{ "ticker": { "uuid": "cfb1d17b-b207-450c-b747-25bd7c7334f3", "symbol": "MULT", "name": "Multitude AG", "exchange": "GER", "exchange_name": "XETRA", "country": "DE", "currency": "EUR", "sector": "Financial Services", "industry": "Banks - Regional", "page_url": "https://sharemaestro.com/factors/ticker/cfb1d17b-b207-450c-b747-25bd7c7334f3/", "api_url": "https://sharemaestro.com/factors/api/tickers/cfb1d17b-b207-450c-b747-25bd7c7334f3/" }, "ticker_metadata": { "id": 19733, "uuid": "cfb1d17b-b207-450c-b747-25bd7c7334f3", "symbol": "MULT", "name": "Multitude AG", "asset_type": "equity", "market_cap": 117766768, "stock_exchange_id": 8, "industry": "Banks - Regional", "sector": "Financial Services", "description": "Multitude AG, together with its subsidiaries, provides digital lending and online banking services in Finland. Its loan portfolio consists of micro loans, Plus loans, Prime loans, instalment loans, secured loans, and revolving credit facilities; and working capital, credit line, and purchase financing. The company also provides saving and current accounts, and fixed-term deposits; and debit and credit cards. The company was founded in 2005 and is headquartered in Zug, Switzerland.", "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": "cfb1d17b-b207-450c-b747-25bd7c7334f3", "symbol": "MULT", "name": "Multitude AG", "exchange": "GER", "exchange_name": "XETRA", "country": "DE", "currency": "EUR", "sector": "Financial Services", "industry": "Banks - Regional", "page_url": "https://sharemaestro.com/factors/ticker/cfb1d17b-b207-450c-b747-25bd7c7334f3/", "api_url": "https://sharemaestro.com/factors/api/tickers/cfb1d17b-b207-450c-b747-25bd7c7334f3/" }, "week_end_date": "2026-06-07", "universe": "EUR_DE", "score": { "os": 0.91, "value": 0.98, "quality": 0.79, "momentum": 0.18, "coverage": 0.909, "confidence": 0.909, "delta": null }, "headline_factors": { "price": 5.32, "market_cap": 114608547.2, "pe_ratio": 4.6528, "earnings_yield": 0.2149, "ebitda_to_ev": 0.4713, "shareholder_yield": 0.044, "roe": 0.0989, "piotroski_f_score": 3, "momentum_12_1": -0.1169, "volatility_252d": 0.3086 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": true, "veiled_value": false, "earnings_consistent_5y": true }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "yfinance", "financials_period_end": "2024-12-31", "financials_age_days": 523, "has_full_data": true, "completeness_score": 1, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T12:30:23.273862+00:00", "batch_id": "" }, "size": { "price_close": 5.32, "market_cap": 114608547.2, "market_cap_usd": 114608547.2, "enterprise_value": 114608547.2, "shares_outstanding": 21542960, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 4.6528, "pb_ratio": 0.4601, "ptbv_ratio": 0.4601, "ps_ratio": 0.4748, "pcf_ratio": 0.5396, "pfcf_ratio": 0.5765, "ev_ebitda": 2.1217, "ev_ebit": 1.1377, "ev_sales": 0.4748, "ev_fcf": 0.5765, "earnings_yield": 0.2149, "fcf_yield": 1.7346, "price_to_sales": 0.4748, "price_to_book": 0.4601, "price_to_cashflow": 0.5396, "ebitda_to_ev": 0.4713, "sales_yield": 2.1062 }, "yield": { "dividend_yield": 0.0359, "buyback_yield": 0.0081, "shareholder_yield": 0.044, "debt_paydown_yield": 0, "total_yield": 0.044 }, "quality": { "gross_margin": 0.6902, "operating_margin": 0.4173, "net_margin": 0.102, "ebitda_margin": 0.2238, "fcf_margin": 0.8236, "roe": 0.0989, "roa": 0.0155, "roic": null, "roc_greenblatt": null, "asset_turnover": 0.1518, "cash_conversion": 8.0709, "accruals_ratio": -0.118, "sbc_to_revenue": null, "piotroski_f_score": 3, "altman_z_score": null, "earnings_stability_5y": 0.1965, "revenue_stability_5y": 0.0837, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.1047, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": null, "net_debt_to_ebitda": -6.7318, "debt_to_assets": 0.0728, "interest_coverage": 8.3782, "current_ratio": 1.0436, "quick_ratio": 1.0436, "net_debt": -363634000, "local_beta": 0.8799, "volatility_252d": 0.3086, "volatility_60d": 0.6965, "max_drawdown_12m": -0.2324, "risk_adjusted_momentum": -0.3788 }, "growth": { "revenue_growth_1y": 0.1069, "revenue_growth_3y_cagr": 0.0644, "revenue_growth_5y_cagr": null, "eps_growth_1y": 0.2352, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -1.2558, "book_value_growth_1y": 0.0587, "revenue_growth": 0.1069, "earnings_growth": 0.2352 }, "momentum": { "price_return_1m": -0.1133, "price_return_3m": -0.0451, "price_return_6m": -0.0108, "price_return_9m": -0.1873, "price_return_12m": -0.217, "price_return_12m_ex1m": -0.1169, "momentum_6m": -0.0108, "momentum_12m": -0.217, "momentum_12_1": -0.1169, "distance_from_52w_high": -0.2315, "distance_from_52w_low": 0.0012, "relative_strength": -0.2357 }, "raw_ttm": { "revenue_ttm": 241392000, "gross_profit_ttm": 166610000, "ebit_ttm": 100740000, "ebitda_ttm": 54017000, "net_income_ttm": 24632000, "eps_diluted_ttm": 1.1434, "operating_cash_flow_ttm": 212396000, "capital_expenditure_ttm": -13594000, "fcf_ttm": 198802000, "dividends_paid_ttm": -4116000, "share_repurchases_ttm": -924000, "shares_issued_ttm": null, "interest_expense_ttm": 12024000, "cash_and_equivalents": 479415000, "total_current_assets": 1061019000, "total_current_liabilities": 1016709000, "net_ppe": null, "total_assets": 1590651000, "total_debt": 115781000, "total_equity": 249086000, "net_working_capital": -434026000, "book_value_per_share": 11.5623, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 11.5623 }, "ranks": { "universe_ticker_count": 632, "rank_pe": 5, "rank_pb": 6, "rank_ptbv": 6, "rank_ps": 18, "rank_pcf": 1, "rank_ev_ebitda": 3, "rank_ev_ebit": 14, "rank_earnings_yield": 5, "rank_fcf_yield": 1, "rank_dividend_yield": 23, "rank_shareholder_yield": 32, "rank_total_yield": 45, "rank_roe": 56, "rank_roc": 50, "rank_roic": 50, "rank_gross_margin": 18, "rank_fcf_margin": 2, "rank_piotroski": 94, "rank_accruals": 10, "rank_sue": 50, "rank_eps_growth_1y": 30, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 24, "rank_momentum_12m": 81, "rank_momentum_12m_ex1m": 70, "rank_relative_strength": 81 }, "composites": { "value_composite": 2, "quality_composite": 21, "momentum_composite": 82, "growth_composite": 13, "yield_composite": 27, "svqf_composite": 4, "vc1_composite": 2, "vc2_composite": 2, "vc3_composite": 3, "trending_value_composite": 51, "overall_composite": 9, "quality_value_composite": 0.8799, "os_score": 0.91, "value_percentile": 0.98, "quality_percentile": 0.79, "momentum_percentile": 0.18, "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": 53, "all_cap_buyback_rank": 29, "small_cap_core_rank": 2, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": true, "trending_value_rank": 51, "veiled_value": false, "earnings_consistent_5y": true } } }, "latest_snapshot_fields": { "id": 7988, "ticker_id": 19733, "universe_id": 5, "week_end_date": "2026-06-07", "source_primary": "yfinance", "source_gaps": {}, "financials_period_end": "2024-12-31", "financials_age_days": 523, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T12:30:23.273862+00:00", "batch_id": "", "os_score_delta": null, "price_close": 5.32, "market_cap": 114608547.2, "market_cap_usd": 114608547.2, "enterprise_value": 114608547.2, "shares_outstanding": 21542960, "fx_rate_to_usd": null, "pe_ratio": 4.65283157, "pb_ratio": 0.46011637, "ptbv_ratio": 0.46011637, "ps_ratio": 0.47478188, "pcf_ratio": 0.53959843, "pfcf_ratio": 0.57649595, "ev_ebitda": 2.12171256, "ev_ebit": 1.13766674, "ev_sales": 0.47478188, "ev_fcf": 0.57649595, "earnings_yield": 0.21492289, "fcf_yield": 1.73461757, "dividend_yield": 0.03591355, "buyback_yield": 0.00806223, "shareholder_yield": 0.04397578, "debt_paydown_yield": 0, "total_yield": 0.04397578, "gross_margin": 0.69020514, "operating_margin": 0.41732949, "net_margin": 0.10204149, "ebitda_margin": 0.22377295, "fcf_margin": 0.82356499, "roe": 0.09888954, "roa": 0.01548548, "roic": null, "roc_greenblatt": null, "asset_turnover": 0.15175673, "cash_conversion": 8.0708834, "accruals_ratio": -0.11804224, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": -6.73184368, "debt_to_assets": 0.07278844, "interest_coverage": 8.37824351, "current_ratio": 1.04358179, "quick_ratio": 1.04358179, "net_debt": -363634000, "revenue_growth_1y": 0.10686767, "revenue_growth_3y_cagr": 0.06436825, "revenue_growth_5y_cagr": null, "eps_growth_1y": 0.23521371, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -1.25575524, "book_value_growth_1y": 0.05870825, "piotroski_f_score": 3, "altman_z_score": null, "earnings_stability_5y": 0.196459, "revenue_stability_5y": 0.083702, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.11333333, "price_return_3m": -0.04510446, "price_return_6m": -0.01082625, "price_return_9m": -0.18726586, "price_return_12m": -0.21695983, "price_return_12m_ex1m": -0.11687198, "distance_from_52w_high": -0.23151838, "distance_from_52w_low": 0.0011534, "relative_strength": -0.23566379, "local_beta": 0.8799, "volatility_252d": 0.308557, "volatility_60d": 0.696491, "max_drawdown_12m": -0.23240372, "revenue_ttm": 241392000, "gross_profit_ttm": 166610000, "ebit_ttm": 100740000, "ebitda_ttm": 54017000, "net_income_ttm": 24632000, "eps_diluted_ttm": 1.14338977, "operating_cash_flow_ttm": 212396000, "capital_expenditure_ttm": -13594000, "fcf_ttm": 198802000, "dividends_paid_ttm": -4116000, "share_repurchases_ttm": -924000, "shares_issued_ttm": null, "interest_expense_ttm": 12024000, "cash_and_equivalents": 479415000, "total_current_assets": 1061019000, "total_current_liabilities": 1016709000, "net_ppe": null, "total_assets": 1590651000, "total_debt": 115781000, "total_equity": 249086000, "net_working_capital": -434026000, "book_value_per_share": 11.56229228, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 11.56229228, "universe_ticker_count": 632, "sector": "Financial Services", "rank_pe": 5, "rank_pb": 6, "rank_ptbv": 6, "rank_ps": 18, "rank_pcf": 1, "rank_ev_ebitda": 3, "rank_ev_ebit": 14, "rank_earnings_yield": 5, "rank_fcf_yield": 1, "rank_dividend_yield": 23, "rank_shareholder_yield": 32, "rank_total_yield": 45, "rank_roe": 56, "rank_roc": 50, "rank_roic": 50, "rank_gross_margin": 18, "rank_fcf_margin": 2, "rank_piotroski": 94, "rank_accruals": 10, "rank_sue": 50, "rank_eps_growth_1y": 30, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 24, "rank_momentum_12m": 81, "rank_momentum_12m_ex1m": 70, "rank_relative_strength": 81, "value_composite": 2, "quality_composite": 21, "momentum_composite": 82, "growth_composite": 13, "yield_composite": 27, "svqf_composite": 4, "vc1_composite": 2, "vc2_composite": 2, "vc3_composite": 3, "trending_value_composite": 51, "overall_composite": 9, "factor_coverage": 0.909, "signal_confidence": 0.909, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": 53, "all_cap_buyback_rank": 29, "small_cap_core_rank": 2, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": true }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 5.32, "os": 0.91, "value": 0.98, "quality": 0.79, "momentum": 0.18, "confidence": 0.909, "coverage": 0.909, "pe_ratio": 4.6528, "earnings_yield": 0.2149, "shareholder_yield": 0.044, "roe": 0.0989, "momentum_12_1": -0.1169, "complete_fields": { "id": 7988, "ticker_id": 19733, "universe_id": 5, "week_end_date": "2026-06-07", "source_primary": "yfinance", "source_gaps": {}, "financials_period_end": "2024-12-31", "financials_age_days": 523, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T12:30:23.273862+00:00", "batch_id": "", "os_score_delta": null, "price_close": 5.32, "market_cap": 114608547.2, "market_cap_usd": 114608547.2, "enterprise_value": 114608547.2, "shares_outstanding": 21542960, "fx_rate_to_usd": null, "pe_ratio": 4.65283157, "pb_ratio": 0.46011637, "ptbv_ratio": 0.46011637, "ps_ratio": 0.47478188, "pcf_ratio": 0.53959843, "pfcf_ratio": 0.57649595, "ev_ebitda": 2.12171256, "ev_ebit": 1.13766674, "ev_sales": 0.47478188, "ev_fcf": 0.57649595, "earnings_yield": 0.21492289, "fcf_yield": 1.73461757, "dividend_yield": 0.03591355, "buyback_yield": 0.00806223, "shareholder_yield": 0.04397578, "debt_paydown_yield": 0, "total_yield": 0.04397578, "gross_margin": 0.69020514, "operating_margin": 0.41732949, "net_margin": 0.10204149, "ebitda_margin": 0.22377295, "fcf_margin": 0.82356499, "roe": 0.09888954, "roa": 0.01548548, "roic": null, "roc_greenblatt": null, "asset_turnover": 0.15175673, "cash_conversion": 8.0708834, "accruals_ratio": -0.11804224, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": -6.73184368, "debt_to_assets": 0.07278844, "interest_coverage": 8.37824351, "current_ratio": 1.04358179, "quick_ratio": 1.04358179, "net_debt": -363634000, "revenue_growth_1y": 0.10686767, "revenue_growth_3y_cagr": 0.06436825, "revenue_growth_5y_cagr": null, "eps_growth_1y": 0.23521371, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -1.25575524, "book_value_growth_1y": 0.05870825, "piotroski_f_score": 3, "altman_z_score": null, "earnings_stability_5y": 0.196459, "revenue_stability_5y": 0.083702, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.11333333, "price_return_3m": -0.04510446, "price_return_6m": -0.01082625, "price_return_9m": -0.18726586, "price_return_12m": -0.21695983, "price_return_12m_ex1m": -0.11687198, "distance_from_52w_high": -0.23151838, "distance_from_52w_low": 0.0011534, "relative_strength": -0.23566379, "local_beta": 0.8799, "volatility_252d": 0.308557, "volatility_60d": 0.696491, "max_drawdown_12m": -0.23240372, "revenue_ttm": 241392000, "gross_profit_ttm": 166610000, "ebit_ttm": 100740000, "ebitda_ttm": 54017000, "net_income_ttm": 24632000, "eps_diluted_ttm": 1.14338977, "operating_cash_flow_ttm": 212396000, "capital_expenditure_ttm": -13594000, "fcf_ttm": 198802000, "dividends_paid_ttm": -4116000, "share_repurchases_ttm": -924000, "shares_issued_ttm": null, "interest_expense_ttm": 12024000, "cash_and_equivalents": 479415000, "total_current_assets": 1061019000, "total_current_liabilities": 1016709000, "net_ppe": null, "total_assets": 1590651000, "total_debt": 115781000, "total_equity": 249086000, "net_working_capital": -434026000, "book_value_per_share": 11.56229228, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 11.56229228, "universe_ticker_count": 632, "sector": "Financial Services", "rank_pe": 5, "rank_pb": 6, "rank_ptbv": 6, "rank_ps": 18, "rank_pcf": 1, "rank_ev_ebitda": 3, "rank_ev_ebit": 14, "rank_earnings_yield": 5, "rank_fcf_yield": 1, "rank_dividend_yield": 23, "rank_shareholder_yield": 32, "rank_total_yield": 45, "rank_roe": 56, "rank_roc": 50, "rank_roic": 50, "rank_gross_margin": 18, "rank_fcf_margin": 2, "rank_piotroski": 94, "rank_accruals": 10, "rank_sue": 50, "rank_eps_growth_1y": 30, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 24, "rank_momentum_12m": 81, "rank_momentum_12m_ex1m": 70, "rank_relative_strength": 81, "value_composite": 2, "quality_composite": 21, "momentum_composite": 82, "growth_composite": 13, "yield_composite": 27, "svqf_composite": 4, "vc1_composite": 2, "vc2_composite": 2, "vc3_composite": 3, "trending_value_composite": 51, "overall_composite": 9, "factor_coverage": 0.909, "signal_confidence": 0.909, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": 53, "all_cap_buyback_rank": 29, "small_cap_core_rank": 2, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": true } } ], "financial_periods": { "annual": [ { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:09:19.507066+00:00", "is_restated": false, "income_statement": { "revenue": 247510000, "cost_of_revenue": 71569000, "gross_profit": 175941000, "ebit": 109369000, "ebitda": 36303000, "pretax_income": null, "tax_provision": null, "net_income": 20234000, "net_income_to_common": 20234000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 249458000, "total_current_assets": 728270000, "total_assets": 1098731000, "short_term_debt": 211000, "long_term_debt": 76639000, "total_debt": 81988000, "total_liabilities": null, "total_equity": 193753000, "shares_outstanding": 21542960, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -24857000, "capital_expenditure": -12727000, "free_cash_flow": -37584000, "dividends_paid": -4116000, "share_repurchases": -928000, "shares_issued": null, "net_debt_issued": 25685000 }, "complete_fields": { "id": 388016, "ticker_id": 19733, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:09:19.507066+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "36303000", "netIncome": "20234000", "grossProfit": "175941000", "totalRevenue": "247510000", "costOfRevenue": "71569000", "interestExpense": "584000", "operatingIncome": "109369000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "12475000" }, "balance": { "totalDebt": "81988000", "totalAssets": "1098731000", "longTermDebt": "76639000", "shortTermDebt": "211000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "21542960", "totalCurrentAssets": "728270000", "totalShareholderEquity": "193753000", "totalCurrentLiabilities": "560614000", "cashAndShortTermInvestments": "249458000" }, "cashflow": { "freeCashFlow": "-37584000", "dividendsPaid": "-4116000", "issuanceOfDebt": "73510000", "issuanceOfStock": null, "repaymentOfDebt": "-47825000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "-24857000", "repurchaseOfStock": "-928000", "capitalExpenditures": "-12727000" } }, "revenue": 247510000, "cost_of_revenue": 71569000, "gross_profit": 175941000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 109369000, "depreciation_amortisation": 12475000, "ebitda": 36303000, "interest_expense": 584000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 20234000, "net_income_continuing_ops": null, "net_income_to_common": 20234000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 249458000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 728270000, "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": 1098731000, "short_term_debt": 211000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 560614000, "long_term_debt": 76639000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 81988000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 193753000, "shares_outstanding": 21542960, "operating_cash_flow": -24857000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -12727000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -4116000, "share_repurchases": -928000, "shares_issued": null, "net_debt_issued": 25685000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -37584000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "36303000", "netIncome": "20234000", "grossProfit": "175941000", "totalRevenue": "247510000", "costOfRevenue": "71569000", "interestExpense": "584000", "operatingIncome": "109369000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "12475000" }, "balance": { "totalDebt": "81988000", "totalAssets": "1098731000", "longTermDebt": "76639000", "shortTermDebt": "211000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "21542960", "totalCurrentAssets": "728270000", "totalShareholderEquity": "193753000", "totalCurrentLiabilities": "560614000", "cashAndShortTermInvestments": "249458000" }, "cashflow": { "freeCashFlow": "-37584000", "dividendsPaid": "-4116000", "issuanceOfDebt": "73510000", "issuanceOfStock": null, "repaymentOfDebt": "-47825000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "-24857000", "repurchaseOfStock": "-928000", "capitalExpenditures": "-12727000" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:09:19.507066+00:00", "is_restated": false, "income_statement": { "revenue": 223613000, "cost_of_revenue": 49702000, "gross_profit": 173911000, "ebit": 109528000, "ebitda": 34431000, "pretax_income": null, "tax_provision": null, "net_income": 16438000, "net_income_to_common": 16438000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 283712000, "total_current_assets": 702589000, "total_assets": 990878000, "short_term_debt": 293000, "long_term_debt": 47512000, "total_debt": 52768000, "total_liabilities": null, "total_equity": 183646000, "shares_outstanding": 21617960, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 157776000, "capital_expenditure": -10823000, "free_cash_flow": 146953000, "dividends_paid": -2591000, "share_repurchases": 0, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 388018, "ticker_id": 19733, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:09:19.507066+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "34431000", "netIncome": "16438000", "grossProfit": "173911000", "totalRevenue": "223613000", "costOfRevenue": "49702000", "interestExpense": "425000", "operatingIncome": "109528000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "15016000" }, "balance": { "totalDebt": "52768000", "totalAssets": "990878000", "longTermDebt": "47512000", "shortTermDebt": "293000", "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "21617960", "totalCurrentAssets": "702589000", "totalShareholderEquity": "183646000", "totalCurrentLiabilities": "507434000", "cashAndShortTermInvestments": "283712000" }, "cashflow": { "freeCashFlow": "146953000", "dividendsPaid": "-2591000", "issuanceOfDebt": "0", "issuanceOfStock": null, "repaymentOfDebt": "0", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "157776000", "repurchaseOfStock": "0", "capitalExpenditures": "-10823000" } }, "revenue": 223613000, "cost_of_revenue": 49702000, "gross_profit": 173911000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 109528000, "depreciation_amortisation": 15016000, "ebitda": 34431000, "interest_expense": 425000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 16438000, "net_income_continuing_ops": null, "net_income_to_common": 16438000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 283712000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 702589000, "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": 990878000, "short_term_debt": 293000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 507434000, "long_term_debt": 47512000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 52768000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 183646000, "shares_outstanding": 21617960, "operating_cash_flow": 157776000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -10823000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -2591000, "share_repurchases": 0, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 146953000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "34431000", "netIncome": "16438000", "grossProfit": "173911000", "totalRevenue": "223613000", "costOfRevenue": "49702000", "interestExpense": "425000", "operatingIncome": "109528000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "15016000" }, "balance": { "totalDebt": "52768000", "totalAssets": "990878000", "longTermDebt": "47512000", "shortTermDebt": "293000", "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "21617960", "totalCurrentAssets": "702589000", "totalShareholderEquity": "183646000", "totalCurrentLiabilities": "507434000", "cashAndShortTermInvestments": "283712000" }, "cashflow": { "freeCashFlow": "146953000", "dividendsPaid": "-2591000", "issuanceOfDebt": "0", "issuanceOfStock": null, "repaymentOfDebt": "0", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "157776000", "repurchaseOfStock": "0", "capitalExpenditures": "-10823000" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:09:19.507066+00:00", "is_restated": false, "income_statement": { "revenue": 211849000, "cost_of_revenue": 31893000, "gross_profit": 179956000, "ebit": 112981000, "ebitda": 40772000, "pretax_income": null, "tax_provision": null, "net_income": 11773000, "net_income_to_common": 11773000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 153325000, "total_current_assets": 271948000, "total_assets": 753235000, "short_term_debt": 624000, "long_term_debt": 46791000, "total_debt": 51982000, "total_liabilities": null, "total_equity": 179966000, "shares_outstanding": 21577760, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -34346000, "capital_expenditure": -10904000, "free_cash_flow": -45250000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -95078000 }, "complete_fields": { "id": 388019, "ticker_id": 19733, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:09:19.507066+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "40772000", "netIncome": "11773000", "grossProfit": "179956000", "totalRevenue": "211849000", "costOfRevenue": "31893000", "interestExpense": "9660000", "operatingIncome": "112981000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "17522000" }, "balance": { "totalDebt": "51982000", "totalAssets": "753235000", "longTermDebt": "46791000", "shortTermDebt": "624000", "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "21577760", "totalCurrentAssets": "271948000", "totalShareholderEquity": "179966000", "totalCurrentLiabilities": "440808000", "cashAndShortTermInvestments": "153325000" }, "cashflow": { "freeCashFlow": "-45250000", "dividendsPaid": "0", "issuanceOfDebt": "87072000", "issuanceOfStock": null, "repaymentOfDebt": "-182150000", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "-34346000", "repurchaseOfStock": null, "capitalExpenditures": "-10904000" } }, "revenue": 211849000, "cost_of_revenue": 31893000, "gross_profit": 179956000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 112981000, "depreciation_amortisation": 17522000, "ebitda": 40772000, "interest_expense": 9660000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 11773000, "net_income_continuing_ops": null, "net_income_to_common": 11773000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 153325000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 271948000, "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": 753235000, "short_term_debt": 624000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 440808000, "long_term_debt": 46791000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 51982000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 179966000, "shares_outstanding": 21577760, "operating_cash_flow": -34346000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -10904000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -95078000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -45250000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "40772000", "netIncome": "11773000", "grossProfit": "179956000", "totalRevenue": "211849000", "costOfRevenue": "31893000", "interestExpense": "9660000", "operatingIncome": "112981000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "17522000" }, "balance": { "totalDebt": "51982000", "totalAssets": "753235000", "longTermDebt": "46791000", "shortTermDebt": "624000", "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "21577760", "totalCurrentAssets": "271948000", "totalShareholderEquity": "179966000", "totalCurrentLiabilities": "440808000", "cashAndShortTermInvestments": "153325000" }, "cashflow": { "freeCashFlow": "-45250000", "dividendsPaid": "0", "issuanceOfDebt": "87072000", "issuanceOfStock": null, "repaymentOfDebt": "-182150000", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "-34346000", "repurchaseOfStock": null, "capitalExpenditures": "-10904000" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:09:19.507066+00:00", "is_restated": false, "income_statement": { "revenue": 205266000, "cost_of_revenue": 58322000, "gross_profit": 146944000, "ebit": 83248000, "ebitda": 22119000, "pretax_income": null, "tax_provision": null, "net_income": -3504000, "net_income_to_common": -3504000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 301592000, "total_current_assets": 680494000, "total_assets": 822779000, "short_term_debt": 84158000, "long_term_debt": 57656000, "total_debt": 143508000, "total_liabilities": null, "total_equity": 173031000, "shares_outstanding": 21577760, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -73722000, "capital_expenditure": -11542000, "free_cash_flow": -85264000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 50000000, "net_debt_issued": 12698000 }, "complete_fields": { "id": 388020, "ticker_id": 19733, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:09:19.507066+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "22119000", "netIncome": "-3504000", "grossProfit": "146944000", "totalRevenue": "205266000", "costOfRevenue": "58322000", "interestExpense": "194000", "operatingIncome": "83248000", "fiscalDateEnding": "2021-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "17237000" }, "balance": { "totalDebt": "143508000", "totalAssets": "822779000", "longTermDebt": "57656000", "shortTermDebt": "84158000", "fiscalDateEnding": "2021-12-31", "totalLiabilities": null, "sharesOutstanding": "21577760", "totalCurrentAssets": "680494000", "totalShareholderEquity": "173031000", "totalCurrentLiabilities": "508814000", "cashAndShortTermInvestments": "301592000" }, "cashflow": { "freeCashFlow": "-85264000", "dividendsPaid": null, "issuanceOfDebt": "50000000", "issuanceOfStock": "50000000", "repaymentOfDebt": "-37302000", "fiscalDateEnding": "2021-12-31", "operatingCashflow": "-73722000", "repurchaseOfStock": null, "capitalExpenditures": "-11542000" } }, "revenue": 205266000, "cost_of_revenue": 58322000, "gross_profit": 146944000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 83248000, "depreciation_amortisation": 17237000, "ebitda": 22119000, "interest_expense": 194000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -3504000, "net_income_continuing_ops": null, "net_income_to_common": -3504000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 301592000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 680494000, "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": 822779000, "short_term_debt": 84158000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 508814000, "long_term_debt": 57656000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 143508000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 173031000, "shares_outstanding": 21577760, "operating_cash_flow": -73722000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -11542000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": 50000000, "net_debt_issued": 12698000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -85264000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "22119000", "netIncome": "-3504000", "grossProfit": "146944000", "totalRevenue": "205266000", "costOfRevenue": "58322000", "interestExpense": "194000", "operatingIncome": "83248000", "fiscalDateEnding": "2021-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "17237000" }, "balance": { "totalDebt": "143508000", "totalAssets": "822779000", "longTermDebt": "57656000", "shortTermDebt": "84158000", "fiscalDateEnding": "2021-12-31", "totalLiabilities": null, "sharesOutstanding": "21577760", "totalCurrentAssets": "680494000", "totalShareholderEquity": "173031000", "totalCurrentLiabilities": "508814000", "cashAndShortTermInvestments": "301592000" }, "cashflow": { "freeCashFlow": "-85264000", "dividendsPaid": null, "issuanceOfDebt": "50000000", "issuanceOfStock": "50000000", "repaymentOfDebt": "-37302000", "fiscalDateEnding": "2021-12-31", "operatingCashflow": "-73722000", "repurchaseOfStock": null, "capitalExpenditures": "-11542000" } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:09:19.507066+00:00", "is_restated": false, "income_statement": { "revenue": 57522000, "cost_of_revenue": 19351000, "gross_profit": 38171000, "ebit": 20562000, "ebitda": 11920000, "pretax_income": null, "tax_provision": null, "net_income": 4386000, "net_income_to_common": 4386000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 479415000, "total_current_assets": 1061019000, "total_assets": 1590651000, "short_term_debt": 1079000, "long_term_debt": 111105000, "total_debt": 115781000, "total_liabilities": null, "total_equity": 249086000, "shares_outstanding": 21542960, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 136503000, "capital_expenditure": -3672000, "free_cash_flow": 132831000, "dividends_paid": null, "share_repurchases": 0, "shares_issued": null, "net_debt_issued": 40688000 }, "complete_fields": { "id": 388011, "ticker_id": 19733, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:09:19.507066+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "11920000", "netIncome": "4386000", "grossProfit": "38171000", "totalRevenue": "57522000", "costOfRevenue": "19351000", "interestExpense": "3160000", "operatingIncome": "20562000", "fiscalDateEnding": "2026-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "3694000" }, "balance": { "totalDebt": "115781000", "totalAssets": "1590651000", "longTermDebt": "111105000", "shortTermDebt": "1079000", "fiscalDateEnding": "2026-03-31", "totalLiabilities": null, "sharesOutstanding": "21542960", "totalCurrentAssets": "1061019000", "totalShareholderEquity": "249086000", "totalCurrentLiabilities": "1016709000", "cashAndShortTermInvestments": "479415000" }, "cashflow": { "freeCashFlow": "132831000", "dividendsPaid": null, "issuanceOfDebt": "49318000", "issuanceOfStock": null, "repaymentOfDebt": "-8630000", "fiscalDateEnding": "2026-03-31", "operatingCashflow": "136503000", "repurchaseOfStock": "0", "capitalExpenditures": "-3672000" } }, "revenue": 57522000, "cost_of_revenue": 19351000, "gross_profit": 38171000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 20562000, "depreciation_amortisation": 3694000, "ebitda": 11920000, "interest_expense": 3160000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 4386000, "net_income_continuing_ops": null, "net_income_to_common": 4386000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 479415000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 1061019000, "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": 1590651000, "short_term_debt": 1079000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1016709000, "long_term_debt": 111105000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 115781000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 249086000, "shares_outstanding": 21542960, "operating_cash_flow": 136503000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -3672000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": 0, "shares_issued": null, "net_debt_issued": 40688000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 132831000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "11920000", "netIncome": "4386000", "grossProfit": "38171000", "totalRevenue": "57522000", "costOfRevenue": "19351000", "interestExpense": "3160000", "operatingIncome": "20562000", "fiscalDateEnding": "2026-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "3694000" }, "balance": { "totalDebt": "115781000", "totalAssets": "1590651000", "longTermDebt": "111105000", "shortTermDebt": "1079000", "fiscalDateEnding": "2026-03-31", "totalLiabilities": null, "sharesOutstanding": "21542960", "totalCurrentAssets": "1061019000", "totalShareholderEquity": "249086000", "totalCurrentLiabilities": "1016709000", "cashAndShortTermInvestments": "479415000" }, "cashflow": { "freeCashFlow": "132831000", "dividendsPaid": null, "issuanceOfDebt": "49318000", "issuanceOfStock": null, "repaymentOfDebt": "-8630000", "fiscalDateEnding": "2026-03-31", "operatingCashflow": "136503000", "repurchaseOfStock": "0", "capitalExpenditures": "-3672000" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:09:19.507066+00:00", "is_restated": false, "income_statement": { "revenue": 58313000, "cost_of_revenue": 18709000, "gross_profit": 39604000, "ebit": 23263000, "ebitda": 13608000, "pretax_income": null, "tax_provision": null, "net_income": 6090000, "net_income_to_common": 6090000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 309355000, "total_current_assets": 842370000, "total_assets": 1325623000, "short_term_debt": 936000, "long_term_debt": 104998000, "total_debt": 110271000, "total_liabilities": null, "total_equity": 200954000, "shares_outstanding": 21542960, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 40973000, "capital_expenditure": -3442000, "free_cash_flow": 37531000, "dividends_paid": 0, "share_repurchases": -10000, "shares_issued": null, "net_debt_issued": 1913000 }, "complete_fields": { "id": 388012, "ticker_id": 19733, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:09:19.507066+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "13608000", "netIncome": "6090000", "grossProfit": "39604000", "totalRevenue": "58313000", "costOfRevenue": "18709000", "interestExpense": "3129000", "operatingIncome": "23263000", "fiscalDateEnding": "2025-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": "3463000" }, "balance": { "totalDebt": "110271000", "totalAssets": "1325623000", "longTermDebt": "104998000", "shortTermDebt": "936000", "fiscalDateEnding": "2025-09-30", "totalLiabilities": null, "sharesOutstanding": "21542960", "totalCurrentAssets": "842370000", "totalShareholderEquity": "200954000", "totalCurrentLiabilities": "810274000", "cashAndShortTermInvestments": "309355000" }, "cashflow": { "freeCashFlow": "37531000", "dividendsPaid": "0", "issuanceOfDebt": "1913000", "issuanceOfStock": null, "repaymentOfDebt": "0", "fiscalDateEnding": "2025-09-30", "operatingCashflow": "40973000", "repurchaseOfStock": "-10000", "capitalExpenditures": "-3442000" } }, "revenue": 58313000, "cost_of_revenue": 18709000, "gross_profit": 39604000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 23263000, "depreciation_amortisation": 3463000, "ebitda": 13608000, "interest_expense": 3129000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 6090000, "net_income_continuing_ops": null, "net_income_to_common": 6090000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 309355000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 842370000, "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": 1325623000, "short_term_debt": 936000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 810274000, "long_term_debt": 104998000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 110271000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 200954000, "shares_outstanding": 21542960, "operating_cash_flow": 40973000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -3442000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": 0, "share_repurchases": -10000, "shares_issued": null, "net_debt_issued": 1913000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 37531000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "13608000", "netIncome": "6090000", "grossProfit": "39604000", "totalRevenue": "58313000", "costOfRevenue": "18709000", "interestExpense": "3129000", "operatingIncome": "23263000", "fiscalDateEnding": "2025-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": "3463000" }, "balance": { "totalDebt": "110271000", "totalAssets": "1325623000", "longTermDebt": "104998000", "shortTermDebt": "936000", "fiscalDateEnding": "2025-09-30", "totalLiabilities": null, "sharesOutstanding": "21542960", "totalCurrentAssets": "842370000", "totalShareholderEquity": "200954000", "totalCurrentLiabilities": "810274000", "cashAndShortTermInvestments": "309355000" }, "cashflow": { "freeCashFlow": "37531000", "dividendsPaid": "0", "issuanceOfDebt": "1913000", "issuanceOfStock": null, "repaymentOfDebt": "0", "fiscalDateEnding": "2025-09-30", "operatingCashflow": "40973000", "repurchaseOfStock": "-10000", "capitalExpenditures": "-3442000" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:09:19.507066+00:00", "is_restated": false, "income_statement": { "revenue": 63219000, "cost_of_revenue": 19182000, "gross_profit": 44037000, "ebit": 28113000, "ebitda": 14537000, "pretax_income": null, "tax_provision": null, "net_income": 6923000, "net_income_to_common": 6923000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 277855000, "total_current_assets": 824745000, "total_assets": 1250880000, "short_term_debt": 109000, "long_term_debt": 102770000, "total_debt": 108138000, "total_liabilities": null, "total_equity": 195873000, "shares_outstanding": 21542960, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -35777000, "capital_expenditure": -3320000, "free_cash_flow": -39097000, "dividends_paid": -9421000, "share_repurchases": -271000, "shares_issued": null, "net_debt_issued": 948000 }, "complete_fields": { "id": 388013, "ticker_id": 19733, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:09:19.507066+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "14537000", "netIncome": "6923000", "grossProfit": "44037000", "totalRevenue": "63219000", "costOfRevenue": "19182000", "interestExpense": "3259000", "operatingIncome": "28113000", "fiscalDateEnding": "2025-06-30", "researchAndDevelopment": null, "depreciationAndAmortization": "3304000" }, "balance": { "totalDebt": "108138000", "totalAssets": "1250880000", "longTermDebt": "102770000", "shortTermDebt": "109000", "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "21542960", "totalCurrentAssets": "824745000", "totalShareholderEquity": "195873000", "totalCurrentLiabilities": "648464000", "cashAndShortTermInvestments": "277855000" }, "cashflow": { "freeCashFlow": "-39097000", "dividendsPaid": "-9421000", "issuanceOfDebt": "948000", "issuanceOfStock": null, "repaymentOfDebt": "0", "fiscalDateEnding": "2025-06-30", "operatingCashflow": "-35777000", "repurchaseOfStock": "-271000", "capitalExpenditures": "-3320000" } }, "revenue": 63219000, "cost_of_revenue": 19182000, "gross_profit": 44037000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 28113000, "depreciation_amortisation": 3304000, "ebitda": 14537000, "interest_expense": 3259000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 6923000, "net_income_continuing_ops": null, "net_income_to_common": 6923000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 277855000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 824745000, "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": 1250880000, "short_term_debt": 109000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 648464000, "long_term_debt": 102770000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 108138000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 195873000, "shares_outstanding": 21542960, "operating_cash_flow": -35777000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -3320000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -9421000, "share_repurchases": -271000, "shares_issued": null, "net_debt_issued": 948000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -39097000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "14537000", "netIncome": "6923000", "grossProfit": "44037000", "totalRevenue": "63219000", "costOfRevenue": "19182000", "interestExpense": "3259000", "operatingIncome": "28113000", "fiscalDateEnding": "2025-06-30", "researchAndDevelopment": null, "depreciationAndAmortization": "3304000" }, "balance": { "totalDebt": "108138000", "totalAssets": "1250880000", "longTermDebt": "102770000", "shortTermDebt": "109000", "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "21542960", "totalCurrentAssets": "824745000", "totalShareholderEquity": "195873000", "totalCurrentLiabilities": "648464000", "cashAndShortTermInvestments": "277855000" }, "cashflow": { "freeCashFlow": "-39097000", "dividendsPaid": "-9421000", "issuanceOfDebt": "948000", "issuanceOfStock": null, "repaymentOfDebt": "0", "fiscalDateEnding": "2025-06-30", "operatingCashflow": "-35777000", "repurchaseOfStock": "-271000", "capitalExpenditures": "-3320000" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:09:19.507066+00:00", "is_restated": false, "income_statement": { "revenue": 62338000, "cost_of_revenue": 17540000, "gross_profit": 44798000, "ebit": 28802000, "ebitda": 13952000, "pretax_income": null, "tax_provision": null, "net_income": 7233000, "net_income_to_common": 7233000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 325991000, "total_current_assets": 833239000, "total_assets": 1223364000, "short_term_debt": 429000, "long_term_debt": 101762000, "total_debt": 106698000, "total_liabilities": null, "total_equity": 200647000, "shares_outstanding": 21542960, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 70697000, "capital_expenditure": -3160000, "free_cash_flow": 67537000, "dividends_paid": null, "share_repurchases": -643000, "shares_issued": null, "net_debt_issued": 24903000 }, "complete_fields": { "id": 388014, "ticker_id": 19733, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:09:19.507066+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "13952000", "netIncome": "7233000", "grossProfit": "44798000", "totalRevenue": "62338000", "costOfRevenue": "17540000", "interestExpense": "2476000", "operatingIncome": "28802000", "fiscalDateEnding": "2025-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "3178000" }, "balance": { "totalDebt": "106698000", "totalAssets": "1223364000", "longTermDebt": "101762000", "shortTermDebt": "429000", "fiscalDateEnding": "2025-03-31", "totalLiabilities": null, "sharesOutstanding": "21542960", "totalCurrentAssets": "833239000", "totalShareholderEquity": "200647000", "totalCurrentLiabilities": "693751000", "cashAndShortTermInvestments": "325991000" }, "cashflow": { "freeCashFlow": "67537000", "dividendsPaid": null, "issuanceOfDebt": "24903000", "issuanceOfStock": null, "repaymentOfDebt": "0", "fiscalDateEnding": "2025-03-31", "operatingCashflow": "70697000", "repurchaseOfStock": "-643000", "capitalExpenditures": "-3160000" } }, "revenue": 62338000, "cost_of_revenue": 17540000, "gross_profit": 44798000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 28802000, "depreciation_amortisation": 3178000, "ebitda": 13952000, "interest_expense": 2476000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 7233000, "net_income_continuing_ops": null, "net_income_to_common": 7233000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 325991000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 833239000, "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": 1223364000, "short_term_debt": 429000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 693751000, "long_term_debt": 101762000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 106698000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 200647000, "shares_outstanding": 21542960, "operating_cash_flow": 70697000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -3160000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": -643000, "shares_issued": null, "net_debt_issued": 24903000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 67537000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "13952000", "netIncome": "7233000", "grossProfit": "44798000", "totalRevenue": "62338000", "costOfRevenue": "17540000", "interestExpense": "2476000", "operatingIncome": "28802000", "fiscalDateEnding": "2025-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "3178000" }, "balance": { "totalDebt": "106698000", "totalAssets": "1223364000", "longTermDebt": "101762000", "shortTermDebt": "429000", "fiscalDateEnding": "2025-03-31", "totalLiabilities": null, "sharesOutstanding": "21542960", "totalCurrentAssets": "833239000", "totalShareholderEquity": "200647000", "totalCurrentLiabilities": "693751000", "cashAndShortTermInvestments": "325991000" }, "cashflow": { "freeCashFlow": "67537000", "dividendsPaid": null, "issuanceOfDebt": "24903000", "issuanceOfStock": null, "repaymentOfDebt": "0", "fiscalDateEnding": "2025-03-31", "operatingCashflow": "70697000", "repurchaseOfStock": "-643000", "capitalExpenditures": "-3160000" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:09:19.507066+00:00", "is_restated": false, "income_statement": { "revenue": 95284000, "cost_of_revenue": 22488000, "gross_profit": 72796000, "ebit": 51884000, "ebitda": 3741000, "pretax_income": null, "tax_provision": null, "net_income": 7528000, "net_income_to_common": 7528000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 249458000, "total_current_assets": 728270000, "total_assets": 1098731000, "short_term_debt": 211000, "long_term_debt": 76639000, "total_debt": 81988000, "total_liabilities": null, "total_equity": 193753000, "shares_outstanding": 21542960, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 744000, "capital_expenditure": -3191000, "free_cash_flow": -2447000, "dividends_paid": 0, "share_repurchases": -342000, "shares_issued": null, "net_debt_issued": -4459000 }, "complete_fields": { "id": 388015, "ticker_id": 19733, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:09:19.507066+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "3741000", "netIncome": "7528000", "grossProfit": "72796000", "totalRevenue": "95284000", "costOfRevenue": "22488000", "interestExpense": "-8002000", "operatingIncome": "51884000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "3095000" }, "balance": { "totalDebt": "81988000", "totalAssets": "1098731000", "longTermDebt": "76639000", "shortTermDebt": "211000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "21542960", "totalCurrentAssets": "728270000", "totalShareholderEquity": "193753000", "totalCurrentLiabilities": "560614000", "cashAndShortTermInvestments": "249458000" }, "cashflow": { "freeCashFlow": "-2447000", "dividendsPaid": "0", "issuanceOfDebt": "-2634000", "issuanceOfStock": null, "repaymentOfDebt": "-1825000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "744000", "repurchaseOfStock": "-342000", "capitalExpenditures": "-3191000" } }, "revenue": 95284000, "cost_of_revenue": 22488000, "gross_profit": 72796000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 51884000, "depreciation_amortisation": 3095000, "ebitda": 3741000, "interest_expense": -8002000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 7528000, "net_income_continuing_ops": null, "net_income_to_common": 7528000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 249458000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 728270000, "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": 1098731000, "short_term_debt": 211000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 560614000, "long_term_debt": 76639000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 81988000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 193753000, "shares_outstanding": 21542960, "operating_cash_flow": 744000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -3191000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": 0, "share_repurchases": -342000, "shares_issued": null, "net_debt_issued": -4459000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -2447000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "3741000", "netIncome": "7528000", "grossProfit": "72796000", "totalRevenue": "95284000", "costOfRevenue": "22488000", "interestExpense": "-8002000", "operatingIncome": "51884000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "3095000" }, "balance": { "totalDebt": "81988000", "totalAssets": "1098731000", "longTermDebt": "76639000", "shortTermDebt": "211000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "21542960", "totalCurrentAssets": "728270000", "totalShareholderEquity": "193753000", "totalCurrentLiabilities": "560614000", "cashAndShortTermInvestments": "249458000" }, "cashflow": { "freeCashFlow": "-2447000", "dividendsPaid": "0", "issuanceOfDebt": "-2634000", "issuanceOfStock": null, "repaymentOfDebt": "-1825000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "744000", "repurchaseOfStock": "-342000", "capitalExpenditures": "-3191000" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:09:19.507066+00:00", "is_restated": false, "income_statement": { "revenue": null, "cost_of_revenue": null, "gross_profit": null, "ebit": null, "ebitda": null, "pretax_income": null, "tax_provision": null, "net_income": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": null, "total_current_assets": null, "total_assets": null, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": null, "total_equity": null, "shares_outstanding": null, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": null, "free_cash_flow": null, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 388017, "ticker_id": 19733, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:09:19.507066+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2024-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2024-09-30", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": "0", "issuanceOfDebt": null, "issuanceOfStock": 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": 0, "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": "2024-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2024-09-30", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": "0", "issuanceOfDebt": null, "issuanceOfStock": 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": "trending_value", "name": "Trending Value", "slug": "trending-value", "group": "multi_factor", "page_url": "/factors/trending-value/", "rank_field": "trending_value_rank" }, { "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": "vc2_cheapest", "name": "VC2 Cheapest Decile", "slug": "vc2-cheapest", "group": "value", "page_url": "/factors/vc2-cheapest/", "rank_field": "vc2_score" }, { "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": "garp", "name": "GARP", "slug": "garp", "group": "growth", "page_url": "/factors/garp/", "rank_field": "-revenue_growth" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" }, { "key": "high_yield", "name": "High Yield", "slug": "high-yield", "group": "income", "page_url": "/factors/high-yield/", "rank_field": "-dividend_yield" }, { "key": "tiny_titans", "name": "Tiny Titans", "slug": "tiny-titans", "group": "universe", "page_url": "/factors/tiny-titans/", "rank_field": "tiny_titans_rank" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 4, "quarterly_financial_periods": 6, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2024-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }