{ "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/" }, "ticker_metadata": { "id": 21090, "uuid": "d4d71a0c-63c7-4ffa-b8df-6e30e3be92ff", "symbol": "VH2", "name": "Friedrich Vorwerk Group SE", "asset_type": "equity", "market_cap": 1315000064, "stock_exchange_id": 8, "industry": "Engineering & Construction", "sector": "Industrials", "description": "Friedrich Vorwerk Group SE provides various solutions for transformation and transportation of energy in Germany and Europe. The company operates through Natural Gas, Electricity, Clean Hydrogen, and Adjacent Opportunities segments. The Natural Gas segment comprises infrastructure services and product solutions for the transport and conversion of raw natural gas into processed natural gas; and engages in transporting the natural gas through high-pressure pipelines to processing in filtering and separation plants, compressor stations, storage and metering systems, LNG terminals, and gas pressure control and metering systems. The Electricity segment provides infrastructure for the underground transport and conversion of electricity that is generated from non-fossil energy sources, such as wind, sun, water, and renewable raw materials. This segment is also involved in landing offshore electricity and installing high-voltage underground cables through which electricity is transported to transmission grids. The Clean Hydrogen segment provides product solutions and infrastructure services for the conversion of energy from energy sources into hydrogen, and its transportation to consumers, which is done through conversion of renewable energy by electrolysis; and processing and transportation of the clean hydrogen produced through storage systems, compressor stations, pipelines, and gas pressure control and measurement systems. The Adjacent Opportunities segment provides technologies, such as the treatment and prification of biogenic and synthetic gases; heat extraction technologies used in district heating; solutions for the transportation of drinking and wastewater; and special solutions for the chemical and petrochemical industries. Friedrich Vorwerk Group SE was founded in 1962 and is headquartered in Tostedt, 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": "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": "2026-06-07", "universe": "EUR_DE", "score": { "os": 0.58, "value": 0.38, "quality": 0.7, "momentum": 0.61, "coverage": 0.909, "confidence": 0.909, "delta": null }, "headline_factors": { "price": 56.75, "market_cap": 1135000000, "pe_ratio": 15.4594, "earnings_yield": 0.0647, "ebitda_to_ev": 0.1446, "shareholder_yield": 0.0021, "roe": 0.2435, "piotroski_f_score": 7, "momentum_12_1": 0.3156, "volatility_252d": 0.6505 }, "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": 1, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T12:30:06.308007+00:00", "batch_id": "" }, "size": { "price_close": 56.75, "market_cap": 1135000000, "market_cap_usd": 1135000000, "enterprise_value": 915145000, "shares_outstanding": 20000000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 15.4594, "pb_ratio": 3.7637, "ptbv_ratio": 3.7637, "ps_ratio": 1.7618, "pcf_ratio": null, "pfcf_ratio": -18.2867, "ev_ebitda": 6.9155, "ev_ebit": 9.5533, "ev_sales": 1.4205, "ev_fcf": -14.7445, "earnings_yield": 0.0647, "fcf_yield": -0.0678, "price_to_sales": 1.7618, "price_to_book": 3.7637, "price_to_cashflow": null, "ebitda_to_ev": 0.1446, "sales_yield": 0.704 }, "yield": { "dividend_yield": 0.0021, "buyback_yield": 0, "shareholder_yield": 0.0021, "debt_paydown_yield": 0.0025, "total_yield": 0.0046 }, "quality": { "gross_margin": 0.562, "operating_margin": 0.1487, "net_margin": 0.114, "ebitda_margin": 0.2054, "fcf_margin": -0.0963, "roe": 0.2435, "roa": 0.1274, "roic": 0.8793, "roc_greenblatt": null, "asset_turnover": 1.1176, "cash_conversion": -0.8454, "accruals_ratio": 0.1469, "sbc_to_revenue": null, "piotroski_f_score": 7, "altman_z_score": null, "earnings_stability_5y": 0.4414, "revenue_stability_5y": 0.2374, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.6281, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": null, "net_debt_to_ebitda": -1.6614, "debt_to_assets": 0.0285, "interest_coverage": 70.0249, "current_ratio": 1.9964, "quick_ratio": 1.9964, "net_debt": -219855000, "local_beta": 0.7947, "volatility_252d": 0.6505, "volatility_60d": 1.4069, "max_drawdown_12m": -0.4512, "risk_adjusted_momentum": 0.4851 }, "growth": { "revenue_growth_1y": 0.3348, "revenue_growth_3y_cagr": 0.2132, "revenue_growth_5y_cagr": null, "eps_growth_1y": 2.5246, "eps_growth_3y_cagr": 0.1015, "eps_growth_5y_cagr": null, "fcf_growth_1y": 5.1875, "book_value_growth_1y": 0.1956, "revenue_growth": 0.3348, "earnings_growth": 2.5246 }, "momentum": { "price_return_1m": -0.2726, "price_return_3m": -0.3104, "price_return_6m": -0.33, "price_return_9m": -0.1242, "price_return_12m": -0.043, "price_return_12m_ex1m": 0.3156, "momentum_6m": -0.33, "momentum_12m": -0.043, "momentum_12_1": 0.3156, "distance_from_52w_high": -0.4512, "distance_from_52w_low": 0, "relative_strength": -0.0617 }, "raw_ttm": { "revenue_ttm": 644226000, "gross_profit_ttm": 362027000, "ebit_ttm": 95794000, "ebitda_ttm": 132332000, "net_income_ttm": 73418000, "eps_diluted_ttm": 3.6709, "operating_cash_flow_ttm": -11245000, "capital_expenditure_ttm": -50822000, "fcf_ttm": -62067000, "dividends_paid_ttm": -2400000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 1368000, "cash_and_equivalents": 236260000, "total_current_assets": 359511000, "total_current_liabilities": 180082000, "net_ppe": null, "total_assets": 576423000, "total_debt": 16405000, "total_equity": 301563000, "net_working_capital": -54620000, "book_value_per_share": 15.0782, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 15.0782 }, "ranks": { "universe_ticker_count": 632, "rank_pe": 40, "rank_pb": 71, "rank_ptbv": 71, "rank_ps": 53, "rank_pcf": 50, "rank_ev_ebitda": 30, "rank_ev_ebit": 31, "rank_earnings_yield": 39, "rank_fcf_yield": 92, "rank_dividend_yield": 68, "rank_shareholder_yield": 75, "rank_total_yield": 81, "rank_roe": 19, "rank_roc": 50, "rank_roic": 3, "rank_gross_margin": 32, "rank_fcf_margin": 90, "rank_piotroski": 21, "rank_accruals": 99, "rank_sue": 50, "rank_eps_growth_1y": 3, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 8, "rank_momentum_12m": 61, "rank_momentum_12m_ex1m": 24, "rank_relative_strength": 61 }, "composites": { "value_composite": 62, "quality_composite": 30, "momentum_composite": 39, "growth_composite": 2, "yield_composite": 81, "svqf_composite": 28, "vc1_composite": 43, "vc2_composite": 64, "vc3_composite": 64, "trending_value_composite": null, "overall_composite": 42, "quality_value_composite": 0.5158, "os_score": 0.58, "value_percentile": 0.38, "quality_percentile": 0.7, "momentum_percentile": 0.61, "factor_coverage": 0.909, "signal_confidence": 0.909, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 55, "small_cap_core_rank": 66, "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": 7822, "ticker_id": 21090, "universe_id": 5, "week_end_date": "2026-06-07", "source_primary": "yfinance", "source_gaps": {}, "financials_period_end": "2024-12-31", "financials_age_days": 523, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T12:30:06.308007+00:00", "batch_id": "", "os_score_delta": null, "price_close": 56.75, "market_cap": 1135000000, "market_cap_usd": 1135000000, "enterprise_value": 915145000, "shares_outstanding": 20000000, "fx_rate_to_usd": null, "pe_ratio": 15.45942412, "pb_ratio": 3.76372433, "ptbv_ratio": 3.76372433, "ps_ratio": 1.76180409, "pcf_ratio": null, "pfcf_ratio": -18.28669019, "ev_ebitda": 6.91552308, "ev_ebit": 9.55326012, "ev_sales": 1.4205341, "ev_fcf": -14.74446969, "earnings_yield": 0.06468546, "fcf_yield": -0.06782204, "dividend_yield": 0.00211454, "buyback_yield": 0, "shareholder_yield": 0.00211454, "debt_paydown_yield": 0.00250573, "total_yield": 0.00462026, "gross_margin": 0.56195652, "operating_margin": 0.14869626, "net_margin": 0.11396311, "ebitda_margin": 0.20541239, "fcf_margin": -0.09634352, "roe": 0.24345825, "roa": 0.12736827, "roic": 0.87929578, "roc_greenblatt": null, "asset_turnover": 1.11762716, "cash_conversion": -0.84539214, "accruals_ratio": 0.14687651, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": -1.66138954, "debt_to_assets": 0.02846, "interest_coverage": 70.0248538, "current_ratio": 1.99637387, "quick_ratio": 1.99637387, "net_debt": -219855000, "revenue_growth_1y": 0.33479664, "revenue_growth_3y_cagr": 0.21322343, "revenue_growth_5y_cagr": null, "eps_growth_1y": 2.5245837, "eps_growth_3y_cagr": 0.1014813, "eps_growth_5y_cagr": null, "fcf_growth_1y": 5.18750646, "book_value_growth_1y": 0.19559526, "piotroski_f_score": 7, "altman_z_score": null, "earnings_stability_5y": 0.441402, "revenue_stability_5y": 0.237388, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.2725506, "price_return_3m": -0.3104496, "price_return_6m": -0.32998817, "price_return_9m": -0.12422844, "price_return_12m": -0.04300167, "price_return_12m_ex1m": 0.31555313, "distance_from_52w_high": -0.45116055, "distance_from_52w_low": 0, "relative_strength": -0.06170564, "local_beta": 0.7947, "volatility_252d": 0.650468, "volatility_60d": 1.406872, "max_drawdown_12m": -0.45116055, "revenue_ttm": 644226000, "gross_profit_ttm": 362027000, "ebit_ttm": 95794000, "ebitda_ttm": 132332000, "net_income_ttm": 73418000, "eps_diluted_ttm": 3.6709, "operating_cash_flow_ttm": -11245000, "capital_expenditure_ttm": -50822000, "fcf_ttm": -62067000, "dividends_paid_ttm": -2400000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 1368000, "cash_and_equivalents": 236260000, "total_current_assets": 359511000, "total_current_liabilities": 180082000, "net_ppe": null, "total_assets": 576423000, "total_debt": 16405000, "total_equity": 301563000, "net_working_capital": -54620000, "book_value_per_share": 15.07815, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 15.07815, "universe_ticker_count": 632, "sector": "Industrials", "rank_pe": 40, "rank_pb": 71, "rank_ptbv": 71, "rank_ps": 53, "rank_pcf": 50, "rank_ev_ebitda": 30, "rank_ev_ebit": 31, "rank_earnings_yield": 39, "rank_fcf_yield": 92, "rank_dividend_yield": 68, "rank_shareholder_yield": 75, "rank_total_yield": 81, "rank_roe": 19, "rank_roc": 50, "rank_roic": 3, "rank_gross_margin": 32, "rank_fcf_margin": 90, "rank_piotroski": 21, "rank_accruals": 99, "rank_sue": 50, "rank_eps_growth_1y": 3, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 8, "rank_momentum_12m": 61, "rank_momentum_12m_ex1m": 24, "rank_relative_strength": 61, "value_composite": 62, "quality_composite": 30, "momentum_composite": 39, "growth_composite": 2, "yield_composite": 81, "svqf_composite": 28, "vc1_composite": 43, "vc2_composite": 64, "vc3_composite": 64, "trending_value_composite": null, "overall_composite": 42, "factor_coverage": 0.909, "signal_confidence": 0.909, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 55, "small_cap_core_rank": 66, "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": 56.75, "os": 0.58, "value": 0.38, "quality": 0.7, "momentum": 0.61, "confidence": 0.909, "coverage": 0.909, "pe_ratio": 15.4594, "earnings_yield": 0.0647, "shareholder_yield": 0.0021, "roe": 0.2435, "momentum_12_1": 0.3156, "complete_fields": { "id": 7822, "ticker_id": 21090, "universe_id": 5, "week_end_date": "2026-06-07", "source_primary": "yfinance", "source_gaps": {}, "financials_period_end": "2024-12-31", "financials_age_days": 523, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T12:30:06.308007+00:00", "batch_id": "", "os_score_delta": null, "price_close": 56.75, "market_cap": 1135000000, "market_cap_usd": 1135000000, "enterprise_value": 915145000, "shares_outstanding": 20000000, "fx_rate_to_usd": null, "pe_ratio": 15.45942412, "pb_ratio": 3.76372433, "ptbv_ratio": 3.76372433, "ps_ratio": 1.76180409, "pcf_ratio": null, "pfcf_ratio": -18.28669019, "ev_ebitda": 6.91552308, "ev_ebit": 9.55326012, "ev_sales": 1.4205341, "ev_fcf": -14.74446969, "earnings_yield": 0.06468546, "fcf_yield": -0.06782204, "dividend_yield": 0.00211454, "buyback_yield": 0, "shareholder_yield": 0.00211454, "debt_paydown_yield": 0.00250573, "total_yield": 0.00462026, "gross_margin": 0.56195652, "operating_margin": 0.14869626, "net_margin": 0.11396311, "ebitda_margin": 0.20541239, "fcf_margin": -0.09634352, "roe": 0.24345825, "roa": 0.12736827, "roic": 0.87929578, "roc_greenblatt": null, "asset_turnover": 1.11762716, "cash_conversion": -0.84539214, "accruals_ratio": 0.14687651, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": -1.66138954, "debt_to_assets": 0.02846, "interest_coverage": 70.0248538, "current_ratio": 1.99637387, "quick_ratio": 1.99637387, "net_debt": -219855000, "revenue_growth_1y": 0.33479664, "revenue_growth_3y_cagr": 0.21322343, "revenue_growth_5y_cagr": null, "eps_growth_1y": 2.5245837, "eps_growth_3y_cagr": 0.1014813, "eps_growth_5y_cagr": null, "fcf_growth_1y": 5.18750646, "book_value_growth_1y": 0.19559526, "piotroski_f_score": 7, "altman_z_score": null, "earnings_stability_5y": 0.441402, "revenue_stability_5y": 0.237388, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.2725506, "price_return_3m": -0.3104496, "price_return_6m": -0.32998817, "price_return_9m": -0.12422844, "price_return_12m": -0.04300167, "price_return_12m_ex1m": 0.31555313, "distance_from_52w_high": -0.45116055, "distance_from_52w_low": 0, "relative_strength": -0.06170564, "local_beta": 0.7947, "volatility_252d": 0.650468, "volatility_60d": 1.406872, "max_drawdown_12m": -0.45116055, "revenue_ttm": 644226000, "gross_profit_ttm": 362027000, "ebit_ttm": 95794000, "ebitda_ttm": 132332000, "net_income_ttm": 73418000, "eps_diluted_ttm": 3.6709, "operating_cash_flow_ttm": -11245000, "capital_expenditure_ttm": -50822000, "fcf_ttm": -62067000, "dividends_paid_ttm": -2400000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 1368000, "cash_and_equivalents": 236260000, "total_current_assets": 359511000, "total_current_liabilities": 180082000, "net_ppe": null, "total_assets": 576423000, "total_debt": 16405000, "total_equity": 301563000, "net_working_capital": -54620000, "book_value_per_share": 15.07815, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 15.07815, "universe_ticker_count": 632, "sector": "Industrials", "rank_pe": 40, "rank_pb": 71, "rank_ptbv": 71, "rank_ps": 53, "rank_pcf": 50, "rank_ev_ebitda": 30, "rank_ev_ebit": 31, "rank_earnings_yield": 39, "rank_fcf_yield": 92, "rank_dividend_yield": 68, "rank_shareholder_yield": 75, "rank_total_yield": 81, "rank_roe": 19, "rank_roc": 50, "rank_roic": 3, "rank_gross_margin": 32, "rank_fcf_margin": 90, "rank_piotroski": 21, "rank_accruals": 99, "rank_sue": 50, "rank_eps_growth_1y": 3, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 8, "rank_momentum_12m": 61, "rank_momentum_12m_ex1m": 24, "rank_relative_strength": 61, "value_composite": 62, "quality_composite": 30, "momentum_composite": 39, "growth_composite": 2, "yield_composite": 81, "svqf_composite": 28, "vc1_composite": 43, "vc2_composite": 64, "vc3_composite": 64, "trending_value_composite": null, "overall_composite": 42, "factor_coverage": 0.909, "signal_confidence": 0.909, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 55, "small_cap_core_rank": 66, "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": "2026-06-07T12:23:17.620780+00:00", "is_restated": false, "income_statement": { "revenue": 498353000, "cost_of_revenue": 236745000, "gross_profit": 261608000, "ebit": 52939000, "ebitda": 77974000, "pretax_income": null, "tax_provision": null, "net_income": 35771000, "net_income_to_common": 35771000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 174648000, "total_current_assets": 284883000, "total_assets": 437560000, "short_term_debt": 4534000, "long_term_debt": 13462000, "total_debt": 22373000, "total_liabilities": null, "total_equity": 205041000, "shares_outstanding": 20000000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 155584000, "capital_expenditure": -35831000, "free_cash_flow": 119753000, "dividends_paid": -2400000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 5098000 }, "complete_fields": { "id": 390371, "ticker_id": 21090, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:23:17.620780+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "77974000", "netIncome": "35771000", "grossProfit": "261608000", "totalRevenue": "498353000", "costOfRevenue": "236745000", "interestExpense": "1426000", "operatingIncome": "52939000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "21248000" }, "balance": { "totalDebt": "22373000", "totalAssets": "437560000", "longTermDebt": "13462000", "shortTermDebt": "4534000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "20000000", "totalCurrentAssets": "284883000", "totalShareholderEquity": "205041000", "totalCurrentLiabilities": "172012000", "cashAndShortTermInvestments": "174648000" }, "cashflow": { "freeCashFlow": "119753000", "dividendsPaid": "-2400000", "issuanceOfDebt": "8000000", "issuanceOfStock": null, "repaymentOfDebt": "-2902000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "155584000", "repurchaseOfStock": null, "capitalExpenditures": "-35831000" } }, "revenue": 498353000, "cost_of_revenue": 236745000, "gross_profit": 261608000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 52939000, "depreciation_amortisation": 21248000, "ebitda": 77974000, "interest_expense": 1426000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 35771000, "net_income_continuing_ops": null, "net_income_to_common": 35771000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 174648000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 284883000, "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": 437560000, "short_term_debt": 4534000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 172012000, "long_term_debt": 13462000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 22373000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 205041000, "shares_outstanding": 20000000, "operating_cash_flow": 155584000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -35831000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -2400000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 5098000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 119753000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "77974000", "netIncome": "35771000", "grossProfit": "261608000", "totalRevenue": "498353000", "costOfRevenue": "236745000", "interestExpense": "1426000", "operatingIncome": "52939000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "21248000" }, "balance": { "totalDebt": "22373000", "totalAssets": "437560000", "longTermDebt": "13462000", "shortTermDebt": "4534000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "20000000", "totalCurrentAssets": "284883000", "totalShareholderEquity": "205041000", "totalCurrentLiabilities": "172012000", "cashAndShortTermInvestments": "174648000" }, "cashflow": { "freeCashFlow": "119753000", "dividendsPaid": "-2400000", "issuanceOfDebt": "8000000", "issuanceOfStock": null, "repaymentOfDebt": "-2902000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "155584000", "repurchaseOfStock": null, "capitalExpenditures": "-35831000" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:23:17.620780+00:00", "is_restated": false, "income_statement": { "revenue": 373355000, "cost_of_revenue": 195716000, "gross_profit": 177639000, "ebit": -847000, "ebitda": 31910000, "pretax_income": null, "tax_provision": null, "net_income": 10149000, "net_income_to_common": 10149000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 56531000, "total_current_assets": 173579000, "total_assets": 311276000, "short_term_debt": 2570000, "long_term_debt": 10333000, "total_debt": 16534000, "total_liabilities": null, "total_equity": 171497000, "shares_outstanding": 20000000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 50424000, "capital_expenditure": -31070000, "free_cash_flow": 19354000, "dividends_paid": -2400000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -2400000 }, "complete_fields": { "id": 390373, "ticker_id": 21090, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:23:17.620780+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "31910000", "netIncome": "10149000", "grossProfit": "177639000", "totalRevenue": "373355000", "costOfRevenue": "195716000", "interestExpense": "1098000", "operatingIncome": "-847000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "18079000" }, "balance": { "totalDebt": "16534000", "totalAssets": "311276000", "longTermDebt": "10333000", "shortTermDebt": "2570000", "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "20000000", "totalCurrentAssets": "173579000", "totalShareholderEquity": "171497000", "totalCurrentLiabilities": "93730000", "cashAndShortTermInvestments": "56531000" }, "cashflow": { "freeCashFlow": "19354000", "dividendsPaid": "-2400000", "issuanceOfDebt": "15371000", "issuanceOfStock": null, "repaymentOfDebt": "-17771000", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "50424000", "repurchaseOfStock": null, "capitalExpenditures": "-31070000" } }, "revenue": 373355000, "cost_of_revenue": 195716000, "gross_profit": 177639000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -847000, "depreciation_amortisation": 18079000, "ebitda": 31910000, "interest_expense": 1098000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 10149000, "net_income_continuing_ops": null, "net_income_to_common": 10149000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 56531000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 173579000, "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": 311276000, "short_term_debt": 2570000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 93730000, "long_term_debt": 10333000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 16534000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 171497000, "shares_outstanding": 20000000, "operating_cash_flow": 50424000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -31070000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -2400000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -2400000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 19354000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "31910000", "netIncome": "10149000", "grossProfit": "177639000", "totalRevenue": "373355000", "costOfRevenue": "195716000", "interestExpense": "1098000", "operatingIncome": "-847000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "18079000" }, "balance": { "totalDebt": "16534000", "totalAssets": "311276000", "longTermDebt": "10333000", "shortTermDebt": "2570000", "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "20000000", "totalCurrentAssets": "173579000", "totalShareholderEquity": "171497000", "totalCurrentLiabilities": "93730000", "cashAndShortTermInvestments": "56531000" }, "cashflow": { "freeCashFlow": "19354000", "dividendsPaid": "-2400000", "issuanceOfDebt": "15371000", "issuanceOfStock": null, "repaymentOfDebt": "-17771000", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "50424000", "repurchaseOfStock": null, "capitalExpenditures": "-31070000" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:23:17.620780+00:00", "is_restated": false, "income_statement": { "revenue": 368161000, "cost_of_revenue": 187156000, "gross_profit": 181005000, "ebit": 15722000, "ebitda": 48077000, "pretax_income": null, "tax_provision": null, "net_income": 17139000, "net_income_to_common": 17139000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 45876000, "total_current_assets": 177009000, "total_assets": 308079000, "short_term_debt": 2388000, "long_term_debt": 12912000, "total_debt": 21193000, "total_liabilities": null, "total_equity": 162806000, "shares_outstanding": 20000000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -10262000, "capital_expenditure": -32109000, "free_cash_flow": -42371000, "dividends_paid": -4000000, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -6501000 }, "complete_fields": { "id": 390374, "ticker_id": 21090, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:23:17.620780+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "48077000", "netIncome": "17139000", "grossProfit": "181005000", "totalRevenue": "368161000", "costOfRevenue": "187156000", "interestExpense": "961000", "operatingIncome": "15722000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "16663000" }, "balance": { "totalDebt": "21193000", "totalAssets": "308079000", "longTermDebt": "12912000", "shortTermDebt": "2388000", "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "20000000", "totalCurrentAssets": "177009000", "totalShareholderEquity": "162806000", "totalCurrentLiabilities": "90147000", "cashAndShortTermInvestments": "45876000" }, "cashflow": { "freeCashFlow": "-42371000", "dividendsPaid": "-4000000", "issuanceOfDebt": "4992000", "issuanceOfStock": "0", "repaymentOfDebt": "-11493000", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "-10262000", "repurchaseOfStock": null, "capitalExpenditures": "-32109000" } }, "revenue": 368161000, "cost_of_revenue": 187156000, "gross_profit": 181005000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 15722000, "depreciation_amortisation": 16663000, "ebitda": 48077000, "interest_expense": 961000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 17139000, "net_income_continuing_ops": null, "net_income_to_common": 17139000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 45876000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 177009000, "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": 308079000, "short_term_debt": 2388000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 90147000, "long_term_debt": 12912000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 21193000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 162806000, "shares_outstanding": 20000000, "operating_cash_flow": -10262000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -32109000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -4000000, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -6501000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -42371000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "48077000", "netIncome": "17139000", "grossProfit": "181005000", "totalRevenue": "368161000", "costOfRevenue": "187156000", "interestExpense": "961000", "operatingIncome": "15722000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "16663000" }, "balance": { "totalDebt": "21193000", "totalAssets": "308079000", "longTermDebt": "12912000", "shortTermDebt": "2388000", "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "20000000", "totalCurrentAssets": "177009000", "totalShareholderEquity": "162806000", "totalCurrentLiabilities": "90147000", "cashAndShortTermInvestments": "45876000" }, "cashflow": { "freeCashFlow": "-42371000", "dividendsPaid": "-4000000", "issuanceOfDebt": "4992000", "issuanceOfStock": "0", "repaymentOfDebt": "-11493000", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "-10262000", "repurchaseOfStock": null, "capitalExpenditures": "-32109000" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:23:17.620780+00:00", "is_restated": false, "income_statement": { "revenue": 279071000, "cost_of_revenue": 107183000, "gross_profit": 171888000, "ebit": 34944000, "ebitda": 51096000, "pretax_income": null, "tax_provision": null, "net_income": 26767000, "net_income_to_common": 26767000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 108281000, "total_current_assets": 183458000, "total_assets": 290461000, "short_term_debt": 3689000, "long_term_debt": 15295000, "total_debt": 27987000, "total_liabilities": null, "total_equity": 151412000, "shares_outstanding": 20000000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 29825000, "capital_expenditure": -21557000, "free_cash_flow": 8268000, "dividends_paid": -25116000, "share_repurchases": null, "shares_issued": 90000000, "net_debt_issued": 8394000 }, "complete_fields": { "id": 390375, "ticker_id": 21090, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:23:17.620780+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "51096000", "netIncome": "26767000", "grossProfit": "171888000", "totalRevenue": "279071000", "costOfRevenue": "107183000", "interestExpense": "911000", "operatingIncome": "34944000", "fiscalDateEnding": "2021-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "13045000" }, "balance": { "totalDebt": "27987000", "totalAssets": "290461000", "longTermDebt": "15295000", "shortTermDebt": "3689000", "fiscalDateEnding": "2021-12-31", "totalLiabilities": null, "sharesOutstanding": "20000000", "totalCurrentAssets": "183458000", "totalShareholderEquity": "151412000", "totalCurrentLiabilities": "78608000", "cashAndShortTermInvestments": "108281000" }, "cashflow": { "freeCashFlow": "8268000", "dividendsPaid": "-25116000", "issuanceOfDebt": "10550000", "issuanceOfStock": "90000000", "repaymentOfDebt": "-2156000", "fiscalDateEnding": "2021-12-31", "operatingCashflow": "29825000", "repurchaseOfStock": null, "capitalExpenditures": "-21557000" } }, "revenue": 279071000, "cost_of_revenue": 107183000, "gross_profit": 171888000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 34944000, "depreciation_amortisation": 13045000, "ebitda": 51096000, "interest_expense": 911000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 26767000, "net_income_continuing_ops": null, "net_income_to_common": 26767000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 108281000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 183458000, "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": 290461000, "short_term_debt": 3689000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 78608000, "long_term_debt": 15295000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 27987000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 151412000, "shares_outstanding": 20000000, "operating_cash_flow": 29825000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -21557000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -25116000, "share_repurchases": null, "shares_issued": 90000000, "net_debt_issued": 8394000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 8268000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "51096000", "netIncome": "26767000", "grossProfit": "171888000", "totalRevenue": "279071000", "costOfRevenue": "107183000", "interestExpense": "911000", "operatingIncome": "34944000", "fiscalDateEnding": "2021-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "13045000" }, "balance": { "totalDebt": "27987000", "totalAssets": "290461000", "longTermDebt": "15295000", "shortTermDebt": "3689000", "fiscalDateEnding": "2021-12-31", "totalLiabilities": null, "sharesOutstanding": "20000000", "totalCurrentAssets": "183458000", "totalShareholderEquity": "151412000", "totalCurrentLiabilities": "78608000", "cashAndShortTermInvestments": "108281000" }, "cashflow": { "freeCashFlow": "8268000", "dividendsPaid": "-25116000", "issuanceOfDebt": "10550000", "issuanceOfStock": "90000000", "repaymentOfDebt": "-2156000", "fiscalDateEnding": "2021-12-31", "operatingCashflow": "29825000", "repurchaseOfStock": null, "capitalExpenditures": "-21557000" } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:23:17.620780+00:00", "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 }, "complete_fields": { "id": 390366, "ticker_id": 21090, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:23:17.620780+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "31040000", "netIncome": "16132000", "grossProfit": "87533000", "totalRevenue": "139167000", "costOfRevenue": "51634000", "interestExpense": "317000", "operatingIncome": "19990000", "fiscalDateEnding": "2026-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "7697000" }, "balance": { "totalDebt": "16405000", "totalAssets": "576423000", "longTermDebt": "10707000", "shortTermDebt": "2211000", "fiscalDateEnding": "2026-03-31", "totalLiabilities": null, "sharesOutstanding": "20000000", "totalCurrentAssets": "359511000", "totalShareholderEquity": "301563000", "totalCurrentLiabilities": "180082000", "cashAndShortTermInvestments": "236260000" }, "cashflow": { "freeCashFlow": "-28361000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": "-545000", "fiscalDateEnding": "2026-03-31", "operatingCashflow": "-13638000", "repurchaseOfStock": null, "capitalExpenditures": "-14723000" } }, "revenue": 139167000, "cost_of_revenue": 51634000, "gross_profit": 87533000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 19990000, "depreciation_amortisation": 7697000, "ebitda": 31040000, "interest_expense": 317000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 16132000, "net_income_continuing_ops": null, "net_income_to_common": 16132000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 236260000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 359511000, "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": 576423000, "short_term_debt": 2211000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 180082000, "long_term_debt": 10707000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 16405000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 301563000, "shares_outstanding": 20000000, "operating_cash_flow": -13638000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -14723000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -545000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -28361000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "31040000", "netIncome": "16132000", "grossProfit": "87533000", "totalRevenue": "139167000", "costOfRevenue": "51634000", "interestExpense": "317000", "operatingIncome": "19990000", "fiscalDateEnding": "2026-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "7697000" }, "balance": { "totalDebt": "16405000", "totalAssets": "576423000", "longTermDebt": "10707000", "shortTermDebt": "2211000", "fiscalDateEnding": "2026-03-31", "totalLiabilities": null, "sharesOutstanding": "20000000", "totalCurrentAssets": "359511000", "totalShareholderEquity": "301563000", "totalCurrentLiabilities": "180082000", "cashAndShortTermInvestments": "236260000" }, "cashflow": { "freeCashFlow": "-28361000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": "-545000", "fiscalDateEnding": "2026-03-31", "operatingCashflow": "-13638000", "repurchaseOfStock": null, "capitalExpenditures": "-14723000" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:23:17.620780+00:00", "is_restated": false, "income_statement": { "revenue": 201974000, "cost_of_revenue": 89843000, "gross_profit": 112131000, "ebit": 38195000, "ebitda": 48522000, "pretax_income": null, "tax_provision": null, "net_income": 29037000, "net_income_to_common": 29037000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 123897000, "total_current_assets": 276722000, "total_assets": 466245000, "short_term_debt": 3884000, "long_term_debt": 11813000, "total_debt": 18955000, "total_liabilities": null, "total_equity": 256214000, "shares_outstanding": 20000000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 37692000, "capital_expenditure": -8532000, "free_cash_flow": 29160000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -769000 }, "complete_fields": { "id": 390367, "ticker_id": 21090, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:23:17.620780+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "48522000", "netIncome": "29037000", "grossProfit": "112131000", "totalRevenue": "201974000", "costOfRevenue": "89843000", "interestExpense": "327000", "operatingIncome": "38195000", "fiscalDateEnding": "2025-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": "6647000" }, "balance": { "totalDebt": "18955000", "totalAssets": "466245000", "longTermDebt": "11813000", "shortTermDebt": "3884000", "fiscalDateEnding": "2025-09-30", "totalLiabilities": null, "sharesOutstanding": "20000000", "totalCurrentAssets": "276722000", "totalShareholderEquity": "256214000", "totalCurrentLiabilities": "124481000", "cashAndShortTermInvestments": "123897000" }, "cashflow": { "freeCashFlow": "29160000", "dividendsPaid": "0", "issuanceOfDebt": "0", "issuanceOfStock": null, "repaymentOfDebt": "-769000", "fiscalDateEnding": "2025-09-30", "operatingCashflow": "37692000", "repurchaseOfStock": null, "capitalExpenditures": "-8532000" } }, "revenue": 201974000, "cost_of_revenue": 89843000, "gross_profit": 112131000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 38195000, "depreciation_amortisation": 6647000, "ebitda": 48522000, "interest_expense": 327000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 29037000, "net_income_continuing_ops": null, "net_income_to_common": 29037000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 123897000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 276722000, "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": 466245000, "short_term_debt": 3884000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 124481000, "long_term_debt": 11813000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 18955000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 256214000, "shares_outstanding": 20000000, "operating_cash_flow": 37692000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -8532000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -769000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 29160000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "48522000", "netIncome": "29037000", "grossProfit": "112131000", "totalRevenue": "201974000", "costOfRevenue": "89843000", "interestExpense": "327000", "operatingIncome": "38195000", "fiscalDateEnding": "2025-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": "6647000" }, "balance": { "totalDebt": "18955000", "totalAssets": "466245000", "longTermDebt": "11813000", "shortTermDebt": "3884000", "fiscalDateEnding": "2025-09-30", "totalLiabilities": null, "sharesOutstanding": "20000000", "totalCurrentAssets": "276722000", "totalShareholderEquity": "256214000", "totalCurrentLiabilities": "124481000", "cashAndShortTermInvestments": "123897000" }, "cashflow": { "freeCashFlow": "29160000", "dividendsPaid": "0", "issuanceOfDebt": "0", "issuanceOfStock": null, "repaymentOfDebt": "-769000", "fiscalDateEnding": "2025-09-30", "operatingCashflow": "37692000", "repurchaseOfStock": null, "capitalExpenditures": "-8532000" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:23:17.620780+00:00", "is_restated": false, "income_statement": { "revenue": 170045000, "cost_of_revenue": 76091000, "gross_profit": 93954000, "ebit": 26396000, "ebitda": 34708000, "pretax_income": null, "tax_provision": null, "net_income": 19694000, "net_income_to_common": 19694000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 101584000, "total_current_assets": 241429000, "total_assets": 417032000, "short_term_debt": 4100000, "long_term_debt": 12365000, "total_debt": 19899000, "total_liabilities": null, "total_equity": 227137000, "shares_outstanding": 20000000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 19066000, "capital_expenditure": -19167000, "free_cash_flow": -101000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -768000 }, "complete_fields": { "id": 390368, "ticker_id": 21090, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:23:17.620780+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "34708000", "netIncome": "19694000", "grossProfit": "93954000", "totalRevenue": "170045000", "costOfRevenue": "76091000", "interestExpense": "338000", "operatingIncome": "26396000", "fiscalDateEnding": "2025-06-30", "researchAndDevelopment": null, "depreciationAndAmortization": "6338000" }, "balance": { "totalDebt": "19899000", "totalAssets": "417032000", "longTermDebt": "12365000", "shortTermDebt": "4100000", "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "20000000", "totalCurrentAssets": "241429000", "totalShareholderEquity": "227137000", "totalCurrentLiabilities": "117892000", "cashAndShortTermInvestments": "101584000" }, "cashflow": { "freeCashFlow": "-101000", "dividendsPaid": null, "issuanceOfDebt": "0", "issuanceOfStock": null, "repaymentOfDebt": "-768000", "fiscalDateEnding": "2025-06-30", "operatingCashflow": "19066000", "repurchaseOfStock": null, "capitalExpenditures": "-19167000" } }, "revenue": 170045000, "cost_of_revenue": 76091000, "gross_profit": 93954000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 26396000, "depreciation_amortisation": 6338000, "ebitda": 34708000, "interest_expense": 338000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 19694000, "net_income_continuing_ops": null, "net_income_to_common": 19694000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 101584000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 241429000, "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": 417032000, "short_term_debt": 4100000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 117892000, "long_term_debt": 12365000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 19899000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 227137000, "shares_outstanding": 20000000, "operating_cash_flow": 19066000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -19167000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -768000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -101000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "34708000", "netIncome": "19694000", "grossProfit": "93954000", "totalRevenue": "170045000", "costOfRevenue": "76091000", "interestExpense": "338000", "operatingIncome": "26396000", "fiscalDateEnding": "2025-06-30", "researchAndDevelopment": null, "depreciationAndAmortization": "6338000" }, "balance": { "totalDebt": "19899000", "totalAssets": "417032000", "longTermDebt": "12365000", "shortTermDebt": "4100000", "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "20000000", "totalCurrentAssets": "241429000", "totalShareholderEquity": "227137000", "totalCurrentLiabilities": "117892000", "cashAndShortTermInvestments": "101584000" }, "cashflow": { "freeCashFlow": "-101000", "dividendsPaid": null, "issuanceOfDebt": "0", "issuanceOfStock": null, "repaymentOfDebt": "-768000", "fiscalDateEnding": "2025-06-30", "operatingCashflow": "19066000", "repurchaseOfStock": null, "capitalExpenditures": "-19167000" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:23:17.620780+00:00", "is_restated": false, "income_statement": { "revenue": 133040000, "cost_of_revenue": 64631000, "gross_profit": 68409000, "ebit": 11213000, "ebitda": 18062000, "pretax_income": null, "tax_provision": null, "net_income": 8555000, "net_income_to_common": 8555000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 110166000, "total_current_assets": 245150000, "total_assets": 403227000, "short_term_debt": 4317000, "long_term_debt": 12917000, "total_debt": 21035000, "total_liabilities": null, "total_equity": 213460000, "shares_outstanding": 20000000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -54365000, "capital_expenditure": -8400000, "free_cash_flow": -62765000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -762000 }, "complete_fields": { "id": 390369, "ticker_id": 21090, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:23:17.620780+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "18062000", "netIncome": "8555000", "grossProfit": "68409000", "totalRevenue": "133040000", "costOfRevenue": "64631000", "interestExpense": "386000", "operatingIncome": "11213000", "fiscalDateEnding": "2025-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "5451000" }, "balance": { "totalDebt": "21035000", "totalAssets": "403227000", "longTermDebt": "12917000", "shortTermDebt": "4317000", "fiscalDateEnding": "2025-03-31", "totalLiabilities": null, "sharesOutstanding": "20000000", "totalCurrentAssets": "245150000", "totalShareholderEquity": "213460000", "totalCurrentLiabilities": "126653000", "cashAndShortTermInvestments": "110166000" }, "cashflow": { "freeCashFlow": "-62765000", "dividendsPaid": null, "issuanceOfDebt": "0", "issuanceOfStock": null, "repaymentOfDebt": "-762000", "fiscalDateEnding": "2025-03-31", "operatingCashflow": "-54365000", "repurchaseOfStock": null, "capitalExpenditures": "-8400000" } }, "revenue": 133040000, "cost_of_revenue": 64631000, "gross_profit": 68409000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 11213000, "depreciation_amortisation": 5451000, "ebitda": 18062000, "interest_expense": 386000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 8555000, "net_income_continuing_ops": null, "net_income_to_common": 8555000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 110166000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 245150000, "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": 403227000, "short_term_debt": 4317000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 126653000, "long_term_debt": 12917000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 21035000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 213460000, "shares_outstanding": 20000000, "operating_cash_flow": -54365000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -8400000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -762000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -62765000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "18062000", "netIncome": "8555000", "grossProfit": "68409000", "totalRevenue": "133040000", "costOfRevenue": "64631000", "interestExpense": "386000", "operatingIncome": "11213000", "fiscalDateEnding": "2025-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "5451000" }, "balance": { "totalDebt": "21035000", "totalAssets": "403227000", "longTermDebt": "12917000", "shortTermDebt": "4317000", "fiscalDateEnding": "2025-03-31", "totalLiabilities": null, "sharesOutstanding": "20000000", "totalCurrentAssets": "245150000", "totalShareholderEquity": "213460000", "totalCurrentLiabilities": "126653000", "cashAndShortTermInvestments": "110166000" }, "cashflow": { "freeCashFlow": "-62765000", "dividendsPaid": null, "issuanceOfDebt": "0", "issuanceOfStock": null, "repaymentOfDebt": "-762000", "fiscalDateEnding": "2025-03-31", "operatingCashflow": "-54365000", "repurchaseOfStock": null, "capitalExpenditures": "-8400000" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:23:17.620780+00:00", "is_restated": false, "income_statement": { "revenue": 159251000, "cost_of_revenue": 73595000, "gross_profit": 85656000, "ebit": 27243000, "ebitda": 29641000, "pretax_income": null, "tax_provision": null, "net_income": 13517000, "net_income_to_common": 13517000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 174648000, "total_current_assets": 284883000, "total_assets": 437560000, "short_term_debt": 4534000, "long_term_debt": 13462000, "total_debt": 22373000, "total_liabilities": null, "total_equity": 205041000, "shares_outstanding": 20000000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 133874000, "capital_expenditure": -7852000, "free_cash_flow": 126022000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -761000 }, "complete_fields": { "id": 390370, "ticker_id": 21090, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:23:17.620780+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "29641000", "netIncome": "13517000", "grossProfit": "85656000", "totalRevenue": "159251000", "costOfRevenue": "73595000", "interestExpense": "510000", "operatingIncome": "27243000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "5753000" }, "balance": { "totalDebt": "22373000", "totalAssets": "437560000", "longTermDebt": "13462000", "shortTermDebt": "4534000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "20000000", "totalCurrentAssets": "284883000", "totalShareholderEquity": "205041000", "totalCurrentLiabilities": "172012000", "cashAndShortTermInvestments": "174648000" }, "cashflow": { "freeCashFlow": "126022000", "dividendsPaid": "0", "issuanceOfDebt": "0", "issuanceOfStock": null, "repaymentOfDebt": "-761000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "133874000", "repurchaseOfStock": null, "capitalExpenditures": "-7852000" } }, "revenue": 159251000, "cost_of_revenue": 73595000, "gross_profit": 85656000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 27243000, "depreciation_amortisation": 5753000, "ebitda": 29641000, "interest_expense": 510000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 13517000, "net_income_continuing_ops": null, "net_income_to_common": 13517000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 174648000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 284883000, "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": 437560000, "short_term_debt": 4534000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 172012000, "long_term_debt": 13462000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 22373000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 205041000, "shares_outstanding": 20000000, "operating_cash_flow": 133874000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -7852000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -761000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 126022000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "29641000", "netIncome": "13517000", "grossProfit": "85656000", "totalRevenue": "159251000", "costOfRevenue": "73595000", "interestExpense": "510000", "operatingIncome": "27243000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "5753000" }, "balance": { "totalDebt": "22373000", "totalAssets": "437560000", "longTermDebt": "13462000", "shortTermDebt": "4534000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "20000000", "totalCurrentAssets": "284883000", "totalShareholderEquity": "205041000", "totalCurrentLiabilities": "172012000", "cashAndShortTermInvestments": "174648000" }, "cashflow": { "freeCashFlow": "126022000", "dividendsPaid": "0", "issuanceOfDebt": "0", "issuanceOfStock": null, "repaymentOfDebt": "-761000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "133874000", "repurchaseOfStock": null, "capitalExpenditures": "-7852000" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:23:17.620780+00:00", "is_restated": false, "income_statement": { "revenue": null, "cost_of_revenue": null, "gross_profit": null, "ebit": null, "ebitda": null, "pretax_income": null, "tax_provision": null, "net_income": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": null, "total_current_assets": null, "total_assets": null, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": null, "total_equity": null, "shares_outstanding": null, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": null, "free_cash_flow": null, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 390372, "ticker_id": 21090, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:23:17.620780+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2024-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2024-09-30", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": "0", "issuanceOfDebt": "0", "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2024-09-30", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } }, "revenue": null, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": null, "depreciation_amortisation": null, "ebitda": null, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": null, "net_income_continuing_ops": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": null, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": null, "shares_outstanding": null, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": null, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2024-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2024-09-30", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": "0", "issuanceOfDebt": "0", "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2024-09-30", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "cornerstone_value", "name": "Cornerstone Value", "slug": "cornerstone-value", "group": "value", "page_url": "/factors/cornerstone-value/", "rank_field": "cornerstone_value_rank" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "garp", "name": "GARP", "slug": "garp", "group": "growth", "page_url": "/factors/garp/", "rank_field": "-revenue_growth" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 4, "quarterly_financial_periods": 6, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2024-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }