEquity": "364500000", "totalCurrentLiabilities": "597300000", "cashAndShortTermInvestments": "82300000" }, "cashflow": { "freeCashFlow": "54800000", "dividendsPaid": "0", "issuanceOfDebt": "20600000", "issuanceOfStock": "1300000", "repaymentOfDebt": null, "fiscalDateEnding": "2024-12-31", "operatingCashflow": "82100000", "repurchaseOfStock": null, "capitalExpenditures": "-27300000" } }, "revenue": 413200000, "cost_of_revenue": 251400000, "gross_profit": 161800000, "research_and_development": -1800000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 14600000, "depreciation_amortisation": 21700000, "ebitda": 51900000, "interest_expense": 27000000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 900000, "net_income_continuing_ops": null, "net_income_to_common": 900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 82300000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 698200000, "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": 1747900000, "short_term_debt": 122200000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 597300000, "long_term_debt": 330300000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 530900000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 364500000, "shares_outstanding": 26651419, "operating_cash_flow": 82100000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -27300000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": 0, "share_repurchases": null, "shares_issued": 1300000, "net_debt_issued": 20600000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 54800000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "51900000", "netIncome": "900000", "grossProfit": "161800000", "totalRevenue": "413200000", "costOfRevenue": "251400000", "interestExpense": "27000000", "operatingIncome": "14600000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": "-1800000", "depreciationAndAmortization": "21700000" }, "balance": { "totalDebt": "530900000", "totalAssets": "1747900000", "longTermDebt": "330300000", "shortTermDebt": "122200000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "26651419", "totalCurrentAssets": "698200000", "totalShareholderEquity": "364500000", "totalCurrentLiabilities": "597300000", "cashAndShortTermInvestments": "82300000" }, "cashflow": { "freeCashFlow": "54800000", "dividendsPaid": "0", "issuanceOfDebt": "20600000", "issuanceOfStock": "1300000", "repaymentOfDebt": null, "fiscalDateEnding": "2024-12-31", "operatingCashflow": "82100000", "repurchaseOfStock": null, "capitalExpenditures": "-27300000" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:23:24.829064+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": null }, "complete_fields": { "id": 390396, "ticker_id": 21093, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:23:24.829064+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2024-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2024-09-30", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": "0", "issuanceOfDebt": null, "issuanceOfStock": "0", "repaymentOfDebt": null, "fiscalDateEnding": "2024-09-30", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } }, "revenue": null, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": null, "depreciation_amortisation": null, "ebitda": null, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": null, "net_income_continuing_ops": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": null, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": null, "shares_outstanding": null, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": null, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": 0, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2024-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2024-09-30", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": "0", "issuanceOfDebt": null, "issuanceOfStock": "0", "repaymentOfDebt": null, "fiscalDateEnding": "2024-09-30", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "cornerstone_value", "name": "Cornerstone Value", "slug": "cornerstone-value", "group": "value", "page_url": "/factors/cornerstone-value/", "rank_field": "cornerstone_value_rank" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" }, { "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" }, { "key": "low_volatility", "name": "Low Volatility", "slug": "low-volatility", "group": "defensive", "page_url": "/factors/low-volatility/", "rank_field": "volatility_252d" } ], "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" ] } } }