{ "ticker": { "uuid": "d634e3e0-ddac-4627-913c-943603b3b722", "symbol": "IUR", "name": "KAP AG", "exchange": "GER", "exchange_name": "XETRA", "country": "DE", "currency": "EUR", "sector": "Industrials", "industry": "Conglomerates", "page_url": "https://sharemaestro.com/factors/ticker/d634e3e0-ddac-4627-913c-943603b3b722/", "api_url": "https://sharemaestro.com/factors/api/tickers/d634e3e0-ddac-4627-913c-943603b3b722/" }, "ticker_metadata": { "id": 19171, "uuid": "d634e3e0-ddac-4627-913c-943603b3b722", "symbol": "IUR", "name": "KAP AG", "asset_type": "equity", "market_cap": 14376301, "stock_exchange_id": 8, "industry": "Conglomerates", "sector": "Industrials", "description": "KAP AG, provides flexible films in Germany, Rest of Europe, North/South America, Asia and Pacific, and internationally. It operates through three segments: Flexible Films, Engineered Products, and Surface Technologies. The Flexible Films segment produce and distribute flexible films for various applications, such as solutions for technical waterproofing, high-tech screens, event flooring, outdoor laminates, and high-quality, design-oriented membranes for pool, and swimming pool construction. The Engineered Products segment develops, produces, and sells technical textiles that are used in industrial and automotive, agricultural, hoses in construction industry; air springs in road and rail transport; reinforcement of flexible pipelines in the oil and gas industry; the sealing of insulin packages in the pharmaceutical industry; bulletproof vests for the security traffic, and bulletproof vests for the security industry, as well as reinforcement elements in rubber products such as conveyor belts and brake membranes, and carrier materials for coated end products. The Surface Technologies segment provides surface treatments for metallic materials, such as aluminum, magnesium, die-casting and steel used by furniture industry, food industry, mechanical engineering, electrical engineering industry and the automotive sector. It is also involved in the development and manufacture of membranes, tarpaulins, reinforced pool liners, and high-end projection screens. The company was formerly known as KAP Beteiligungs-AG and changed its name to KAP AG in July 2018. KAP AG was incorporated in 2010 and is headquartered in Fulda, 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": "d634e3e0-ddac-4627-913c-943603b3b722", "symbol": "IUR", "name": "KAP AG", "exchange": "GER", "exchange_name": "XETRA", "country": "DE", "currency": "EUR", "sector": "Industrials", "industry": "Conglomerates", "page_url": "https://sharemaestro.com/factors/ticker/d634e3e0-ddac-4627-913c-943603b3b722/", "api_url": "https://sharemaestro.com/factors/api/tickers/d634e3e0-ddac-4627-913c-943603b3b722/" }, "week_end_date": "2026-06-07", "universe": "EUR_DE", "score": { "os": 0.54, "value": 0.5, "quality": 0.51, "momentum": 0.51, "coverage": 0.788, "confidence": 0.704, "delta": null }, "headline_factors": { "price": 1.81, "market_cap": 14098126.85, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": 0.1264, "shareholder_yield": 0, "roe": -1.434, "piotroski_f_score": 5, "momentum_12_1": -0.8211, "volatility_252d": 0.8949 }, "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": 0.7857, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T12:30:15.887141+00:00", "batch_id": "" }, "size": { "price_close": 1.815, "market_cap": 14098126.845, "market_cap_usd": 14098126.845, "enterprise_value": 86347126.845, "shares_outstanding": 7767563, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 0.2996, "ptbv_ratio": 0.2996, "ps_ratio": 0.0584, "pcf_ratio": null, "pfcf_ratio": -0.648, "ev_ebitda": 7.9101, "ev_ebit": -1.4398, "ev_sales": 0.3577, "ev_fcf": -3.9687, "earnings_yield": null, "fcf_yield": -0.252, "price_to_sales": 0.0584, "price_to_book": 0.2996, "price_to_cashflow": null, "ebitda_to_ev": 0.1264, "sales_yield": 2.7954 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": 0.4192, "total_yield": 0.4192 }, "quality": { "gross_margin": 0.2605, "operating_margin": -0.2485, "net_margin": -0.2796, "ebitda_margin": 0.0452, "fcf_margin": -0.0901, "roe": -1.434, "roa": -0.3406, "roic": -0.377, "roc_greenblatt": null, "asset_turnover": 1.2185, "cash_conversion": 0.3224, "accruals_ratio": -0.3104, "sbc_to_revenue": null, "piotroski_f_score": 5, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.2929, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.3174, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": null, "net_debt_to_ebitda": 6.6186, "debt_to_assets": 0.4874, "interest_coverage": -9.156, "current_ratio": 0.8194, "quick_ratio": 0.8194, "net_debt": 72249000, "local_beta": -0.3882, "volatility_252d": 0.8949, "volatility_60d": 2.2772, "max_drawdown_12m": -0.8692, "risk_adjusted_momentum": -0.9176 }, "growth": { "revenue_growth_1y": -0.0441, "revenue_growth_3y_cagr": -0.1773, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": -0.6017, "revenue_growth": -0.0441, "earnings_growth": null }, "momentum": { "price_return_1m": -0.0692, "price_return_3m": -0.0189, "price_return_6m": -0.5551, "price_return_9m": -0.7926, "price_return_12m": -0.8335, "price_return_12m_ex1m": -0.8211, "momentum_6m": -0.5551, "momentum_12m": -0.8335, "momentum_12_1": -0.8211, "distance_from_52w_high": -0.8304, "distance_from_52w_low": 0.2964, "relative_strength": -0.8522 }, "raw_ttm": { "revenue_ttm": 241374000, "gross_profit_ttm": 62867000, "ebit_ttm": -59972000, "ebitda_ttm": 10916000, "net_income_ttm": -67482000, "eps_diluted_ttm": -8.6877, "operating_cash_flow_ttm": -5984000, "capital_expenditure_ttm": -15773000, "fcf_ttm": -21757000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 6550000, "cash_and_equivalents": 24312000, "total_current_assets": 107581000, "total_current_liabilities": 131296000, "net_ppe": null, "total_assets": 198098000, "total_debt": 96561000, "total_equity": 47060000, "net_working_capital": 35293000, "book_value_per_share": 6.0585, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 6.0585 }, "ranks": { "universe_ticker_count": null, "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null }, "composites": { "value_composite": 50, "quality_composite": 49, "momentum_composite": 49, "growth_composite": 50, "yield_composite": 49, "svqf_composite": 49, "vc1_composite": 50, "vc2_composite": 51, "vc3_composite": 51, "trending_value_composite": null, "overall_composite": 46, "quality_value_composite": 0.505, "os_score": 0.54, "value_percentile": 0.5, "quality_percentile": 0.51, "momentum_percentile": 0.51, "factor_coverage": 0.788, "signal_confidence": 0.704, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": 99, "all_cap_buyback_rank": 60, "small_cap_core_rank": null, "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": 7911, "ticker_id": 19171, "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": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T12:30:15.887141+00:00", "batch_id": "", "os_score_delta": null, "price_close": 1.815, "market_cap": 14098126.845, "market_cap_usd": 14098126.845, "enterprise_value": 86347126.845, "shares_outstanding": 7767563, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 0.29957771, "ptbv_ratio": 0.29957771, "ps_ratio": 0.05840781, "pcf_ratio": null, "pfcf_ratio": -0.64798119, "ev_ebitda": 7.91014354, "ev_ebit": -1.43979068, "ev_sales": 0.35773168, "ev_fcf": -3.96870556, "earnings_yield": null, "fcf_yield": -0.25197133, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": 0.41920463, "total_yield": 0.41920463, "gross_margin": 0.26045473, "operating_margin": -0.24846089, "net_margin": -0.27957444, "ebitda_margin": 0.04522442, "fcf_margin": -0.09013813, "roe": -1.43395665, "roa": -0.34064958, "roic": -0.37699587, "roc_greenblatt": null, "asset_turnover": 1.21845753, "cash_conversion": 0.3224119, "accruals_ratio": -0.31044231, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 6.6186332, "debt_to_assets": 0.48744056, "interest_coverage": -9.15603053, "current_ratio": 0.81937759, "quick_ratio": 0.81937759, "net_debt": 72249000, "revenue_growth_1y": -0.04405201, "revenue_growth_3y_cagr": -0.17729498, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": -0.60165568, "piotroski_f_score": 5, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.292944, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.06923077, "price_return_3m": -0.01891892, "price_return_6m": -0.55514706, "price_return_9m": -0.79257143, "price_return_12m": -0.83348624, "price_return_12m_ex1m": -0.82110092, "distance_from_52w_high": -0.83037383, "distance_from_52w_low": 0.29642857, "relative_strength": -0.85219021, "local_beta": -0.3882, "volatility_252d": 0.894853, "volatility_60d": 2.277206, "max_drawdown_12m": -0.86915888, "revenue_ttm": 241374000, "gross_profit_ttm": 62867000, "ebit_ttm": -59972000, "ebitda_ttm": 10916000, "net_income_ttm": -67482000, "eps_diluted_ttm": -8.6876669, "operating_cash_flow_ttm": -5984000, "capital_expenditure_ttm": -15773000, "fcf_ttm": -21757000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 6550000, "cash_and_equivalents": 24312000, "total_current_assets": 107581000, "total_current_liabilities": 131296000, "net_ppe": null, "total_assets": 198098000, "total_debt": 96561000, "total_equity": 47060000, "net_working_capital": 35293000, "book_value_per_share": 6.05852827, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 6.05852827, "universe_ticker_count": null, "sector": "Industrials", "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null, "value_composite": 50, "quality_composite": 49, "momentum_composite": 49, "growth_composite": 50, "yield_composite": 49, "svqf_composite": 49, "vc1_composite": 50, "vc2_composite": 51, "vc3_composite": 51, "trending_value_composite": null, "overall_composite": 46, "factor_coverage": 0.788, "signal_confidence": 0.704, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": 99, "all_cap_buyback_rank": 60, "small_cap_core_rank": null, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 1.81, "os": 0.54, "value": 0.5, "quality": 0.51, "momentum": 0.51, "confidence": 0.704, "coverage": 0.788, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0, "roe": -1.434, "momentum_12_1": -0.8211, "complete_fields": { "id": 7911, "ticker_id": 19171, "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": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T12:30:15.887141+00:00", "batch_id": "", "os_score_delta": null, "price_close": 1.815, "market_cap": 14098126.845, "market_cap_usd": 14098126.845, "enterprise_value": 86347126.845, "shares_outstanding": 7767563, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 0.29957771, "ptbv_ratio": 0.29957771, "ps_ratio": 0.05840781, "pcf_ratio": null, "pfcf_ratio": -0.64798119, "ev_ebitda": 7.91014354, "ev_ebit": -1.43979068, "ev_sales": 0.35773168, "ev_fcf": -3.96870556, "earnings_yield": null, "fcf_yield": -0.25197133, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": 0.41920463, "total_yield": 0.41920463, "gross_margin": 0.26045473, "operating_margin": -0.24846089, "net_margin": -0.27957444, "ebitda_margin": 0.04522442, "fcf_margin": -0.09013813, "roe": -1.43395665, "roa": -0.34064958, "roic": -0.37699587, "roc_greenblatt": null, "asset_turnover": 1.21845753, "cash_conversion": 0.3224119, "accruals_ratio": -0.31044231, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 6.6186332, "debt_to_assets": 0.48744056, "interest_coverage": -9.15603053, "current_ratio": 0.81937759, "quick_ratio": 0.81937759, "net_debt": 72249000, "revenue_growth_1y": -0.04405201, "revenue_growth_3y_cagr": -0.17729498, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": -0.60165568, "piotroski_f_score": 5, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.292944, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.06923077, "price_return_3m": -0.01891892, "price_return_6m": -0.55514706, "price_return_9m": -0.79257143, "price_return_12m": -0.83348624, "price_return_12m_ex1m": -0.82110092, "distance_from_52w_high": -0.83037383, "distance_from_52w_low": 0.29642857, "relative_strength": -0.85219021, "local_beta": -0.3882, "volatility_252d": 0.894853, "volatility_60d": 2.277206, "max_drawdown_12m": -0.86915888, "revenue_ttm": 241374000, "gross_profit_ttm": 62867000, "ebit_ttm": -59972000, "ebitda_ttm": 10916000, "net_income_ttm": -67482000, "eps_diluted_ttm": -8.6876669, "operating_cash_flow_ttm": -5984000, "capital_expenditure_ttm": -15773000, "fcf_ttm": -21757000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 6550000, "cash_and_equivalents": 24312000, "total_current_assets": 107581000, "total_current_liabilities": 131296000, "net_ppe": null, "total_assets": 198098000, "total_debt": 96561000, "total_equity": 47060000, "net_working_capital": 35293000, "book_value_per_share": 6.05852827, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 6.05852827, "universe_ticker_count": null, "sector": "Industrials", "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null, "value_composite": 50, "quality_composite": 49, "momentum_composite": 49, "growth_composite": 50, "yield_composite": 49, "svqf_composite": 49, "vc1_composite": 50, "vc2_composite": 51, "vc3_composite": 51, "trending_value_composite": null, "overall_composite": 46, "factor_coverage": 0.788, "signal_confidence": 0.704, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": 99, "all_cap_buyback_rank": 60, "small_cap_core_rank": null, "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": "2026-06-07T12:04:46.682610+00:00", "is_restated": false, "income_statement": { "revenue": 241374000, "cost_of_revenue": 178507000, "gross_profit": 62867000, "ebit": -59972000, "ebitda": 10916000, "pretax_income": null, "tax_provision": null, "net_income": -67482000, "net_income_to_common": -67482000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 24312000, "total_current_assets": 107581000, "total_assets": 198098000, "short_term_debt": 83320000, "long_term_debt": 93000, "total_debt": 96561000, "total_liabilities": null, "total_equity": 47060000, "shares_outstanding": 7767563, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -5984000, "capital_expenditure": -15773000, "free_cash_flow": -21757000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -5910000 }, "complete_fields": { "id": 387239, "ticker_id": 19171, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:04:46.682610+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "10916000", "netIncome": "-67482000", "grossProfit": "62867000", "totalRevenue": "241374000", "costOfRevenue": "178507000", "interestExpense": "6550000", "operatingIncome": "-59972000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "70892000" }, "balance": { "totalDebt": "96561000", "totalAssets": "198098000", "longTermDebt": "93000", "shortTermDebt": "83320000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "7767563", "totalCurrentAssets": "107581000", "totalShareholderEquity": "47060000", "totalCurrentLiabilities": "131296000", "cashAndShortTermInvestments": "24312000" }, "cashflow": { "freeCashFlow": "-21757000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": "-5910000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "-5984000", "repurchaseOfStock": null, "capitalExpenditures": "-15773000" } }, "revenue": 241374000, "cost_of_revenue": 178507000, "gross_profit": 62867000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -59972000, "depreciation_amortisation": 70892000, "ebitda": 10916000, "interest_expense": 6550000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -67482000, "net_income_continuing_ops": null, "net_income_to_common": -67482000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 24312000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 107581000, "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": 198098000, "short_term_debt": 83320000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 131296000, "long_term_debt": 93000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 96561000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 47060000, "shares_outstanding": 7767563, "operating_cash_flow": -5984000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -15773000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -5910000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -21757000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "10916000", "netIncome": "-67482000", "grossProfit": "62867000", "totalRevenue": "241374000", "costOfRevenue": "178507000", "interestExpense": "6550000", "operatingIncome": "-59972000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "70892000" }, "balance": { "totalDebt": "96561000", "totalAssets": "198098000", "longTermDebt": "93000", "shortTermDebt": "83320000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "7767563", "totalCurrentAssets": "107581000", "totalShareholderEquity": "47060000", "totalCurrentLiabilities": "131296000", "cashAndShortTermInvestments": "24312000" }, "cashflow": { "freeCashFlow": "-21757000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": "-5910000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "-5984000", "repurchaseOfStock": null, "capitalExpenditures": "-15773000" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:04:46.682610+00:00", "is_restated": false, "income_statement": { "revenue": 252497000, "cost_of_revenue": 197260000, "gross_profit": 55237000, "ebit": -31242000, "ebitda": 38875000, "pretax_income": null, "tax_provision": null, "net_income": -45656000, "net_income_to_common": -45656000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 20239000, "total_current_assets": 108333000, "total_assets": 257114000, "short_term_debt": 20819000, "long_term_debt": 41695000, "total_debt": 75864000, "total_liabilities": null, "total_equity": 118139000, "shares_outstanding": 7767563, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 16751000, "capital_expenditure": -26462000, "free_cash_flow": -9711000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -6410000 }, "complete_fields": { "id": 387242, "ticker_id": 19171, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:04:46.682610+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "38875000", "netIncome": "-45656000", "grossProfit": "55237000", "totalRevenue": "252497000", "costOfRevenue": "197260000", "interestExpense": "5949000", "operatingIncome": "-31242000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "61614000" }, "balance": { "totalDebt": "75864000", "totalAssets": "257114000", "longTermDebt": "41695000", "shortTermDebt": "20819000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "7767563", "totalCurrentAssets": "108333000", "totalShareholderEquity": "118139000", "totalCurrentLiabilities": "75859000", "cashAndShortTermInvestments": "20239000" }, "cashflow": { "freeCashFlow": "-9711000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": "-6410000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "16751000", "repurchaseOfStock": null, "capitalExpenditures": "-26462000" } }, "revenue": 252497000, "cost_of_revenue": 197260000, "gross_profit": 55237000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -31242000, "depreciation_amortisation": 61614000, "ebitda": 38875000, "interest_expense": 5949000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -45656000, "net_income_continuing_ops": null, "net_income_to_common": -45656000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 20239000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 108333000, "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": 257114000, "short_term_debt": 20819000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 75859000, "long_term_debt": 41695000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 75864000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 118139000, "shares_outstanding": 7767563, "operating_cash_flow": 16751000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -26462000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -6410000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -9711000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "38875000", "netIncome": "-45656000", "grossProfit": "55237000", "totalRevenue": "252497000", "costOfRevenue": "197260000", "interestExpense": "5949000", "operatingIncome": "-31242000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "61614000" }, "balance": { "totalDebt": "75864000", "totalAssets": "257114000", "longTermDebt": "41695000", "shortTermDebt": "20819000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "7767563", "totalCurrentAssets": "108333000", "totalShareholderEquity": "118139000", "totalCurrentLiabilities": "75859000", "cashAndShortTermInvestments": "20239000" }, "cashflow": { "freeCashFlow": "-9711000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": "-6410000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "16751000", "repurchaseOfStock": null, "capitalExpenditures": "-26462000" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:04:46.682610+00:00", "is_restated": false, "income_statement": { "revenue": 285604000, "cost_of_revenue": 233377000, "gross_profit": 52227000, "ebit": -61679000, "ebitda": 59456000, "pretax_income": null, "tax_provision": null, "net_income": -366000, "net_income_to_common": -366000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 18292000, "total_current_assets": 123668000, "total_assets": 316879000, "short_term_debt": 12687000, "long_term_debt": 41644000, "total_debt": 70344000, "total_liabilities": null, "total_equity": 161367000, "shares_outstanding": 7767563, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 18515000, "capital_expenditure": -44592000, "free_cash_flow": -26077000, "dividends_paid": -11951000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -43584000 }, "complete_fields": { "id": 387243, "ticker_id": 19171, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:04:46.682610+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "59456000", "netIncome": "-366000", "grossProfit": "52227000", "totalRevenue": "285604000", "costOfRevenue": "233377000", "interestExpense": "6794000", "operatingIncome": "-61679000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "56493000" }, "balance": { "totalDebt": "70344000", "totalAssets": "316879000", "longTermDebt": "41644000", "shortTermDebt": "12687000", "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "7767563", "totalCurrentAssets": "123668000", "totalShareholderEquity": "161367000", "totalCurrentLiabilities": "75632000", "cashAndShortTermInvestments": "18292000" }, "cashflow": { "freeCashFlow": "-26077000", "dividendsPaid": "-11951000", "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": "-43584000", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "18515000", "repurchaseOfStock": null, "capitalExpenditures": "-44592000" } }, "revenue": 285604000, "cost_of_revenue": 233377000, "gross_profit": 52227000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -61679000, "depreciation_amortisation": 56493000, "ebitda": 59456000, "interest_expense": 6794000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -366000, "net_income_continuing_ops": null, "net_income_to_common": -366000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 18292000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 123668000, "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": 316879000, "short_term_debt": 12687000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 75632000, "long_term_debt": 41644000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 70344000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 161367000, "shares_outstanding": 7767563, "operating_cash_flow": 18515000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -44592000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -11951000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -43584000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -26077000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "59456000", "netIncome": "-366000", "grossProfit": "52227000", "totalRevenue": "285604000", "costOfRevenue": "233377000", "interestExpense": "6794000", "operatingIncome": "-61679000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "56493000" }, "balance": { "totalDebt": "70344000", "totalAssets": "316879000", "longTermDebt": "41644000", "shortTermDebt": "12687000", "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "7767563", "totalCurrentAssets": "123668000", "totalShareholderEquity": "161367000", "totalCurrentLiabilities": "75632000", "cashAndShortTermInvestments": "18292000" }, "cashflow": { "freeCashFlow": "-26077000", "dividendsPaid": "-11951000", "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": "-43584000", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "18515000", "repurchaseOfStock": null, "capitalExpenditures": "-44592000" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:04:46.682610+00:00", "is_restated": false, "income_statement": { "revenue": 433469000, "cost_of_revenue": 338529000, "gross_profit": 94940000, "ebit": -6691000, "ebitda": 42146000, "pretax_income": null, "tax_provision": null, "net_income": -1725000, "net_income_to_common": -1725000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 9066000, "total_current_assets": 193119000, "total_assets": 401944000, "short_term_debt": 28295000, "long_term_debt": 66502000, "total_debt": 117587000, "total_liabilities": null, "total_equity": 176293000, "shares_outstanding": 7767563, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 16888000, "capital_expenditure": -27329000, "free_cash_flow": -10441000, "dividends_paid": -8098000, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": 37561000 }, "complete_fields": { "id": 387244, "ticker_id": 19171, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:04:46.682610+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "42146000", "netIncome": "-1725000", "grossProfit": "94940000", "totalRevenue": "433469000", "costOfRevenue": "338529000", "interestExpense": "4058000", "operatingIncome": "-6691000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "36879000" }, "balance": { "totalDebt": "117587000", "totalAssets": "401944000", "longTermDebt": "66502000", "shortTermDebt": "28295000", "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "7767563", "totalCurrentAssets": "193119000", "totalShareholderEquity": "176293000", "totalCurrentLiabilities": "116683000", "cashAndShortTermInvestments": "9066000" }, "cashflow": { "freeCashFlow": "-10441000", "dividendsPaid": "-8098000", "issuanceOfDebt": "111794000", "issuanceOfStock": "0", "repaymentOfDebt": "-74233000", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "16888000", "repurchaseOfStock": null, "capitalExpenditures": "-27329000" } }, "revenue": 433469000, "cost_of_revenue": 338529000, "gross_profit": 94940000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -6691000, "depreciation_amortisation": 36879000, "ebitda": 42146000, "interest_expense": 4058000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -1725000, "net_income_continuing_ops": null, "net_income_to_common": -1725000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 9066000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 193119000, "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": 401944000, "short_term_debt": 28295000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 116683000, "long_term_debt": 66502000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 117587000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 176293000, "shares_outstanding": 7767563, "operating_cash_flow": 16888000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -27329000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -8098000, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": 37561000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -10441000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "42146000", "netIncome": "-1725000", "grossProfit": "94940000", "totalRevenue": "433469000", "costOfRevenue": "338529000", "interestExpense": "4058000", "operatingIncome": "-6691000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "36879000" }, "balance": { "totalDebt": "117587000", "totalAssets": "401944000", "longTermDebt": "66502000", "shortTermDebt": "28295000", "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "7767563", "totalCurrentAssets": "193119000", "totalShareholderEquity": "176293000", "totalCurrentLiabilities": "116683000", "cashAndShortTermInvestments": "9066000" }, "cashflow": { "freeCashFlow": "-10441000", "dividendsPaid": "-8098000", "issuanceOfDebt": "111794000", "issuanceOfStock": "0", "repaymentOfDebt": "-74233000", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "16888000", "repurchaseOfStock": null, "capitalExpenditures": "-27329000" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:04:46.682610+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": -13593000, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": 15007000 }, "complete_fields": { "id": 387245, "ticker_id": 19171, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:04:46.682610+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": null, "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": "-13593000", "issuanceOfDebt": "15007000", "issuanceOfStock": "0", "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": 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": -13593000, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": 15007000, "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": null, "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": "-13593000", "issuanceOfDebt": "15007000", "issuanceOfStock": "0", "repaymentOfDebt": null, "fiscalDateEnding": "2021-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } } } ], "quarterly": [ { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:04:46.682610+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": 24312000, "total_current_assets": 107581000, "total_assets": 198098000, "short_term_debt": 83320000, "long_term_debt": 93000, "total_debt": 96561000, "total_liabilities": null, "total_equity": 47060000, "shares_outstanding": 7767563, "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": 387238, "ticker_id": 19171, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:04:46.682610+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": "96561000", "totalAssets": "198098000", "longTermDebt": "93000", "shortTermDebt": "83320000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "7767563", "totalCurrentAssets": "107581000", "totalShareholderEquity": "47060000", "totalCurrentLiabilities": "131296000", "cashAndShortTermInvestments": "24312000" } }, "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": 24312000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 107581000, "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": 198098000, "short_term_debt": 83320000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 131296000, "long_term_debt": 93000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 96561000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 47060000, "shares_outstanding": 7767563, "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": { "balance": { "totalDebt": "96561000", "totalAssets": "198098000", "longTermDebt": "93000", "shortTermDebt": "83320000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "7767563", "totalCurrentAssets": "107581000", "totalShareholderEquity": "47060000", "totalCurrentLiabilities": "131296000", "cashAndShortTermInvestments": "24312000" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:04:46.682610+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": 19886000, "total_current_assets": 108463000, "total_assets": 249520000, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": null, "total_equity": 107670000, "shares_outstanding": 7767563, "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": 387240, "ticker_id": 19171, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:04:46.682610+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": null, "totalAssets": "249520000", "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "7767563", "totalCurrentAssets": "108463000", "totalShareholderEquity": "107670000", "totalCurrentLiabilities": "120975000", "cashAndShortTermInvestments": "19886000" } }, "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": 19886000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 108463000, "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": 249520000, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 120975000, "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": 107670000, "shares_outstanding": 7767563, "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": { "balance": { "totalDebt": null, "totalAssets": "249520000", "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "7767563", "totalCurrentAssets": "108463000", "totalShareholderEquity": "107670000", "totalCurrentLiabilities": "120975000", "cashAndShortTermInvestments": "19886000" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:04:46.682610+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": 20239000, "total_current_assets": 108333000, "total_assets": 257114000, "short_term_debt": 20819000, "long_term_debt": 41695000, "total_debt": 75864000, "total_liabilities": null, "total_equity": 118139000, "shares_outstanding": 7767563, "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": 387241, "ticker_id": 19171, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:04:46.682610+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": "75864000", "totalAssets": "257114000", "longTermDebt": "41695000", "shortTermDebt": "20819000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "7767563", "totalCurrentAssets": "108333000", "totalShareholderEquity": "118139000", "totalCurrentLiabilities": "75859000", "cashAndShortTermInvestments": "20239000" } }, "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": 20239000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 108333000, "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": 257114000, "short_term_debt": 20819000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 75859000, "long_term_debt": 41695000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 75864000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 118139000, "shares_outstanding": 7767563, "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": { "balance": { "totalDebt": "75864000", "totalAssets": "257114000", "longTermDebt": "41695000", "shortTermDebt": "20819000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "7767563", "totalCurrentAssets": "108333000", "totalShareholderEquity": "118139000", "totalCurrentLiabilities": "75859000", "cashAndShortTermInvestments": "20239000" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" }, { "key": "tiny_titans", "name": "Tiny Titans", "slug": "tiny-titans", "group": "universe", "page_url": "/factors/tiny-titans/", "rank_field": "tiny_titans_rank" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 5, "quarterly_financial_periods": 3, "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" ] } } }