{ "ticker": { "uuid": "d4d71a0c-63c7-4ffa-b8df-6e30e3be92ff", "symbol": "VH2", "name": "Friedrich Vorwerk Group SE", "exchange": "GER", "exchange_name": "XETRA", "country": "DE", "currency": "EUR", "sector": "Industrials", "industry": "Engineering & Construction", "page_url": "https://sharemaestro.com/factors/ticker/d4d71a0c-63c7-4ffa-b8df-6e30e3be92ff/", "api_url": "https://sharemaestro.com/factors/api/tickers/d4d71a0c-63c7-4ffa-b8df-6e30e3be92ff/" }, "latest_snapshot": { "ticker": { "uuid": "d4d71a0c-63c7-4ffa-b8df-6e30e3be92ff", "symbol": "VH2", "name": "Friedrich Vorwerk Group SE", "exchange": "GER", "exchange_name": "XETRA", "country": "DE", "currency": "EUR", "sector": "Industrials", "industry": "Engineering & Construction", "page_url": "https://sharemaestro.com/factors/ticker/d4d71a0c-63c7-4ffa-b8df-6e30e3be92ff/", "api_url": "https://sharemaestro.com/factors/api/tickers/d4d71a0c-63c7-4ffa-b8df-6e30e3be92ff/" }, "week_end_date": "2026-08-09", "universe": "EUR_DE", "score": { "os": 0.82, "value": 0.73, "quality": 0.99, "momentum": 0.18, "coverage": 0.939, "confidence": 0.879, "delta": 0 }, "headline_factors": { "price": 68.6, "market_cap": 1371999960, "pe_ratio": 14.5836, "earnings_yield": 0.1061, "ebitda_to_ev": 0.1466, "shareholder_yield": 0.016, "roe": 0.312, "piotroski_f_score": 9, "momentum_12_1": -0.2079, "volatility_252d": 0.6317 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "valuation": { "pe_ratio": 14.5836, "ev_ebitda": 6.8203, "earnings_yield": 0.1061, "fcf_yield": 0.1346, "shareholder_yield": 0.016 }, "quality": { "roe": 0.312, "roic": 1.1228, "gross_margin": 0.5661, "fcf_margin": 0.2185, "piotroski_f_score": 9 }, "growth": { "revenue_growth_1y": 0.4133, "eps_growth_1y": 1.4182, "fcf_growth_1y": 0.0092 }, "momentum": { "price_return_12m": -0.1654, "momentum_12_1": -0.2079, "relative_strength": -0.2546 }, "scores": { "value_percentile": 0.73, "quality_percentile": 0.99, "momentum_percentile": 0.18, "growth_composite": 2, "yield_composite": 73, "overall_composite": 18, "os_score": 0.82, "factor_coverage": 0.939, "signal_confidence": 0.879 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 56.75, "os": 0.96, "value": 0.79, "quality": 0.99, "momentum": 0.59, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 12.0645, "earnings_yield": 0.1335, "shareholder_yield": 0.0194, "roe": 0.312, "momentum_12_1": 0.3681 }, { "week_end_date": "2026-06-14", "price": 64.8, "os": 0.94, "value": 0.73, "quality": 0.99, "momentum": 0.6, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 13.7758, "earnings_yield": 0.1136, "shareholder_yield": 0.017, "roe": 0.312, "momentum_12_1": 0.1481 }, { "week_end_date": "2026-06-21", "price": 70.15, "os": 0.94, "value": 0.7, "quality": 0.99, "momentum": 0.67, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 14.9132, "earnings_yield": 0.1033, "shareholder_yield": 0.0157, "roe": 0.312, "momentum_12_1": 0.207 }, { "week_end_date": "2026-06-28", "price": 70.5, "os": 0.94, "value": 0.7, "quality": 0.99, "momentum": 0.68, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 14.9876, "earnings_yield": 0.1027, "shareholder_yield": 0.0156, "roe": 0.312, "momentum_12_1": 0.1535 }, { "week_end_date": "2026-07-05", "price": 70.45, "os": 0.95, "value": 0.72, "quality": 0.99, "momentum": 0.63, "confidence": 0.931, "coverage": 0.939, "pe_ratio": 14.9769, "earnings_yield": 0.1028, "shareholder_yield": 0.0156, "roe": 0.312, "momentum_12_1": 0.0091 }, { "week_end_date": "2026-07-12", "price": 65.1, "os": 0.88, "value": 0.74, "quality": 0.99, "momentum": 0.34, "confidence": 0.92, "coverage": 0.939, "pe_ratio": 13.8396, "earnings_yield": 0.1129, "shareholder_yield": 0.0169, "roe": 0.312, "momentum_12_1": -0.0148 }, { "week_end_date": "2026-07-19", "price": 60.85, "os": 0.83, "value": 0.77, "quality": 0.99, "momentum": 0.15, "confidence": 0.91, "coverage": 0.939, "pe_ratio": 12.9361, "earnings_yield": 0.1225, "shareholder_yield": 0.0181, "roe": 0.312, "momentum_12_1": -0.1403 }, { "week_end_date": "2026-07-26", "price": 70.9, "os": 0.82, "value": 0.7, "quality": 0.99, "momentum": 0.22, "confidence": 0.9, "coverage": 0.939, "pe_ratio": 15.0726, "earnings_yield": 0.102, "shareholder_yield": 0.0155, "roe": 0.312, "momentum_12_1": -0.1681 }, { "week_end_date": "2026-08-02", "price": 65.6, "os": 0.82, "value": 0.74, "quality": 0.99, "momentum": 0.15, "confidence": 0.889, "coverage": 0.939, "pe_ratio": 13.9459, "earnings_yield": 0.1119, "shareholder_yield": 0.0168, "roe": 0.312, "momentum_12_1": -0.1668 }, { "week_end_date": "2026-08-09", "price": 68.6, "os": 0.82, "value": 0.73, "quality": 0.99, "momentum": 0.18, "confidence": 0.879, "coverage": 0.939, "pe_ratio": 14.5836, "earnings_yield": 0.1061, "shareholder_yield": 0.016, "roe": 0.312, "momentum_12_1": -0.2079 } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "EUR", "is_restated": false, "income_statement": { "revenue": 704326000, "cost_of_revenue": 321242000, "gross_profit": 383084000, "ebit": 113542000, "ebitda": 156103000, "pretax_income": null, "tax_provision": null, "net_income": 86501000, "net_income_to_common": 86501000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 266038000, "total_current_assets": 373011000, "total_assets": 575938000, "short_term_debt": 2203000, "long_term_debt": 11260000, "total_debt": 17795000, "total_liabilities": null, "total_equity": 285858000, "shares_outstanding": 20000000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 172767000, "capital_expenditure": -51910000, "free_cash_flow": 120857000, "dividends_paid": -6000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -4530000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "EUR", "is_restated": false, "income_statement": { "revenue": 704326000, "cost_of_revenue": 321242000, "gross_profit": 383084000, "ebit": 113542000, "ebitda": 156103000, "pretax_income": null, "tax_provision": null, "net_income": 86501000, "net_income_to_common": 86501000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 266038000, "total_current_assets": 373011000, "total_assets": 575938000, "short_term_debt": 2203000, "long_term_debt": 11260000, "total_debt": 17795000, "total_liabilities": null, "total_equity": 285858000, "shares_outstanding": 20000000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 172767000, "capital_expenditure": -51910000, "free_cash_flow": 120857000, "dividends_paid": -6000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -4530000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "EUR", "is_restated": false, "income_statement": { "revenue": 704326000, "cost_of_revenue": 321242000, "gross_profit": 383084000, "ebit": 113542000, "ebitda": 156103000, "pretax_income": null, "tax_provision": null, "net_income": 86501000, "net_income_to_common": 86501000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 266038000, "total_current_assets": 373011000, "total_assets": 575938000, "short_term_debt": 2203000, "long_term_debt": 11260000, "total_debt": 17795000, "total_liabilities": null, "total_equity": 285858000, "shares_outstanding": 20000000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 172767000, "capital_expenditure": -51910000, "free_cash_flow": 120857000, "dividends_paid": -6000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -4530000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "EUR", "is_restated": false, "income_statement": { "revenue": 704326000, "cost_of_revenue": 321242000, "gross_profit": 383084000, "ebit": 113542000, "ebitda": 156103000, "pretax_income": null, "tax_provision": null, "net_income": 86501000, "net_income_to_common": 86501000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 266038000, "total_current_assets": 373011000, "total_assets": 575938000, "short_term_debt": 2203000, "long_term_debt": 11260000, "total_debt": 17795000, "total_liabilities": null, "total_equity": 285858000, "shares_outstanding": 20000000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 172767000, "capital_expenditure": -51910000, "free_cash_flow": 120857000, "dividends_paid": -6000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -4530000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "EUR", "is_restated": false, "income_statement": { "revenue": 704326000, "cost_of_revenue": 321242000, "gross_profit": 383084000, "ebit": 113542000, "ebitda": 156103000, "pretax_income": null, "tax_provision": null, "net_income": 86501000, "net_income_to_common": 86501000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 266038000, "total_current_assets": 373011000, "total_assets": 575938000, "short_term_debt": 2203000, "long_term_debt": 11260000, "total_debt": 17795000, "total_liabilities": null, "total_equity": 285858000, "shares_outstanding": 20000000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 172767000, "capital_expenditure": -51910000, "free_cash_flow": 120857000, "dividends_paid": -6000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -4530000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "EUR", "is_restated": false, "income_statement": { "revenue": 704326000, "cost_of_revenue": 321242000, "gross_profit": 383084000, "ebit": 113542000, "ebitda": 156103000, "pretax_income": null, "tax_provision": null, "net_income": 86501000, "net_income_to_common": 86501000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 266038000, "total_current_assets": 373011000, "total_assets": 575938000, "short_term_debt": 2203000, "long_term_debt": 11260000, "total_debt": 17795000, "total_liabilities": null, "total_equity": 285858000, "shares_outstanding": 20000000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 172767000, "capital_expenditure": -51910000, "free_cash_flow": 120857000, "dividends_paid": -6000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -4530000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "EUR", "is_restated": false, "income_statement": { "revenue": 704326000, "cost_of_revenue": 321242000, "gross_profit": 383084000, "ebit": 113542000, "ebitda": 156103000, "pretax_income": null, "tax_provision": null, "net_income": 86501000, "net_income_to_common": 86501000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 266038000, "total_current_assets": 373011000, "total_assets": 575938000, "short_term_debt": 2203000, "long_term_debt": 11260000, "total_debt": 17795000, "total_liabilities": null, "total_equity": 285858000, "shares_outstanding": 20000000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 172767000, "capital_expenditure": -51910000, "free_cash_flow": 120857000, "dividends_paid": -6000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -4530000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "EUR", "is_restated": false, "income_statement": { "revenue": 704326000, "cost_of_revenue": 321242000, "gross_profit": 383084000, "ebit": 113542000, "ebitda": 156103000, "pretax_income": null, "tax_provision": null, "net_income": 86501000, "net_income_to_common": 86501000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 266038000, "total_current_assets": 373011000, "total_assets": 575938000, "short_term_debt": 2203000, "long_term_debt": 11260000, "total_debt": 17795000, "total_liabilities": null, "total_equity": 285858000, "shares_outstanding": 20000000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 172767000, "capital_expenditure": -51910000, "free_cash_flow": 120857000, "dividends_paid": -6000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -4530000 } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "EUR", "is_restated": false, "income_statement": { "revenue": 139167000, "cost_of_revenue": 51634000, "gross_profit": 87533000, "ebit": 19990000, "ebitda": 31040000, "pretax_income": null, "tax_provision": null, "net_income": 16132000, "net_income_to_common": 16132000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 236260000, "total_current_assets": 359511000, "total_assets": 576423000, "short_term_debt": 2211000, "long_term_debt": 10707000, "total_debt": 16405000, "total_liabilities": null, "total_equity": 301563000, "shares_outstanding": 20000000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -13638000, "capital_expenditure": -14723000, "free_cash_flow": -28361000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -545000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "EUR", "is_restated": false, "income_statement": { "revenue": 139167000, "cost_of_revenue": 51634000, "gross_profit": 87533000, "ebit": 19990000, "ebitda": 31040000, "pretax_income": null, "tax_provision": null, "net_income": 16132000, "net_income_to_common": 16132000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 236260000, "total_current_assets": 359511000, "total_assets": 576423000, "short_term_debt": 2211000, "long_term_debt": 10707000, "total_debt": 16405000, "total_liabilities": null, "total_equity": 301563000, "shares_outstanding": 20000000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -13638000, "capital_expenditure": -14723000, "free_cash_flow": -28361000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -545000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "EUR", "is_restated": false, "income_statement": { "revenue": 139167000, "cost_of_revenue": 51634000, "gross_profit": 87533000, "ebit": 19990000, "ebitda": 31040000, "pretax_income": null, "tax_provision": null, "net_income": 16132000, "net_income_to_common": 16132000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 236260000, "total_current_assets": 359511000, "total_assets": 576423000, "short_term_debt": 2211000, "long_term_debt": 10707000, "total_debt": 16405000, "total_liabilities": null, "total_equity": 301563000, "shares_outstanding": 20000000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -13638000, "capital_expenditure": -14723000, "free_cash_flow": -28361000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -545000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "EUR", "is_restated": false, "income_statement": { "revenue": 139167000, "cost_of_revenue": 51634000, "gross_profit": 87533000, "ebit": 19990000, "ebitda": 31040000, "pretax_income": null, "tax_provision": null, "net_income": 16132000, "net_income_to_common": 16132000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 236260000, "total_current_assets": 359511000, "total_assets": 576423000, "short_term_debt": 2211000, "long_term_debt": 10707000, "total_debt": 16405000, "total_liabilities": null, "total_equity": 301563000, "shares_outstanding": 20000000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -13638000, "capital_expenditure": -14723000, "free_cash_flow": -28361000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -545000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "EUR", "is_restated": false, "income_statement": { "revenue": 139167000, "cost_of_revenue": 51634000, "gross_profit": 87533000, "ebit": 19990000, "ebitda": 31040000, "pretax_income": null, "tax_provision": null, "net_income": 16132000, "net_income_to_common": 16132000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 236260000, "total_current_assets": 359511000, "total_assets": 576423000, "short_term_debt": 2211000, "long_term_debt": 10707000, "total_debt": 16405000, "total_liabilities": null, "total_equity": 301563000, "shares_outstanding": 20000000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -13638000, "capital_expenditure": -14723000, "free_cash_flow": -28361000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -545000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "EUR", "is_restated": false, "income_statement": { "revenue": 139167000, "cost_of_revenue": 51634000, "gross_profit": 87533000, "ebit": 19990000, "ebitda": 31040000, "pretax_income": null, "tax_provision": null, "net_income": 16132000, "net_income_to_common": 16132000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 236260000, "total_current_assets": 359511000, "total_assets": 576423000, "short_term_debt": 2211000, "long_term_debt": 10707000, "total_debt": 16405000, "total_liabilities": null, "total_equity": 301563000, "shares_outstanding": 20000000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -13638000, "capital_expenditure": -14723000, "free_cash_flow": -28361000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -545000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "EUR", "is_restated": false, "income_statement": { "revenue": 139167000, "cost_of_revenue": 51634000, "gross_profit": 87533000, "ebit": 19990000, "ebitda": 31040000, "pretax_income": null, "tax_provision": null, "net_income": 16132000, "net_income_to_common": 16132000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 236260000, "total_current_assets": 359511000, "total_assets": 576423000, "short_term_debt": 2211000, "long_term_debt": 10707000, "total_debt": 16405000, "total_liabilities": null, "total_equity": 301563000, "shares_outstanding": 20000000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -13638000, "capital_expenditure": -14723000, "free_cash_flow": -28361000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -545000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "EUR", "is_restated": false, "income_statement": { "revenue": 139167000, "cost_of_revenue": 51634000, "gross_profit": 87533000, "ebit": 19990000, "ebitda": 31040000, "pretax_income": null, "tax_provision": null, "net_income": 16132000, "net_income_to_common": 16132000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 236260000, "total_current_assets": 359511000, "total_assets": 576423000, "short_term_debt": 2211000, "long_term_debt": 10707000, "total_debt": 16405000, "total_liabilities": null, "total_equity": 301563000, "shares_outstanding": 20000000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -13638000, "capital_expenditure": -14723000, "free_cash_flow": -28361000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -545000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "EUR", "is_restated": false, "income_statement": { "revenue": 139167000, "cost_of_revenue": 51634000, "gross_profit": 87533000, "ebit": 19990000, "ebitda": 31040000, "pretax_income": null, "tax_provision": null, "net_income": 16132000, "net_income_to_common": 16132000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 236260000, "total_current_assets": 359511000, "total_assets": 576423000, "short_term_debt": 2211000, "long_term_debt": 10707000, "total_debt": 16405000, "total_liabilities": null, "total_equity": 301563000, "shares_outstanding": 20000000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -13638000, "capital_expenditure": -14723000, "free_cash_flow": -28361000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -545000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "EUR", "is_restated": false, "income_statement": { "revenue": 199268000, "cost_of_revenue": 90677000, "gross_profit": 108591000, "ebit": 37740000, "ebitda": 54811000, "pretax_income": null, "tax_provision": null, "net_income": 29215000, "net_income_to_common": 29215000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 266038000, "total_current_assets": 373011000, "total_assets": 575938000, "short_term_debt": 2203000, "long_term_debt": 11260000, "total_debt": 17795000, "total_liabilities": null, "total_equity": 285858000, "shares_outstanding": 20000000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 170374000, "capital_expenditure": -15811000, "free_cash_flow": 154563000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -2231000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "EUR", "is_restated": false, "income_statement": { "revenue": 199268000, "cost_of_revenue": 90677000, "gross_profit": 108591000, "ebit": 37740000, "ebitda": 54811000, "pretax_income": null, "tax_provision": null, "net_income": 29215000, "net_income_to_common": 29215000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 266038000, "total_current_assets": 373011000, "total_assets": 575938000, "short_term_debt": 2203000, "long_term_debt": 11260000, "total_debt": 17795000, "total_liabilities": null, "total_equity": 285858000, "shares_outstanding": 20000000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 170374000, "capital_expenditure": -15811000, "free_cash_flow": 154563000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -2231000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "EUR", "is_restated": false, "income_statement": { "revenue": 199268000, "cost_of_revenue": 90677000, "gross_profit": 108591000, "ebit": 37740000, "ebitda": 54811000, "pretax_income": null, "tax_provision": null, "net_income": 29215000, "net_income_to_common": 29215000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 266038000, "total_current_assets": 373011000, "total_assets": 575938000, "short_term_debt": 2203000, "long_term_debt": 11260000, "total_debt": 17795000, "total_liabilities": null, "total_equity": 285858000, "shares_outstanding": 20000000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 170374000, "capital_expenditure": -15811000, "free_cash_flow": 154563000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -2231000 } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "Combined Factor Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/" }, { "key": "quality_value", "name": "Value and Financial Strength", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/" }, { "key": "deep_value", "name": "Deep Value", "slug": "deep-value", "group": "value", "page_url": "/factors/deep-value/" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/" }, { "key": "piotroski_bargains", "name": "Piotroski Bargains", "slug": "piotroski-bargains", "group": "quality", "page_url": "/factors/piotroski-bargains/" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/" }, { "key": "garp", "name": "GARP", "slug": "garp", "group": "growth", "page_url": "/factors/garp/" }, { "key": "risk_adj_momentum", "name": "Price Strength Relative to Volatility", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/" }, { "key": "small_cap_value", "name": "Small Cap Value", "slug": "small-cap-value", "group": "universe", "page_url": "/factors/small-cap-value/" } ], "coverage": { "factor_history_points": 10, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-08-09", "latest_financials_period_end": "2026-03-31" }, "schema": { "public_fields_only": true } }