{ "ticker": { "uuid": "d595fbe7-2cd5-4a44-b446-9a845f6f4af9", "symbol": "VOS", "name": "Vossloh AG", "exchange": "GER", "exchange_name": "XETRA", "country": "DE", "currency": "EUR", "sector": "Industrials", "industry": "Railroads", "page_url": "https://sharemaestro.com/factors/ticker/d595fbe7-2cd5-4a44-b446-9a845f6f4af9/", "api_url": "https://sharemaestro.com/factors/api/tickers/d595fbe7-2cd5-4a44-b446-9a845f6f4af9/" }, "ticker_metadata": { "id": 21126, "uuid": "d595fbe7-2cd5-4a44-b446-9a845f6f4af9", "symbol": "VOS", "name": "Vossloh AG", "asset_type": "equity", "market_cap": 1358237952, "stock_exchange_id": 8, "industry": "Railroads", "sector": "Industrials", "description": "Vossloh AG provides rail infrastructure products and services in Germany and internationally. It operates through three segments: Core Components; Customized Modules; and Lifecycle Solutions. The company provides rail fasteners for heavy-haul and high-speed lines, as well as manufacturers concrete and switch ties, and concrete elements for slab tracks and level crossing systems. It also manufactures, installs, and maintains switches and crossings, related control and monitoring systems for light-rail and high-speed applications. The company is involved in rail trading, long-rail unloading at construction sites, welding new rails, reconditioning old rails, on-site welding, rail replacement, rail grinding/milling, rail inspection, and construction site supervision activities, as well as organizes and monitors rail shipments to construction sites; and enables on-site availability of the unloading systems. The company was founded in 1883 and is headquartered in Werdohl, 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": "d595fbe7-2cd5-4a44-b446-9a845f6f4af9", "symbol": "VOS", "name": "Vossloh AG", "exchange": "GER", "exchange_name": "XETRA", "country": "DE", "currency": "EUR", "sector": "Industrials", "industry": "Railroads", "page_url": "https://sharemaestro.com/factors/ticker/d595fbe7-2cd5-4a44-b446-9a845f6f4af9/", "api_url": "https://sharemaestro.com/factors/api/tickers/d595fbe7-2cd5-4a44-b446-9a845f6f4af9/" }, "week_end_date": "2026-06-07", "universe": "EUR_DE", "score": { "os": 0.03, "value": 0.3, "quality": 0.06, "momentum": 0.24, "coverage": 0.939, "confidence": 0.939, "delta": null }, "headline_factors": { "price": 65.25, "market_cap": 1260668954.25, "pe_ratio": 26.5404, "earnings_yield": 0.0377, "ebitda_to_ev": 0.089, "shareholder_yield": 0.024, "roe": 0.0557, "piotroski_f_score": 4, "momentum_12_1": -0.0395, "volatility_252d": 0.3608 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "yfinance", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T12:30:49.431971+00:00", "batch_id": "" }, "size": { "price_close": 65.25, "market_cap": 1260668954.25, "market_cap_usd": 1260668954.25, "enterprise_value": 1047968954.25, "shares_outstanding": 19320597, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 26.5404, "pb_ratio": 1.4788, "ptbv_ratio": 1.4788, "ps_ratio": 0.9465, "pcf_ratio": 19.7597, "pfcf_ratio": -94.7871, "ev_ebitda": 11.2323, "ev_ebit": 15.21, "ev_sales": 0.7868, "ev_fcf": -78.7947, "earnings_yield": 0.0377, "fcf_yield": -0.0127, "price_to_sales": 0.9465, "price_to_book": 1.4788, "price_to_cashflow": 19.7597, "ebitda_to_ev": 0.089, "sales_yield": 1.2709 }, "yield": { "dividend_yield": 0.024, "buyback_yield": 0, "shareholder_yield": 0.024, "debt_paydown_yield": 0, "total_yield": 0.024 }, "quality": { "gross_margin": 0.2603, "operating_margin": 0.0517, "net_margin": 0.0357, "ebitda_margin": 0.0701, "fcf_margin": -0.01, "roe": 0.0557, "roa": 0.0207, "roic": 0.0808, "roc_greenblatt": null, "asset_turnover": 0.5804, "cash_conversion": -0.28, "accruals_ratio": -0.0071, "sbc_to_revenue": null, "piotroski_f_score": 4, "altman_z_score": null, "earnings_stability_5y": 1.0597, "revenue_stability_5y": 0.1012, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.1511, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": null, "net_debt_to_ebitda": -2.2797, "debt_to_assets": 0.0147, "interest_coverage": 1.7621, "current_ratio": 1.466, "quick_ratio": 1.466, "net_debt": -212700000, "local_beta": 1.545, "volatility_252d": 0.3608, "volatility_60d": 0.7953, "max_drawdown_12m": -0.2956, "risk_adjusted_momentum": -0.1096 }, "growth": { "revenue_growth_1y": 0.1104, "revenue_growth_3y_cagr": 0.0869, "revenue_growth_5y_cagr": null, "eps_growth_1y": -0.0072, "eps_growth_3y_cagr": 0.1293, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.1561, "book_value_growth_1y": 0.046, "revenue_growth": 0.1104, "earnings_growth": -0.0072 }, "momentum": { "price_return_1m": -0.1317, "price_return_3m": -0.0634, "price_return_6m": -0.0816, "price_return_9m": -0.2274, "price_return_12m": -0.1661, "price_return_12m_ex1m": -0.0395, "momentum_6m": -0.0816, "momentum_12m": -0.1661, "momentum_12_1": -0.0395, "distance_from_52w_high": -0.2956, "distance_from_52w_low": 0, "relative_strength": -0.1848 }, "raw_ttm": { "revenue_ttm": 1331900000, "gross_profit_ttm": 346700000, "ebit_ttm": 68900000, "ebitda_ttm": 93300000, "net_income_ttm": 47500000, "eps_diluted_ttm": 2.4585, "operating_cash_flow_ttm": 63800000, "capital_expenditure_ttm": -77100000, "fcf_ttm": -13300000, "dividends_paid_ttm": -30200000, "share_repurchases_ttm": null, "shares_issued_ttm": 0, "interest_expense_ttm": 39100000, "cash_and_equivalents": 246500000, "total_current_assets": 908500000, "total_current_liabilities": 619700000, "net_ppe": null, "total_assets": 2294600000, "total_debt": 33800000, "total_equity": 852500000, "net_working_capital": 76100000, "book_value_per_share": 44.1239, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 44.1239 }, "ranks": { "universe_ticker_count": 632, "rank_pe": 70, "rank_pb": 37, "rank_ptbv": 37, "rank_ps": 37, "rank_pcf": 77, "rank_ev_ebitda": 55, "rank_ev_ebit": 55, "rank_earnings_yield": 70, "rank_fcf_yield": 83, "rank_dividend_yield": 39, "rank_shareholder_yield": 51, "rank_total_yield": 63, "rank_roe": 70, "rank_roc": 50, "rank_roic": 55, "rank_gross_margin": 76, "rank_fcf_margin": 81, "rank_piotroski": 90, "rank_accruals": 78, "rank_sue": 50, "rank_eps_growth_1y": 64, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 22, "rank_momentum_12m": 75, "rank_momentum_12m_ex1m": 60, "rank_relative_strength": 75 }, "composites": { "value_composite": 70, "quality_composite": 94, "momentum_composite": 76, "growth_composite": 34, "yield_composite": 57, "svqf_composite": 79, "vc1_composite": 65, "vc2_composite": 65, "vc3_composite": 67, "trending_value_composite": null, "overall_composite": 97, "quality_value_composite": 0.1342, "os_score": 0.03, "value_percentile": 0.3, "quality_percentile": 0.06, "momentum_percentile": 0.24, "factor_coverage": 0.939, "signal_confidence": 0.939, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 82, "small_cap_core_rank": 68, "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": 8239, "ticker_id": 21126, "universe_id": 5, "week_end_date": "2026-06-07", "source_primary": "yfinance", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T12:30:49.431971+00:00", "batch_id": "", "os_score_delta": null, "price_close": 65.25, "market_cap": 1260668954.25, "market_cap_usd": 1260668954.25, "enterprise_value": 1047968954.25, "shares_outstanding": 19320597, "fx_rate_to_usd": null, "pe_ratio": 26.54039904, "pb_ratio": 1.47879056, "ptbv_ratio": 1.47879056, "ps_ratio": 0.94651922, "pcf_ratio": 19.75970148, "pfcf_ratio": -94.78713942, "ev_ebitda": 11.23225031, "ev_ebit": 15.20999934, "ev_sales": 0.78682255, "ev_fcf": -78.79465821, "earnings_yield": 0.03767841, "fcf_yield": -0.01269122, "dividend_yield": 0.02395554, "buyback_yield": 0, "shareholder_yield": 0.02395554, "debt_paydown_yield": 0, "total_yield": 0.02395554, "gross_margin": 0.26030483, "operating_margin": 0.05173061, "net_margin": 0.03566334, "ebitda_margin": 0.0700503, "fcf_margin": -0.00998573, "roe": 0.05571848, "roa": 0.02070078, "roic": 0.08076743, "roc_greenblatt": null, "asset_turnover": 0.58044975, "cash_conversion": -0.28, "accruals_ratio": -0.00710363, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": -2.27974277, "debt_to_assets": 0.01473024, "interest_coverage": 1.76214834, "current_ratio": 1.46603195, "quick_ratio": 1.46603195, "net_debt": -212700000, "revenue_growth_1y": 0.11044974, "revenue_growth_3y_cagr": 0.08689893, "revenue_growth_5y_cagr": null, "eps_growth_1y": -0.00722543, "eps_growth_3y_cagr": 0.12930899, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.15613383, "book_value_growth_1y": 0.04599917, "piotroski_f_score": 4, "altman_z_score": null, "earnings_stability_5y": 1.059667, "revenue_stability_5y": 0.101152, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.13173655, "price_return_3m": -0.06343546, "price_return_6m": -0.08162115, "price_return_9m": -0.22736153, "price_return_12m": -0.16605654, "price_return_12m_ex1m": -0.03952716, "distance_from_52w_high": -0.29558392, "distance_from_52w_low": 0, "relative_strength": -0.1847605, "local_beta": 1.545, "volatility_252d": 0.360758, "volatility_60d": 0.795301, "max_drawdown_12m": -0.29558392, "revenue_ttm": 1331900000, "gross_profit_ttm": 346700000, "ebit_ttm": 68900000, "ebitda_ttm": 93300000, "net_income_ttm": 47500000, "eps_diluted_ttm": 2.45851616, "operating_cash_flow_ttm": 63800000, "capital_expenditure_ttm": -77100000, "fcf_ttm": -13300000, "dividends_paid_ttm": -30200000, "share_repurchases_ttm": null, "shares_issued_ttm": 0, "interest_expense_ttm": 39100000, "cash_and_equivalents": 246500000, "total_current_assets": 908500000, "total_current_liabilities": 619700000, "net_ppe": null, "total_assets": 2294600000, "total_debt": 33800000, "total_equity": 852500000, "net_working_capital": 76100000, "book_value_per_share": 44.12389534, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 44.12389534, "universe_ticker_count": 632, "sector": "Industrials", "rank_pe": 70, "rank_pb": 37, "rank_ptbv": 37, "rank_ps": 37, "rank_pcf": 77, "rank_ev_ebitda": 55, "rank_ev_ebit": 55, "rank_earnings_yield": 70, "rank_fcf_yield": 83, "rank_dividend_yield": 39, "rank_shareholder_yield": 51, "rank_total_yield": 63, "rank_roe": 70, "rank_roc": 50, "rank_roic": 55, "rank_gross_margin": 76, "rank_fcf_margin": 81, "rank_piotroski": 90, "rank_accruals": 78, "rank_sue": 50, "rank_eps_growth_1y": 64, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 22, "rank_momentum_12m": 75, "rank_momentum_12m_ex1m": 60, "rank_relative_strength": 75, "value_composite": 70, "quality_composite": 94, "momentum_composite": 76, "growth_composite": 34, "yield_composite": 57, "svqf_composite": 79, "vc1_composite": 65, "vc2_composite": 65, "vc3_composite": 67, "trending_value_composite": null, "overall_composite": 97, "factor_coverage": 0.939, "signal_confidence": 0.939, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 82, "small_cap_core_rank": 68, "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": 65.25, "os": 0.03, "value": 0.3, "quality": 0.06, "momentum": 0.24, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 26.5404, "earnings_yield": 0.0377, "shareholder_yield": 0.024, "roe": 0.0557, "momentum_12_1": -0.0395, "complete_fields": { "id": 8239, "ticker_id": 21126, "universe_id": 5, "week_end_date": "2026-06-07", "source_primary": "yfinance", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T12:30:49.431971+00:00", "batch_id": "", "os_score_delta": null, "price_close": 65.25, "market_cap": 1260668954.25, "market_cap_usd": 1260668954.25, "enterprise_value": 1047968954.25, "shares_outstanding": 19320597, "fx_rate_to_usd": null, "pe_ratio": 26.54039904, "pb_ratio": 1.47879056, "ptbv_ratio": 1.47879056, "ps_ratio": 0.94651922, "pcf_ratio": 19.75970148, "pfcf_ratio": -94.78713942, "ev_ebitda": 11.23225031, "ev_ebit": 15.20999934, "ev_sales": 0.78682255, "ev_fcf": -78.79465821, "earnings_yield": 0.03767841, "fcf_yield": -0.01269122, "dividend_yield": 0.02395554, "buyback_yield": 0, "shareholder_yield": 0.02395554, "debt_paydown_yield": 0, "total_yield": 0.02395554, "gross_margin": 0.26030483, "operating_margin": 0.05173061, "net_margin": 0.03566334, "ebitda_margin": 0.0700503, "fcf_margin": -0.00998573, "roe": 0.05571848, "roa": 0.02070078, "roic": 0.08076743, "roc_greenblatt": null, "asset_turnover": 0.58044975, "cash_conversion": -0.28, "accruals_ratio": -0.00710363, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": -2.27974277, "debt_to_assets": 0.01473024, "interest_coverage": 1.76214834, "current_ratio": 1.46603195, "quick_ratio": 1.46603195, "net_debt": -212700000, "revenue_growth_1y": 0.11044974, "revenue_growth_3y_cagr": 0.08689893, "revenue_growth_5y_cagr": null, "eps_growth_1y": -0.00722543, "eps_growth_3y_cagr": 0.12930899, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.15613383, "book_value_growth_1y": 0.04599917, "piotroski_f_score": 4, "altman_z_score": null, "earnings_stability_5y": 1.059667, "revenue_stability_5y": 0.101152, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.13173655, "price_return_3m": -0.06343546, "price_return_6m": -0.08162115, "price_return_9m": -0.22736153, "price_return_12m": -0.16605654, "price_return_12m_ex1m": -0.03952716, "distance_from_52w_high": -0.29558392, "distance_from_52w_low": 0, "relative_strength": -0.1847605, "local_beta": 1.545, "volatility_252d": 0.360758, "volatility_60d": 0.795301, "max_drawdown_12m": -0.29558392, "revenue_ttm": 1331900000, "gross_profit_ttm": 346700000, "ebit_ttm": 68900000, "ebitda_ttm": 93300000, "net_income_ttm": 47500000, "eps_diluted_ttm": 2.45851616, "operating_cash_flow_ttm": 63800000, "capital_expenditure_ttm": -77100000, "fcf_ttm": -13300000, "dividends_paid_ttm": -30200000, "share_repurchases_ttm": null, "shares_issued_ttm": 0, "interest_expense_ttm": 39100000, "cash_and_equivalents": 246500000, "total_current_assets": 908500000, "total_current_liabilities": 619700000, "net_ppe": null, "total_assets": 2294600000, "total_debt": 33800000, "total_equity": 852500000, "net_working_capital": 76100000, "book_value_per_share": 44.12389534, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 44.12389534, "universe_ticker_count": 632, "sector": "Industrials", "rank_pe": 70, "rank_pb": 37, "rank_ptbv": 37, "rank_ps": 37, "rank_pcf": 77, "rank_ev_ebitda": 55, "rank_ev_ebit": 55, "rank_earnings_yield": 70, "rank_fcf_yield": 83, "rank_dividend_yield": 39, "rank_shareholder_yield": 51, "rank_total_yield": 63, "rank_roe": 70, "rank_roc": 50, "rank_roic": 55, "rank_gross_margin": 76, "rank_fcf_margin": 81, "rank_piotroski": 90, "rank_accruals": 78, "rank_sue": 50, "rank_eps_growth_1y": 64, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 22, "rank_momentum_12m": 75, "rank_momentum_12m_ex1m": 60, "rank_relative_strength": 75, "value_composite": 70, "quality_composite": 94, "momentum_composite": 76, "growth_composite": 34, "yield_composite": 57, "svqf_composite": 79, "vc1_composite": 65, "vc2_composite": 65, "vc3_composite": 67, "trending_value_composite": null, "overall_composite": 97, "factor_coverage": 0.939, "signal_confidence": 0.939, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 82, "small_cap_core_rank": 68, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:23:41.634748+00:00", "is_restated": false, "income_statement": { "revenue": 1343200000, "cost_of_revenue": 980700000, "gross_profit": 362500000, "ebit": 96900000, "ebitda": 186300000, "pretax_income": null, "tax_provision": null, "net_income": 68700000, "net_income_to_common": 68700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 148900000, "total_current_assets": 750100000, "total_assets": 2126800000, "short_term_debt": 172800000, "long_term_debt": 490000000, "total_debt": 662800000, "total_liabilities": null, "total_equity": 759500000, "shares_outstanding": 19320597, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 167200000, "capital_expenditure": -73900000, "free_cash_flow": 93300000, "dividends_paid": -30200000, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": 236900000 }, "complete_fields": { "id": 390434, "ticker_id": 21126, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:23:41.634748+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "186300000", "netIncome": "68700000", "grossProfit": "362500000", "totalRevenue": "1343200000", "costOfRevenue": "980700000", "interestExpense": "28700000", "operatingIncome": "96900000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": "17200000", "depreciationAndAmortization": "69100000" }, "balance": { "totalDebt": null, "totalAssets": "2126800000", "longTermDebt": "490000000", "shortTermDebt": "172800000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "19320597", "totalCurrentAssets": "750100000", "totalShareholderEquity": "759500000", "totalCurrentLiabilities": "684700000", "cashAndShortTermInvestments": "148900000" }, "cashflow": { "freeCashFlow": "93300000", "dividendsPaid": "-30200000", "issuanceOfDebt": "480100000", "issuanceOfStock": "0", "repaymentOfDebt": "-243200000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "167200000", "repurchaseOfStock": null, "capitalExpenditures": "-73900000" } }, "revenue": 1343200000, "cost_of_revenue": 980700000, "gross_profit": 362500000, "research_and_development": 17200000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 96900000, "depreciation_amortisation": 69100000, "ebitda": 186300000, "interest_expense": 28700000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 68700000, "net_income_continuing_ops": null, "net_income_to_common": 68700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 148900000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 750100000, "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": 2126800000, "short_term_debt": 172800000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 684700000, "long_term_debt": 490000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 662800000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 759500000, "shares_outstanding": 19320597, "operating_cash_flow": 167200000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -73900000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -30200000, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": 236900000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 93300000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "186300000", "netIncome": "68700000", "grossProfit": "362500000", "totalRevenue": "1343200000", "costOfRevenue": "980700000", "interestExpense": "28700000", "operatingIncome": "96900000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": "17200000", "depreciationAndAmortization": "69100000" }, "balance": { "totalDebt": null, "totalAssets": "2126800000", "longTermDebt": "490000000", "shortTermDebt": "172800000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "19320597", "totalCurrentAssets": "750100000", "totalShareholderEquity": "759500000", "totalCurrentLiabilities": "684700000", "cashAndShortTermInvestments": "148900000" }, "cashflow": { "freeCashFlow": "93300000", "dividendsPaid": "-30200000", "issuanceOfDebt": "480100000", "issuanceOfStock": "0", "repaymentOfDebt": "-243200000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "167200000", "repurchaseOfStock": null, "capitalExpenditures": "-73900000" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:23:41.634748+00:00", "is_restated": false, "income_statement": { "revenue": 1209600000, "cost_of_revenue": 880400000, "gross_profit": 329200000, "ebit": 95300000, "ebitda": 164600000, "pretax_income": null, "tax_provision": null, "net_income": 69200000, "net_income_to_common": 69200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 94700000, "total_current_assets": 666900000, "total_assets": 1490800000, "short_term_debt": 71300000, "long_term_debt": 133300000, "total_debt": 204600000, "total_liabilities": null, "total_equity": 726100000, "shares_outstanding": 19320597, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 136400000, "capital_expenditure": -55700000, "free_cash_flow": 80700000, "dividends_paid": -28200000, "share_repurchases": null, "shares_issued": 71300000, "net_debt_issued": -102700000 }, "complete_fields": { "id": 390438, "ticker_id": 21126, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:23:41.634748+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "164600000", "netIncome": "69200000", "grossProfit": "329200000", "totalRevenue": "1209600000", "costOfRevenue": "880400000", "interestExpense": "18800000", "operatingIncome": "95300000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": "14300000", "depreciationAndAmortization": "55200000" }, "balance": { "totalDebt": null, "totalAssets": "1490800000", "longTermDebt": "133300000", "shortTermDebt": "71300000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "19320597", "totalCurrentAssets": "666900000", "totalShareholderEquity": "726100000", "totalCurrentLiabilities": "513500000", "cashAndShortTermInvestments": "94700000" }, "cashflow": { "freeCashFlow": "80700000", "dividendsPaid": "-28200000", "issuanceOfDebt": "64400000", "issuanceOfStock": "71300000", "repaymentOfDebt": "-167100000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "136400000", "repurchaseOfStock": null, "capitalExpenditures": "-55700000" } }, "revenue": 1209600000, "cost_of_revenue": 880400000, "gross_profit": 329200000, "research_and_development": 14300000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 95300000, "depreciation_amortisation": 55200000, "ebitda": 164600000, "interest_expense": 18800000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 69200000, "net_income_continuing_ops": null, "net_income_to_common": 69200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 94700000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 666900000, "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": 1490800000, "short_term_debt": 71300000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 513500000, "long_term_debt": 133300000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 204600000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 726100000, "shares_outstanding": 19320597, "operating_cash_flow": 136400000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -55700000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -28200000, "share_repurchases": null, "shares_issued": 71300000, "net_debt_issued": -102700000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 80700000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "164600000", "netIncome": "69200000", "grossProfit": "329200000", "totalRevenue": "1209600000", "costOfRevenue": "880400000", "interestExpense": "18800000", "operatingIncome": "95300000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": "14300000", "depreciationAndAmortization": "55200000" }, "balance": { "totalDebt": null, "totalAssets": "1490800000", "longTermDebt": "133300000", "shortTermDebt": "71300000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "19320597", "totalCurrentAssets": "666900000", "totalShareholderEquity": "726100000", "totalCurrentLiabilities": "513500000", "cashAndShortTermInvestments": "94700000" }, "cashflow": { "freeCashFlow": "80700000", "dividendsPaid": "-28200000", "issuanceOfDebt": "64400000", "issuanceOfStock": "71300000", "repaymentOfDebt": "-167100000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "136400000", "repurchaseOfStock": null, "capitalExpenditures": "-55700000" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:23:41.634748+00:00", "is_restated": false, "income_statement": { "revenue": 1214300000, "cost_of_revenue": 898300000, "gross_profit": 316000000, "ebit": 95800000, "ebitda": 161400000, "pretax_income": null, "tax_provision": null, "net_income": 44700000, "net_income_to_common": 44700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 99400000, "total_current_assets": 630600000, "total_assets": 1392700000, "short_term_debt": 180700000, "long_term_debt": 95100000, "total_debt": 275800000, "total_liabilities": null, "total_equity": 610400000, "shares_outstanding": 17564180, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 137300000, "capital_expenditure": -67400000, "free_cash_flow": 69900000, "dividends_paid": -25300000, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": 16600000 }, "complete_fields": { "id": 390440, "ticker_id": 21126, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:23:41.634748+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "161400000", "netIncome": "44700000", "grossProfit": "316000000", "totalRevenue": "1214300000", "costOfRevenue": "898300000", "interestExpense": "19900000", "operatingIncome": "95800000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": "10400000", "depreciationAndAmortization": "59000000" }, "balance": { "totalDebt": null, "totalAssets": "1392700000", "longTermDebt": "95100000", "shortTermDebt": "180700000", "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "17564180", "totalCurrentAssets": "630600000", "totalShareholderEquity": "610400000", "totalCurrentLiabilities": "579900000", "cashAndShortTermInvestments": "99400000" }, "cashflow": { "freeCashFlow": "69900000", "dividendsPaid": "-25300000", "issuanceOfDebt": "65600000", "issuanceOfStock": "0", "repaymentOfDebt": "-49000000", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "137300000", "repurchaseOfStock": null, "capitalExpenditures": "-67400000" } }, "revenue": 1214300000, "cost_of_revenue": 898300000, "gross_profit": 316000000, "research_and_development": 10400000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 95800000, "depreciation_amortisation": 59000000, "ebitda": 161400000, "interest_expense": 19900000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 44700000, "net_income_continuing_ops": null, "net_income_to_common": 44700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 99400000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 630600000, "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": 1392700000, "short_term_debt": 180700000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 579900000, "long_term_debt": 95100000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 275800000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 610400000, "shares_outstanding": 17564180, "operating_cash_flow": 137300000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -67400000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -25300000, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": 16600000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 69900000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "161400000", "netIncome": "44700000", "grossProfit": "316000000", "totalRevenue": "1214300000", "costOfRevenue": "898300000", "interestExpense": "19900000", "operatingIncome": "95800000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": "10400000", "depreciationAndAmortization": "59000000" }, "balance": { "totalDebt": null, "totalAssets": "1392700000", "longTermDebt": "95100000", "shortTermDebt": "180700000", "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "17564180", "totalCurrentAssets": "630600000", "totalShareholderEquity": "610400000", "totalCurrentLiabilities": "579900000", "cashAndShortTermInvestments": "99400000" }, "cashflow": { "freeCashFlow": "69900000", "dividendsPaid": "-25300000", "issuanceOfDebt": "65600000", "issuanceOfStock": "0", "repaymentOfDebt": "-49000000", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "137300000", "repurchaseOfStock": null, "capitalExpenditures": "-67400000" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:23:41.634748+00:00", "is_restated": false, "income_statement": { "revenue": 1046100000, "cost_of_revenue": 809300000, "gross_profit": 236800000, "ebit": 77000000, "ebitda": 138100000, "pretax_income": null, "tax_provision": null, "net_income": 47700000, "net_income_to_common": 47700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 76800000, "total_current_assets": 614400000, "total_assets": 1368800000, "short_term_debt": 33300000, "long_term_debt": 237400000, "total_debt": 310600000, "total_liabilities": null, "total_equity": 597900000, "shares_outstanding": 17564180, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 71600000, "capital_expenditure": -44900000, "free_cash_flow": 26700000, "dividends_paid": -26500000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 390441, "ticker_id": 21126, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:23:41.634748+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "138100000", "netIncome": "47700000", "grossProfit": "236800000", "totalRevenue": "1046100000", "costOfRevenue": "809300000", "interestExpense": "17500000", "operatingIncome": "77000000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": "8300000", "depreciationAndAmortization": "53100000" }, "balance": { "totalDebt": "310600000", "totalAssets": "1368800000", "longTermDebt": "237400000", "shortTermDebt": "33300000", "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "17564180", "totalCurrentAssets": "614400000", "totalShareholderEquity": "597900000", "totalCurrentLiabilities": "415400000", "cashAndShortTermInvestments": "76800000" }, "cashflow": { "freeCashFlow": "26700000", "dividendsPaid": "-26500000", "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2022-12-31", "operatingCashflow": "71600000", "repurchaseOfStock": null, "capitalExpenditures": "-44900000" } }, "revenue": 1046100000, "cost_of_revenue": 809300000, "gross_profit": 236800000, "research_and_development": 8300000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 77000000, "depreciation_amortisation": 53100000, "ebitda": 138100000, "interest_expense": 17500000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 47700000, "net_income_continuing_ops": null, "net_income_to_common": 47700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 76800000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 614400000, "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": 1368800000, "short_term_debt": 33300000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 415400000, "long_term_debt": 237400000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 310600000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 597900000, "shares_outstanding": 17564180, "operating_cash_flow": 71600000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -44900000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -26500000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 26700000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "138100000", "netIncome": "47700000", "grossProfit": "236800000", "totalRevenue": "1046100000", "costOfRevenue": "809300000", "interestExpense": "17500000", "operatingIncome": "77000000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": "8300000", "depreciationAndAmortization": "53100000" }, "balance": { "totalDebt": "310600000", "totalAssets": "1368800000", "longTermDebt": "237400000", "shortTermDebt": "33300000", "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "17564180", "totalCurrentAssets": "614400000", "totalShareholderEquity": "597900000", "totalCurrentLiabilities": "415400000", "cashAndShortTermInvestments": "76800000" }, "cashflow": { "freeCashFlow": "26700000", "dividendsPaid": "-26500000", "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2022-12-31", "operatingCashflow": "71600000", "repurchaseOfStock": null, "capitalExpenditures": "-44900000" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:23:41.634748+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": 290600000, "total_liabilities": null, "total_equity": null, "shares_outstanding": null, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": null, "free_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 390442, "ticker_id": 21126, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:23:41.634748+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2021-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": "290600000", "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2021-12-31", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2021-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } }, "revenue": null, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": null, "depreciation_amortisation": null, "ebitda": null, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": null, "net_income_continuing_ops": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": null, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 290600000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": null, "shares_outstanding": null, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": null, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2021-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": "290600000", "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2021-12-31", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2021-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:23:41.634748+00:00", "is_restated": false, "income_statement": { "revenue": 314600000, "cost_of_revenue": 239000000, "gross_profit": 75600000, "ebit": 400000, "ebitda": 1900000, "pretax_income": null, "tax_provision": null, "net_income": -7600000, "net_income_to_common": -7600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 246500000, "total_current_assets": 908500000, "total_assets": 2294600000, "short_term_debt": 33800000, "long_term_debt": null, "total_debt": 33800000, "total_liabilities": null, "total_equity": 852500000, "shares_outstanding": 19320597, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -41900000, "capital_expenditure": -21200000, "free_cash_flow": -63100000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 390432, "ticker_id": 21126, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:23:41.634748+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "1900000", "netIncome": "-7600000", "grossProfit": "75600000", "totalRevenue": "314600000", "costOfRevenue": "239000000", "interestExpense": "10100000", "operatingIncome": "400000", "fiscalDateEnding": "2026-03-31", "researchAndDevelopment": "4400000", "depreciationAndAmortization": null }, "balance": { "totalDebt": "33800000", "totalAssets": "2294600000", "longTermDebt": null, "shortTermDebt": "33800000", "fiscalDateEnding": "2026-03-31", "totalLiabilities": null, "sharesOutstanding": "19320597", "totalCurrentAssets": "908500000", "totalShareholderEquity": "852500000", "totalCurrentLiabilities": "619700000", "cashAndShortTermInvestments": "246500000" }, "cashflow": { "freeCashFlow": "-63100000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2026-03-31", "operatingCashflow": "-41900000", "repurchaseOfStock": null, "capitalExpenditures": "-21200000" } }, "revenue": 314600000, "cost_of_revenue": 239000000, "gross_profit": 75600000, "research_and_development": 4400000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 400000, "depreciation_amortisation": null, "ebitda": 1900000, "interest_expense": 10100000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -7600000, "net_income_continuing_ops": null, "net_income_to_common": -7600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 246500000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 908500000, "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": 2294600000, "short_term_debt": 33800000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 619700000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 33800000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 852500000, "shares_outstanding": 19320597, "operating_cash_flow": -41900000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -21200000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -63100000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "1900000", "netIncome": "-7600000", "grossProfit": "75600000", "totalRevenue": "314600000", "costOfRevenue": "239000000", "interestExpense": "10100000", "operatingIncome": "400000", "fiscalDateEnding": "2026-03-31", "researchAndDevelopment": "4400000", "depreciationAndAmortization": null }, "balance": { "totalDebt": "33800000", "totalAssets": "2294600000", "longTermDebt": null, "shortTermDebt": "33800000", "fiscalDateEnding": "2026-03-31", "totalLiabilities": null, "sharesOutstanding": "19320597", "totalCurrentAssets": "908500000", "totalShareholderEquity": "852500000", "totalCurrentLiabilities": "619700000", "cashAndShortTermInvestments": "246500000" }, "cashflow": { "freeCashFlow": "-63100000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2026-03-31", "operatingCashflow": "-41900000", "repurchaseOfStock": null, "capitalExpenditures": "-21200000" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:23:41.634748+00:00", "is_restated": false, "income_statement": { "revenue": 434700000, "cost_of_revenue": 322000000, "gross_profit": 112700000, "ebit": 29500000, "ebitda": 37500000, "pretax_income": null, "tax_provision": null, "net_income": 23200000, "net_income_to_common": 23200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 148900000, "total_current_assets": 750100000, "total_assets": 2126800000, "short_term_debt": 172800000, "long_term_debt": 490000000, "total_debt": 723800000, "total_liabilities": null, "total_equity": 759500000, "shares_outstanding": 19320597, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 124400000, "capital_expenditure": -28400000, "free_cash_flow": 96000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 390433, "ticker_id": 21126, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:23:41.634748+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "37500000", "netIncome": "23200000", "grossProfit": "112700000", "totalRevenue": "434700000", "costOfRevenue": "322000000", "interestExpense": "12100000", "operatingIncome": "29500000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": "4500000", "depreciationAndAmortization": null }, "balance": { "totalDebt": "723800000", "totalAssets": "2126800000", "longTermDebt": "490000000", "shortTermDebt": "172800000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "19320597", "totalCurrentAssets": "750100000", "totalShareholderEquity": "759500000", "totalCurrentLiabilities": "684700000", "cashAndShortTermInvestments": "148900000" }, "cashflow": { "freeCashFlow": "96000000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2025-12-31", "operatingCashflow": "124400000", "repurchaseOfStock": null, "capitalExpenditures": "-28400000" } }, "revenue": 434700000, "cost_of_revenue": 322000000, "gross_profit": 112700000, "research_and_development": 4500000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 29500000, "depreciation_amortisation": null, "ebitda": 37500000, "interest_expense": 12100000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 23200000, "net_income_continuing_ops": null, "net_income_to_common": 23200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 148900000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 750100000, "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": 2126800000, "short_term_debt": 172800000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 684700000, "long_term_debt": 490000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 723800000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 759500000, "shares_outstanding": 19320597, "operating_cash_flow": 124400000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -28400000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 96000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "37500000", "netIncome": "23200000", "grossProfit": "112700000", "totalRevenue": "434700000", "costOfRevenue": "322000000", "interestExpense": "12100000", "operatingIncome": "29500000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": "4500000", "depreciationAndAmortization": null }, "balance": { "totalDebt": "723800000", "totalAssets": "2126800000", "longTermDebt": "490000000", "shortTermDebt": "172800000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "19320597", "totalCurrentAssets": "750100000", "totalShareholderEquity": "759500000", "totalCurrentLiabilities": "684700000", "cashAndShortTermInvestments": "148900000" }, "cashflow": { "freeCashFlow": "96000000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2025-12-31", "operatingCashflow": "124400000", "repurchaseOfStock": null, "capitalExpenditures": "-28400000" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:23:41.634748+00:00", "is_restated": false, "income_statement": { "revenue": 331500000, "cost_of_revenue": 236800000, "gross_profit": 94700000, "ebit": 32600000, "ebitda": 43100000, "pretax_income": null, "tax_provision": null, "net_income": 25700000, "net_income_to_common": 25700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 88500000, "total_current_assets": 708200000, "total_assets": 1520700000, "short_term_debt": 27900000, "long_term_debt": null, "total_debt": 27900000, "total_liabilities": null, "total_equity": 718300000, "shares_outstanding": 19320597, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 3500000, "capital_expenditure": -12300000, "free_cash_flow": -8800000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 390435, "ticker_id": 21126, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:23:41.634748+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "43100000", "netIncome": "25700000", "grossProfit": "94700000", "totalRevenue": "331500000", "costOfRevenue": "236800000", "interestExpense": "9600000", "operatingIncome": "32600000", "fiscalDateEnding": "2025-06-30", "researchAndDevelopment": "4400000", "depreciationAndAmortization": null }, "balance": { "totalDebt": "27900000", "totalAssets": "1520700000", "longTermDebt": null, "shortTermDebt": "27900000", "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "19320597", "totalCurrentAssets": "708200000", "totalShareholderEquity": "718300000", "totalCurrentLiabilities": "472400000", "cashAndShortTermInvestments": "88500000" }, "cashflow": { "freeCashFlow": "-8800000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2025-06-30", "operatingCashflow": "3500000", "repurchaseOfStock": null, "capitalExpenditures": "-12300000" } }, "revenue": 331500000, "cost_of_revenue": 236800000, "gross_profit": 94700000, "research_and_development": 4400000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 32600000, "depreciation_amortisation": null, "ebitda": 43100000, "interest_expense": 9600000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 25700000, "net_income_continuing_ops": null, "net_income_to_common": 25700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 88500000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 708200000, "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": 1520700000, "short_term_debt": 27900000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 472400000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 27900000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 718300000, "shares_outstanding": 19320597, "operating_cash_flow": 3500000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -12300000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -8800000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "43100000", "netIncome": "25700000", "grossProfit": "94700000", "totalRevenue": "331500000", "costOfRevenue": "236800000", "interestExpense": "9600000", "operatingIncome": "32600000", "fiscalDateEnding": "2025-06-30", "researchAndDevelopment": "4400000", "depreciationAndAmortization": null }, "balance": { "totalDebt": "27900000", "totalAssets": "1520700000", "longTermDebt": null, "shortTermDebt": "27900000", "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "19320597", "totalCurrentAssets": "708200000", "totalShareholderEquity": "718300000", "totalCurrentLiabilities": "472400000", "cashAndShortTermInvestments": "88500000" }, "cashflow": { "freeCashFlow": "-8800000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2025-06-30", "operatingCashflow": "3500000", "repurchaseOfStock": null, "capitalExpenditures": "-12300000" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:23:41.634748+00:00", "is_restated": false, "income_statement": { "revenue": 251100000, "cost_of_revenue": 187400000, "gross_profit": 63700000, "ebit": 6400000, "ebitda": 10800000, "pretax_income": null, "tax_provision": null, "net_income": 6200000, "net_income_to_common": 6200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 76300000, "total_current_assets": 685400000, "total_assets": 1507200000, "short_term_debt": 28200000, "long_term_debt": null, "total_debt": 28200000, "total_liabilities": null, "total_equity": 725900000, "shares_outstanding": 19320597, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -22200000, "capital_expenditure": -15200000, "free_cash_flow": -37400000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 390436, "ticker_id": 21126, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:23:41.634748+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "10800000", "netIncome": "6200000", "grossProfit": "63700000", "totalRevenue": "251100000", "costOfRevenue": "187400000", "interestExpense": "7300000", "operatingIncome": "6400000", "fiscalDateEnding": "2025-03-31", "researchAndDevelopment": "4100000", "depreciationAndAmortization": null }, "balance": { "totalDebt": "28200000", "totalAssets": "1507200000", "longTermDebt": null, "shortTermDebt": "28200000", "fiscalDateEnding": "2025-03-31", "totalLiabilities": null, "sharesOutstanding": "19320597", "totalCurrentAssets": "685400000", "totalShareholderEquity": "725900000", "totalCurrentLiabilities": "520600000", "cashAndShortTermInvestments": "76300000" }, "cashflow": { "freeCashFlow": "-37400000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2025-03-31", "operatingCashflow": "-22200000", "repurchaseOfStock": null, "capitalExpenditures": "-15200000" } }, "revenue": 251100000, "cost_of_revenue": 187400000, "gross_profit": 63700000, "research_and_development": 4100000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 6400000, "depreciation_amortisation": null, "ebitda": 10800000, "interest_expense": 7300000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 6200000, "net_income_continuing_ops": null, "net_income_to_common": 6200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 76300000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 685400000, "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": 1507200000, "short_term_debt": 28200000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 520600000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 28200000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 725900000, "shares_outstanding": 19320597, "operating_cash_flow": -22200000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -15200000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -37400000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "10800000", "netIncome": "6200000", "grossProfit": "63700000", "totalRevenue": "251100000", "costOfRevenue": "187400000", "interestExpense": "7300000", "operatingIncome": "6400000", "fiscalDateEnding": "2025-03-31", "researchAndDevelopment": "4100000", "depreciationAndAmortization": null }, "balance": { "totalDebt": "28200000", "totalAssets": "1507200000", "longTermDebt": null, "shortTermDebt": "28200000", "fiscalDateEnding": "2025-03-31", "totalLiabilities": null, "sharesOutstanding": "19320597", "totalCurrentAssets": "685400000", "totalShareholderEquity": "725900000", "totalCurrentLiabilities": "520600000", "cashAndShortTermInvestments": "76300000" }, "cashflow": { "freeCashFlow": "-37400000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2025-03-31", "operatingCashflow": "-22200000", "repurchaseOfStock": null, "capitalExpenditures": "-15200000" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:23:41.634748+00:00", "is_restated": false, "income_statement": { "revenue": 350000000, "cost_of_revenue": 257600000, "gross_profit": 92400000, "ebit": 22900000, "ebitda": 29300000, "pretax_income": null, "tax_provision": null, "net_income": 17300000, "net_income_to_common": 17300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 94700000, "total_current_assets": 666900000, "total_assets": 1490800000, "short_term_debt": 71300000, "long_term_debt": 133300000, "total_debt": 253500000, "total_liabilities": null, "total_equity": 726100000, "shares_outstanding": 19320597, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 72800000, "capital_expenditure": -21000000, "free_cash_flow": 51800000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 390437, "ticker_id": 21126, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:23:41.634748+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "29300000", "netIncome": "17300000", "grossProfit": "92400000", "totalRevenue": "350000000", "costOfRevenue": "257600000", "interestExpense": "6900000", "operatingIncome": "22900000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": "3900000", "depreciationAndAmortization": null }, "balance": { "totalDebt": "253500000", "totalAssets": "1490800000", "longTermDebt": "133300000", "shortTermDebt": "71300000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "19320597", "totalCurrentAssets": "666900000", "totalShareholderEquity": "726100000", "totalCurrentLiabilities": "513500000", "cashAndShortTermInvestments": "94700000" }, "cashflow": { "freeCashFlow": "51800000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2024-12-31", "operatingCashflow": "72800000", "repurchaseOfStock": null, "capitalExpenditures": "-21000000" } }, "revenue": 350000000, "cost_of_revenue": 257600000, "gross_profit": 92400000, "research_and_development": 3900000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 22900000, "depreciation_amortisation": null, "ebitda": 29300000, "interest_expense": 6900000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 17300000, "net_income_continuing_ops": null, "net_income_to_common": 17300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 94700000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 666900000, "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": 1490800000, "short_term_debt": 71300000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 513500000, "long_term_debt": 133300000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 253500000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 726100000, "shares_outstanding": 19320597, "operating_cash_flow": 72800000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -21000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 51800000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "29300000", "netIncome": "17300000", "grossProfit": "92400000", "totalRevenue": "350000000", "costOfRevenue": "257600000", "interestExpense": "6900000", "operatingIncome": "22900000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": "3900000", "depreciationAndAmortization": null }, "balance": { "totalDebt": "253500000", "totalAssets": "1490800000", "longTermDebt": "133300000", "shortTermDebt": "71300000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "19320597", "totalCurrentAssets": "666900000", "totalShareholderEquity": "726100000", "totalCurrentLiabilities": "513500000", "cashAndShortTermInvestments": "94700000" }, "cashflow": { "freeCashFlow": "51800000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2024-12-31", "operatingCashflow": "72800000", "repurchaseOfStock": null, "capitalExpenditures": "-21000000" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:23:41.634748+00:00", "is_restated": false, "income_statement": { "revenue": null, "cost_of_revenue": null, "gross_profit": null, "ebit": null, "ebitda": null, "pretax_income": null, "tax_provision": null, "net_income": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": null, "total_current_assets": null, "total_assets": null, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": null, "total_equity": null, "shares_outstanding": null, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": null, "free_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 390439, "ticker_id": 21126, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:23:41.634748+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": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2024-09-30", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } }, "revenue": null, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": null, "depreciation_amortisation": null, "ebitda": null, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": null, "net_income_continuing_ops": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": null, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": null, "shares_outstanding": null, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": null, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "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": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2024-09-30", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "cornerstone_value", "name": "Cornerstone Value", "slug": "cornerstone-value", "group": "value", "page_url": "/factors/cornerstone-value/", "rank_field": "cornerstone_value_rank" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 5, "quarterly_financial_periods": 6, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }