{ "ticker": { "uuid": "c9acbe26-2711-4fe0-ba47-45f1f8b56ed9", "symbol": "SMHN", "name": "SUSS MicroTec SE", "exchange": "GER", "exchange_name": "XETRA", "country": "DE", "currency": "EUR", "sector": "Technology", "industry": "Semiconductor Equipment & Materials", "page_url": "https://sharemaestro.com/factors/ticker/c9acbe26-2711-4fe0-ba47-45f1f8b56ed9/", "api_url": "https://sharemaestro.com/factors/api/tickers/c9acbe26-2711-4fe0-ba47-45f1f8b56ed9/" }, "latest_snapshot": { "ticker": { "uuid": "c9acbe26-2711-4fe0-ba47-45f1f8b56ed9", "symbol": "SMHN", "name": "SUSS MicroTec SE", "exchange": "GER", "exchange_name": "XETRA", "country": "DE", "currency": "EUR", "sector": "Technology", "industry": "Semiconductor Equipment & Materials", "page_url": "https://sharemaestro.com/factors/ticker/c9acbe26-2711-4fe0-ba47-45f1f8b56ed9/", "api_url": "https://sharemaestro.com/factors/api/tickers/c9acbe26-2711-4fe0-ba47-45f1f8b56ed9/" }, "week_end_date": "2026-08-09", "universe": "EUR_DE", "score": { "os": 0.12, "value": 0.05, "quality": 0.18, "momentum": 0.96, "coverage": 0.939, "confidence": 0.879, "delta": 0 }, "headline_factors": { "price": 83.2, "market_cap": 1590412704.25, "pe_ratio": 47.3224, "earnings_yield": 0.0288, "ebitda_to_ev": 0.0424, "shareholder_yield": 0.0005, "roe": 0.1055, "piotroski_f_score": 5, "momentum_12_1": 1.749, "volatility_252d": 0.6299 }, "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": { "valuation": { "pe_ratio": 47.3224, "ev_ebitda": 23.5965, "earnings_yield": 0.0288, "fcf_yield": -0.0054, "shareholder_yield": 0.0005 }, "quality": { "roe": 0.1055, "roic": 0.133, "gross_margin": 0.3513, "fcf_margin": -0.0177, "piotroski_f_score": 5 }, "growth": { "revenue_growth_1y": 0.1266, "eps_growth_1y": -0.5807, "fcf_growth_1y": -1.8706 }, "momentum": { "price_return_12m": 1.6971, "momentum_12_1": 1.749, "relative_strength": 1.6079 }, "scores": { "value_percentile": 0.05, "quality_percentile": 0.18, "momentum_percentile": 0.96, "growth_composite": 67, "yield_composite": 98, "overall_composite": 88, "os_score": 0.12, "factor_coverage": 0.939, "signal_confidence": 0.879 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 90, "os": 0.1, "value": 0.04, "quality": 0.19, "momentum": 0.93, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 51.1901, "earnings_yield": 0.0266, "shareholder_yield": 0.0004, "roe": 0.1055, "momentum_12_1": 1.2565 }, { "week_end_date": "2026-06-14", "price": 95.5, "os": 0.1, "value": 0.04, "quality": 0.19, "momentum": 0.93, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 54.3184, "earnings_yield": 0.025, "shareholder_yield": 0.0004, "roe": 0.1055, "momentum_12_1": 1.1681 }, { "week_end_date": "2026-06-21", "price": 111.7, "os": 0.1, "value": 0.03, "quality": 0.18, "momentum": 0.94, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 63.5327, "earnings_yield": 0.0212, "shareholder_yield": 0.0004, "roe": 0.1055, "momentum_12_1": 1.1898 }, { "week_end_date": "2026-06-28", "price": 92.15, "os": 0.09, "value": 0.04, "quality": 0.19, "momentum": 0.9, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 52.413, "earnings_yield": 0.0259, "shareholder_yield": 0.0004, "roe": 0.1055, "momentum_12_1": 1.0015 }, { "week_end_date": "2026-07-05", "price": 88.6, "os": 0.09, "value": 0.04, "quality": 0.19, "momentum": 0.92, "confidence": 0.931, "coverage": 0.939, "pe_ratio": 50.3939, "earnings_yield": 0.027, "shareholder_yield": 0.0005, "roe": 0.1055, "momentum_12_1": 1.0679 }, { "week_end_date": "2026-07-12", "price": 84.8, "os": 0.11, "value": 0.05, "quality": 0.18, "momentum": 0.93, "confidence": 0.92, "coverage": 0.939, "pe_ratio": 48.2325, "earnings_yield": 0.0283, "shareholder_yield": 0.0005, "roe": 0.1055, "momentum_12_1": 1.2889 }, { "week_end_date": "2026-07-19", "price": 79.3, "os": 0.1, "value": 0.05, "quality": 0.17, "momentum": 0.93, "confidence": 0.91, "coverage": 0.939, "pe_ratio": 45.1042, "earnings_yield": 0.0303, "shareholder_yield": 0.0005, "roe": 0.1055, "momentum_12_1": 1.6084 }, { "week_end_date": "2026-07-26", "price": 79.15, "os": 0.1, "value": 0.05, "quality": 0.17, "momentum": 0.94, "confidence": 0.9, "coverage": 0.939, "pe_ratio": 45.0189, "earnings_yield": 0.0304, "shareholder_yield": 0.0005, "roe": 0.1055, "momentum_12_1": 1.3735 }, { "week_end_date": "2026-08-02", "price": 74.4, "os": 0.12, "value": 0.06, "quality": 0.17, "momentum": 0.96, "confidence": 0.889, "coverage": 0.939, "pe_ratio": 42.3172, "earnings_yield": 0.0324, "shareholder_yield": 0.0005, "roe": 0.1055, "momentum_12_1": 1.7442 }, { "week_end_date": "2026-08-09", "price": 83.2, "os": 0.12, "value": 0.05, "quality": 0.18, "momentum": 0.96, "confidence": 0.879, "coverage": 0.939, "pe_ratio": 47.3224, "earnings_yield": 0.0288, "shareholder_yield": 0.0005, "roe": 0.1055, "momentum_12_1": 1.749 } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "EUR", "is_restated": false, "income_statement": { "revenue": 503180000, "cost_of_revenue": 323810000, "gross_profit": 179370000, "ebit": 60416000, "ebitda": 79314000, "pretax_income": null, "tax_provision": null, "net_income": 46107000, "net_income_to_common": 46107000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 98697000, "total_current_assets": 386688000, "total_assets": 507448000, "short_term_debt": 1295000, "long_term_debt": 2742000, "total_debt": 49627000, "total_liabilities": null, "total_equity": 315482000, "shares_outstanding": 19115538, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -1001000, "capital_expenditure": -21571000, "free_cash_flow": -22572000, "dividends_paid": -5735000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -1257000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "EUR", "is_restated": false, "income_statement": { "revenue": 503180000, "cost_of_revenue": 323810000, "gross_profit": 179370000, "ebit": 60416000, "ebitda": 79314000, "pretax_income": null, "tax_provision": null, "net_income": 46107000, "net_income_to_common": 46107000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 98697000, "total_current_assets": 386688000, "total_assets": 507448000, "short_term_debt": 1295000, "long_term_debt": 2742000, "total_debt": 49627000, "total_liabilities": null, "total_equity": 315482000, "shares_outstanding": 19115538, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -1001000, "capital_expenditure": -21571000, "free_cash_flow": -22572000, "dividends_paid": -5735000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -1257000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "EUR", "is_restated": false, "income_statement": { "revenue": 503180000, "cost_of_revenue": 323810000, "gross_profit": 179370000, "ebit": 60416000, "ebitda": 79314000, "pretax_income": null, "tax_provision": null, "net_income": 46107000, "net_income_to_common": 46107000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 98697000, "total_current_assets": 386688000, "total_assets": 507448000, "short_term_debt": 1295000, "long_term_debt": 2742000, "total_debt": 49627000, "total_liabilities": null, "total_equity": 315482000, "shares_outstanding": 19115538, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -1001000, "capital_expenditure": -21571000, "free_cash_flow": -22572000, "dividends_paid": -5735000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -1257000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "EUR", "is_restated": false, "income_statement": { "revenue": 503180000, "cost_of_revenue": 323810000, "gross_profit": 179370000, "ebit": 60416000, "ebitda": 79314000, "pretax_income": null, "tax_provision": null, "net_income": 46107000, "net_income_to_common": 46107000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 98697000, "total_current_assets": 386688000, "total_assets": 507448000, "short_term_debt": 1295000, "long_term_debt": 2742000, "total_debt": 49627000, "total_liabilities": null, "total_equity": 315482000, "shares_outstanding": 19115538, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -1001000, "capital_expenditure": -21571000, "free_cash_flow": -22572000, "dividends_paid": -5735000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -1257000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "EUR", "is_restated": false, "income_statement": { "revenue": 503180000, "cost_of_revenue": 323810000, "gross_profit": 179370000, "ebit": 60416000, "ebitda": 79314000, "pretax_income": null, "tax_provision": null, "net_income": 46107000, "net_income_to_common": 46107000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 98697000, "total_current_assets": 386688000, "total_assets": 507448000, "short_term_debt": 1295000, "long_term_debt": 2742000, "total_debt": 49627000, "total_liabilities": null, "total_equity": 315482000, "shares_outstanding": 19115538, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -1001000, "capital_expenditure": -21571000, "free_cash_flow": -22572000, "dividends_paid": -5735000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -1257000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "EUR", "is_restated": false, "income_statement": { "revenue": 503180000, "cost_of_revenue": 323810000, "gross_profit": 179370000, "ebit": 60416000, "ebitda": 79314000, "pretax_income": null, "tax_provision": null, "net_income": 46107000, "net_income_to_common": 46107000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 98697000, "total_current_assets": 386688000, "total_assets": 507448000, "short_term_debt": 1295000, "long_term_debt": 2742000, "total_debt": 49627000, "total_liabilities": null, "total_equity": 315482000, "shares_outstanding": 19115538, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -1001000, "capital_expenditure": -21571000, "free_cash_flow": -22572000, "dividends_paid": -5735000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -1257000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "EUR", "is_restated": false, "income_statement": { "revenue": 503180000, "cost_of_revenue": 323810000, "gross_profit": 179370000, "ebit": 60416000, "ebitda": 79314000, "pretax_income": null, "tax_provision": null, "net_income": 46107000, "net_income_to_common": 46107000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 98697000, "total_current_assets": 386688000, "total_assets": 507448000, "short_term_debt": 1295000, "long_term_debt": 2742000, "total_debt": 49627000, "total_liabilities": null, "total_equity": 315482000, "shares_outstanding": 19115538, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -1001000, "capital_expenditure": -21571000, "free_cash_flow": -22572000, "dividends_paid": -5735000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -1257000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "EUR", "is_restated": false, "income_statement": { "revenue": 503180000, "cost_of_revenue": 323810000, "gross_profit": 179370000, "ebit": 60416000, "ebitda": 79314000, "pretax_income": null, "tax_provision": null, "net_income": 46107000, "net_income_to_common": 46107000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 98697000, "total_current_assets": 386688000, "total_assets": 507448000, "short_term_debt": 1295000, "long_term_debt": 2742000, "total_debt": 49627000, "total_liabilities": null, "total_equity": 315482000, "shares_outstanding": 19115538, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -1001000, "capital_expenditure": -21571000, "free_cash_flow": -22572000, "dividends_paid": -5735000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -1257000 } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "EUR", "is_restated": false, "income_statement": { "revenue": 86537000, "cost_of_revenue": 55307000, "gross_profit": 31230000, "ebit": 3727000, "ebitda": 7951000, "pretax_income": null, "tax_provision": null, "net_income": 2462000, "net_income_to_common": 2462000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 120859000, "total_current_assets": 405926000, "total_assets": 524731000, "short_term_debt": 1294000, "long_term_debt": 2438000, "total_debt": 48879000, "total_liabilities": null, "total_equity": 318707000, "shares_outstanding": 19115538, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 25691000, "capital_expenditure": -2480000, "free_cash_flow": 23211000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -305000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "EUR", "is_restated": false, "income_statement": { "revenue": 86537000, "cost_of_revenue": 55307000, "gross_profit": 31230000, "ebit": 3727000, "ebitda": 7951000, "pretax_income": null, "tax_provision": null, "net_income": 2462000, "net_income_to_common": 2462000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 120859000, "total_current_assets": 405926000, "total_assets": 524731000, "short_term_debt": 1294000, "long_term_debt": 2438000, "total_debt": 48879000, "total_liabilities": null, "total_equity": 318707000, "shares_outstanding": 19115538, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 25691000, "capital_expenditure": -2480000, "free_cash_flow": 23211000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -305000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "EUR", "is_restated": false, "income_statement": { "revenue": 86537000, "cost_of_revenue": 55307000, "gross_profit": 31230000, "ebit": 3727000, "ebitda": 7951000, "pretax_income": null, "tax_provision": null, "net_income": 2462000, "net_income_to_common": 2462000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 120859000, "total_current_assets": 405926000, "total_assets": 524731000, "short_term_debt": 1294000, "long_term_debt": 2438000, "total_debt": 48879000, "total_liabilities": null, "total_equity": 318707000, "shares_outstanding": 19115538, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 25691000, "capital_expenditure": -2480000, "free_cash_flow": 23211000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -305000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "EUR", "is_restated": false, "income_statement": { "revenue": 86537000, "cost_of_revenue": 55307000, "gross_profit": 31230000, "ebit": 3727000, "ebitda": 7951000, "pretax_income": null, "tax_provision": null, "net_income": 2462000, "net_income_to_common": 2462000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 120859000, "total_current_assets": 405926000, "total_assets": 524731000, "short_term_debt": 1294000, "long_term_debt": 2438000, "total_debt": 48879000, "total_liabilities": null, "total_equity": 318707000, "shares_outstanding": 19115538, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 25691000, "capital_expenditure": -2480000, "free_cash_flow": 23211000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -305000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "EUR", "is_restated": false, "income_statement": { "revenue": 86537000, "cost_of_revenue": 55307000, "gross_profit": 31230000, "ebit": 3727000, "ebitda": 7951000, "pretax_income": null, "tax_provision": null, "net_income": 2462000, "net_income_to_common": 2462000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 120859000, "total_current_assets": 405926000, "total_assets": 524731000, "short_term_debt": 1294000, "long_term_debt": 2438000, "total_debt": 48879000, "total_liabilities": null, "total_equity": 318707000, "shares_outstanding": 19115538, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 25691000, "capital_expenditure": -2480000, "free_cash_flow": 23211000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -305000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "EUR", "is_restated": false, "income_statement": { "revenue": 86537000, "cost_of_revenue": 55307000, "gross_profit": 31230000, "ebit": 3727000, "ebitda": 7951000, "pretax_income": null, "tax_provision": null, "net_income": 2462000, "net_income_to_common": 2462000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 120859000, "total_current_assets": 405926000, "total_assets": 524731000, "short_term_debt": 1294000, "long_term_debt": 2438000, "total_debt": 48879000, "total_liabilities": null, "total_equity": 318707000, "shares_outstanding": 19115538, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 25691000, "capital_expenditure": -2480000, "free_cash_flow": 23211000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -305000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "EUR", "is_restated": false, "income_statement": { "revenue": 86537000, "cost_of_revenue": 55307000, "gross_profit": 31230000, "ebit": 3727000, "ebitda": 7951000, "pretax_income": null, "tax_provision": null, "net_income": 2462000, "net_income_to_common": 2462000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 120859000, "total_current_assets": 405926000, "total_assets": 524731000, "short_term_debt": 1294000, "long_term_debt": 2438000, "total_debt": 48879000, "total_liabilities": null, "total_equity": 318707000, "shares_outstanding": 19115538, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 25691000, "capital_expenditure": -2480000, "free_cash_flow": 23211000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -305000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "EUR", "is_restated": false, "income_statement": { "revenue": 86537000, "cost_of_revenue": 55307000, "gross_profit": 31230000, "ebit": 3727000, "ebitda": 7951000, "pretax_income": null, "tax_provision": null, "net_income": 2462000, "net_income_to_common": 2462000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 120859000, "total_current_assets": 405926000, "total_assets": 524731000, "short_term_debt": 1294000, "long_term_debt": 2438000, "total_debt": 48879000, "total_liabilities": null, "total_equity": 318707000, "shares_outstanding": 19115538, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 25691000, "capital_expenditure": -2480000, "free_cash_flow": 23211000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -305000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "EUR", "is_restated": false, "income_statement": { "revenue": 86537000, "cost_of_revenue": 55307000, "gross_profit": 31230000, "ebit": 3727000, "ebitda": 7951000, "pretax_income": null, "tax_provision": null, "net_income": 2462000, "net_income_to_common": 2462000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 120859000, "total_current_assets": 405926000, "total_assets": 524731000, "short_term_debt": 1294000, "long_term_debt": 2438000, "total_debt": 48879000, "total_liabilities": null, "total_equity": 318707000, "shares_outstanding": 19115538, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 25691000, "capital_expenditure": -2480000, "free_cash_flow": 23211000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -305000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "EUR", "is_restated": false, "income_statement": { "revenue": 118784000, "cost_of_revenue": 77356000, "gross_profit": 41428000, "ebit": 6113000, "ebitda": 16440000, "pretax_income": null, "tax_provision": null, "net_income": 9689000, "net_income_to_common": 9689000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 98697000, "total_current_assets": 386688000, "total_assets": 507448000, "short_term_debt": 1295000, "long_term_debt": 2742000, "total_debt": 49627000, "total_liabilities": null, "total_equity": 315482000, "shares_outstanding": 19115538, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 9389000, "capital_expenditure": -3796000, "free_cash_flow": 5593000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -312000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "EUR", "is_restated": false, "income_statement": { "revenue": 118784000, "cost_of_revenue": 77356000, "gross_profit": 41428000, "ebit": 6113000, "ebitda": 16440000, "pretax_income": null, "tax_provision": null, "net_income": 9689000, "net_income_to_common": 9689000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 98697000, "total_current_assets": 386688000, "total_assets": 507448000, "short_term_debt": 1295000, "long_term_debt": 2742000, "total_debt": 49627000, "total_liabilities": null, "total_equity": 315482000, "shares_outstanding": 19115538, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 9389000, "capital_expenditure": -3796000, "free_cash_flow": 5593000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -312000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "EUR", "is_restated": false, "income_statement": { "revenue": 118784000, "cost_of_revenue": 77356000, "gross_profit": 41428000, "ebit": 6113000, "ebitda": 16440000, "pretax_income": null, "tax_provision": null, "net_income": 9689000, "net_income_to_common": 9689000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 98697000, "total_current_assets": 386688000, "total_assets": 507448000, "short_term_debt": 1295000, "long_term_debt": 2742000, "total_debt": 49627000, "total_liabilities": null, "total_equity": 315482000, "shares_outstanding": 19115538, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 9389000, "capital_expenditure": -3796000, "free_cash_flow": 5593000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -312000 } } ] }, "strategy_matches": [ { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/" }, { "key": "risk_adj_momentum", "name": "Price Strength Relative to Volatility", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/" } ], "coverage": { "factor_history_points": 10, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-08-09", "latest_financials_period_end": "2026-03-31" }, "schema": { "public_fields_only": true } }