{ "ticker": { "uuid": "c6aff0ec-ffbf-441c-94c5-efd31835a8a1", "symbol": "WEW", "name": "Westwing Group SE", "exchange": "GER", "exchange_name": "XETRA", "country": "DE", "currency": "EUR", "sector": "Consumer Cyclical", "industry": "Furnishings, Fixtures & Appliances", "page_url": "https://sharemaestro.com/factors/ticker/c6aff0ec-ffbf-441c-94c5-efd31835a8a1/", "api_url": "https://sharemaestro.com/factors/api/tickers/c6aff0ec-ffbf-441c-94c5-efd31835a8a1/" }, "ticker_metadata": { "id": 21293, "uuid": "c6aff0ec-ffbf-441c-94c5-efd31835a8a1", "symbol": "WEW", "name": "Westwing Group SE", "asset_type": "equity", "market_cap": 291988320, "stock_exchange_id": 8, "industry": "Furnishings, Fixtures & Appliances", "sector": "Consumer Cyclical", "description": "Westwing Group SE operates as an e-commerce retailer in the home and living sector. It operates in two segments, DACH and International. The company offers furniture, textiles, kitchen accessories, and lighting and decor products, as well as private label products under the Westwing Collection brand and third-party brands. It operates in Germany, Austria, Switzerland, Belgium, Croatia, Czechia, Denmark, Finland, France, Greece, Hungary, Italy, Luxembourg, the Netherlands, Norway, Poland, Portugal, Romania, Slovakia, Slovenia, Spain, and Sweden. The company was incorporated in 2011 and is headquartered in Munich, Germany.", "currency": "EUR", "is_active": true }, "exchange_metadata": { "id": 8, "name": "XETRA", "symbol": "GER", "country_code": "DE", "currency": "EUR", "benchmark": "^GDAXI", "data_symbol": "GER", "ticker_suffix": ".DE", "update_provider": "yfinance", "update_group": "primary", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "c6aff0ec-ffbf-441c-94c5-efd31835a8a1", "symbol": "WEW", "name": "Westwing Group SE", "exchange": "GER", "exchange_name": "XETRA", "country": "DE", "currency": "EUR", "sector": "Consumer Cyclical", "industry": "Furnishings, Fixtures & Appliances", "page_url": "https://sharemaestro.com/factors/ticker/c6aff0ec-ffbf-441c-94c5-efd31835a8a1/", "api_url": "https://sharemaestro.com/factors/api/tickers/c6aff0ec-ffbf-441c-94c5-efd31835a8a1/" }, "week_end_date": "2026-06-07", "universe": "EUR_DE", "score": { "os": 0.27, "value": 0.16, "quality": 0.39, "momentum": 0.9, "coverage": 0.909, "confidence": 0.683, "delta": null }, "headline_factors": { "price": 14.75, "market_cap": 277631978.25, "pe_ratio": 120.7096, "earnings_yield": 0.0083, "ebitda_to_ev": 0.0767, "shareholder_yield": 0.0364, "roe": 0.0391, "piotroski_f_score": 7, "momentum_12_1": 0.7965, "volatility_252d": 0.5042 }, "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": "2024-12-31", "financials_age_days": 523, "has_full_data": true, "completeness_score": 0.9286, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T12:30:50.529556+00:00", "batch_id": "" }, "size": { "price_close": 14.75, "market_cap": 277631978.25, "market_cap_usd": 277631978.25, "enterprise_value": 252831978.25, "shares_outstanding": 18822507, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 120.7096, "pb_ratio": 4.7216, "ptbv_ratio": 4.7216, "ps_ratio": 0.6308, "pcf_ratio": 13.6094, "pfcf_ratio": 26.4411, "ev_ebitda": 13.0326, "ev_ebit": 148.7247, "ev_sales": 0.5745, "ev_fcf": 24.0792, "earnings_yield": 0.0083, "fcf_yield": 0.0415, "price_to_sales": 0.6308, "price_to_book": 4.7216, "price_to_cashflow": 13.6094, "ebitda_to_ev": 0.0767, "sales_yield": 1.7407 }, "yield": { "dividend_yield": 0, "buyback_yield": 0.0364, "shareholder_yield": 0.0364, "debt_paydown_yield": null, "total_yield": 0.0364 }, "quality": { "gross_margin": 0.5178, "operating_margin": 0.0039, "net_margin": 0.0052, "ebitda_margin": 0.0441, "fcf_margin": 0.0239, "roe": 0.0391, "roa": 0.0122, "roic": 0.0375, "roc_greenblatt": null, "asset_turnover": 2.341, "cash_conversion": 4.5652, "accruals_ratio": -0.0963, "sbc_to_revenue": null, "piotroski_f_score": 7, "altman_z_score": null, "earnings_stability_5y": 34.6568, "revenue_stability_5y": 0.0973, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 1.2122, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": null, "net_debt_to_ebitda": -1.2784, "debt_to_assets": 0.1745, "interest_coverage": 1.3077, "current_ratio": 1.4015, "quick_ratio": 1.4015, "net_debt": -24800000, "local_beta": 0.9807, "volatility_252d": 0.5042, "volatility_60d": 0.9972, "max_drawdown_12m": -0.2618, "risk_adjusted_momentum": 1.5797 }, "growth": { "revenue_growth_1y": 0.0369, "revenue_growth_3y_cagr": -0.0525, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.7706, "book_value_growth_1y": -0.1541, "revenue_growth": 0.0369, "earnings_growth": null }, "momentum": { "price_return_1m": 0.0315, "price_return_3m": -0.1272, "price_return_6m": 0.1479, "price_return_9m": 0.209, "price_return_12m": 0.853, "price_return_12m_ex1m": 0.7965, "momentum_6m": 0.1479, "momentum_12m": 0.853, "momentum_12_1": 0.7965, "distance_from_52w_high": -0.1783, "distance_from_52w_low": 0.8624, "relative_strength": 0.8343 }, "raw_ttm": { "revenue_ttm": 440100000, "gross_profit_ttm": 227900000, "ebit_ttm": 1700000, "ebitda_ttm": 19400000, "net_income_ttm": 2300000, "eps_diluted_ttm": 0.1222, "operating_cash_flow_ttm": 20400000, "capital_expenditure_ttm": -9900000, "fcf_ttm": 10500000, "dividends_paid_ttm": null, "share_repurchases_ttm": -10100000, "shares_issued_ttm": null, "interest_expense_ttm": 1300000, "cash_and_equivalents": 57600000, "total_current_assets": 127400000, "total_current_liabilities": 90900000, "net_ppe": null, "total_assets": 188000000, "total_debt": 32800000, "total_equity": 58800000, "net_working_capital": -11100000, "book_value_per_share": 3.1239, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 3.1239 }, "ranks": { "universe_ticker_count": 632, "rank_pe": 97, "rank_pb": 75, "rank_ptbv": 75, "rank_ps": 26, "rank_pcf": 62, "rank_ev_ebitda": 62, "rank_ev_ebit": 98, "rank_earnings_yield": 97, "rank_fcf_yield": 48, "rank_dividend_yield": 98, "rank_shareholder_yield": 38, "rank_total_yield": 50, "rank_roe": 75, "rank_roc": 50, "rank_roic": 76, "rank_gross_margin": 36, "rank_fcf_margin": 72, "rank_piotroski": 34, "rank_accruals": 16, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 46, "rank_momentum_12m": 12, "rank_momentum_12m_ex1m": 12, "rank_relative_strength": 12 }, "composites": { "value_composite": 84, "quality_composite": 61, "momentum_composite": 10, "growth_composite": 42, "yield_composite": 70, "svqf_composite": 98, "vc1_composite": 75, "vc2_composite": 69, "vc3_composite": 72, "trending_value_composite": null, "overall_composite": 73, "quality_value_composite": 0.2498, "os_score": 0.27, "value_percentile": 0.16, "quality_percentile": 0.39, "momentum_percentile": 0.9, "factor_coverage": 0.909, "signal_confidence": 0.683, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 11, "small_cap_core_rank": 72, "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": 8250, "ticker_id": 21293, "universe_id": 5, "week_end_date": "2026-06-07", "source_primary": "yfinance", "source_gaps": {}, "financials_period_end": "2024-12-31", "financials_age_days": 523, "has_full_data": true, "completeness_score": 0.9286, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T12:30:50.529556+00:00", "batch_id": "", "os_score_delta": null, "price_close": 14.75, "market_cap": 277631978.25, "market_cap_usd": 277631978.25, "enterprise_value": 252831978.25, "shares_outstanding": 18822507, "fx_rate_to_usd": null, "pe_ratio": 120.70955576, "pb_ratio": 4.72163228, "ptbv_ratio": 4.72163228, "ps_ratio": 0.6308384, "pcf_ratio": 13.6094107, "pfcf_ratio": 26.44114079, "ev_ebitda": 13.0325762, "ev_ebit": 148.72469309, "ev_sales": 0.57448757, "ev_fcf": 24.07923602, "earnings_yield": 0.00828435, "fcf_yield": 0.04152956, "dividend_yield": 0, "buyback_yield": 0.03637909, "shareholder_yield": 0.03637909, "debt_paydown_yield": null, "total_yield": 0.03637909, "gross_margin": 0.51783686, "operating_margin": 0.00386276, "net_margin": 0.00522608, "ebitda_margin": 0.04408089, "fcf_margin": 0.02385821, "roe": 0.03911565, "roa": 0.01223404, "roic": 0.0375, "roc_greenblatt": null, "asset_turnover": 2.34095745, "cash_conversion": 4.56521739, "accruals_ratio": -0.0962766, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": -1.27835052, "debt_to_assets": 0.17446809, "interest_coverage": 1.30769231, "current_ratio": 1.40154015, "quick_ratio": 1.40154015, "net_debt": -24800000, "revenue_growth_1y": 0.03686421, "revenue_growth_3y_cagr": -0.05247584, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.77060932, "book_value_growth_1y": -0.15413518, "piotroski_f_score": 7, "altman_z_score": null, "earnings_stability_5y": 34.656799, "revenue_stability_5y": 0.097319, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.03146853, "price_return_3m": -0.12721893, "price_return_6m": 0.14785992, "price_return_9m": 0.20901639, "price_return_12m": 0.85301508, "price_return_12m_ex1m": 0.79648241, "distance_from_52w_high": -0.17827303, "distance_from_52w_low": 0.86237374, "relative_strength": 0.83431111, "local_beta": 0.9807, "volatility_252d": 0.504197, "volatility_60d": 0.997176, "max_drawdown_12m": -0.26183848, "revenue_ttm": 440100000, "gross_profit_ttm": 227900000, "ebit_ttm": 1700000, "ebitda_ttm": 19400000, "net_income_ttm": 2300000, "eps_diluted_ttm": 0.12219414, "operating_cash_flow_ttm": 20400000, "capital_expenditure_ttm": -9900000, "fcf_ttm": 10500000, "dividends_paid_ttm": null, "share_repurchases_ttm": -10100000, "shares_issued_ttm": null, "interest_expense_ttm": 1300000, "cash_and_equivalents": 57600000, "total_current_assets": 127400000, "total_current_liabilities": 90900000, "net_ppe": null, "total_assets": 188000000, "total_debt": 32800000, "total_equity": 58800000, "net_working_capital": -11100000, "book_value_per_share": 3.12391968, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 3.12391968, "universe_ticker_count": 632, "sector": "Consumer Cyclical", "rank_pe": 97, "rank_pb": 75, "rank_ptbv": 75, "rank_ps": 26, "rank_pcf": 62, "rank_ev_ebitda": 62, "rank_ev_ebit": 98, "rank_earnings_yield": 97, "rank_fcf_yield": 48, "rank_dividend_yield": 98, "rank_shareholder_yield": 38, "rank_total_yield": 50, "rank_roe": 75, "rank_roc": 50, "rank_roic": 76, "rank_gross_margin": 36, "rank_fcf_margin": 72, "rank_piotroski": 34, "rank_accruals": 16, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 46, "rank_momentum_12m": 12, "rank_momentum_12m_ex1m": 12, "rank_relative_strength": 12, "value_composite": 84, "quality_composite": 61, "momentum_composite": 10, "growth_composite": 42, "yield_composite": 70, "svqf_composite": 98, "vc1_composite": 75, "vc2_composite": 69, "vc3_composite": 72, "trending_value_composite": null, "overall_composite": 73, "factor_coverage": 0.909, "signal_confidence": 0.683, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 11, "small_cap_core_rank": 72, "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": 14.75, "os": 0.27, "value": 0.16, "quality": 0.39, "momentum": 0.9, "confidence": 0.683, "coverage": 0.909, "pe_ratio": 120.7096, "earnings_yield": 0.0083, "shareholder_yield": 0.0364, "roe": 0.0391, "momentum_12_1": 0.7965, "complete_fields": { "id": 8250, "ticker_id": 21293, "universe_id": 5, "week_end_date": "2026-06-07", "source_primary": "yfinance", "source_gaps": {}, "financials_period_end": "2024-12-31", "financials_age_days": 523, "has_full_data": true, "completeness_score": 0.9286, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T12:30:50.529556+00:00", "batch_id": "", "os_score_delta": null, "price_close": 14.75, "market_cap": 277631978.25, "market_cap_usd": 277631978.25, "enterprise_value": 252831978.25, "shares_outstanding": 18822507, "fx_rate_to_usd": null, "pe_ratio": 120.70955576, "pb_ratio": 4.72163228, "ptbv_ratio": 4.72163228, "ps_ratio": 0.6308384, "pcf_ratio": 13.6094107, "pfcf_ratio": 26.44114079, "ev_ebitda": 13.0325762, "ev_ebit": 148.72469309, "ev_sales": 0.57448757, "ev_fcf": 24.07923602, "earnings_yield": 0.00828435, "fcf_yield": 0.04152956, "dividend_yield": 0, "buyback_yield": 0.03637909, "shareholder_yield": 0.03637909, "debt_paydown_yield": null, "total_yield": 0.03637909, "gross_margin": 0.51783686, "operating_margin": 0.00386276, "net_margin": 0.00522608, "ebitda_margin": 0.04408089, "fcf_margin": 0.02385821, "roe": 0.03911565, "roa": 0.01223404, "roic": 0.0375, "roc_greenblatt": null, "asset_turnover": 2.34095745, "cash_conversion": 4.56521739, "accruals_ratio": -0.0962766, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": -1.27835052, "debt_to_assets": 0.17446809, "interest_coverage": 1.30769231, "current_ratio": 1.40154015, "quick_ratio": 1.40154015, "net_debt": -24800000, "revenue_growth_1y": 0.03686421, "revenue_growth_3y_cagr": -0.05247584, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.77060932, "book_value_growth_1y": -0.15413518, "piotroski_f_score": 7, "altman_z_score": null, "earnings_stability_5y": 34.656799, "revenue_stability_5y": 0.097319, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.03146853, "price_return_3m": -0.12721893, "price_return_6m": 0.14785992, "price_return_9m": 0.20901639, "price_return_12m": 0.85301508, "price_return_12m_ex1m": 0.79648241, "distance_from_52w_high": -0.17827303, "distance_from_52w_low": 0.86237374, "relative_strength": 0.83431111, "local_beta": 0.9807, "volatility_252d": 0.504197, "volatility_60d": 0.997176, "max_drawdown_12m": -0.26183848, "revenue_ttm": 440100000, "gross_profit_ttm": 227900000, "ebit_ttm": 1700000, "ebitda_ttm": 19400000, "net_income_ttm": 2300000, "eps_diluted_ttm": 0.12219414, "operating_cash_flow_ttm": 20400000, "capital_expenditure_ttm": -9900000, "fcf_ttm": 10500000, "dividends_paid_ttm": null, "share_repurchases_ttm": -10100000, "shares_issued_ttm": null, "interest_expense_ttm": 1300000, "cash_and_equivalents": 57600000, "total_current_assets": 127400000, "total_current_liabilities": 90900000, "net_ppe": null, "total_assets": 188000000, "total_debt": 32800000, "total_equity": 58800000, "net_working_capital": -11100000, "book_value_per_share": 3.12391968, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 3.12391968, "universe_ticker_count": 632, "sector": "Consumer Cyclical", "rank_pe": 97, "rank_pb": 75, "rank_ptbv": 75, "rank_ps": 26, "rank_pcf": 62, "rank_ev_ebitda": 62, "rank_ev_ebit": 98, "rank_earnings_yield": 97, "rank_fcf_yield": 48, "rank_dividend_yield": 98, "rank_shareholder_yield": 38, "rank_total_yield": 50, "rank_roe": 75, "rank_roc": 50, "rank_roic": 76, "rank_gross_margin": 36, "rank_fcf_margin": 72, "rank_piotroski": 34, "rank_accruals": 16, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 46, "rank_momentum_12m": 12, "rank_momentum_12m_ex1m": 12, "rank_relative_strength": 12, "value_composite": 84, "quality_composite": 61, "momentum_composite": 10, "growth_composite": 42, "yield_composite": 70, "svqf_composite": 98, "vc1_composite": 75, "vc2_composite": 69, "vc3_composite": 72, "trending_value_composite": null, "overall_composite": 73, "factor_coverage": 0.909, "signal_confidence": 0.683, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 11, "small_cap_core_rank": 72, "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": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:24:53.083694+00:00", "is_restated": false, "income_statement": { "revenue": 444400000, "cost_of_revenue": 218700000, "gross_profit": 225700000, "ebit": -6300000, "ebitda": 17100000, "pretax_income": null, "tax_provision": null, "net_income": -5000000, "net_income_to_common": -5000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 68800000, "total_current_assets": 139200000, "total_assets": 199300000, "short_term_debt": 9000000, "long_term_debt": 24400000, "total_debt": 33400000, "total_liabilities": null, "total_equity": 59400000, "shares_outstanding": 18822507, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 16600000, "capital_expenditure": -10200000, "free_cash_flow": 6400000, "dividends_paid": null, "share_repurchases": -10800000, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 390639, "ticker_id": 21293, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:24:53.083694+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "17100000", "netIncome": "-5000000", "grossProfit": "225700000", "totalRevenue": "444400000", "costOfRevenue": "218700000", "interestExpense": "1500000", "operatingIncome": "-6300000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "20400000" }, "balance": { "totalDebt": "33400000", "totalAssets": "199300000", "longTermDebt": "24400000", "shortTermDebt": "9000000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "18822507", "totalCurrentAssets": "139200000", "totalShareholderEquity": "59400000", "totalCurrentLiabilities": "105900000", "cashAndShortTermInvestments": "68800000" }, "cashflow": { "freeCashFlow": "6400000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2024-12-31", "operatingCashflow": "16600000", "repurchaseOfStock": "-10800000", "capitalExpenditures": "-10200000" } }, "revenue": 444400000, "cost_of_revenue": 218700000, "gross_profit": 225700000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -6300000, "depreciation_amortisation": 20400000, "ebitda": 17100000, "interest_expense": 1500000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -5000000, "net_income_continuing_ops": null, "net_income_to_common": -5000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 68800000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 139200000, "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": 199300000, "short_term_debt": 9000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 105900000, "long_term_debt": 24400000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 33400000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 59400000, "shares_outstanding": 18822507, "operating_cash_flow": 16600000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -10200000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": -10800000, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 6400000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "17100000", "netIncome": "-5000000", "grossProfit": "225700000", "totalRevenue": "444400000", "costOfRevenue": "218700000", "interestExpense": "1500000", "operatingIncome": "-6300000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "20400000" }, "balance": { "totalDebt": "33400000", "totalAssets": "199300000", "longTermDebt": "24400000", "shortTermDebt": "9000000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "18822507", "totalCurrentAssets": "139200000", "totalShareholderEquity": "59400000", "totalCurrentLiabilities": "105900000", "cashAndShortTermInvestments": "68800000" }, "cashflow": { "freeCashFlow": "6400000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2024-12-31", "operatingCashflow": "16600000", "repurchaseOfStock": "-10800000", "capitalExpenditures": "-10200000" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:24:53.083694+00:00", "is_restated": false, "income_statement": { "revenue": 428600000, "cost_of_revenue": 215700000, "gross_profit": 212900000, "ebit": -9300000, "ebitda": 12400000, "pretax_income": null, "tax_provision": null, "net_income": -12400000, "net_income_to_common": -12400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 81500000, "total_current_assets": 136400000, "total_assets": 203400000, "short_term_debt": 11200000, "long_term_debt": 25500000, "total_debt": 36700000, "total_liabilities": null, "total_equity": 75000000, "shares_outstanding": 20102647, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 33300000, "capital_expenditure": -5400000, "free_cash_flow": 27900000, "dividends_paid": null, "share_repurchases": -3700000, "shares_issued": 0, "net_debt_issued": null }, "complete_fields": { "id": 390641, "ticker_id": 21293, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:24:53.083694+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "12400000", "netIncome": "-12400000", "grossProfit": "212900000", "totalRevenue": "428600000", "costOfRevenue": "215700000", "interestExpense": "1700000", "operatingIncome": "-9300000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "19600000" }, "balance": { "totalDebt": "36700000", "totalAssets": "203400000", "longTermDebt": "25500000", "shortTermDebt": "11200000", "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "20102647", "totalCurrentAssets": "136400000", "totalShareholderEquity": "75000000", "totalCurrentLiabilities": "91700000", "cashAndShortTermInvestments": "81500000" }, "cashflow": { "freeCashFlow": "27900000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "0", "repaymentOfDebt": null, "fiscalDateEnding": "2023-12-31", "operatingCashflow": "33300000", "repurchaseOfStock": "-3700000", "capitalExpenditures": "-5400000" } }, "revenue": 428600000, "cost_of_revenue": 215700000, "gross_profit": 212900000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -9300000, "depreciation_amortisation": 19600000, "ebitda": 12400000, "interest_expense": 1700000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -12400000, "net_income_continuing_ops": null, "net_income_to_common": -12400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 81500000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 136400000, "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": 203400000, "short_term_debt": 11200000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 91700000, "long_term_debt": 25500000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 36700000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 75000000, "shares_outstanding": 20102647, "operating_cash_flow": 33300000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -5400000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": -3700000, "shares_issued": 0, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 27900000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "12400000", "netIncome": "-12400000", "grossProfit": "212900000", "totalRevenue": "428600000", "costOfRevenue": "215700000", "interestExpense": "1700000", "operatingIncome": "-9300000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "19600000" }, "balance": { "totalDebt": "36700000", "totalAssets": "203400000", "longTermDebt": "25500000", "shortTermDebt": "11200000", "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "20102647", "totalCurrentAssets": "136400000", "totalShareholderEquity": "75000000", "totalCurrentLiabilities": "91700000", "cashAndShortTermInvestments": "81500000" }, "cashflow": { "freeCashFlow": "27900000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "0", "repaymentOfDebt": null, "fiscalDateEnding": "2023-12-31", "operatingCashflow": "33300000", "repurchaseOfStock": "-3700000", "capitalExpenditures": "-5400000" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:24:53.083694+00:00", "is_restated": false, "income_statement": { "revenue": 430900000, "cost_of_revenue": 228100000, "gross_profit": 202700000, "ebit": -27700000, "ebitda": -10400000, "pretax_income": null, "tax_provision": null, "net_income": -32400000, "net_income_to_common": -32400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 76000000, "total_current_assets": 146000000, "total_assets": 228300000, "short_term_debt": 9700000, "long_term_debt": 35000000, "total_debt": 44700000, "total_liabilities": null, "total_equity": 90000000, "shares_outstanding": 20521738, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -7500000, "capital_expenditure": -13900000, "free_cash_flow": -21400000, "dividends_paid": null, "share_repurchases": -500000, "shares_issued": 0, "net_debt_issued": null }, "complete_fields": { "id": 390642, "ticker_id": 21293, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:24:53.083694+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-10400000", "netIncome": "-32400000", "grossProfit": "202700000", "totalRevenue": "430900000", "costOfRevenue": "228100000", "interestExpense": "1800000", "operatingIncome": "-27700000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "17300000" }, "balance": { "totalDebt": "44700000", "totalAssets": "228300000", "longTermDebt": "35000000", "shortTermDebt": "9700000", "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "20521738", "totalCurrentAssets": "146000000", "totalShareholderEquity": "90000000", "totalCurrentLiabilities": "92700000", "cashAndShortTermInvestments": "76000000" }, "cashflow": { "freeCashFlow": "-21400000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "0", "repaymentOfDebt": null, "fiscalDateEnding": "2022-12-31", "operatingCashflow": "-7500000", "repurchaseOfStock": "-500000", "capitalExpenditures": "-13900000" } }, "revenue": 430900000, "cost_of_revenue": 228100000, "gross_profit": 202700000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -27700000, "depreciation_amortisation": 17300000, "ebitda": -10400000, "interest_expense": 1800000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -32400000, "net_income_continuing_ops": null, "net_income_to_common": -32400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 76000000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 146000000, "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": 228300000, "short_term_debt": 9700000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 92700000, "long_term_debt": 35000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 44700000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 90000000, "shares_outstanding": 20521738, "operating_cash_flow": -7500000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -13900000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": -500000, "shares_issued": 0, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -21400000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-10400000", "netIncome": "-32400000", "grossProfit": "202700000", "totalRevenue": "430900000", "costOfRevenue": "228100000", "interestExpense": "1800000", "operatingIncome": "-27700000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "17300000" }, "balance": { "totalDebt": "44700000", "totalAssets": "228300000", "longTermDebt": "35000000", "shortTermDebt": "9700000", "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "20521738", "totalCurrentAssets": "146000000", "totalShareholderEquity": "90000000", "totalCurrentLiabilities": "92700000", "cashAndShortTermInvestments": "76000000" }, "cashflow": { "freeCashFlow": "-21400000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "0", "repaymentOfDebt": null, "fiscalDateEnding": "2022-12-31", "operatingCashflow": "-7500000", "repurchaseOfStock": "-500000", "capitalExpenditures": "-13900000" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:24:53.083694+00:00", "is_restated": false, "income_statement": { "revenue": 522400000, "cost_of_revenue": 265700000, "gross_profit": 256800000, "ebit": 19700000, "ebitda": 33600000, "pretax_income": null, "tax_provision": null, "net_income": 12000000, "net_income_to_common": 12000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 97400000, "total_current_assets": 190100000, "total_assets": 277400000, "short_term_debt": 8400000, "long_term_debt": 37400000, "total_debt": 45800000, "total_liabilities": null, "total_equity": 119300000, "shares_outstanding": 20577493, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 18100000, "capital_expenditure": -14900000, "free_cash_flow": 3200000, "dividends_paid": null, "share_repurchases": -2100000, "shares_issued": 400000, "net_debt_issued": null }, "complete_fields": { "id": 390643, "ticker_id": 21293, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:24:53.083694+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "33600000", "netIncome": "12000000", "grossProfit": "256800000", "totalRevenue": "522400000", "costOfRevenue": "265700000", "interestExpense": "1600000", "operatingIncome": "19700000", "fiscalDateEnding": "2021-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "13000000" }, "balance": { "totalDebt": "45800000", "totalAssets": "277400000", "longTermDebt": "37400000", "shortTermDebt": "8400000", "fiscalDateEnding": "2021-12-31", "totalLiabilities": null, "sharesOutstanding": "20577493", "totalCurrentAssets": "190100000", "totalShareholderEquity": "119300000", "totalCurrentLiabilities": "104200000", "cashAndShortTermInvestments": "97400000" }, "cashflow": { "freeCashFlow": "3200000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "400000", "repaymentOfDebt": null, "fiscalDateEnding": "2021-12-31", "operatingCashflow": "18100000", "repurchaseOfStock": "-2100000", "capitalExpenditures": "-14900000" } }, "revenue": 522400000, "cost_of_revenue": 265700000, "gross_profit": 256800000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 19700000, "depreciation_amortisation": 13000000, "ebitda": 33600000, "interest_expense": 1600000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 12000000, "net_income_continuing_ops": null, "net_income_to_common": 12000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 97400000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 190100000, "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": 277400000, "short_term_debt": 8400000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 104200000, "long_term_debt": 37400000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 45800000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 119300000, "shares_outstanding": 20577493, "operating_cash_flow": 18100000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -14900000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": -2100000, "shares_issued": 400000, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 3200000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "33600000", "netIncome": "12000000", "grossProfit": "256800000", "totalRevenue": "522400000", "costOfRevenue": "265700000", "interestExpense": "1600000", "operatingIncome": "19700000", "fiscalDateEnding": "2021-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "13000000" }, "balance": { "totalDebt": "45800000", "totalAssets": "277400000", "longTermDebt": "37400000", "shortTermDebt": "8400000", "fiscalDateEnding": "2021-12-31", "totalLiabilities": null, "sharesOutstanding": "20577493", "totalCurrentAssets": "190100000", "totalShareholderEquity": "119300000", "totalCurrentLiabilities": "104200000", "cashAndShortTermInvestments": "97400000" }, "cashflow": { "freeCashFlow": "3200000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "400000", "repaymentOfDebt": null, "fiscalDateEnding": "2021-12-31", "operatingCashflow": "18100000", "repurchaseOfStock": "-2100000", "capitalExpenditures": "-14900000" } } } ], "quarterly": [ { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:24:53.083694+00:00", "is_restated": false, "income_statement": { "revenue": 99000000, "cost_of_revenue": 46800000, "gross_profit": 52200000, "ebit": -3900000, "ebitda": -300000, "pretax_income": null, "tax_provision": null, "net_income": -3800000, "net_income_to_common": -3800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 57600000, "total_current_assets": 127400000, "total_assets": 188000000, "short_term_debt": 10000000, "long_term_debt": 22800000, "total_debt": 32800000, "total_liabilities": null, "total_equity": 58800000, "shares_outstanding": 18822507, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 13000000, "capital_expenditure": -3100000, "free_cash_flow": 9900000, "dividends_paid": null, "share_repurchases": 0, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 390635, "ticker_id": 21293, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:24:53.083694+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-300000", "netIncome": "-3800000", "grossProfit": "52200000", "totalRevenue": "99000000", "costOfRevenue": "46800000", "interestExpense": "300000", "operatingIncome": "-3900000", "fiscalDateEnding": "2025-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": "3500000" }, "balance": { "totalDebt": "32800000", "totalAssets": "188000000", "longTermDebt": "22800000", "shortTermDebt": "10000000", "fiscalDateEnding": "2025-09-30", "totalLiabilities": null, "sharesOutstanding": "18822507", "totalCurrentAssets": "127400000", "totalShareholderEquity": "58800000", "totalCurrentLiabilities": "90900000", "cashAndShortTermInvestments": "57600000" }, "cashflow": { "freeCashFlow": "9900000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2025-09-30", "operatingCashflow": "13000000", "repurchaseOfStock": "0", "capitalExpenditures": "-3100000" } }, "revenue": 99000000, "cost_of_revenue": 46800000, "gross_profit": 52200000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -3900000, "depreciation_amortisation": 3500000, "ebitda": -300000, "interest_expense": 300000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -3800000, "net_income_continuing_ops": null, "net_income_to_common": -3800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 57600000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 127400000, "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": 188000000, "short_term_debt": 10000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 90900000, "long_term_debt": 22800000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 32800000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 58800000, "shares_outstanding": 18822507, "operating_cash_flow": 13000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -3100000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": 0, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 9900000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-300000", "netIncome": "-3800000", "grossProfit": "52200000", "totalRevenue": "99000000", "costOfRevenue": "46800000", "interestExpense": "300000", "operatingIncome": "-3900000", "fiscalDateEnding": "2025-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": "3500000" }, "balance": { "totalDebt": "32800000", "totalAssets": "188000000", "longTermDebt": "22800000", "shortTermDebt": "10000000", "fiscalDateEnding": "2025-09-30", "totalLiabilities": null, "sharesOutstanding": "18822507", "totalCurrentAssets": "127400000", "totalShareholderEquity": "58800000", "totalCurrentLiabilities": "90900000", "cashAndShortTermInvestments": "57600000" }, "cashflow": { "freeCashFlow": "9900000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2025-09-30", "operatingCashflow": "13000000", "repurchaseOfStock": "0", "capitalExpenditures": "-3100000" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:24:53.083694+00:00", "is_restated": false, "income_statement": { "revenue": 99600000, "cost_of_revenue": 47200000, "gross_profit": 52400000, "ebit": 2100000, "ebitda": 6300000, "pretax_income": null, "tax_provision": null, "net_income": 1800000, "net_income_to_common": 1800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 49700000, "total_current_assets": 122600000, "total_assets": 182900000, "short_term_debt": 9800000, "long_term_debt": 24300000, "total_debt": 34100000, "total_liabilities": null, "total_equity": 62300000, "shares_outstanding": 18822507, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -2800000, "capital_expenditure": -2200000, "free_cash_flow": -5000000, "dividends_paid": null, "share_repurchases": 0, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 390636, "ticker_id": 21293, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:24:53.083694+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "6300000", "netIncome": "1800000", "grossProfit": "52400000", "totalRevenue": "99600000", "costOfRevenue": "47200000", "interestExpense": "300000", "operatingIncome": "2100000", "fiscalDateEnding": "2025-06-30", "researchAndDevelopment": null, "depreciationAndAmortization": "4000000" }, "balance": { "totalDebt": "34100000", "totalAssets": "182900000", "longTermDebt": "24300000", "shortTermDebt": "9800000", "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "18822507", "totalCurrentAssets": "122600000", "totalShareholderEquity": "62300000", "totalCurrentLiabilities": "86200000", "cashAndShortTermInvestments": "49700000" }, "cashflow": { "freeCashFlow": "-5000000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2025-06-30", "operatingCashflow": "-2800000", "repurchaseOfStock": "0", "capitalExpenditures": "-2200000" } }, "revenue": 99600000, "cost_of_revenue": 47200000, "gross_profit": 52400000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 2100000, "depreciation_amortisation": 4000000, "ebitda": 6300000, "interest_expense": 300000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 1800000, "net_income_continuing_ops": null, "net_income_to_common": 1800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 49700000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 122600000, "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": 182900000, "short_term_debt": 9800000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 86200000, "long_term_debt": 24300000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 34100000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 62300000, "shares_outstanding": 18822507, "operating_cash_flow": -2800000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -2200000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": 0, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -5000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "6300000", "netIncome": "1800000", "grossProfit": "52400000", "totalRevenue": "99600000", "costOfRevenue": "47200000", "interestExpense": "300000", "operatingIncome": "2100000", "fiscalDateEnding": "2025-06-30", "researchAndDevelopment": null, "depreciationAndAmortization": "4000000" }, "balance": { "totalDebt": "34100000", "totalAssets": "182900000", "longTermDebt": "24300000", "shortTermDebt": "9800000", "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "18822507", "totalCurrentAssets": "122600000", "totalShareholderEquity": "62300000", "totalCurrentLiabilities": "86200000", "cashAndShortTermInvestments": "49700000" }, "cashflow": { "freeCashFlow": "-5000000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2025-06-30", "operatingCashflow": "-2800000", "repurchaseOfStock": "0", "capitalExpenditures": "-2200000" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:24:53.083694+00:00", "is_restated": false, "income_statement": { "revenue": 107500000, "cost_of_revenue": 52100000, "gross_profit": 55400000, "ebit": 2600000, "ebitda": 6600000, "pretax_income": null, "tax_provision": null, "net_income": 2500000, "net_income_to_common": 2500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 56900000, "total_current_assets": 137300000, "total_assets": 198800000, "short_term_debt": 9700000, "long_term_debt": 25600000, "total_debt": 35300000, "total_liabilities": null, "total_equity": 62300000, "shares_outstanding": 18822507, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -8800000, "capital_expenditure": -2200000, "free_cash_flow": -11000000, "dividends_paid": null, "share_repurchases": 0, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 390637, "ticker_id": 21293, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:24:53.083694+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "6600000", "netIncome": "2500000", "grossProfit": "55400000", "totalRevenue": "107500000", "costOfRevenue": "52100000", "interestExpense": "300000", "operatingIncome": "2600000", "fiscalDateEnding": "2025-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "3800000" }, "balance": { "totalDebt": "35300000", "totalAssets": "198800000", "longTermDebt": "25600000", "shortTermDebt": "9700000", "fiscalDateEnding": "2025-03-31", "totalLiabilities": null, "sharesOutstanding": "18822507", "totalCurrentAssets": "137300000", "totalShareholderEquity": "62300000", "totalCurrentLiabilities": "99600000", "cashAndShortTermInvestments": "56900000" }, "cashflow": { "freeCashFlow": "-11000000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2025-03-31", "operatingCashflow": "-8800000", "repurchaseOfStock": "0", "capitalExpenditures": "-2200000" } }, "revenue": 107500000, "cost_of_revenue": 52100000, "gross_profit": 55400000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 2600000, "depreciation_amortisation": 3800000, "ebitda": 6600000, "interest_expense": 300000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 2500000, "net_income_continuing_ops": null, "net_income_to_common": 2500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 56900000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 137300000, "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": 198800000, "short_term_debt": 9700000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 99600000, "long_term_debt": 25600000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 35300000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 62300000, "shares_outstanding": 18822507, "operating_cash_flow": -8800000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -2200000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": 0, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -11000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "6600000", "netIncome": "2500000", "grossProfit": "55400000", "totalRevenue": "107500000", "costOfRevenue": "52100000", "interestExpense": "300000", "operatingIncome": "2600000", "fiscalDateEnding": "2025-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "3800000" }, "balance": { "totalDebt": "35300000", "totalAssets": "198800000", "longTermDebt": "25600000", "shortTermDebt": "9700000", "fiscalDateEnding": "2025-03-31", "totalLiabilities": null, "sharesOutstanding": "18822507", "totalCurrentAssets": "137300000", "totalShareholderEquity": "62300000", "totalCurrentLiabilities": "99600000", "cashAndShortTermInvestments": "56900000" }, "cashflow": { "freeCashFlow": "-11000000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2025-03-31", "operatingCashflow": "-8800000", "repurchaseOfStock": "0", "capitalExpenditures": "-2200000" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:24:53.083694+00:00", "is_restated": false, "income_statement": { "revenue": 134000000, "cost_of_revenue": 66100000, "gross_profit": 67900000, "ebit": 900000, "ebitda": 6800000, "pretax_income": null, "tax_provision": null, "net_income": 1800000, "net_income_to_common": 1800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 68800000, "total_current_assets": 139200000, "total_assets": 199300000, "short_term_debt": 9000000, "long_term_debt": 24400000, "total_debt": 33400000, "total_liabilities": null, "total_equity": 59400000, "shares_outstanding": 18822507, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 19000000, "capital_expenditure": -2400000, "free_cash_flow": 16600000, "dividends_paid": null, "share_repurchases": -10100000, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 390638, "ticker_id": 21293, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:24:53.083694+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "6800000", "netIncome": "1800000", "grossProfit": "67900000", "totalRevenue": "134000000", "costOfRevenue": "66100000", "interestExpense": "400000", "operatingIncome": "900000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "4100000" }, "balance": { "totalDebt": "33400000", "totalAssets": "199300000", "longTermDebt": "24400000", "shortTermDebt": "9000000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "18822507", "totalCurrentAssets": "139200000", "totalShareholderEquity": "59400000", "totalCurrentLiabilities": "105900000", "cashAndShortTermInvestments": "68800000" }, "cashflow": { "freeCashFlow": "16600000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2024-12-31", "operatingCashflow": "19000000", "repurchaseOfStock": "-10100000", "capitalExpenditures": "-2400000" } }, "revenue": 134000000, "cost_of_revenue": 66100000, "gross_profit": 67900000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 900000, "depreciation_amortisation": 4100000, "ebitda": 6800000, "interest_expense": 400000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 1800000, "net_income_continuing_ops": null, "net_income_to_common": 1800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 68800000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 139200000, "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": 199300000, "short_term_debt": 9000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 105900000, "long_term_debt": 24400000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 33400000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 59400000, "shares_outstanding": 18822507, "operating_cash_flow": 19000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -2400000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": -10100000, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 16600000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "6800000", "netIncome": "1800000", "grossProfit": "67900000", "totalRevenue": "134000000", "costOfRevenue": "66100000", "interestExpense": "400000", "operatingIncome": "900000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "4100000" }, "balance": { "totalDebt": "33400000", "totalAssets": "199300000", "longTermDebt": "24400000", "shortTermDebt": "9000000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "18822507", "totalCurrentAssets": "139200000", "totalShareholderEquity": "59400000", "totalCurrentLiabilities": "105900000", "cashAndShortTermInvestments": "68800000" }, "cashflow": { "freeCashFlow": "16600000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2024-12-31", "operatingCashflow": "19000000", "repurchaseOfStock": "-10100000", "capitalExpenditures": "-2400000" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:24:53.083694+00:00", "is_restated": false, "income_statement": { "revenue": 95800000, "cost_of_revenue": 47400000, "gross_profit": 48400000, "ebit": -3000000, "ebitda": 2600000, "pretax_income": null, "tax_provision": null, "net_income": -1900000, "net_income_to_common": -1900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 63000000, "total_current_assets": 130100000, "total_assets": 195200000, "short_term_debt": 12000000, "long_term_debt": 23500000, "total_debt": 35500000, "total_liabilities": null, "total_equity": 67800000, "shares_outstanding": 20102647, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -3900000, "capital_expenditure": -3300000, "free_cash_flow": -7200000, "dividends_paid": null, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": null }, "complete_fields": { "id": 390640, "ticker_id": 21293, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:24:53.083694+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "2600000", "netIncome": "-1900000", "grossProfit": "48400000", "totalRevenue": "95800000", "costOfRevenue": "47400000", "interestExpense": "400000", "operatingIncome": "-3000000", "fiscalDateEnding": "2024-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": "5100000" }, "balance": { "totalDebt": "35500000", "totalAssets": "195200000", "longTermDebt": "23500000", "shortTermDebt": "12000000", "fiscalDateEnding": "2024-09-30", "totalLiabilities": null, "sharesOutstanding": "20102647", "totalCurrentAssets": "130100000", "totalShareholderEquity": "67800000", "totalCurrentLiabilities": "93000000", "cashAndShortTermInvestments": "63000000" }, "cashflow": { "freeCashFlow": "-7200000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "0", "repaymentOfDebt": null, "fiscalDateEnding": "2024-09-30", "operatingCashflow": "-3900000", "repurchaseOfStock": "0", "capitalExpenditures": "-3300000" } }, "revenue": 95800000, "cost_of_revenue": 47400000, "gross_profit": 48400000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -3000000, "depreciation_amortisation": 5100000, "ebitda": 2600000, "interest_expense": 400000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -1900000, "net_income_continuing_ops": null, "net_income_to_common": -1900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 63000000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 130100000, "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": 195200000, "short_term_debt": 12000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 93000000, "long_term_debt": 23500000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 35500000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 67800000, "shares_outstanding": 20102647, "operating_cash_flow": -3900000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -3300000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -7200000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "2600000", "netIncome": "-1900000", "grossProfit": "48400000", "totalRevenue": "95800000", "costOfRevenue": "47400000", "interestExpense": "400000", "operatingIncome": "-3000000", "fiscalDateEnding": "2024-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": "5100000" }, "balance": { "totalDebt": "35500000", "totalAssets": "195200000", "longTermDebt": "23500000", "shortTermDebt": "12000000", "fiscalDateEnding": "2024-09-30", "totalLiabilities": null, "sharesOutstanding": "20102647", "totalCurrentAssets": "130100000", "totalShareholderEquity": "67800000", "totalCurrentLiabilities": "93000000", "cashAndShortTermInvestments": "63000000" }, "cashflow": { "freeCashFlow": "-7200000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "0", "repaymentOfDebt": null, "fiscalDateEnding": "2024-09-30", "operatingCashflow": "-3900000", "repurchaseOfStock": "0", "capitalExpenditures": "-3300000" } } } ] }, "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": "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" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 4, "quarterly_financial_periods": 5, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2024-12-31" }, "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" ] } } }