{ "ticker": { "uuid": "cb4ad02a-9b35-42bb-b9bb-9e2060b94575", "symbol": "BCO", "name": "The Boeing Company", "exchange": "GER", "exchange_name": "XETRA", "country": "DE", "currency": "EUR", "sector": "Industrials", "industry": "Aerospace & Defense", "page_url": "https://sharemaestro.com/factors/ticker/cb4ad02a-9b35-42bb-b9bb-9e2060b94575/", "api_url": "https://sharemaestro.com/factors/api/tickers/cb4ad02a-9b35-42bb-b9bb-9e2060b94575/" }, "ticker_metadata": { "id": 14265, "uuid": "cb4ad02a-9b35-42bb-b9bb-9e2060b94575", "symbol": "BCO", "name": "The Boeing Company", "asset_type": "equity", "market_cap": 156241526784, "stock_exchange_id": 8, "industry": "Aerospace & Defense", "sector": "Industrials", "description": "The Boeing Company, together with its subsidiaries, designs, develops, manufactures, sells, services, and supports commercial jetliners, military aircraft, satellites, missile defense, human space flight and launch systems, and services worldwide. The company operates through three segments: Commercial Airplanes; Defense, Space & Security; and Global Services. The Commercial Airplanes segment develops, produces, and markets commercial jet aircraft for passenger and cargo requirements. The Defense, Space & Security segment engages in the research, development, production, and modification of manned and unmanned military aircraft and weapons systems; strategic defense and intelligence systems, which include strategic missile and defense systems, command, control, communications, computers, intelligence, surveillance and reconnaissance, cyber and information solutions, and intelligence systems; and satellite systems, such as government and commercial satellites, and space exploration. The Global Services segment offers products and services, including supply chain and logistics management, engineering, maintenance and modifications, upgrades and conversions, spare parts, pilot and maintenance training systems and services, technical and maintenance documents, and data analytics and digital services to commercial and defense customers. The Boeing Company was incorporated in 1916 and is based in Arlington, Virginia.", "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": "cb4ad02a-9b35-42bb-b9bb-9e2060b94575", "symbol": "BCO", "name": "The Boeing Company", "exchange": "GER", "exchange_name": "XETRA", "country": "DE", "currency": "EUR", "sector": "Industrials", "industry": "Aerospace & Defense", "page_url": "https://sharemaestro.com/factors/ticker/cb4ad02a-9b35-42bb-b9bb-9e2060b94575/", "api_url": "https://sharemaestro.com/factors/api/tickers/cb4ad02a-9b35-42bb-b9bb-9e2060b94575/" }, "week_end_date": "2026-06-07", "universe": "EUR_DE", "score": { "os": 0.02, "value": 0.09, "quality": 0.1, "momentum": 0.39, "coverage": 0.909, "confidence": 0.909, "delta": null }, "headline_factors": { "price": 188.78, "market_cap": 148742935547.78, "pe_ratio": 65.5833, "earnings_yield": 0.0152, "ebitda_to_ev": 0.0393, "shareholder_yield": 0.0023, "roe": 0.3788, "piotroski_f_score": 6, "momentum_12_1": 0.0979, "volatility_252d": 0.316 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "yfinance", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.9286, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T12:30:43.193641+00:00", "batch_id": "" }, "size": { "price_close": 188.78, "market_cap": 148742935547.7832, "market_cap_usd": 148742935547.7832, "enterprise_value": 186510935547.7832, "shares_outstanding": 787916815, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 65.5833, "pb_ratio": 24.8443, "ptbv_ratio": 24.8443, "ps_ratio": 1.6135, "pcf_ratio": 59.4496, "pfcf_ratio": -141.6599, "ev_ebitda": 25.4657, "ev_ebit": -34.3419, "ev_sales": 2.0232, "ev_fcf": -177.6295, "earnings_yield": 0.0152, "fcf_yield": -0.0056, "price_to_sales": 1.6135, "price_to_book": 24.8443, "price_to_cashflow": 59.4496, "ebitda_to_ev": 0.0393, "sales_yield": 0.4943 }, "yield": { "dividend_yield": 0.0023, "buyback_yield": 0, "shareholder_yield": 0.0023, "debt_paydown_yield": 0.068, "total_yield": 0.0703 }, "quality": { "gross_margin": 0.0479, "operating_margin": -0.0589, "net_margin": 0.0246, "ebitda_margin": 0.0794, "fcf_margin": -0.0114, "roe": 0.3788, "roa": 0.0138, "roic": -0.0931, "roc_greenblatt": null, "asset_turnover": 0.5594, "cash_conversion": -0.463, "accruals_ratio": -0.0014, "sbc_to_revenue": null, "piotroski_f_score": 6, "altman_z_score": null, "earnings_stability_5y": 10.9468, "revenue_stability_5y": 0.1457, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.0268, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": null, "net_debt_to_ebitda": 5.1567, "debt_to_assets": 0.2865, "interest_coverage": -2.0272, "current_ratio": 1.1762, "quick_ratio": 1.1762, "net_debt": 37768000000, "local_beta": 1.0704, "volatility_252d": 0.316, "volatility_60d": 0.748, "max_drawdown_12m": -0.2358, "risk_adjusted_momentum": 0.3098 }, "growth": { "revenue_growth_1y": 0.345, "revenue_growth_3y_cagr": 0.1033, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": null, "revenue_growth": 0.345, "earnings_growth": null }, "momentum": { "price_return_1m": -0.0592, "price_return_3m": -0.0233, "price_return_6m": 0.0887, "price_return_9m": -0.0281, "price_return_12m": 0.0329, "price_return_12m_ex1m": 0.0979, "momentum_6m": 0.0887, "momentum_12m": 0.0329, "momentum_12_1": 0.0979, "distance_from_52w_high": -0.1127, "distance_from_52w_low": 0.2194, "relative_strength": 0.0142 }, "raw_ttm": { "revenue_ttm": 92184000000, "gross_profit_ttm": 4418000000, "ebit_ttm": -5431000000, "ebitda_ttm": 7324000000, "net_income_ttm": 2268000000, "eps_diluted_ttm": 2.8785, "operating_cash_flow_ttm": 2502000000, "capital_expenditure_ttm": -3552000000, "fcf_ttm": -1050000000, "dividends_paid_ttm": -345000000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 2679000000, "cash_and_equivalents": 9441000000, "total_current_assets": 124141000000, "total_current_liabilities": 105547000000, "net_ppe": null, "total_assets": 164787000000, "total_debt": 47209000000, "total_equity": 5987000000, "net_working_capital": 12008000000, "book_value_per_share": 7.5985, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 7.5985 }, "ranks": { "universe_ticker_count": 632, "rank_pe": 92, "rank_pb": 98, "rank_ptbv": 98, "rank_ps": 51, "rank_pcf": 96, "rank_ev_ebitda": 88, "rank_ev_ebit": 4, "rank_earnings_yield": 92, "rank_fcf_yield": 81, "rank_dividend_yield": 67, "rank_shareholder_yield": 74, "rank_total_yield": 25, "rank_roe": 10, "rank_roc": 50, "rank_roic": 95, "rank_gross_margin": 98, "rank_fcf_margin": 82, "rank_piotroski": 57, "rank_accruals": 82, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 7, "rank_momentum_12m": 53, "rank_momentum_12m_ex1m": 45, "rank_relative_strength": 53 }, "composites": { "value_composite": 91, "quality_composite": 90, "momentum_composite": 61, "growth_composite": 16, "yield_composite": 62, "svqf_composite": 94, "vc1_composite": 94, "vc2_composite": 95, "vc3_composite": 88, "trending_value_composite": null, "overall_composite": 98, "quality_value_composite": 0.0949, "os_score": 0.02, "value_percentile": 0.09, "quality_percentile": 0.1, "momentum_percentile": 0.39, "factor_coverage": 0.909, "signal_confidence": 0.909, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 79, "small_cap_core_rank": null, "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": 8175, "ticker_id": 14265, "universe_id": 5, "week_end_date": "2026-06-07", "source_primary": "yfinance", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.9286, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T12:30:43.193641+00:00", "batch_id": "", "os_score_delta": null, "price_close": 188.78, "market_cap": 148742935547.7832, "market_cap_usd": 148742935547.7832, "enterprise_value": 186510935547.7832, "shares_outstanding": 787916815, "fx_rate_to_usd": null, "pe_ratio": 65.58330492, "pb_ratio": 24.84431861, "ptbv_ratio": 24.84431861, "ps_ratio": 1.61354395, "pcf_ratio": 59.44961453, "pfcf_ratio": -141.65993862, "ev_ebitda": 25.46572031, "ev_ebit": -34.34191411, "ev_sales": 2.02324629, "ev_fcf": -177.62946243, "earnings_yield": 0.01524778, "fcf_yield": -0.0056297, "dividend_yield": 0.00231944, "buyback_yield": 0, "shareholder_yield": 0.00231944, "debt_paydown_yield": 0.06800995, "total_yield": 0.07032939, "gross_margin": 0.04792589, "operating_margin": -0.05891478, "net_margin": 0.02460297, "ebitda_margin": 0.0794498, "fcf_margin": -0.01139026, "roe": 0.37882078, "roa": 0.01376322, "roic": -0.09309222, "roc_greenblatt": null, "asset_turnover": 0.55941306, "cash_conversion": -0.46296296, "accruals_ratio": -0.00142001, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 5.15674495, "debt_to_assets": 0.28648498, "interest_coverage": -2.02724897, "current_ratio": 1.17616796, "quick_ratio": 1.17616796, "net_debt": 37768000000, "revenue_growth_1y": 0.34496445, "revenue_growth_3y_cagr": 0.10333066, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": null, "piotroski_f_score": 6, "altman_z_score": null, "earnings_stability_5y": 10.946761, "revenue_stability_5y": 0.145739, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.05915771, "price_return_3m": -0.02328228, "price_return_6m": 0.08869669, "price_return_9m": -0.02810959, "price_return_12m": 0.0329394, "price_return_12m_ex1m": 0.09788794, "distance_from_52w_high": -0.11266745, "distance_from_52w_low": 0.21935144, "relative_strength": 0.01423543, "local_beta": 1.0704, "volatility_252d": 0.315982, "volatility_60d": 0.747962, "max_drawdown_12m": -0.23583414, "revenue_ttm": 92184000000, "gross_profit_ttm": 4418000000, "ebit_ttm": -5431000000, "ebitda_ttm": 7324000000, "net_income_ttm": 2268000000, "eps_diluted_ttm": 2.87847645, "operating_cash_flow_ttm": 2502000000, "capital_expenditure_ttm": -3552000000, "fcf_ttm": -1050000000, "dividends_paid_ttm": -345000000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 2679000000, "cash_and_equivalents": 9441000000, "total_current_assets": 124141000000, "total_current_liabilities": 105547000000, "net_ppe": null, "total_assets": 164787000000, "total_debt": 47209000000, "total_equity": 5987000000, "net_working_capital": 12008000000, "book_value_per_share": 7.59851787, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 7.59851787, "universe_ticker_count": 632, "sector": "Industrials", "rank_pe": 92, "rank_pb": 98, "rank_ptbv": 98, "rank_ps": 51, "rank_pcf": 96, "rank_ev_ebitda": 88, "rank_ev_ebit": 4, "rank_earnings_yield": 92, "rank_fcf_yield": 81, "rank_dividend_yield": 67, "rank_shareholder_yield": 74, "rank_total_yield": 25, "rank_roe": 10, "rank_roc": 50, "rank_roic": 95, "rank_gross_margin": 98, "rank_fcf_margin": 82, "rank_piotroski": 57, "rank_accruals": 82, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 7, "rank_momentum_12m": 53, "rank_momentum_12m_ex1m": 45, "rank_relative_strength": 53, "value_composite": 91, "quality_composite": 90, "momentum_composite": 61, "growth_composite": 16, "yield_composite": 62, "svqf_composite": 94, "vc1_composite": 94, "vc2_composite": 95, "vc3_composite": 88, "trending_value_composite": null, "overall_composite": 98, "factor_coverage": 0.909, "signal_confidence": 0.909, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 79, "small_cap_core_rank": null, "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": 188.78, "os": 0.02, "value": 0.09, "quality": 0.1, "momentum": 0.39, "confidence": 0.909, "coverage": 0.909, "pe_ratio": 65.5833, "earnings_yield": 0.0152, "shareholder_yield": 0.0023, "roe": 0.3788, "momentum_12_1": 0.0979, "complete_fields": { "id": 8175, "ticker_id": 14265, "universe_id": 5, "week_end_date": "2026-06-07", "source_primary": "yfinance", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.9286, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T12:30:43.193641+00:00", "batch_id": "", "os_score_delta": null, "price_close": 188.78, "market_cap": 148742935547.7832, "market_cap_usd": 148742935547.7832, "enterprise_value": 186510935547.7832, "shares_outstanding": 787916815, "fx_rate_to_usd": null, "pe_ratio": 65.58330492, "pb_ratio": 24.84431861, "ptbv_ratio": 24.84431861, "ps_ratio": 1.61354395, "pcf_ratio": 59.44961453, "pfcf_ratio": -141.65993862, "ev_ebitda": 25.46572031, "ev_ebit": -34.34191411, "ev_sales": 2.02324629, "ev_fcf": -177.62946243, "earnings_yield": 0.01524778, "fcf_yield": -0.0056297, "dividend_yield": 0.00231944, "buyback_yield": 0, "shareholder_yield": 0.00231944, "debt_paydown_yield": 0.06800995, "total_yield": 0.07032939, "gross_margin": 0.04792589, "operating_margin": -0.05891478, "net_margin": 0.02460297, "ebitda_margin": 0.0794498, "fcf_margin": -0.01139026, "roe": 0.37882078, "roa": 0.01376322, "roic": -0.09309222, "roc_greenblatt": null, "asset_turnover": 0.55941306, "cash_conversion": -0.46296296, "accruals_ratio": -0.00142001, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 5.15674495, "debt_to_assets": 0.28648498, "interest_coverage": -2.02724897, "current_ratio": 1.17616796, "quick_ratio": 1.17616796, "net_debt": 37768000000, "revenue_growth_1y": 0.34496445, "revenue_growth_3y_cagr": 0.10333066, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": null, "piotroski_f_score": 6, "altman_z_score": null, "earnings_stability_5y": 10.946761, "revenue_stability_5y": 0.145739, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.05915771, "price_return_3m": -0.02328228, "price_return_6m": 0.08869669, "price_return_9m": -0.02810959, "price_return_12m": 0.0329394, "price_return_12m_ex1m": 0.09788794, "distance_from_52w_high": -0.11266745, "distance_from_52w_low": 0.21935144, "relative_strength": 0.01423543, "local_beta": 1.0704, "volatility_252d": 0.315982, "volatility_60d": 0.747962, "max_drawdown_12m": -0.23583414, "revenue_ttm": 92184000000, "gross_profit_ttm": 4418000000, "ebit_ttm": -5431000000, "ebitda_ttm": 7324000000, "net_income_ttm": 2268000000, "eps_diluted_ttm": 2.87847645, "operating_cash_flow_ttm": 2502000000, "capital_expenditure_ttm": -3552000000, "fcf_ttm": -1050000000, "dividends_paid_ttm": -345000000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 2679000000, "cash_and_equivalents": 9441000000, "total_current_assets": 124141000000, "total_current_liabilities": 105547000000, "net_ppe": null, "total_assets": 164787000000, "total_debt": 47209000000, "total_equity": 5987000000, "net_working_capital": 12008000000, "book_value_per_share": 7.59851787, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 7.59851787, "universe_ticker_count": 632, "sector": "Industrials", "rank_pe": 92, "rank_pb": 98, "rank_ptbv": 98, "rank_ps": 51, "rank_pcf": 96, "rank_ev_ebitda": 88, "rank_ev_ebit": 4, "rank_earnings_yield": 92, "rank_fcf_yield": 81, "rank_dividend_yield": 67, "rank_shareholder_yield": 74, "rank_total_yield": 25, "rank_roe": 10, "rank_roc": 50, "rank_roic": 95, "rank_gross_margin": 98, "rank_fcf_margin": 82, "rank_piotroski": 57, "rank_accruals": 82, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 7, "rank_momentum_12m": 53, "rank_momentum_12m_ex1m": 45, "rank_relative_strength": 53, "value_composite": 91, "quality_composite": 90, "momentum_composite": 61, "growth_composite": 16, "yield_composite": 62, "svqf_composite": 94, "vc1_composite": 94, "vc2_composite": 95, "vc3_composite": 88, "trending_value_composite": null, "overall_composite": 98, "factor_coverage": 0.909, "signal_confidence": 0.909, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 79, "small_cap_core_rank": null, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:48:55.149176+00:00", "is_restated": false, "income_statement": { "revenue": 89463000000, "cost_of_revenue": 85174000000, "gross_profit": 4289000000, "ebit": -5416000000, "ebitda": 7359000000, "pretax_income": null, "tax_provision": null, "net_income": 2235000000, "net_income_to_common": 2235000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 10921000000, "total_current_assets": 128459000000, "total_assets": 168235000000, "short_term_debt": 8350000000, "long_term_debt": 45498000000, "total_debt": 54433000000, "total_liabilities": null, "total_equity": 5454000000, "shares_outstanding": 784698272, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 1065000000, "capital_expenditure": -2951000000, "free_cash_flow": -1886000000, "dividends_paid": -331000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -3456000000 }, "complete_fields": { "id": 384492, "ticker_id": 14265, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:48:55.149176+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "7359000000", "netIncome": "2235000000", "grossProfit": "4289000000", "totalRevenue": "89463000000", "costOfRevenue": "85174000000", "interestExpense": "2771000000", "operatingIncome": "-5416000000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": "3615000000", "depreciationAndAmortization": "1953000000" }, "balance": { "totalDebt": "54433000000", "totalAssets": "168235000000", "longTermDebt": "45498000000", "shortTermDebt": "8350000000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "784698272", "totalCurrentAssets": "128459000000", "totalShareholderEquity": "5454000000", "totalCurrentLiabilities": "108115000000", "cashAndShortTermInvestments": "10921000000" }, "cashflow": { "freeCashFlow": "-1886000000", "dividendsPaid": "-331000000", "issuanceOfDebt": "165000000", "issuanceOfStock": null, "repaymentOfDebt": "-3621000000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "1065000000", "repurchaseOfStock": null, "capitalExpenditures": "-2951000000" } }, "revenue": 89463000000, "cost_of_revenue": 85174000000, "gross_profit": 4289000000, "research_and_development": 3615000000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -5416000000, "depreciation_amortisation": 1953000000, "ebitda": 7359000000, "interest_expense": 2771000000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 2235000000, "net_income_continuing_ops": null, "net_income_to_common": 2235000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 10921000000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 128459000000, "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": 168235000000, "short_term_debt": 8350000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 108115000000, "long_term_debt": 45498000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 54433000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 5454000000, "shares_outstanding": 784698272, "operating_cash_flow": 1065000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -2951000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -331000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -3456000000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -1886000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "7359000000", "netIncome": "2235000000", "grossProfit": "4289000000", "totalRevenue": "89463000000", "costOfRevenue": "85174000000", "interestExpense": "2771000000", "operatingIncome": "-5416000000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": "3615000000", "depreciationAndAmortization": "1953000000" }, "balance": { "totalDebt": "54433000000", "totalAssets": "168235000000", "longTermDebt": "45498000000", "shortTermDebt": "8350000000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "784698272", "totalCurrentAssets": "128459000000", "totalShareholderEquity": "5454000000", "totalCurrentLiabilities": "108115000000", "cashAndShortTermInvestments": "10921000000" }, "cashflow": { "freeCashFlow": "-1886000000", "dividendsPaid": "-331000000", "issuanceOfDebt": "165000000", "issuanceOfStock": null, "repaymentOfDebt": "-3621000000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "1065000000", "repurchaseOfStock": null, "capitalExpenditures": "-2951000000" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:48:55.149176+00:00", "is_restated": false, "income_statement": { "revenue": 66517000000, "cost_of_revenue": 68508000000, "gross_profit": -1991000000, "ebit": -10824000000, "ebitda": -7649000000, "pretax_income": null, "tax_provision": null, "net_income": -11817000000, "net_income_to_common": -11817000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 13801000000, "total_current_assets": 127998000000, "total_assets": 156363000000, "short_term_debt": 1192000000, "long_term_debt": 52433000000, "total_debt": 54188000000, "total_liabilities": null, "total_equity": -3908000000, "shares_outstanding": 749216319, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -12080000000, "capital_expenditure": -2318000000, "free_cash_flow": -14398000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 23857000000, "net_debt_issued": 1488000000 }, "complete_fields": { "id": 384497, "ticker_id": 14265, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:48:55.149176+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-7649000000", "netIncome": "-11817000000", "grossProfit": "-1991000000", "totalRevenue": "66517000000", "costOfRevenue": "68508000000", "interestExpense": "2725000000", "operatingIncome": "-10824000000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": "3812000000", "depreciationAndAmortization": "1836000000" }, "balance": { "totalDebt": "54188000000", "totalAssets": "156363000000", "longTermDebt": "52433000000", "shortTermDebt": "1192000000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "749216319", "totalCurrentAssets": "127998000000", "totalShareholderEquity": "-3908000000", "totalCurrentLiabilities": "97078000000", "cashAndShortTermInvestments": "13801000000" }, "cashflow": { "freeCashFlow": "-14398000000", "dividendsPaid": null, "issuanceOfDebt": "10161000000", "issuanceOfStock": "23857000000", "repaymentOfDebt": "-8673000000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "-12080000000", "repurchaseOfStock": null, "capitalExpenditures": "-2318000000" } }, "revenue": 66517000000, "cost_of_revenue": 68508000000, "gross_profit": -1991000000, "research_and_development": 3812000000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -10824000000, "depreciation_amortisation": 1836000000, "ebitda": -7649000000, "interest_expense": 2725000000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -11817000000, "net_income_continuing_ops": null, "net_income_to_common": -11817000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 13801000000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 127998000000, "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": 156363000000, "short_term_debt": 1192000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 97078000000, "long_term_debt": 52433000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 54188000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": -3908000000, "shares_outstanding": 749216319, "operating_cash_flow": -12080000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -2318000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": 23857000000, "net_debt_issued": 1488000000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -14398000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-7649000000", "netIncome": "-11817000000", "grossProfit": "-1991000000", "totalRevenue": "66517000000", "costOfRevenue": "68508000000", "interestExpense": "2725000000", "operatingIncome": "-10824000000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": "3812000000", "depreciationAndAmortization": "1836000000" }, "balance": { "totalDebt": "54188000000", "totalAssets": "156363000000", "longTermDebt": "52433000000", "shortTermDebt": "1192000000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "749216319", "totalCurrentAssets": "127998000000", "totalShareholderEquity": "-3908000000", "totalCurrentLiabilities": "97078000000", "cashAndShortTermInvestments": "13801000000" }, "cashflow": { "freeCashFlow": "-14398000000", "dividendsPaid": null, "issuanceOfDebt": "10161000000", "issuanceOfStock": "23857000000", "repaymentOfDebt": "-8673000000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "-12080000000", "repurchaseOfStock": null, "capitalExpenditures": "-2318000000" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:48:55.149176+00:00", "is_restated": false, "income_statement": { "revenue": 77794000000, "cost_of_revenue": 70070000000, "gross_profit": 7724000000, "ebit": -821000000, "ebitda": 2315000000, "pretax_income": null, "tax_provision": null, "net_income": -2222000000, "net_income_to_common": -2222000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 12691000000, "total_current_assets": 109275000000, "total_assets": 137012000000, "short_term_debt": 5127000000, "long_term_debt": 46927000000, "total_debt": 52603000000, "total_liabilities": null, "total_equity": -17233000000, "shares_outstanding": 609515023, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 5960000000, "capital_expenditure": -1527000000, "free_cash_flow": 4433000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -5141000000 }, "complete_fields": { "id": 384499, "ticker_id": 14265, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:48:55.149176+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "2315000000", "netIncome": "-2222000000", "grossProfit": "7724000000", "totalRevenue": "77794000000", "costOfRevenue": "70070000000", "interestExpense": "2459000000", "operatingIncome": "-821000000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": "3377000000", "depreciationAndAmortization": "1861000000" }, "balance": { "totalDebt": "52603000000", "totalAssets": "137012000000", "longTermDebt": "46927000000", "shortTermDebt": "5127000000", "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "609515023", "totalCurrentAssets": "109275000000", "totalShareholderEquity": "-17233000000", "totalCurrentLiabilities": "95827000000", "cashAndShortTermInvestments": "12691000000" }, "cashflow": { "freeCashFlow": "4433000000", "dividendsPaid": null, "issuanceOfDebt": "75000000", "issuanceOfStock": null, "repaymentOfDebt": "-5216000000", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "5960000000", "repurchaseOfStock": null, "capitalExpenditures": "-1527000000" } }, "revenue": 77794000000, "cost_of_revenue": 70070000000, "gross_profit": 7724000000, "research_and_development": 3377000000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -821000000, "depreciation_amortisation": 1861000000, "ebitda": 2315000000, "interest_expense": 2459000000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -2222000000, "net_income_continuing_ops": null, "net_income_to_common": -2222000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 12691000000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 109275000000, "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": 137012000000, "short_term_debt": 5127000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 95827000000, "long_term_debt": 46927000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 52603000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": -17233000000, "shares_outstanding": 609515023, "operating_cash_flow": 5960000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -1527000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -5141000000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 4433000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "2315000000", "netIncome": "-2222000000", "grossProfit": "7724000000", "totalRevenue": "77794000000", "costOfRevenue": "70070000000", "interestExpense": "2459000000", "operatingIncome": "-821000000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": "3377000000", "depreciationAndAmortization": "1861000000" }, "balance": { "totalDebt": "52603000000", "totalAssets": "137012000000", "longTermDebt": "46927000000", "shortTermDebt": "5127000000", "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "609515023", "totalCurrentAssets": "109275000000", "totalShareholderEquity": "-17233000000", "totalCurrentLiabilities": "95827000000", "cashAndShortTermInvestments": "12691000000" }, "cashflow": { "freeCashFlow": "4433000000", "dividendsPaid": null, "issuanceOfDebt": "75000000", "issuanceOfStock": null, "repaymentOfDebt": "-5216000000", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "5960000000", "repurchaseOfStock": null, "capitalExpenditures": "-1527000000" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:48:55.149176+00:00", "is_restated": false, "income_statement": { "revenue": 66608000000, "cost_of_revenue": 63078000000, "gross_profit": 3530000000, "ebit": -3509000000, "ebitda": -482000000, "pretax_income": null, "tax_provision": null, "net_income": -4935000000, "net_income_to_common": -4935000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 14614000000, "total_current_assets": 109523000000, "total_assets": 137100000000, "short_term_debt": 5125000000, "long_term_debt": 51670000000, "total_debt": 57277000000, "total_liabilities": null, "total_equity": -15883000000, "shares_outstanding": 597589776, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 3512000000, "capital_expenditure": -1222000000, "free_cash_flow": 2290000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -1276000000 }, "complete_fields": { "id": 384500, "ticker_id": 14265, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:48:55.149176+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-482000000", "netIncome": "-4935000000", "grossProfit": "3530000000", "totalRevenue": "66608000000", "costOfRevenue": "63078000000", "interestExpense": "2561000000", "operatingIncome": "-3509000000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": "2852000000", "depreciationAndAmortization": "1979000000" }, "balance": { "totalDebt": "57277000000", "totalAssets": "137100000000", "longTermDebt": "51670000000", "shortTermDebt": "5125000000", "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "597589776", "totalCurrentAssets": "109523000000", "totalShareholderEquity": "-15883000000", "totalCurrentLiabilities": "90052000000", "cashAndShortTermInvestments": "14614000000" }, "cashflow": { "freeCashFlow": "2290000000", "dividendsPaid": null, "issuanceOfDebt": "34000000", "issuanceOfStock": null, "repaymentOfDebt": "-1310000000", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "3512000000", "repurchaseOfStock": null, "capitalExpenditures": "-1222000000" } }, "revenue": 66608000000, "cost_of_revenue": 63078000000, "gross_profit": 3530000000, "research_and_development": 2852000000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -3509000000, "depreciation_amortisation": 1979000000, "ebitda": -482000000, "interest_expense": 2561000000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -4935000000, "net_income_continuing_ops": null, "net_income_to_common": -4935000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 14614000000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 109523000000, "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": 137100000000, "short_term_debt": 5125000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 90052000000, "long_term_debt": 51670000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 57277000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": -15883000000, "shares_outstanding": 597589776, "operating_cash_flow": 3512000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -1222000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -1276000000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 2290000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-482000000", "netIncome": "-4935000000", "grossProfit": "3530000000", "totalRevenue": "66608000000", "costOfRevenue": "63078000000", "interestExpense": "2561000000", "operatingIncome": "-3509000000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": "2852000000", "depreciationAndAmortization": "1979000000" }, "balance": { "totalDebt": "57277000000", "totalAssets": "137100000000", "longTermDebt": "51670000000", "shortTermDebt": "5125000000", "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "597589776", "totalCurrentAssets": "109523000000", "totalShareholderEquity": "-15883000000", "totalCurrentLiabilities": "90052000000", "cashAndShortTermInvestments": "14614000000" }, "cashflow": { "freeCashFlow": "2290000000", "dividendsPaid": null, "issuanceOfDebt": "34000000", "issuanceOfStock": null, "repaymentOfDebt": "-1310000000", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "3512000000", "repurchaseOfStock": null, "capitalExpenditures": "-1222000000" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:48:55.149176+00:00", "is_restated": false, "income_statement": { "revenue": null, "cost_of_revenue": null, "gross_profit": null, "ebit": null, "ebitda": null, "pretax_income": null, "tax_provision": null, "net_income": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": null, "total_current_assets": null, "total_assets": null, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": null, "total_equity": null, "shares_outstanding": null, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": null, "free_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 384501, "ticker_id": 14265, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:48:55.149176+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2021-12-31", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2021-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } }, "revenue": null, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": null, "depreciation_amortisation": null, "ebitda": null, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": null, "net_income_continuing_ops": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": null, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": null, "shares_outstanding": null, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": null, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2021-12-31", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2021-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:48:55.149176+00:00", "is_restated": false, "income_statement": { "revenue": 22217000000, "cost_of_revenue": 19671000000, "gross_profit": 2546000000, "ebit": 446000000, "ebitda": 1215000000, "pretax_income": null, "tax_provision": null, "net_income": -4000000, "net_income_to_common": -4000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 9441000000, "total_current_assets": 124141000000, "total_assets": 164787000000, "short_term_debt": 2855000000, "long_term_debt": 44354000000, "total_debt": 47209000000, "total_liabilities": null, "total_equity": 5987000000, "shares_outstanding": 787916815, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -179000000, "capital_expenditure": -1275000000, "free_cash_flow": -1454000000, "dividends_paid": -86000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -6926000000 }, "complete_fields": { "id": 384490, "ticker_id": 14265, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:48:55.149176+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "1215000000", "netIncome": "-4000000", "grossProfit": "2546000000", "totalRevenue": "22217000000", "costOfRevenue": "19671000000", "interestExpense": "616000000", "operatingIncome": "446000000", "fiscalDateEnding": "2026-03-31", "researchAndDevelopment": "903000000", "depreciationAndAmortization": "573000000" }, "balance": { "totalDebt": "47209000000", "totalAssets": "164787000000", "longTermDebt": "44354000000", "shortTermDebt": "2855000000", "fiscalDateEnding": "2026-03-31", "totalLiabilities": null, "sharesOutstanding": "787916815", "totalCurrentAssets": "124141000000", "totalShareholderEquity": "5987000000", "totalCurrentLiabilities": "105547000000", "cashAndShortTermInvestments": "9441000000" }, "cashflow": { "freeCashFlow": "-1454000000", "dividendsPaid": "-86000000", "issuanceOfDebt": "24000000", "issuanceOfStock": null, "repaymentOfDebt": "-6950000000", "fiscalDateEnding": "2026-03-31", "operatingCashflow": "-179000000", "repurchaseOfStock": null, "capitalExpenditures": "-1275000000" } }, "revenue": 22217000000, "cost_of_revenue": 19671000000, "gross_profit": 2546000000, "research_and_development": 903000000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 446000000, "depreciation_amortisation": 573000000, "ebitda": 1215000000, "interest_expense": 616000000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -4000000, "net_income_continuing_ops": null, "net_income_to_common": -4000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 9441000000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 124141000000, "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": 164787000000, "short_term_debt": 2855000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 105547000000, "long_term_debt": 44354000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 47209000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 5987000000, "shares_outstanding": 787916815, "operating_cash_flow": -179000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -1275000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -86000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -6926000000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -1454000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "1215000000", "netIncome": "-4000000", "grossProfit": "2546000000", "totalRevenue": "22217000000", "costOfRevenue": "19671000000", "interestExpense": "616000000", "operatingIncome": "446000000", "fiscalDateEnding": "2026-03-31", "researchAndDevelopment": "903000000", "depreciationAndAmortization": "573000000" }, "balance": { "totalDebt": "47209000000", "totalAssets": "164787000000", "longTermDebt": "44354000000", "shortTermDebt": "2855000000", "fiscalDateEnding": "2026-03-31", "totalLiabilities": null, "sharesOutstanding": "787916815", "totalCurrentAssets": "124141000000", "totalShareholderEquity": "5987000000", "totalCurrentLiabilities": "105547000000", "cashAndShortTermInvestments": "9441000000" }, "cashflow": { "freeCashFlow": "-1454000000", "dividendsPaid": "-86000000", "issuanceOfDebt": "24000000", "issuanceOfStock": null, "repaymentOfDebt": "-6950000000", "fiscalDateEnding": "2026-03-31", "operatingCashflow": "-179000000", "repurchaseOfStock": null, "capitalExpenditures": "-1275000000" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:48:55.149176+00:00", "is_restated": false, "income_statement": { "revenue": 23948000000, "cost_of_revenue": 22136000000, "gross_profit": 1812000000, "ebit": -815000000, "ebitda": 9514000000, "pretax_income": null, "tax_provision": null, "net_income": 8220000000, "net_income_to_common": 8220000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 10921000000, "total_current_assets": 128459000000, "total_assets": 168235000000, "short_term_debt": 8350000000, "long_term_debt": 45498000000, "total_debt": 54433000000, "total_liabilities": null, "total_equity": 5454000000, "shares_outstanding": 784698272, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 1331000000, "capital_expenditure": -965000000, "free_cash_flow": 366000000, "dividends_paid": -87000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -2873000000 }, "complete_fields": { "id": 384491, "ticker_id": 14265, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:48:55.149176+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "9514000000", "netIncome": "8220000000", "grossProfit": "1812000000", "totalRevenue": "23948000000", "costOfRevenue": "22136000000", "interestExpense": "659000000", "operatingIncome": "-815000000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": "964000000", "depreciationAndAmortization": "536000000" }, "balance": { "totalDebt": "54433000000", "totalAssets": "168235000000", "longTermDebt": "45498000000", "shortTermDebt": "8350000000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "784698272", "totalCurrentAssets": "128459000000", "totalShareholderEquity": "5454000000", "totalCurrentLiabilities": "108115000000", "cashAndShortTermInvestments": "10921000000" }, "cashflow": { "freeCashFlow": "366000000", "dividendsPaid": "-87000000", "issuanceOfDebt": "27000000", "issuanceOfStock": null, "repaymentOfDebt": "-2900000000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "1331000000", "repurchaseOfStock": null, "capitalExpenditures": "-965000000" } }, "revenue": 23948000000, "cost_of_revenue": 22136000000, "gross_profit": 1812000000, "research_and_development": 964000000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -815000000, "depreciation_amortisation": 536000000, "ebitda": 9514000000, "interest_expense": 659000000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 8220000000, "net_income_continuing_ops": null, "net_income_to_common": 8220000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 10921000000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 128459000000, "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": 168235000000, "short_term_debt": 8350000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 108115000000, "long_term_debt": 45498000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 54433000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 5454000000, "shares_outstanding": 784698272, "operating_cash_flow": 1331000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -965000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -87000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -2873000000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 366000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "9514000000", "netIncome": "8220000000", "grossProfit": "1812000000", "totalRevenue": "23948000000", "costOfRevenue": "22136000000", "interestExpense": "659000000", "operatingIncome": "-815000000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": "964000000", "depreciationAndAmortization": "536000000" }, "balance": { "totalDebt": "54433000000", "totalAssets": "168235000000", "longTermDebt": "45498000000", "shortTermDebt": "8350000000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "784698272", "totalCurrentAssets": "128459000000", "totalShareholderEquity": "5454000000", "totalCurrentLiabilities": "108115000000", "cashAndShortTermInvestments": "10921000000" }, "cashflow": { "freeCashFlow": "366000000", "dividendsPaid": "-87000000", "issuanceOfDebt": "27000000", "issuanceOfStock": null, "repaymentOfDebt": "-2900000000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "1331000000", "repurchaseOfStock": null, "capitalExpenditures": "-965000000" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:48:55.149176+00:00", "is_restated": false, "income_statement": { "revenue": 23270000000, "cost_of_revenue": 25645000000, "gross_profit": -2375000000, "ebit": -4794000000, "ebitda": -4014000000, "pretax_income": null, "tax_provision": null, "net_income": -5337000000, "net_income_to_common": -5337000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6173000000, "total_current_assets": 122132000000, "total_assets": 150023000000, "short_term_debt": 8742000000, "long_term_debt": 44611000000, "total_debt": 53353000000, "total_liabilities": null, "total_equity": -8250000000, "shares_outstanding": 759673653, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 1123000000, "capital_expenditure": -885000000, "free_cash_flow": 238000000, "dividends_paid": -86000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -4000000 }, "complete_fields": { "id": 384493, "ticker_id": 14265, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:48:55.149176+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-4014000000", "netIncome": "-5337000000", "grossProfit": "-2375000000", "totalRevenue": "23270000000", "costOfRevenue": "25645000000", "interestExpense": "694000000", "operatingIncome": "-4794000000", "fiscalDateEnding": "2025-09-30", "researchAndDevelopment": "897000000", "depreciationAndAmortization": "491000000" }, "balance": { "totalDebt": "53353000000", "totalAssets": "150023000000", "longTermDebt": "44611000000", "shortTermDebt": "8742000000", "fiscalDateEnding": "2025-09-30", "totalLiabilities": null, "sharesOutstanding": "759673653", "totalCurrentAssets": "122132000000", "totalShareholderEquity": "-8250000000", "totalCurrentLiabilities": "103324000000", "cashAndShortTermInvestments": "6173000000" }, "cashflow": { "freeCashFlow": "238000000", "dividendsPaid": "-86000000", "issuanceOfDebt": "40000000", "issuanceOfStock": null, "repaymentOfDebt": "-44000000", "fiscalDateEnding": "2025-09-30", "operatingCashflow": "1123000000", "repurchaseOfStock": null, "capitalExpenditures": "-885000000" } }, "revenue": 23270000000, "cost_of_revenue": 25645000000, "gross_profit": -2375000000, "research_and_development": 897000000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -4794000000, "depreciation_amortisation": 491000000, "ebitda": -4014000000, "interest_expense": 694000000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -5337000000, "net_income_continuing_ops": null, "net_income_to_common": -5337000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 6173000000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 122132000000, "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": 150023000000, "short_term_debt": 8742000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 103324000000, "long_term_debt": 44611000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 53353000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": -8250000000, "shares_outstanding": 759673653, "operating_cash_flow": 1123000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -885000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -86000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -4000000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 238000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-4014000000", "netIncome": "-5337000000", "grossProfit": "-2375000000", "totalRevenue": "23270000000", "costOfRevenue": "25645000000", "interestExpense": "694000000", "operatingIncome": "-4794000000", "fiscalDateEnding": "2025-09-30", "researchAndDevelopment": "897000000", "depreciationAndAmortization": "491000000" }, "balance": { "totalDebt": "53353000000", "totalAssets": "150023000000", "longTermDebt": "44611000000", "shortTermDebt": "8742000000", "fiscalDateEnding": "2025-09-30", "totalLiabilities": null, "sharesOutstanding": "759673653", "totalCurrentAssets": "122132000000", "totalShareholderEquity": "-8250000000", "totalCurrentLiabilities": "103324000000", "cashAndShortTermInvestments": "6173000000" }, "cashflow": { "freeCashFlow": "238000000", "dividendsPaid": "-86000000", "issuanceOfDebt": "40000000", "issuanceOfStock": null, "repaymentOfDebt": "-44000000", "fiscalDateEnding": "2025-09-30", "operatingCashflow": "1123000000", "repurchaseOfStock": null, "capitalExpenditures": "-885000000" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:48:55.149176+00:00", "is_restated": false, "income_statement": { "revenue": 22749000000, "cost_of_revenue": 20314000000, "gross_profit": 2435000000, "ebit": -268000000, "ebitda": 609000000, "pretax_income": null, "tax_provision": null, "net_income": -611000000, "net_income_to_common": -611000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 7087000000, "total_current_assets": 127301000000, "total_assets": 155120000000, "short_term_debt": 8719000000, "long_term_debt": 44604000000, "total_debt": 53323000000, "total_liabilities": null, "total_equity": -3295000000, "shares_outstanding": 755623105, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 227000000, "capital_expenditure": -427000000, "free_cash_flow": -200000000, "dividends_paid": -86000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -313000000 }, "complete_fields": { "id": 384494, "ticker_id": 14265, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:48:55.149176+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "609000000", "netIncome": "-611000000", "grossProfit": "2435000000", "totalRevenue": "22749000000", "costOfRevenue": "20314000000", "interestExpense": "710000000", "operatingIncome": "-268000000", "fiscalDateEnding": "2025-06-30", "researchAndDevelopment": "910000000", "depreciationAndAmortization": "460000000" }, "balance": { "totalDebt": "53323000000", "totalAssets": "155120000000", "longTermDebt": "44604000000", "shortTermDebt": "8719000000", "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "755623105", "totalCurrentAssets": "127301000000", "totalShareholderEquity": "-3295000000", "totalCurrentLiabilities": "103376000000", "cashAndShortTermInvestments": "7087000000" }, "cashflow": { "freeCashFlow": "-200000000", "dividendsPaid": "-86000000", "issuanceOfDebt": "69000000", "issuanceOfStock": null, "repaymentOfDebt": "-382000000", "fiscalDateEnding": "2025-06-30", "operatingCashflow": "227000000", "repurchaseOfStock": null, "capitalExpenditures": "-427000000" } }, "revenue": 22749000000, "cost_of_revenue": 20314000000, "gross_profit": 2435000000, "research_and_development": 910000000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -268000000, "depreciation_amortisation": 460000000, "ebitda": 609000000, "interest_expense": 710000000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -611000000, "net_income_continuing_ops": null, "net_income_to_common": -611000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 7087000000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 127301000000, "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": 155120000000, "short_term_debt": 8719000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 103376000000, "long_term_debt": 44604000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 53323000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": -3295000000, "shares_outstanding": 755623105, "operating_cash_flow": 227000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -427000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -86000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -313000000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -200000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "609000000", "netIncome": "-611000000", "grossProfit": "2435000000", "totalRevenue": "22749000000", "costOfRevenue": "20314000000", "interestExpense": "710000000", "operatingIncome": "-268000000", "fiscalDateEnding": "2025-06-30", "researchAndDevelopment": "910000000", "depreciationAndAmortization": "460000000" }, "balance": { "totalDebt": "53323000000", "totalAssets": "155120000000", "longTermDebt": "44604000000", "shortTermDebt": "8719000000", "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "755623105", "totalCurrentAssets": "127301000000", "totalShareholderEquity": "-3295000000", "totalCurrentLiabilities": "103376000000", "cashAndShortTermInvestments": "7087000000" }, "cashflow": { "freeCashFlow": "-200000000", "dividendsPaid": "-86000000", "issuanceOfDebt": "69000000", "issuanceOfStock": null, "repaymentOfDebt": "-382000000", "fiscalDateEnding": "2025-06-30", "operatingCashflow": "227000000", "repurchaseOfStock": null, "capitalExpenditures": "-427000000" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:48:55.149176+00:00", "is_restated": false, "income_statement": { "revenue": 19496000000, "cost_of_revenue": 17079000000, "gross_profit": 2417000000, "ebit": 461000000, "ebitda": 1250000000, "pretax_income": null, "tax_provision": null, "net_income": -37000000, "net_income_to_common": -37000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 10142000000, "total_current_assets": 127662000000, "total_assets": 156494000000, "short_term_debt": 7930000000, "long_term_debt": 45688000000, "total_debt": 53618000000, "total_liabilities": null, "total_equity": -3325000000, "shares_outstanding": 753371481, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -1616000000, "capital_expenditure": -674000000, "free_cash_flow": -2290000000, "dividends_paid": -72000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -266000000 }, "complete_fields": { "id": 384495, "ticker_id": 14265, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:48:55.149176+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "1250000000", "netIncome": "-37000000", "grossProfit": "2417000000", "totalRevenue": "19496000000", "costOfRevenue": "17079000000", "interestExpense": "708000000", "operatingIncome": "461000000", "fiscalDateEnding": "2025-03-31", "researchAndDevelopment": "844000000", "depreciationAndAmortization": "466000000" }, "balance": { "totalDebt": "53618000000", "totalAssets": "156494000000", "longTermDebt": "45688000000", "shortTermDebt": "7930000000", "fiscalDateEnding": "2025-03-31", "totalLiabilities": null, "sharesOutstanding": "753371481", "totalCurrentAssets": "127662000000", "totalShareholderEquity": "-3325000000", "totalCurrentLiabilities": "103654000000", "cashAndShortTermInvestments": "10142000000" }, "cashflow": { "freeCashFlow": "-2290000000", "dividendsPaid": "-72000000", "issuanceOfDebt": "29000000", "issuanceOfStock": null, "repaymentOfDebt": "-295000000", "fiscalDateEnding": "2025-03-31", "operatingCashflow": "-1616000000", "repurchaseOfStock": null, "capitalExpenditures": "-674000000" } }, "revenue": 19496000000, "cost_of_revenue": 17079000000, "gross_profit": 2417000000, "research_and_development": 844000000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 461000000, "depreciation_amortisation": 466000000, "ebitda": 1250000000, "interest_expense": 708000000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -37000000, "net_income_continuing_ops": null, "net_income_to_common": -37000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 10142000000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 127662000000, "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": 156494000000, "short_term_debt": 7930000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 103654000000, "long_term_debt": 45688000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 53618000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": -3325000000, "shares_outstanding": 753371481, "operating_cash_flow": -1616000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -674000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -72000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -266000000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -2290000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "1250000000", "netIncome": "-37000000", "grossProfit": "2417000000", "totalRevenue": "19496000000", "costOfRevenue": "17079000000", "interestExpense": "708000000", "operatingIncome": "461000000", "fiscalDateEnding": "2025-03-31", "researchAndDevelopment": "844000000", "depreciationAndAmortization": "466000000" }, "balance": { "totalDebt": "53618000000", "totalAssets": "156494000000", "longTermDebt": "45688000000", "shortTermDebt": "7930000000", "fiscalDateEnding": "2025-03-31", "totalLiabilities": null, "sharesOutstanding": "753371481", "totalCurrentAssets": "127662000000", "totalShareholderEquity": "-3325000000", "totalCurrentLiabilities": "103654000000", "cashAndShortTermInvestments": "10142000000" }, "cashflow": { "freeCashFlow": "-2290000000", "dividendsPaid": "-72000000", "issuanceOfDebt": "29000000", "issuanceOfStock": null, "repaymentOfDebt": "-295000000", "fiscalDateEnding": "2025-03-31", "operatingCashflow": "-1616000000", "repurchaseOfStock": null, "capitalExpenditures": "-674000000" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:48:55.149176+00:00", "is_restated": false, "income_statement": { "revenue": null, "cost_of_revenue": null, "gross_profit": null, "ebit": null, "ebitda": null, "pretax_income": null, "tax_provision": null, "net_income": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": null, "total_current_assets": null, "total_assets": null, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": null, "total_equity": null, "shares_outstanding": null, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": null, "free_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 384496, "ticker_id": 14265, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:48:55.149176+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2024-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } }, "revenue": null, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": null, "depreciation_amortisation": null, "ebitda": null, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": null, "net_income_continuing_ops": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": null, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": null, "shares_outstanding": null, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": null, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2024-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:48:55.149176+00:00", "is_restated": false, "income_statement": { "revenue": null, "cost_of_revenue": null, "gross_profit": null, "ebit": null, "ebitda": null, "pretax_income": null, "tax_provision": null, "net_income": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": null, "total_current_assets": null, "total_assets": null, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": null, "total_equity": null, "shares_outstanding": null, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": null, "free_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 384498, "ticker_id": 14265, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:48:55.149176+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2024-09-30", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2024-09-30", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } }, "revenue": null, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": null, "depreciation_amortisation": null, "ebitda": null, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": null, "net_income_continuing_ops": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": null, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": null, "shares_outstanding": null, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": null, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2024-09-30", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2024-09-30", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "cornerstone_value", "name": "Cornerstone Value", "slug": "cornerstone-value", "group": "value", "page_url": "/factors/cornerstone-value/", "rank_field": "cornerstone_value_rank" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "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": 5, "quarterly_financial_periods": 7, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }