{ "ticker": { "uuid": "d460a72e-86f5-4627-94b0-712e071eb0e3", "symbol": "BRNK", "name": "Branicks Group AG", "exchange": "GER", "exchange_name": "XETRA", "country": "DE", "currency": "EUR", "sector": "Real Estate", "industry": "Real Estate Services", "page_url": "https://sharemaestro.com/factors/ticker/d460a72e-86f5-4627-94b0-712e071eb0e3/", "api_url": "https://sharemaestro.com/factors/api/tickers/d460a72e-86f5-4627-94b0-712e071eb0e3/" }, "ticker_metadata": { "id": 14331, "uuid": "d460a72e-86f5-4627-94b0-712e071eb0e3", "symbol": "BRNK", "name": "Branicks Group AG", "asset_type": "equity", "market_cap": 89832928, "stock_exchange_id": 8, "industry": "Real Estate Services", "sector": "Real Estate", "description": "Branicks Group AG (formerly DIC Asset AG) is a leading German listed specialist for office and logistics real estate as well as renewable assets. With over 25 years of experience in the real estate market and access to a broad investor network. Our basis is the national and regional real estate platform with nine offices in the ground in all major German markets (including VIB Verm\u00f6gen AG). As of September 30, 2025, we managed properties with a market value of EUR 10.7 billion in the Commercial Portfolio and Institutional Business segments. The Commercial Portfolio segment comprises real estate held for our own account. Here, we generate cash flows from stable rent revenues on long-term leases while also optimizing the value of our portfolio assets through active management and realizing gains from sales. In the Institutional Business segment, we earn recurrent fees from real estate services we provide to national and international institutional investors by structuring and managing investment products that return attractive dividend yields. The shares of Branicks Group AG are listed in the Prime Standard of the German Stock Exchange. The company is fully committed to sustainability and occupies top positions in ESG-relevant ratings such as Morningstar sustainalytics and S&P Global CSA. The Branicks Group is also a signatory to the UN Global Compact and the UN PRI network. Properties in the Branicks portfolio have been awarded renowned sustainability certificates such as DGNB, LEED or BREEAM. Branicks Group AG was incorporated in 2002 in Germany.", "currency": "EUR", "is_active": true }, "exchange_metadata": { "id": 8, "name": "XETRA", "symbol": "GER", "country_code": "DE", "currency": "EUR", "benchmark": "^GDAXI", "data_symbol": "GER", "ticker_suffix": ".DE", "update_provider": "yfinance", "update_group": "primary", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "d460a72e-86f5-4627-94b0-712e071eb0e3", "symbol": "BRNK", "name": "Branicks Group AG", "exchange": "GER", "exchange_name": "XETRA", "country": "DE", "currency": "EUR", "sector": "Real Estate", "industry": "Real Estate Services", "page_url": "https://sharemaestro.com/factors/ticker/d460a72e-86f5-4627-94b0-712e071eb0e3/", "api_url": "https://sharemaestro.com/factors/api/tickers/d460a72e-86f5-4627-94b0-712e071eb0e3/" }, "week_end_date": "2026-06-07", "universe": "EUR_DE", "score": { "os": 0.59, "value": 0.84, "quality": 0.35, "momentum": 0.05, "coverage": 0.848, "confidence": 0.637, "delta": null }, "headline_factors": { "price": 1.0, "market_cap": 83983337.55, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": 0.0788, "shareholder_yield": 0, "roe": -0.4718, "piotroski_f_score": 4, "momentum_12_1": -0.2969, "volatility_252d": 0.4284 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "yfinance", "financials_period_end": "2024-12-31", "financials_age_days": 523, "has_full_data": true, "completeness_score": 0.7857, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T12:29:51.762846+00:00", "batch_id": "" }, "size": { "price_close": 1.005, "market_cap": 83983337.55, "market_cap_usd": 83983337.55, "enterprise_value": 1825584337.55, "shares_outstanding": 83565510, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 0.137, "ptbv_ratio": 0.137, "ps_ratio": 0.3813, "pcf_ratio": 2.2864, "pfcf_ratio": 2.2897, "ev_ebitda": 12.6905, "ev_ebit": -5.1525, "ev_sales": 8.2885, "ev_fcf": 49.7719, "earnings_yield": null, "fcf_yield": 0.0201, "price_to_sales": 0.3813, "price_to_book": 0.137, "price_to_cashflow": 2.2864, "ebitda_to_ev": 0.0788, "sales_yield": 0.1206 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": 7.0635, "total_yield": 7.0635 }, "quality": { "gross_margin": 0.7927, "operating_margin": -1.6086, "net_margin": -1.3135, "ebitda_margin": 0.6531, "fcf_margin": 0.1665, "roe": -0.4718, "roa": -0.0946, "roic": -0.1129, "roc_greenblatt": null, "asset_turnover": 0.072, "cash_conversion": -0.1268, "accruals_ratio": -0.1066, "sbc_to_revenue": null, "piotroski_f_score": 4, "altman_z_score": null, "earnings_stability_5y": 1.0417, "revenue_stability_5y": 0.1026, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.0571, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": null, "net_debt_to_ebitda": 12.1067, "debt_to_assets": 0.6014, "interest_coverage": -4.3056, "current_ratio": 0.2909, "quick_ratio": 0.2909, "net_debt": 1741601000, "local_beta": 0.3761, "volatility_252d": 0.4284, "volatility_60d": 0.9025, "max_drawdown_12m": -0.5553, "risk_adjusted_momentum": -0.693 }, "growth": { "revenue_growth_1y": -0.0749, "revenue_growth_3y_cagr": 0.0262, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.4341, "book_value_growth_1y": -0.2796, "revenue_growth": -0.0749, "earnings_growth": null }, "momentum": { "price_return_1m": -0.2556, "price_return_3m": -0.4404, "price_return_6m": -0.4597, "price_return_9m": -0.5293, "price_return_12m": -0.4766, "price_return_12m_ex1m": -0.2969, "momentum_6m": -0.4597, "momentum_12m": -0.4766, "momentum_12_1": -0.2969, "distance_from_52w_high": -0.5553, "distance_from_52w_low": 0, "relative_strength": -0.4953 }, "raw_ttm": { "revenue_ttm": 220254000, "gross_profit_ttm": 174591000, "ebit_ttm": -354310000, "ebitda_ttm": 143854000, "net_income_ttm": -289295000, "eps_diluted_ttm": -3.4619, "operating_cash_flow_ttm": 36732000, "capital_expenditure_ttm": null, "fcf_ttm": 36679000, "dividends_paid_ttm": 0, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 82290000, "cash_and_equivalents": 97065000, "total_current_assets": 226070000, "total_current_liabilities": 777165000, "net_ppe": null, "total_assets": 3057461000, "total_debt": 1838666000, "total_equity": 613112000, "net_working_capital": 15975000, "book_value_per_share": 7.3369, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 7.3369 }, "ranks": { "universe_ticker_count": 632, "rank_pe": 50, "rank_pb": 1, "rank_ptbv": 1, "rank_ps": 14, "rank_pcf": 6, "rank_ev_ebitda": 61, "rank_ev_ebit": 11, "rank_earnings_yield": 50, "rank_fcf_yield": 68, "rank_dividend_yield": 75, "rank_shareholder_yield": 79, "rank_total_yield": 1, "rank_roe": 96, "rank_roc": 50, "rank_roic": 96, "rank_gross_margin": 10, "rank_fcf_margin": 26, "rank_piotroski": 81, "rank_accruals": 13, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 89, "rank_momentum_12m": 96, "rank_momentum_12m_ex1m": 88, "rank_relative_strength": 96 }, "composites": { "value_composite": 16, "quality_composite": 65, "momentum_composite": 95, "growth_composite": 81, "yield_composite": 58, "svqf_composite": 40, "vc1_composite": 14, "vc2_composite": 22, "vc3_composite": 9, "trending_value_composite": null, "overall_composite": 41, "quality_value_composite": 0.5422, "os_score": 0.59, "value_percentile": 0.84, "quality_percentile": 0.35, "momentum_percentile": 0.05, "factor_coverage": 0.848, "signal_confidence": 0.637, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": 84, "all_cap_buyback_rank": 47, "small_cap_core_rank": 28, "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": 7679, "ticker_id": 14331, "universe_id": 5, "week_end_date": "2026-06-07", "source_primary": "yfinance", "source_gaps": {}, "financials_period_end": "2024-12-31", "financials_age_days": 523, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T12:29:51.762846+00:00", "batch_id": "", "os_score_delta": null, "price_close": 1.005, "market_cap": 83983337.55, "market_cap_usd": 83983337.55, "enterprise_value": 1825584337.55, "shares_outstanding": 83565510, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 0.13697879, "ptbv_ratio": 0.13697879, "ps_ratio": 0.38130221, "pcf_ratio": 2.28638075, "pfcf_ratio": 2.28968449, "ev_ebitda": 12.6905358, "ev_ebit": -5.15250582, "ev_sales": 8.28854113, "ev_fcf": 49.77192229, "earnings_yield": null, "fcf_yield": 0.02009165, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": 7.06347256, "total_yield": 7.06347256, "gross_margin": 0.79268027, "operating_margin": -1.60864275, "net_margin": -1.31346082, "ebitda_margin": 0.65312775, "fcf_margin": 0.16653046, "roe": -0.47184691, "roa": -0.09461936, "roic": -0.11285133, "roc_greenblatt": null, "asset_turnover": 0.0720382, "cash_conversion": -0.12678754, "accruals_ratio": -0.10663325, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 12.10672626, "debt_to_assets": 0.60137022, "interest_coverage": -4.30562644, "current_ratio": 0.29089061, "quick_ratio": 0.29089061, "net_debt": 1741601000, "revenue_growth_1y": -0.07492684, "revenue_growth_3y_cagr": 0.02622886, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.43406117, "book_value_growth_1y": -0.27964347, "piotroski_f_score": 4, "altman_z_score": null, "earnings_stability_5y": 1.041712, "revenue_stability_5y": 0.102577, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.25555556, "price_return_3m": -0.44042316, "price_return_6m": -0.45967742, "price_return_9m": -0.529274, "price_return_12m": -0.4765625, "price_return_12m_ex1m": -0.296875, "distance_from_52w_high": -0.55530973, "distance_from_52w_low": 0, "relative_strength": -0.49526647, "local_beta": 0.3761, "volatility_252d": 0.428406, "volatility_60d": 0.902504, "max_drawdown_12m": -0.55530973, "revenue_ttm": 220254000, "gross_profit_ttm": 174591000, "ebit_ttm": -354310000, "ebitda_ttm": 143854000, "net_income_ttm": -289295000, "eps_diluted_ttm": -3.46189475, "operating_cash_flow_ttm": 36732000, "capital_expenditure_ttm": null, "fcf_ttm": 36679000, "dividends_paid_ttm": 0, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 82290000, "cash_and_equivalents": 97065000, "total_current_assets": 226070000, "total_current_liabilities": 777165000, "net_ppe": null, "total_assets": 3057461000, "total_debt": 1838666000, "total_equity": 613112000, "net_working_capital": 15975000, "book_value_per_share": 7.33690251, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 7.33690251, "universe_ticker_count": 632, "sector": "Real Estate", "rank_pe": 50, "rank_pb": 1, "rank_ptbv": 1, "rank_ps": 14, "rank_pcf": 6, "rank_ev_ebitda": 61, "rank_ev_ebit": 11, "rank_earnings_yield": 50, "rank_fcf_yield": 68, "rank_dividend_yield": 75, "rank_shareholder_yield": 79, "rank_total_yield": 1, "rank_roe": 96, "rank_roc": 50, "rank_roic": 96, "rank_gross_margin": 10, "rank_fcf_margin": 26, "rank_piotroski": 81, "rank_accruals": 13, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 89, "rank_momentum_12m": 96, "rank_momentum_12m_ex1m": 88, "rank_relative_strength": 96, "value_composite": 16, "quality_composite": 65, "momentum_composite": 95, "growth_composite": 81, "yield_composite": 58, "svqf_composite": 40, "vc1_composite": 14, "vc2_composite": 22, "vc3_composite": 9, "trending_value_composite": null, "overall_composite": 41, "factor_coverage": 0.848, "signal_confidence": 0.637, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": 84, "all_cap_buyback_rank": 47, "small_cap_core_rank": 28, "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": 1.0, "os": 0.59, "value": 0.84, "quality": 0.35, "momentum": 0.05, "confidence": 0.637, "coverage": 0.848, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0, "roe": -0.4718, "momentum_12_1": -0.2969, "complete_fields": { "id": 7679, "ticker_id": 14331, "universe_id": 5, "week_end_date": "2026-06-07", "source_primary": "yfinance", "source_gaps": {}, "financials_period_end": "2024-12-31", "financials_age_days": 523, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T12:29:51.762846+00:00", "batch_id": "", "os_score_delta": null, "price_close": 1.005, "market_cap": 83983337.55, "market_cap_usd": 83983337.55, "enterprise_value": 1825584337.55, "shares_outstanding": 83565510, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 0.13697879, "ptbv_ratio": 0.13697879, "ps_ratio": 0.38130221, "pcf_ratio": 2.28638075, "pfcf_ratio": 2.28968449, "ev_ebitda": 12.6905358, "ev_ebit": -5.15250582, "ev_sales": 8.28854113, "ev_fcf": 49.77192229, "earnings_yield": null, "fcf_yield": 0.02009165, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": 7.06347256, "total_yield": 7.06347256, "gross_margin": 0.79268027, "operating_margin": -1.60864275, "net_margin": -1.31346082, "ebitda_margin": 0.65312775, "fcf_margin": 0.16653046, "roe": -0.47184691, "roa": -0.09461936, "roic": -0.11285133, "roc_greenblatt": null, "asset_turnover": 0.0720382, "cash_conversion": -0.12678754, "accruals_ratio": -0.10663325, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 12.10672626, "debt_to_assets": 0.60137022, "interest_coverage": -4.30562644, "current_ratio": 0.29089061, "quick_ratio": 0.29089061, "net_debt": 1741601000, "revenue_growth_1y": -0.07492684, "revenue_growth_3y_cagr": 0.02622886, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.43406117, "book_value_growth_1y": -0.27964347, "piotroski_f_score": 4, "altman_z_score": null, "earnings_stability_5y": 1.041712, "revenue_stability_5y": 0.102577, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.25555556, "price_return_3m": -0.44042316, "price_return_6m": -0.45967742, "price_return_9m": -0.529274, "price_return_12m": -0.4765625, "price_return_12m_ex1m": -0.296875, "distance_from_52w_high": -0.55530973, "distance_from_52w_low": 0, "relative_strength": -0.49526647, "local_beta": 0.3761, "volatility_252d": 0.428406, "volatility_60d": 0.902504, "max_drawdown_12m": -0.55530973, "revenue_ttm": 220254000, "gross_profit_ttm": 174591000, "ebit_ttm": -354310000, "ebitda_ttm": 143854000, "net_income_ttm": -289295000, "eps_diluted_ttm": -3.46189475, "operating_cash_flow_ttm": 36732000, "capital_expenditure_ttm": null, "fcf_ttm": 36679000, "dividends_paid_ttm": 0, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 82290000, "cash_and_equivalents": 97065000, "total_current_assets": 226070000, "total_current_liabilities": 777165000, "net_ppe": null, "total_assets": 3057461000, "total_debt": 1838666000, "total_equity": 613112000, "net_working_capital": 15975000, "book_value_per_share": 7.33690251, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 7.33690251, "universe_ticker_count": 632, "sector": "Real Estate", "rank_pe": 50, "rank_pb": 1, "rank_ptbv": 1, "rank_ps": 14, "rank_pcf": 6, "rank_ev_ebitda": 61, "rank_ev_ebit": 11, "rank_earnings_yield": 50, "rank_fcf_yield": 68, "rank_dividend_yield": 75, "rank_shareholder_yield": 79, "rank_total_yield": 1, "rank_roe": 96, "rank_roc": 50, "rank_roic": 96, "rank_gross_margin": 10, "rank_fcf_margin": 26, "rank_piotroski": 81, "rank_accruals": 13, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 89, "rank_momentum_12m": 96, "rank_momentum_12m_ex1m": 88, "rank_relative_strength": 96, "value_composite": 16, "quality_composite": 65, "momentum_composite": 95, "growth_composite": 81, "yield_composite": 58, "svqf_composite": 40, "vc1_composite": 14, "vc2_composite": 22, "vc3_composite": 9, "trending_value_composite": null, "overall_composite": 41, "factor_coverage": 0.848, "signal_confidence": 0.637, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": 84, "all_cap_buyback_rank": 47, "small_cap_core_rank": 28, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:50:14.306026+00:00", "is_restated": false, "income_statement": { "revenue": 251631000, "cost_of_revenue": 53242000, "gross_profit": 198389000, "ebit": -297988000, "ebitda": 165652000, "pretax_income": null, "tax_provision": null, "net_income": -281113000, "net_income_to_common": -281113000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 165721000, "total_current_assets": 472805000, "total_assets": 3741591000, "short_term_debt": 444759000, "long_term_debt": 1823951000, "total_debt": 2296173000, "total_liabilities": null, "total_equity": 752586000, "shares_outstanding": 83565510, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 54844000, "capital_expenditure": null, "free_cash_flow": 54844000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -655724000 }, "complete_fields": { "id": 384728, "ticker_id": 14331, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:50:14.306026+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "165652000", "netIncome": "-281113000", "grossProfit": "198389000", "totalRevenue": "251631000", "costOfRevenue": "53242000", "interestExpense": "122975000", "operatingIncome": "-297988000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "435918000" }, "balance": { "totalDebt": "2296173000", "totalAssets": "3741591000", "longTermDebt": "1823951000", "shortTermDebt": "444759000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "83565510", "totalCurrentAssets": "472805000", "totalShareholderEquity": "752586000", "totalCurrentLiabilities": "603487000", "cashAndShortTermInvestments": "165721000" }, "cashflow": { "freeCashFlow": "54844000", "dividendsPaid": "0", "issuanceOfDebt": "115145000", "issuanceOfStock": null, "repaymentOfDebt": "-770869000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "54844000", "repurchaseOfStock": null, "capitalExpenditures": null } }, "revenue": 251631000, "cost_of_revenue": 53242000, "gross_profit": 198389000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -297988000, "depreciation_amortisation": 435918000, "ebitda": 165652000, "interest_expense": 122975000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -281113000, "net_income_continuing_ops": null, "net_income_to_common": -281113000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 165721000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 472805000, "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": 3741591000, "short_term_debt": 444759000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 603487000, "long_term_debt": 1823951000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 2296173000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 752586000, "shares_outstanding": 83565510, "operating_cash_flow": 54844000, "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": -655724000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 54844000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "165652000", "netIncome": "-281113000", "grossProfit": "198389000", "totalRevenue": "251631000", "costOfRevenue": "53242000", "interestExpense": "122975000", "operatingIncome": "-297988000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "435918000" }, "balance": { "totalDebt": "2296173000", "totalAssets": "3741591000", "longTermDebt": "1823951000", "shortTermDebt": "444759000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "83565510", "totalCurrentAssets": "472805000", "totalShareholderEquity": "752586000", "totalCurrentLiabilities": "603487000", "cashAndShortTermInvestments": "165721000" }, "cashflow": { "freeCashFlow": "54844000", "dividendsPaid": "0", "issuanceOfDebt": "115145000", "issuanceOfStock": null, "repaymentOfDebt": "-770869000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "54844000", "repurchaseOfStock": null, "capitalExpenditures": null } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:50:14.306026+00:00", "is_restated": false, "income_statement": { "revenue": 272012000, "cost_of_revenue": 56525000, "gross_profit": 215487000, "ebit": -4406000, "ebitda": 182385000, "pretax_income": null, "tax_provision": null, "net_income": -65960000, "net_income_to_common": -65960000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 158642000, "total_current_assets": 805558000, "total_assets": 4846174000, "short_term_debt": 618917000, "long_term_debt": 2316123000, "total_debt": 2964359000, "total_liabilities": null, "total_equity": 1044741000, "shares_outstanding": 83565510, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 97053000, "capital_expenditure": -145000, "free_cash_flow": 96908000, "dividends_paid": -59642000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -168018000 }, "complete_fields": { "id": 384730, "ticker_id": 14331, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:50:14.306026+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "182385000", "netIncome": "-65960000", "grossProfit": "215487000", "totalRevenue": "272012000", "costOfRevenue": "56525000", "interestExpense": "110694000", "operatingIncome": "-4406000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "156024000" }, "balance": { "totalDebt": "2964359000", "totalAssets": "4846174000", "longTermDebt": "2316123000", "shortTermDebt": "618917000", "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "83565510", "totalCurrentAssets": "805558000", "totalShareholderEquity": "1044741000", "totalCurrentLiabilities": "760623000", "cashAndShortTermInvestments": "158642000" }, "cashflow": { "freeCashFlow": "96908000", "dividendsPaid": "-59642000", "issuanceOfDebt": "582826000", "issuanceOfStock": null, "repaymentOfDebt": "-750844000", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "97053000", "repurchaseOfStock": null, "capitalExpenditures": "-145000" } }, "revenue": 272012000, "cost_of_revenue": 56525000, "gross_profit": 215487000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -4406000, "depreciation_amortisation": 156024000, "ebitda": 182385000, "interest_expense": 110694000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -65960000, "net_income_continuing_ops": null, "net_income_to_common": -65960000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 158642000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 805558000, "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": 4846174000, "short_term_debt": 618917000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 760623000, "long_term_debt": 2316123000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 2964359000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 1044741000, "shares_outstanding": 83565510, "operating_cash_flow": 97053000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -145000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -59642000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -168018000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 96908000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "182385000", "netIncome": "-65960000", "grossProfit": "215487000", "totalRevenue": "272012000", "costOfRevenue": "56525000", "interestExpense": "110694000", "operatingIncome": "-4406000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "156024000" }, "balance": { "totalDebt": "2964359000", "totalAssets": "4846174000", "longTermDebt": "2316123000", "shortTermDebt": "618917000", "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "83565510", "totalCurrentAssets": "805558000", "totalShareholderEquity": "1044741000", "totalCurrentLiabilities": "760623000", "cashAndShortTermInvestments": "158642000" }, "cashflow": { "freeCashFlow": "96908000", "dividendsPaid": "-59642000", "issuanceOfDebt": "582826000", "issuanceOfStock": null, "repaymentOfDebt": "-750844000", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "97053000", "repurchaseOfStock": null, "capitalExpenditures": "-145000" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:50:14.306026+00:00", "is_restated": false, "income_statement": { "revenue": 295600000, "cost_of_revenue": 54685000, "gross_profit": 240915000, "ebit": 91089000, "ebitda": 205011000, "pretax_income": null, "tax_provision": null, "net_income": 31024000, "net_income_to_common": 31024000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 180483000, "total_current_assets": 932727000, "total_assets": 5180270000, "short_term_debt": 402168000, "long_term_debt": 2697593000, "total_debt": 3103429000, "total_liabilities": null, "total_equity": 1176125000, "shares_outstanding": 84533816, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 158857000, "capital_expenditure": -749000, "free_cash_flow": 158108000, "dividends_paid": -43477000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 150894000 }, "complete_fields": { "id": 384731, "ticker_id": 14331, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:50:14.306026+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "205011000", "netIncome": "31024000", "grossProfit": "240915000", "totalRevenue": "295600000", "costOfRevenue": "54685000", "interestExpense": "71217000", "operatingIncome": "91089000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "73883000" }, "balance": { "totalDebt": "3103429000", "totalAssets": "5180270000", "longTermDebt": "2697593000", "shortTermDebt": "402168000", "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "84533816", "totalCurrentAssets": "932727000", "totalShareholderEquity": "1176125000", "totalCurrentLiabilities": "571983000", "cashAndShortTermInvestments": "180483000" }, "cashflow": { "freeCashFlow": "158108000", "dividendsPaid": "-43477000", "issuanceOfDebt": "627778000", "issuanceOfStock": null, "repaymentOfDebt": "-476884000", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "158857000", "repurchaseOfStock": null, "capitalExpenditures": "-749000" } }, "revenue": 295600000, "cost_of_revenue": 54685000, "gross_profit": 240915000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 91089000, "depreciation_amortisation": 73883000, "ebitda": 205011000, "interest_expense": 71217000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 31024000, "net_income_continuing_ops": null, "net_income_to_common": 31024000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 180483000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 932727000, "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": 5180270000, "short_term_debt": 402168000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 571983000, "long_term_debt": 2697593000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 3103429000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 1176125000, "shares_outstanding": 84533816, "operating_cash_flow": 158857000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -749000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -43477000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 150894000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 158108000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "205011000", "netIncome": "31024000", "grossProfit": "240915000", "totalRevenue": "295600000", "costOfRevenue": "54685000", "interestExpense": "71217000", "operatingIncome": "91089000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "73883000" }, "balance": { "totalDebt": "3103429000", "totalAssets": "5180270000", "longTermDebt": "2697593000", "shortTermDebt": "402168000", "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "84533816", "totalCurrentAssets": "932727000", "totalShareholderEquity": "1176125000", "totalCurrentLiabilities": "571983000", "cashAndShortTermInvestments": "180483000" }, "cashflow": { "freeCashFlow": "158108000", "dividendsPaid": "-43477000", "issuanceOfDebt": "627778000", "issuanceOfStock": null, "repaymentOfDebt": "-476884000", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "158857000", "repurchaseOfStock": null, "capitalExpenditures": "-749000" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:50:14.306026+00:00", "is_restated": false, "income_statement": { "revenue": 232826000, "cost_of_revenue": 40385000, "gross_profit": 192441000, "ebit": 94554000, "ebitda": 174679000, "pretax_income": null, "tax_provision": null, "net_income": 57795000, "net_income_to_common": 57795000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 546911000, "total_current_assets": 1150707000, "total_assets": 3493650000, "short_term_debt": 295227000, "long_term_debt": 1872899000, "total_debt": 2173800000, "total_liabilities": null, "total_equity": 1128937000, "shares_outstanding": 83552216, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 43395000, "capital_expenditure": -17344000, "free_cash_flow": 26051000, "dividends_paid": -37363000, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": 750543000 }, "complete_fields": { "id": 384732, "ticker_id": 14331, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:50:14.306026+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "174679000", "netIncome": "57795000", "grossProfit": "192441000", "totalRevenue": "232826000", "costOfRevenue": "40385000", "interestExpense": "59257000", "operatingIncome": "94554000", "fiscalDateEnding": "2021-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "42986000" }, "balance": { "totalDebt": "2173800000", "totalAssets": "3493650000", "longTermDebt": "1872899000", "shortTermDebt": "295227000", "fiscalDateEnding": "2021-12-31", "totalLiabilities": null, "sharesOutstanding": "83552216", "totalCurrentAssets": "1150707000", "totalShareholderEquity": "1128937000", "totalCurrentLiabilities": "439034000", "cashAndShortTermInvestments": "546911000" }, "cashflow": { "freeCashFlow": "26051000", "dividendsPaid": "-37363000", "issuanceOfDebt": "1405375000", "issuanceOfStock": "0", "repaymentOfDebt": "-654832000", "fiscalDateEnding": "2021-12-31", "operatingCashflow": "43395000", "repurchaseOfStock": null, "capitalExpenditures": "-17344000" } }, "revenue": 232826000, "cost_of_revenue": 40385000, "gross_profit": 192441000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 94554000, "depreciation_amortisation": 42986000, "ebitda": 174679000, "interest_expense": 59257000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 57795000, "net_income_continuing_ops": null, "net_income_to_common": 57795000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 546911000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 1150707000, "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": 3493650000, "short_term_debt": 295227000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 439034000, "long_term_debt": 1872899000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 2173800000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 1128937000, "shares_outstanding": 83552216, "operating_cash_flow": 43395000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -17344000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -37363000, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": 750543000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 26051000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "174679000", "netIncome": "57795000", "grossProfit": "192441000", "totalRevenue": "232826000", "costOfRevenue": "40385000", "interestExpense": "59257000", "operatingIncome": "94554000", "fiscalDateEnding": "2021-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "42986000" }, "balance": { "totalDebt": "2173800000", "totalAssets": "3493650000", "longTermDebt": "1872899000", "shortTermDebt": "295227000", "fiscalDateEnding": "2021-12-31", "totalLiabilities": null, "sharesOutstanding": "83552216", "totalCurrentAssets": "1150707000", "totalShareholderEquity": "1128937000", "totalCurrentLiabilities": "439034000", "cashAndShortTermInvestments": "546911000" }, "cashflow": { "freeCashFlow": "26051000", "dividendsPaid": "-37363000", "issuanceOfDebt": "1405375000", "issuanceOfStock": "0", "repaymentOfDebt": "-654832000", "fiscalDateEnding": "2021-12-31", "operatingCashflow": "43395000", "repurchaseOfStock": null, "capitalExpenditures": "-17344000" } } } ], "quarterly": [ { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:50:14.306026+00:00", "is_restated": false, "income_statement": { "revenue": 51822000, "cost_of_revenue": 9523000, "gross_profit": 42299000, "ebit": -148838000, "ebitda": 33437000, "pretax_income": null, "tax_provision": null, "net_income": -113435000, "net_income_to_common": -113435000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 97065000, "total_current_assets": 226070000, "total_assets": 3057461000, "short_term_debt": 664135000, "long_term_debt": 1174531000, "total_debt": 1838666000, "total_liabilities": null, "total_equity": 613112000, "shares_outstanding": 83565510, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 608000, "capital_expenditure": -4000, "free_cash_flow": 604000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -187629000 }, "complete_fields": { "id": 384724, "ticker_id": 14331, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:50:14.306026+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "33437000", "netIncome": "-113435000", "grossProfit": "42299000", "totalRevenue": "51822000", "costOfRevenue": "9523000", "interestExpense": "14688000", "operatingIncome": "-148838000", "fiscalDateEnding": "2025-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": "170668000" }, "balance": { "totalDebt": "1838666000", "totalAssets": "3057461000", "longTermDebt": "1174531000", "shortTermDebt": "664135000", "fiscalDateEnding": "2025-09-30", "totalLiabilities": null, "sharesOutstanding": "83565510", "totalCurrentAssets": "226070000", "totalShareholderEquity": "613112000", "totalCurrentLiabilities": "777165000", "cashAndShortTermInvestments": "97065000" }, "cashflow": { "freeCashFlow": "604000", "dividendsPaid": null, "issuanceOfDebt": "54746000", "issuanceOfStock": null, "repaymentOfDebt": "-242375000", "fiscalDateEnding": "2025-09-30", "operatingCashflow": "608000", "repurchaseOfStock": null, "capitalExpenditures": "-4000" } }, "revenue": 51822000, "cost_of_revenue": 9523000, "gross_profit": 42299000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -148838000, "depreciation_amortisation": 170668000, "ebitda": 33437000, "interest_expense": 14688000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -113435000, "net_income_continuing_ops": null, "net_income_to_common": -113435000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 97065000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 226070000, "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": 3057461000, "short_term_debt": 664135000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 777165000, "long_term_debt": 1174531000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 1838666000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 613112000, "shares_outstanding": 83565510, "operating_cash_flow": 608000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -4000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -187629000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 604000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "33437000", "netIncome": "-113435000", "grossProfit": "42299000", "totalRevenue": "51822000", "costOfRevenue": "9523000", "interestExpense": "14688000", "operatingIncome": "-148838000", "fiscalDateEnding": "2025-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": "170668000" }, "balance": { "totalDebt": "1838666000", "totalAssets": "3057461000", "longTermDebt": "1174531000", "shortTermDebt": "664135000", "fiscalDateEnding": "2025-09-30", "totalLiabilities": null, "sharesOutstanding": "83565510", "totalCurrentAssets": "226070000", "totalShareholderEquity": "613112000", "totalCurrentLiabilities": "777165000", "cashAndShortTermInvestments": "97065000" }, "cashflow": { "freeCashFlow": "604000", "dividendsPaid": null, "issuanceOfDebt": "54746000", "issuanceOfStock": null, "repaymentOfDebt": "-242375000", "fiscalDateEnding": "2025-09-30", "operatingCashflow": "608000", "repurchaseOfStock": null, "capitalExpenditures": "-4000" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:50:14.306026+00:00", "is_restated": false, "income_statement": { "revenue": 53317000, "cost_of_revenue": 11912000, "gross_profit": 41405000, "ebit": 2118000, "ebitda": 32494000, "pretax_income": null, "tax_provision": null, "net_income": -7781000, "net_income_to_common": -7781000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 66089000, "total_current_assets": 321527000, "total_assets": 3458356000, "short_term_debt": 283038000, "long_term_debt": 1749916000, "total_debt": 2032954000, "total_liabilities": null, "total_equity": 726554000, "shares_outstanding": 83565510, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 23129000, "capital_expenditure": null, "free_cash_flow": 35142000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -121027000 }, "complete_fields": { "id": 384725, "ticker_id": 14331, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:50:14.306026+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "32494000", "netIncome": "-7781000", "grossProfit": "41405000", "totalRevenue": "53317000", "costOfRevenue": "11912000", "interestExpense": "17922000", "operatingIncome": "2118000", "fiscalDateEnding": "2025-06-30", "researchAndDevelopment": null, "depreciationAndAmortization": "23521000" }, "balance": { "totalDebt": "2032954000", "totalAssets": "3458356000", "longTermDebt": "1749916000", "shortTermDebt": "283038000", "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "83565510", "totalCurrentAssets": "321527000", "totalShareholderEquity": "726554000", "totalCurrentLiabilities": "434280000", "cashAndShortTermInvestments": "66089000" }, "cashflow": { "freeCashFlow": "35142000", "dividendsPaid": null, "issuanceOfDebt": "24063000", "issuanceOfStock": null, "repaymentOfDebt": "-145090000", "fiscalDateEnding": "2025-06-30", "operatingCashflow": "23129000", "repurchaseOfStock": null, "capitalExpenditures": null } }, "revenue": 53317000, "cost_of_revenue": 11912000, "gross_profit": 41405000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 2118000, "depreciation_amortisation": 23521000, "ebitda": 32494000, "interest_expense": 17922000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -7781000, "net_income_continuing_ops": null, "net_income_to_common": -7781000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 66089000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 321527000, "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": 3458356000, "short_term_debt": 283038000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 434280000, "long_term_debt": 1749916000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 2032954000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 726554000, "shares_outstanding": 83565510, "operating_cash_flow": 23129000, "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": -121027000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 35142000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "32494000", "netIncome": "-7781000", "grossProfit": "41405000", "totalRevenue": "53317000", "costOfRevenue": "11912000", "interestExpense": "17922000", "operatingIncome": "2118000", "fiscalDateEnding": "2025-06-30", "researchAndDevelopment": null, "depreciationAndAmortization": "23521000" }, "balance": { "totalDebt": "2032954000", "totalAssets": "3458356000", "longTermDebt": "1749916000", "shortTermDebt": "283038000", "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "83565510", "totalCurrentAssets": "321527000", "totalShareholderEquity": "726554000", "totalCurrentLiabilities": "434280000", "cashAndShortTermInvestments": "66089000" }, "cashflow": { "freeCashFlow": "35142000", "dividendsPaid": null, "issuanceOfDebt": "24063000", "issuanceOfStock": null, "repaymentOfDebt": "-145090000", "fiscalDateEnding": "2025-06-30", "operatingCashflow": "23129000", "repurchaseOfStock": null, "capitalExpenditures": null } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:50:14.306026+00:00", "is_restated": false, "income_statement": { "revenue": 54408000, "cost_of_revenue": 11633000, "gross_profit": 42775000, "ebit": 2351000, "ebitda": 33642000, "pretax_income": null, "tax_provision": null, "net_income": -15085000, "net_income_to_common": -15085000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 105314000, "total_current_assets": 368921000, "total_assets": 3585994000, "short_term_debt": 346542000, "long_term_debt": 1799805000, "total_debt": 2146347000, "total_liabilities": null, "total_equity": 734343000, "shares_outstanding": 83565510, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 1699000, "capital_expenditure": -12062000, "free_cash_flow": -10363000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -132436000 }, "complete_fields": { "id": 384726, "ticker_id": 14331, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:50:14.306026+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "33642000", "netIncome": "-15085000", "grossProfit": "42775000", "totalRevenue": "54408000", "costOfRevenue": "11633000", "interestExpense": "24076000", "operatingIncome": "2351000", "fiscalDateEnding": "2025-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "26657000" }, "balance": { "totalDebt": "2146347000", "totalAssets": "3585994000", "longTermDebt": "1799805000", "shortTermDebt": "346542000", "fiscalDateEnding": "2025-03-31", "totalLiabilities": null, "sharesOutstanding": "83565510", "totalCurrentAssets": "368921000", "totalShareholderEquity": "734343000", "totalCurrentLiabilities": "499534000", "cashAndShortTermInvestments": "105314000" }, "cashflow": { "freeCashFlow": "-10363000", "dividendsPaid": null, "issuanceOfDebt": "34100000", "issuanceOfStock": null, "repaymentOfDebt": "-166536000", "fiscalDateEnding": "2025-03-31", "operatingCashflow": "1699000", "repurchaseOfStock": null, "capitalExpenditures": "-12062000" } }, "revenue": 54408000, "cost_of_revenue": 11633000, "gross_profit": 42775000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 2351000, "depreciation_amortisation": 26657000, "ebitda": 33642000, "interest_expense": 24076000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -15085000, "net_income_continuing_ops": null, "net_income_to_common": -15085000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 105314000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 368921000, "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": 3585994000, "short_term_debt": 346542000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 499534000, "long_term_debt": 1799805000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 2146347000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 734343000, "shares_outstanding": 83565510, "operating_cash_flow": 1699000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -12062000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -132436000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -10363000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "33642000", "netIncome": "-15085000", "grossProfit": "42775000", "totalRevenue": "54408000", "costOfRevenue": "11633000", "interestExpense": "24076000", "operatingIncome": "2351000", "fiscalDateEnding": "2025-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "26657000" }, "balance": { "totalDebt": "2146347000", "totalAssets": "3585994000", "longTermDebt": "1799805000", "shortTermDebt": "346542000", "fiscalDateEnding": "2025-03-31", "totalLiabilities": null, "sharesOutstanding": "83565510", "totalCurrentAssets": "368921000", "totalShareholderEquity": "734343000", "totalCurrentLiabilities": "499534000", "cashAndShortTermInvestments": "105314000" }, "cashflow": { "freeCashFlow": "-10363000", "dividendsPaid": null, "issuanceOfDebt": "34100000", "issuanceOfStock": null, "repaymentOfDebt": "-166536000", "fiscalDateEnding": "2025-03-31", "operatingCashflow": "1699000", "repurchaseOfStock": null, "capitalExpenditures": "-12062000" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:50:14.306026+00:00", "is_restated": false, "income_statement": { "revenue": 60707000, "cost_of_revenue": 12595000, "gross_profit": 48112000, "ebit": -209941000, "ebitda": 44281000, "pretax_income": null, "tax_provision": null, "net_income": -152994000, "net_income_to_common": -152994000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 165721000, "total_current_assets": 472805000, "total_assets": 3741591000, "short_term_debt": 444759000, "long_term_debt": 1823951000, "total_debt": 2296173000, "total_liabilities": null, "total_equity": 752586000, "shares_outstanding": 83565510, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 11296000, "capital_expenditure": null, "free_cash_flow": 11296000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -152122000 }, "complete_fields": { "id": 384727, "ticker_id": 14331, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:50:14.306026+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "44281000", "netIncome": "-152994000", "grossProfit": "48112000", "totalRevenue": "60707000", "costOfRevenue": "12595000", "interestExpense": "25604000", "operatingIncome": "-209941000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "245206000" }, "balance": { "totalDebt": "2296173000", "totalAssets": "3741591000", "longTermDebt": "1823951000", "shortTermDebt": "444759000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "83565510", "totalCurrentAssets": "472805000", "totalShareholderEquity": "752586000", "totalCurrentLiabilities": "603487000", "cashAndShortTermInvestments": "165721000" }, "cashflow": { "freeCashFlow": "11296000", "dividendsPaid": null, "issuanceOfDebt": "20650000", "issuanceOfStock": null, "repaymentOfDebt": "-172772000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "11296000", "repurchaseOfStock": null, "capitalExpenditures": null } }, "revenue": 60707000, "cost_of_revenue": 12595000, "gross_profit": 48112000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -209941000, "depreciation_amortisation": 245206000, "ebitda": 44281000, "interest_expense": 25604000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -152994000, "net_income_continuing_ops": null, "net_income_to_common": -152994000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 165721000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 472805000, "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": 3741591000, "short_term_debt": 444759000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 603487000, "long_term_debt": 1823951000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 2296173000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 752586000, "shares_outstanding": 83565510, "operating_cash_flow": 11296000, "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": -152122000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 11296000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "44281000", "netIncome": "-152994000", "grossProfit": "48112000", "totalRevenue": "60707000", "costOfRevenue": "12595000", "interestExpense": "25604000", "operatingIncome": "-209941000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "245206000" }, "balance": { "totalDebt": "2296173000", "totalAssets": "3741591000", "longTermDebt": "1823951000", "shortTermDebt": "444759000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "83565510", "totalCurrentAssets": "472805000", "totalShareholderEquity": "752586000", "totalCurrentLiabilities": "603487000", "cashAndShortTermInvestments": "165721000" }, "cashflow": { "freeCashFlow": "11296000", "dividendsPaid": null, "issuanceOfDebt": "20650000", "issuanceOfStock": null, "repaymentOfDebt": "-172772000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "11296000", "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": "2026-06-07T11:50:14.306026+00:00", "is_restated": false, "income_statement": { "revenue": 64851000, "cost_of_revenue": 12441000, "gross_profit": 52410000, "ebit": 3433000, "ebitda": 43024000, "pretax_income": null, "tax_provision": null, "net_income": -26525000, "net_income_to_common": -26525000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 169588000, "total_current_assets": 585917000, "total_assets": 4152030000, "short_term_debt": 444104000, "long_term_debt": 1971716000, "total_debt": 2415820000, "total_liabilities": null, "total_equity": 915320000, "shares_outstanding": 83565510, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 24441000, "capital_expenditure": null, "free_cash_flow": 24611000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -292566000 }, "complete_fields": { "id": 384729, "ticker_id": 14331, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:50:14.306026+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "43024000", "netIncome": "-26525000", "grossProfit": "52410000", "totalRevenue": "64851000", "costOfRevenue": "12441000", "interestExpense": "33859000", "operatingIncome": "3433000", "fiscalDateEnding": "2024-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": "33679000" }, "balance": { "totalDebt": "2415820000", "totalAssets": "4152030000", "longTermDebt": "1971716000", "shortTermDebt": "444104000", "fiscalDateEnding": "2024-09-30", "totalLiabilities": null, "sharesOutstanding": "83565510", "totalCurrentAssets": "585917000", "totalShareholderEquity": "915320000", "totalCurrentLiabilities": "606212000", "cashAndShortTermInvestments": "169588000" }, "cashflow": { "freeCashFlow": "24611000", "dividendsPaid": null, "issuanceOfDebt": "32745000", "issuanceOfStock": null, "repaymentOfDebt": "-325311000", "fiscalDateEnding": "2024-09-30", "operatingCashflow": "24441000", "repurchaseOfStock": null, "capitalExpenditures": null } }, "revenue": 64851000, "cost_of_revenue": 12441000, "gross_profit": 52410000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 3433000, "depreciation_amortisation": 33679000, "ebitda": 43024000, "interest_expense": 33859000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -26525000, "net_income_continuing_ops": null, "net_income_to_common": -26525000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 169588000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 585917000, "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": 4152030000, "short_term_debt": 444104000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 606212000, "long_term_debt": 1971716000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 2415820000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 915320000, "shares_outstanding": 83565510, "operating_cash_flow": 24441000, "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": -292566000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 24611000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "43024000", "netIncome": "-26525000", "grossProfit": "52410000", "totalRevenue": "64851000", "costOfRevenue": "12441000", "interestExpense": "33859000", "operatingIncome": "3433000", "fiscalDateEnding": "2024-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": "33679000" }, "balance": { "totalDebt": "2415820000", "totalAssets": "4152030000", "longTermDebt": "1971716000", "shortTermDebt": "444104000", "fiscalDateEnding": "2024-09-30", "totalLiabilities": null, "sharesOutstanding": "83565510", "totalCurrentAssets": "585917000", "totalShareholderEquity": "915320000", "totalCurrentLiabilities": "606212000", "cashAndShortTermInvestments": "169588000" }, "cashflow": { "freeCashFlow": "24611000", "dividendsPaid": null, "issuanceOfDebt": "32745000", "issuanceOfStock": null, "repaymentOfDebt": "-325311000", "fiscalDateEnding": "2024-09-30", "operatingCashflow": "24441000", "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": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" }, { "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": 5, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2024-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }