{ "ticker": { "uuid": "c2e89d77-cbb1-43b0-aa67-7de4013eafe9", "symbol": "SJJ", "name": "Serviceware SE", "exchange": "GER", "exchange_name": "XETRA", "country": "DE", "currency": "EUR", "sector": "Technology", "industry": "Software - Application", "page_url": "https://sharemaestro.com/factors/ticker/c2e89d77-cbb1-43b0-aa67-7de4013eafe9/", "api_url": "https://sharemaestro.com/factors/api/tickers/c2e89d77-cbb1-43b0-aa67-7de4013eafe9/" }, "ticker_metadata": { "id": 20439, "uuid": "c2e89d77-cbb1-43b0-aa67-7de4013eafe9", "symbol": "SJJ", "name": "Serviceware SE", "asset_type": "equity", "market_cap": 118125000, "stock_exchange_id": 8, "industry": "Software - Application", "sector": "Technology", "description": "Serviceware SE provides a portfolio of software solutions for the digitalization and automation of service processes in Germany, Austria, Switzerland, and internationally. The company offers IT financial and cloud cost management, and digital value model for TBM; corporate performance management, including planning, budgeting, forecasting, business intelligence and analytics, and project performance management; and enterprise service management comprising IT, HR, and field service management, as well as information security, transformation management, IT architecture and sourcing, digitalization, and operational excellence services. It also provides customer service management, knowledge management, and AI chatbot; and Artifical Intelligence solutions. Additionally, the company offers software licensing, maintenances and services, consulting and implementation, and managed services, as well as IT infrastructure solutions and integrated ESM solutions. Serviceware SE was founded in 1998 and is headquartered in Idstein, 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": "c2e89d77-cbb1-43b0-aa67-7de4013eafe9", "symbol": "SJJ", "name": "Serviceware SE", "exchange": "GER", "exchange_name": "XETRA", "country": "DE", "currency": "EUR", "sector": "Technology", "industry": "Software - Application", "page_url": "https://sharemaestro.com/factors/ticker/c2e89d77-cbb1-43b0-aa67-7de4013eafe9/", "api_url": "https://sharemaestro.com/factors/api/tickers/c2e89d77-cbb1-43b0-aa67-7de4013eafe9/" }, "week_end_date": "2026-06-07", "universe": "EUR_DE", "score": { "os": 0.01, "value": 0.16, "quality": 0.15, "momentum": 0.16, "coverage": 0.879, "confidence": 0.867, "delta": null }, "headline_factors": { "price": 12.45, "market_cap": 130725000, "pe_ratio": 1263.8983, "earnings_yield": 0.0008, "ebitda_to_ev": 0.0385, "shareholder_yield": 0, "roe": 0.0022, "piotroski_f_score": 6, "momentum_12_1": -0.2157, "volatility_252d": 0.4193 }, "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": "2024-11-30", "financials_age_days": 554, "has_full_data": true, "completeness_score": 0.9286, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T12:30:37.689951+00:00", "batch_id": "" }, "size": { "price_close": 12.45, "market_cap": 130725000, "market_cap_usd": 130725000, "enterprise_value": 98663941, "shares_outstanding": 10500000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 1263.8983, "pb_ratio": 2.8129, "ptbv_ratio": 2.8129, "ps_ratio": 1.1685, "pcf_ratio": 13.2178, "pfcf_ratio": 15.9674, "ev_ebitda": 25.9519, "ev_ebit": 4257.16, "ev_sales": 0.8819, "ev_fcf": 12.0513, "earnings_yield": 0.0008, "fcf_yield": 0.083, "price_to_sales": 1.1685, "price_to_book": 2.8129, "price_to_cashflow": 13.2178, "ebitda_to_ev": 0.0385, "sales_yield": 1.1339 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": 0.0082, "total_yield": 0.0082 }, "quality": { "gross_margin": 0.1523, "operating_margin": 0.0002, "net_margin": 0.0009, "ebitda_margin": 0.034, "fcf_margin": 0.0732, "roe": 0.0022, "roa": 0.0006, "roic": 0.0012, "roc_greenblatt": null, "asset_turnover": 0.6644, "cash_conversion": 79.1547, "accruals_ratio": -0.0581, "sbc_to_revenue": null, "piotroski_f_score": 6, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.1116, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.1012, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": null, "net_debt_to_ebitda": -8.4331, "debt_to_assets": 0.0276, "interest_coverage": 0.0586, "current_ratio": 1.266, "quick_ratio": 1.266, "net_debt": -32061059, "local_beta": 0.4434, "volatility_252d": 0.4193, "volatility_60d": 0.872, "max_drawdown_12m": -0.465, "risk_adjusted_momentum": -0.5144 }, "growth": { "revenue_growth_1y": 0.1285, "revenue_growth_3y_cagr": 0.0831, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 14.6484, "book_value_growth_1y": 0.002, "revenue_growth": 0.1285, "earnings_growth": null }, "momentum": { "price_return_1m": 0.0375, "price_return_3m": -0.0568, "price_return_6m": -0.2455, "price_return_9m": -0.3342, "price_return_12m": -0.1863, "price_return_12m_ex1m": -0.2157, "momentum_6m": -0.2455, "momentum_12m": -0.1863, "momentum_12_1": -0.2157, "distance_from_52w_high": -0.3775, "distance_from_52w_low": 0.1636, "relative_strength": -0.205 }, "raw_ttm": { "revenue_ttm": 111873683, "gross_profit_ttm": 17035825, "ebit_ttm": 23176, "ebitda_ttm": 3801804, "net_income_ttm": 103430, "eps_diluted_ttm": 0.0099, "operating_cash_flow_ttm": 9890099, "capital_expenditure_ttm": -1703126, "fcf_ttm": 8186973, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 395594, "cash_and_equivalents": 36704000, "total_current_assets": 99125929, "total_current_liabilities": 78296278, "net_ppe": null, "total_assets": 168377457, "total_debt": 4642941, "total_equity": 46473721, "net_working_capital": -14872735, "book_value_per_share": 4.4261, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 4.4261 }, "ranks": { "universe_ticker_count": 632, "rank_pe": 100, "rank_pb": 62, "rank_ptbv": 62, "rank_ps": 43, "rank_pcf": 61, "rank_ev_ebitda": 89, "rank_ev_ebit": 100, "rank_earnings_yield": 100, "rank_fcf_yield": 21, "rank_dividend_yield": 93, "rank_shareholder_yield": 89, "rank_total_yield": 78, "rank_roe": 82, "rank_roc": 50, "rank_roic": 88, "rank_gross_margin": 91, "rank_fcf_margin": 50, "rank_piotroski": 55, "rank_accruals": 35, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 19, "rank_momentum_12m": 78, "rank_momentum_12m_ex1m": 81, "rank_relative_strength": 78 }, "composites": { "value_composite": 84, "quality_composite": 85, "momentum_composite": 84, "growth_composite": 22, "yield_composite": 91, "svqf_composite": 100, "vc1_composite": 82, "vc2_composite": 88, "vc3_composite": 85, "trending_value_composite": null, "overall_composite": 99, "quality_value_composite": 0.1549, "os_score": 0.01, "value_percentile": 0.16, "quality_percentile": 0.15, "momentum_percentile": 0.16, "factor_coverage": 0.879, "signal_confidence": 0.867, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 75, "small_cap_core_rank": 90, "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": 8121, "ticker_id": 20439, "universe_id": 5, "week_end_date": "2026-06-07", "source_primary": "yfinance", "source_gaps": {}, "financials_period_end": "2024-11-30", "financials_age_days": 554, "has_full_data": true, "completeness_score": 0.9286, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T12:30:37.689951+00:00", "batch_id": "", "os_score_delta": null, "price_close": 12.45, "market_cap": 130725000, "market_cap_usd": 130725000, "enterprise_value": 98663941, "shares_outstanding": 10500000, "fx_rate_to_usd": null, "pe_ratio": 1263.8982887, "pb_ratio": 2.81287999, "ptbv_ratio": 2.81287999, "ps_ratio": 1.16850538, "pcf_ratio": 13.21776455, "pfcf_ratio": 15.96743998, "ev_ebitda": 25.95187469, "ev_ebit": 4257.16003624, "ev_sales": 0.8819227, "ev_fcf": 12.05133338, "earnings_yield": 0.0007912, "fcf_yield": 0.08297837, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": 0.00822173, "total_yield": 0.00822173, "gross_margin": 0.15227732, "operating_margin": 0.00020716, "net_margin": 0.00092452, "ebitda_margin": 0.03398301, "fcf_margin": 0.07318051, "roe": 0.00222556, "roa": 0.00061427, "roic": 0.00120602, "roc_greenblatt": null, "asset_turnover": 0.66442198, "cash_conversion": 79.154723, "accruals_ratio": -0.05812339, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": -8.43311728, "debt_to_assets": 0.0275746, "interest_coverage": 0.05858532, "current_ratio": 1.26603629, "quick_ratio": 1.26603629, "net_debt": -32061059, "revenue_growth_1y": 0.128498, "revenue_growth_3y_cagr": 0.08314983, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 14.64839263, "book_value_growth_1y": 0.0020135, "piotroski_f_score": 6, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.111584, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.0375, "price_return_3m": -0.05681818, "price_return_6m": -0.24545455, "price_return_9m": -0.33422463, "price_return_12m": -0.18627451, "price_return_12m_ex1m": -0.21568627, "distance_from_52w_high": -0.3775, "distance_from_52w_low": 0.1635514, "relative_strength": -0.20497848, "local_beta": 0.4434, "volatility_252d": 0.419279, "volatility_60d": 0.872026, "max_drawdown_12m": -0.465, "revenue_ttm": 111873683, "gross_profit_ttm": 17035825, "ebit_ttm": 23176, "ebitda_ttm": 3801804, "net_income_ttm": 103430, "eps_diluted_ttm": 0.00985048, "operating_cash_flow_ttm": 9890099, "capital_expenditure_ttm": -1703126, "fcf_ttm": 8186973, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 395594, "cash_and_equivalents": 36704000, "total_current_assets": 99125929, "total_current_liabilities": 78296278, "net_ppe": null, "total_assets": 168377457, "total_debt": 4642941, "total_equity": 46473721, "net_working_capital": -14872735, "book_value_per_share": 4.42606867, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 4.42606867, "universe_ticker_count": 632, "sector": "Technology", "rank_pe": 100, "rank_pb": 62, "rank_ptbv": 62, "rank_ps": 43, "rank_pcf": 61, "rank_ev_ebitda": 89, "rank_ev_ebit": 100, "rank_earnings_yield": 100, "rank_fcf_yield": 21, "rank_dividend_yield": 93, "rank_shareholder_yield": 89, "rank_total_yield": 78, "rank_roe": 82, "rank_roc": 50, "rank_roic": 88, "rank_gross_margin": 91, "rank_fcf_margin": 50, "rank_piotroski": 55, "rank_accruals": 35, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 19, "rank_momentum_12m": 78, "rank_momentum_12m_ex1m": 81, "rank_relative_strength": 78, "value_composite": 84, "quality_composite": 85, "momentum_composite": 84, "growth_composite": 22, "yield_composite": 91, "svqf_composite": 100, "vc1_composite": 82, "vc2_composite": 88, "vc3_composite": 85, "trending_value_composite": null, "overall_composite": 99, "factor_coverage": 0.879, "signal_confidence": 0.867, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 75, "small_cap_core_rank": 90, "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": 12.45, "os": 0.01, "value": 0.16, "quality": 0.15, "momentum": 0.16, "confidence": 0.867, "coverage": 0.879, "pe_ratio": 1263.8983, "earnings_yield": 0.0008, "shareholder_yield": 0, "roe": 0.0022, "momentum_12_1": -0.2157, "complete_fields": { "id": 8121, "ticker_id": 20439, "universe_id": 5, "week_end_date": "2026-06-07", "source_primary": "yfinance", "source_gaps": {}, "financials_period_end": "2024-11-30", "financials_age_days": 554, "has_full_data": true, "completeness_score": 0.9286, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T12:30:37.689951+00:00", "batch_id": "", "os_score_delta": null, "price_close": 12.45, "market_cap": 130725000, "market_cap_usd": 130725000, "enterprise_value": 98663941, "shares_outstanding": 10500000, "fx_rate_to_usd": null, "pe_ratio": 1263.8982887, "pb_ratio": 2.81287999, "ptbv_ratio": 2.81287999, "ps_ratio": 1.16850538, "pcf_ratio": 13.21776455, "pfcf_ratio": 15.96743998, "ev_ebitda": 25.95187469, "ev_ebit": 4257.16003624, "ev_sales": 0.8819227, "ev_fcf": 12.05133338, "earnings_yield": 0.0007912, "fcf_yield": 0.08297837, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": 0.00822173, "total_yield": 0.00822173, "gross_margin": 0.15227732, "operating_margin": 0.00020716, "net_margin": 0.00092452, "ebitda_margin": 0.03398301, "fcf_margin": 0.07318051, "roe": 0.00222556, "roa": 0.00061427, "roic": 0.00120602, "roc_greenblatt": null, "asset_turnover": 0.66442198, "cash_conversion": 79.154723, "accruals_ratio": -0.05812339, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": -8.43311728, "debt_to_assets": 0.0275746, "interest_coverage": 0.05858532, "current_ratio": 1.26603629, "quick_ratio": 1.26603629, "net_debt": -32061059, "revenue_growth_1y": 0.128498, "revenue_growth_3y_cagr": 0.08314983, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 14.64839263, "book_value_growth_1y": 0.0020135, "piotroski_f_score": 6, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.111584, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.0375, "price_return_3m": -0.05681818, "price_return_6m": -0.24545455, "price_return_9m": -0.33422463, "price_return_12m": -0.18627451, "price_return_12m_ex1m": -0.21568627, "distance_from_52w_high": -0.3775, "distance_from_52w_low": 0.1635514, "relative_strength": -0.20497848, "local_beta": 0.4434, "volatility_252d": 0.419279, "volatility_60d": 0.872026, "max_drawdown_12m": -0.465, "revenue_ttm": 111873683, "gross_profit_ttm": 17035825, "ebit_ttm": 23176, "ebitda_ttm": 3801804, "net_income_ttm": 103430, "eps_diluted_ttm": 0.00985048, "operating_cash_flow_ttm": 9890099, "capital_expenditure_ttm": -1703126, "fcf_ttm": 8186973, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 395594, "cash_and_equivalents": 36704000, "total_current_assets": 99125929, "total_current_liabilities": 78296278, "net_ppe": null, "total_assets": 168377457, "total_debt": 4642941, "total_equity": 46473721, "net_working_capital": -14872735, "book_value_per_share": 4.42606867, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 4.42606867, "universe_ticker_count": 632, "sector": "Technology", "rank_pe": 100, "rank_pb": 62, "rank_ptbv": 62, "rank_ps": 43, "rank_pcf": 61, "rank_ev_ebitda": 89, "rank_ev_ebit": 100, "rank_earnings_yield": 100, "rank_fcf_yield": 21, "rank_dividend_yield": 93, "rank_shareholder_yield": 89, "rank_total_yield": 78, "rank_roe": 82, "rank_roc": 50, "rank_roic": 88, "rank_gross_margin": 91, "rank_fcf_margin": 50, "rank_piotroski": 55, "rank_accruals": 35, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 19, "rank_momentum_12m": 78, "rank_momentum_12m_ex1m": 81, "rank_relative_strength": 78, "value_composite": 84, "quality_composite": 85, "momentum_composite": 84, "growth_composite": 22, "yield_composite": 91, "svqf_composite": 100, "vc1_composite": 82, "vc2_composite": 88, "vc3_composite": 85, "trending_value_composite": null, "overall_composite": 99, "factor_coverage": 0.879, "signal_confidence": 0.867, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 75, "small_cap_core_rank": 90, "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": "2024-11-30", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:17:57.922503+00:00", "is_restated": false, "income_statement": { "revenue": 103290019, "cost_of_revenue": 86254194, "gross_profit": 17035825, "ebit": 23176, "ebitda": 3801804, "pretax_income": null, "tax_provision": null, "net_income": -95243, "net_income_to_common": -95243, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 26708215, "total_current_assets": 92983201, "total_assets": 155054476, "short_term_debt": 1001614, "long_term_debt": 0, "total_debt": 4642941, "total_liabilities": null, "total_equity": 46334903, "shares_outstanding": 10500000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 9890099, "capital_expenditure": -1703126, "free_cash_flow": 8186973, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -1074786 }, "complete_fields": { "id": 389477, "ticker_id": 20439, "period_end_date": "2024-11-30", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:17:57.922503+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "3801804", "netIncome": "-95243", "grossProfit": "17035825", "totalRevenue": "103290019", "costOfRevenue": "86254194", "interestExpense": "395594", "operatingIncome": "23176", "fiscalDateEnding": "2024-11-30", "researchAndDevelopment": null, "depreciationAndAmortization": "3538649" }, "balance": { "totalDebt": "4642941", "totalAssets": "155054476", "longTermDebt": "0", "shortTermDebt": "1001614", "fiscalDateEnding": "2024-11-30", "totalLiabilities": null, "sharesOutstanding": "10500000", "totalCurrentAssets": "92983201", "totalShareholderEquity": "46334903", "totalCurrentLiabilities": "73264756", "cashAndShortTermInvestments": "26708215" }, "cashflow": { "freeCashFlow": "8186973", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": "-1074786", "fiscalDateEnding": "2024-11-30", "operatingCashflow": "9890099", "repurchaseOfStock": null, "capitalExpenditures": "-1703126" } }, "revenue": 103290019, "cost_of_revenue": 86254194, "gross_profit": 17035825, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 23176, "depreciation_amortisation": 3538649, "ebitda": 3801804, "interest_expense": 395594, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -95243, "net_income_continuing_ops": null, "net_income_to_common": -95243, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 26708215, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 92983201, "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": 155054476, "short_term_debt": 1001614, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 73264756, "long_term_debt": 0, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 4642941, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 46334903, "shares_outstanding": 10500000, "operating_cash_flow": 9890099, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -1703126, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -1074786, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 8186973, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "3801804", "netIncome": "-95243", "grossProfit": "17035825", "totalRevenue": "103290019", "costOfRevenue": "86254194", "interestExpense": "395594", "operatingIncome": "23176", "fiscalDateEnding": "2024-11-30", "researchAndDevelopment": null, "depreciationAndAmortization": "3538649" }, "balance": { "totalDebt": "4642941", "totalAssets": "155054476", "longTermDebt": "0", "shortTermDebt": "1001614", "fiscalDateEnding": "2024-11-30", "totalLiabilities": null, "sharesOutstanding": "10500000", "totalCurrentAssets": "92983201", "totalShareholderEquity": "46334903", "totalCurrentLiabilities": "73264756", "cashAndShortTermInvestments": "26708215" }, "cashflow": { "freeCashFlow": "8186973", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": "-1074786", "fiscalDateEnding": "2024-11-30", "operatingCashflow": "9890099", "repurchaseOfStock": null, "capitalExpenditures": "-1703126" } } }, { "period_end_date": "2023-11-30", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:17:57.922503+00:00", "is_restated": false, "income_statement": { "revenue": 91528757, "cost_of_revenue": 79856176, "gross_profit": 11672581, "ebit": -3862505, "ebitda": 595875, "pretax_income": null, "tax_provision": null, "net_income": -3977672, "net_income_to_common": -3977672, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 25015785, "total_current_assets": 73802899, "total_assets": 124740157, "short_term_debt": 1077000, "long_term_debt": 999400, "total_debt": 5926828, "total_liabilities": null, "total_equity": 46241795, "shares_outstanding": 10500000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 1272045, "capital_expenditure": -748862, "free_cash_flow": 523183, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -1165761 }, "complete_fields": { "id": 389478, "ticker_id": 20439, "period_end_date": "2023-11-30", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:17:57.922503+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "595875", "netIncome": "-3977672", "grossProfit": "11672581", "totalRevenue": "91528757", "costOfRevenue": "79856176", "interestExpense": "307467", "operatingIncome": "-3862505", "fiscalDateEnding": "2023-11-30", "researchAndDevelopment": null, "depreciationAndAmortization": "4149086" }, "balance": { "totalDebt": "5926828", "totalAssets": "124740157", "longTermDebt": "999400", "shortTermDebt": "1077000", "fiscalDateEnding": "2023-11-30", "totalLiabilities": null, "sharesOutstanding": "10500000", "totalCurrentAssets": "73802899", "totalShareholderEquity": "46241795", "totalCurrentLiabilities": "51982566", "cashAndShortTermInvestments": "25015785" }, "cashflow": { "freeCashFlow": "523183", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": "-1165761", "fiscalDateEnding": "2023-11-30", "operatingCashflow": "1272045", "repurchaseOfStock": null, "capitalExpenditures": "-748862" } }, "revenue": 91528757, "cost_of_revenue": 79856176, "gross_profit": 11672581, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -3862505, "depreciation_amortisation": 4149086, "ebitda": 595875, "interest_expense": 307467, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -3977672, "net_income_continuing_ops": null, "net_income_to_common": -3977672, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 25015785, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 73802899, "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": 124740157, "short_term_debt": 1077000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 51982566, "long_term_debt": 999400, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 5926828, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 46241795, "shares_outstanding": 10500000, "operating_cash_flow": 1272045, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -748862, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -1165761, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 523183, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "595875", "netIncome": "-3977672", "grossProfit": "11672581", "totalRevenue": "91528757", "costOfRevenue": "79856176", "interestExpense": "307467", "operatingIncome": "-3862505", "fiscalDateEnding": "2023-11-30", "researchAndDevelopment": null, "depreciationAndAmortization": "4149086" }, "balance": { "totalDebt": "5926828", "totalAssets": "124740157", "longTermDebt": "999400", "shortTermDebt": "1077000", "fiscalDateEnding": "2023-11-30", "totalLiabilities": null, "sharesOutstanding": "10500000", "totalCurrentAssets": "73802899", "totalShareholderEquity": "46241795", "totalCurrentLiabilities": "51982566", "cashAndShortTermInvestments": "25015785" }, "cashflow": { "freeCashFlow": "523183", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": "-1165761", "fiscalDateEnding": "2023-11-30", "operatingCashflow": "1272045", "repurchaseOfStock": null, "capitalExpenditures": "-748862" } } }, { "period_end_date": "2022-11-30", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:17:57.922503+00:00", "is_restated": false, "income_statement": { "revenue": 83180264, "cost_of_revenue": 71167115, "gross_profit": 12013149, "ebit": -5539794, "ebitda": -1513328, "pretax_income": null, "tax_provision": null, "net_income": -3917665, "net_income_to_common": -3917665, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 29074000, "total_current_assets": 63813099, "total_assets": 108779348, "short_term_debt": 1077000, "long_term_debt": 2165000, "total_debt": 8448847, "total_liabilities": null, "total_equity": 49887965, "shares_outstanding": 10500000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 776792, "capital_expenditure": -955286, "free_cash_flow": 776792, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -1356106 }, "complete_fields": { "id": 389479, "ticker_id": 20439, "period_end_date": "2022-11-30", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:17:57.922503+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-1513328", "netIncome": "-3917665", "grossProfit": "12013149", "totalRevenue": "83180264", "costOfRevenue": "71167115", "interestExpense": "102363", "operatingIncome": "-5539794", "fiscalDateEnding": "2022-11-30", "researchAndDevelopment": null, "depreciationAndAmortization": "4216943" }, "balance": { "totalDebt": "8448847", "totalAssets": "108779348", "longTermDebt": "2165000", "shortTermDebt": "1077000", "fiscalDateEnding": "2022-11-30", "totalLiabilities": null, "sharesOutstanding": "10500000", "totalCurrentAssets": "63813099", "totalShareholderEquity": "49887965", "totalCurrentLiabilities": "41499611", "cashAndShortTermInvestments": "29074000" }, "cashflow": { "freeCashFlow": "776792", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": "-1356106", "fiscalDateEnding": "2022-11-30", "operatingCashflow": "776792", "repurchaseOfStock": null, "capitalExpenditures": "-955286" } }, "revenue": 83180264, "cost_of_revenue": 71167115, "gross_profit": 12013149, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -5539794, "depreciation_amortisation": 4216943, "ebitda": -1513328, "interest_expense": 102363, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -3917665, "net_income_continuing_ops": null, "net_income_to_common": -3917665, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 29074000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 63813099, "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": 108779348, "short_term_debt": 1077000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 41499611, "long_term_debt": 2165000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 8448847, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 49887965, "shares_outstanding": 10500000, "operating_cash_flow": 776792, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -955286, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -1356106, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 776792, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-1513328", "netIncome": "-3917665", "grossProfit": "12013149", "totalRevenue": "83180264", "costOfRevenue": "71167115", "interestExpense": "102363", "operatingIncome": "-5539794", "fiscalDateEnding": "2022-11-30", "researchAndDevelopment": null, "depreciationAndAmortization": "4216943" }, "balance": { "totalDebt": "8448847", "totalAssets": "108779348", "longTermDebt": "2165000", "shortTermDebt": "1077000", "fiscalDateEnding": "2022-11-30", "totalLiabilities": null, "sharesOutstanding": "10500000", "totalCurrentAssets": "63813099", "totalShareholderEquity": "49887965", "totalCurrentLiabilities": "41499611", "cashAndShortTermInvestments": "29074000" }, "cashflow": { "freeCashFlow": "776792", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": "-1356106", "fiscalDateEnding": "2022-11-30", "operatingCashflow": "776792", "repurchaseOfStock": null, "capitalExpenditures": "-955286" } } }, { "period_end_date": "2021-11-30", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:17:57.922503+00:00", "is_restated": false, "income_statement": { "revenue": 81281694, "cost_of_revenue": 68943800, "gross_profit": 12337894, "ebit": -1098476, "ebitda": 2210140, "pretax_income": null, "tax_provision": null, "net_income": -2098965, "net_income_to_common": -2098965, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 34323000, "total_current_assets": 70733924, "total_assets": 110780097, "short_term_debt": 1371522, "long_term_debt": 3227000, "total_debt": 3531522, "total_liabilities": null, "total_equity": 53934571, "shares_outstanding": 10500000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 6014154, "capital_expenditure": -726260, "free_cash_flow": 5287894, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -1815956 }, "complete_fields": { "id": 389480, "ticker_id": 20439, "period_end_date": "2021-11-30", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:17:57.922503+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "2210140", "netIncome": "-2098965", "grossProfit": "12337894", "totalRevenue": "81281694", "costOfRevenue": "68943800", "interestExpense": "179382", "operatingIncome": "-1098476", "fiscalDateEnding": "2021-11-30", "researchAndDevelopment": null, "depreciationAndAmortization": "3457370" }, "balance": { "totalDebt": "3531522", "totalAssets": "110780097", "longTermDebt": "3227000", "shortTermDebt": "1371522", "fiscalDateEnding": "2021-11-30", "totalLiabilities": null, "sharesOutstanding": "10500000", "totalCurrentAssets": "70733924", "totalShareholderEquity": "53934571", "totalCurrentLiabilities": "40517414", "cashAndShortTermInvestments": "34323000" }, "cashflow": { "freeCashFlow": "5287894", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": "-1815956", "fiscalDateEnding": "2021-11-30", "operatingCashflow": "6014154", "repurchaseOfStock": null, "capitalExpenditures": "-726260" } }, "revenue": 81281694, "cost_of_revenue": 68943800, "gross_profit": 12337894, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1098476, "depreciation_amortisation": 3457370, "ebitda": 2210140, "interest_expense": 179382, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -2098965, "net_income_continuing_ops": null, "net_income_to_common": -2098965, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 34323000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 70733924, "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": 110780097, "short_term_debt": 1371522, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 40517414, "long_term_debt": 3227000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 3531522, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 53934571, "shares_outstanding": 10500000, "operating_cash_flow": 6014154, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -726260, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -1815956, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 5287894, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "2210140", "netIncome": "-2098965", "grossProfit": "12337894", "totalRevenue": "81281694", "costOfRevenue": "68943800", "interestExpense": "179382", "operatingIncome": "-1098476", "fiscalDateEnding": "2021-11-30", "researchAndDevelopment": null, "depreciationAndAmortization": "3457370" }, "balance": { "totalDebt": "3531522", "totalAssets": "110780097", "longTermDebt": "3227000", "shortTermDebt": "1371522", "fiscalDateEnding": "2021-11-30", "totalLiabilities": null, "sharesOutstanding": "10500000", "totalCurrentAssets": "70733924", "totalShareholderEquity": "53934571", "totalCurrentLiabilities": "40517414", "cashAndShortTermInvestments": "34323000" }, "cashflow": { "freeCashFlow": "5287894", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": "-1815956", "fiscalDateEnding": "2021-11-30", "operatingCashflow": "6014154", "repurchaseOfStock": null, "capitalExpenditures": "-726260" } } } ], "quarterly": [ { "period_end_date": "2026-02-28", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:17:57.922503+00:00", "is_restated": false, "income_statement": { "revenue": 29327000, "cost_of_revenue": null, "gross_profit": null, "ebit": null, "ebitda": null, "pretax_income": null, "tax_provision": null, "net_income": -294000, "net_income_to_common": -294000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 36704000, "total_current_assets": null, "total_assets": null, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": null, "total_equity": 46473721, "shares_outstanding": 10500000, "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": 389473, "ticker_id": 20439, "period_end_date": "2026-02-28", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:17:57.922503+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": null, "netIncome": "-294000", "grossProfit": null, "totalRevenue": "29327000", "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2026-02-28", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2026-02-28", "totalLiabilities": null, "sharesOutstanding": "10500000", "totalCurrentAssets": null, "totalShareholderEquity": "46473721", "totalCurrentLiabilities": null, "cashAndShortTermInvestments": "36704000" } }, "revenue": 29327000, "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": -294000, "net_income_continuing_ops": null, "net_income_to_common": -294000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 36704000, "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": 46473721, "shares_outstanding": 10500000, "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": "-294000", "grossProfit": null, "totalRevenue": "29327000", "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2026-02-28", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2026-02-28", "totalLiabilities": null, "sharesOutstanding": "10500000", "totalCurrentAssets": null, "totalShareholderEquity": "46473721", "totalCurrentLiabilities": null, "cashAndShortTermInvestments": "36704000" } } }, { "period_end_date": "2025-05-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:17:57.922503+00:00", "is_restated": false, "income_statement": { "revenue": 27744664, "cost_of_revenue": null, "gross_profit": null, "ebit": null, "ebitda": null, "pretax_income": null, "tax_provision": null, "net_income": 187673, "net_income_to_common": 187673, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 25679177, "total_current_assets": 99125929, "total_assets": 168377457, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": null, "total_equity": 46217801, "shares_outstanding": 10500000, "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": 389474, "ticker_id": 20439, "period_end_date": "2025-05-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:17:57.922503+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": null, "netIncome": "187673", "grossProfit": null, "totalRevenue": "27744664", "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2025-05-31", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": "168377457", "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2025-05-31", "totalLiabilities": null, "sharesOutstanding": "10500000", "totalCurrentAssets": "99125929", "totalShareholderEquity": "46217801", "totalCurrentLiabilities": "78296278", "cashAndShortTermInvestments": "25679177" } }, "revenue": 27744664, "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": 187673, "net_income_continuing_ops": null, "net_income_to_common": 187673, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 25679177, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 99125929, "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": 168377457, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 78296278, "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": 46217801, "shares_outstanding": 10500000, "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": "187673", "grossProfit": null, "totalRevenue": "27744664", "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2025-05-31", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": "168377457", "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2025-05-31", "totalLiabilities": null, "sharesOutstanding": "10500000", "totalCurrentAssets": "99125929", "totalShareholderEquity": "46217801", "totalCurrentLiabilities": "78296278", "cashAndShortTermInvestments": "25679177" } } }, { "period_end_date": "2025-02-28", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:17:57.922503+00:00", "is_restated": false, "income_statement": { "revenue": 27761000, "cost_of_revenue": null, "gross_profit": null, "ebit": null, "ebitda": null, "pretax_income": null, "tax_provision": null, "net_income": -416000, "net_income_to_common": -416000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 31605000, "total_current_assets": null, "total_assets": null, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": null, "total_equity": 45913864, "shares_outstanding": 10500000, "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": 389475, "ticker_id": 20439, "period_end_date": "2025-02-28", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:17:57.922503+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": null, "netIncome": "-416000", "grossProfit": null, "totalRevenue": "27761000", "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2025-02-28", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2025-02-28", "totalLiabilities": null, "sharesOutstanding": "10500000", "totalCurrentAssets": null, "totalShareholderEquity": "45913864", "totalCurrentLiabilities": null, "cashAndShortTermInvestments": "31605000" } }, "revenue": 27761000, "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": -416000, "net_income_continuing_ops": null, "net_income_to_common": -416000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 31605000, "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": 45913864, "shares_outstanding": 10500000, "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": "-416000", "grossProfit": null, "totalRevenue": "27761000", "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2025-02-28", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2025-02-28", "totalLiabilities": null, "sharesOutstanding": "10500000", "totalCurrentAssets": null, "totalShareholderEquity": "45913864", "totalCurrentLiabilities": null, "cashAndShortTermInvestments": "31605000" } } }, { "period_end_date": "2024-11-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:17:57.922503+00:00", "is_restated": false, "income_statement": { "revenue": 27041019, "cost_of_revenue": null, "gross_profit": null, "ebit": null, "ebitda": null, "pretax_income": null, "tax_provision": null, "net_income": 625757, "net_income_to_common": 625757, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 26708215, "total_current_assets": 92983201, "total_assets": 155054476, "short_term_debt": 1001614, "long_term_debt": 0, "total_debt": 4642941, "total_liabilities": null, "total_equity": 46334903, "shares_outstanding": 10500000, "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": 389476, "ticker_id": 20439, "period_end_date": "2024-11-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:17:57.922503+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": null, "netIncome": "625757", "grossProfit": null, "totalRevenue": "27041019", "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2024-11-30", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": "4642941", "totalAssets": "155054476", "longTermDebt": "0", "shortTermDebt": "1001614", "fiscalDateEnding": "2024-11-30", "totalLiabilities": null, "sharesOutstanding": "10500000", "totalCurrentAssets": "92983201", "totalShareholderEquity": "46334903", "totalCurrentLiabilities": "73264756", "cashAndShortTermInvestments": "26708215" } }, "revenue": 27041019, "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": 625757, "net_income_continuing_ops": null, "net_income_to_common": 625757, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 26708215, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 92983201, "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": 155054476, "short_term_debt": 1001614, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 73264756, "long_term_debt": 0, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 4642941, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 46334903, "shares_outstanding": 10500000, "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": "625757", "grossProfit": null, "totalRevenue": "27041019", "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2024-11-30", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": "4642941", "totalAssets": "155054476", "longTermDebt": "0", "shortTermDebt": "1001614", "fiscalDateEnding": "2024-11-30", "totalLiabilities": null, "sharesOutstanding": "10500000", "totalCurrentAssets": "92983201", "totalShareholderEquity": "46334903", "totalCurrentLiabilities": "73264756", "cashAndShortTermInvestments": "26708215" } } } ] }, "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": "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": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 4, "quarterly_financial_periods": 4, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2024-11-30" }, "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" ] } } }