{ "ticker": { "uuid": "d67ae980-75c0-4ba1-8467-dc2406e5b36a", "symbol": "GYC", "name": "Grand City Properties S.A.", "exchange": "GER", "exchange_name": "XETRA", "country": "DE", "currency": "EUR", "sector": "Real Estate", "industry": "Real Estate Services", "page_url": "https://sharemaestro.com/factors/ticker/d67ae980-75c0-4ba1-8467-dc2406e5b36a/", "api_url": "https://sharemaestro.com/factors/api/tickers/d67ae980-75c0-4ba1-8467-dc2406e5b36a/" }, "ticker_metadata": { "id": 18854, "uuid": "d67ae980-75c0-4ba1-8467-dc2406e5b36a", "symbol": "GYC", "name": "Grand City Properties S.A.", "asset_type": "equity", "market_cap": 1708418816, "stock_exchange_id": 8, "industry": "Real Estate Services", "sector": "Real Estate", "description": "Grand City Properties S.A. engages in the residential real estate business in Germany, the United Kingdom, and internationally. It invests in, manages, and rents real estate properties in North Rhine-Westphalia and Berlin; and metropolitan regions of Dresden, Leipzig, and Halle. The company also engages in financing activities. The company was founded in 2004 and is based in Luxembourg, Luxembourg. Grand City Properties S.A. is a subsidiary of Aroundtown SA.", "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": "d67ae980-75c0-4ba1-8467-dc2406e5b36a", "symbol": "GYC", "name": "Grand City Properties S.A.", "exchange": "GER", "exchange_name": "XETRA", "country": "DE", "currency": "EUR", "sector": "Real Estate", "industry": "Real Estate Services", "page_url": "https://sharemaestro.com/factors/ticker/d67ae980-75c0-4ba1-8467-dc2406e5b36a/", "api_url": "https://sharemaestro.com/factors/api/tickers/d67ae980-75c0-4ba1-8467-dc2406e5b36a/" }, "week_end_date": "2026-06-07", "universe": "EUR_DE", "score": { "os": 0.72, "value": 0.9, "quality": 0.31, "momentum": 0.17, "coverage": 0.939, "confidence": 0.939, "delta": null }, "headline_factors": { "price": 8.99, "market_cap": 1583369557.54, "pe_ratio": 3.3043, "earnings_yield": 0.3026, "ebitda_to_ev": 0.1133, "shareholder_yield": 0, "roe": 0.0904, "piotroski_f_score": 5, "momentum_12_1": -0.1684, "volatility_252d": 0.2714 }, "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": "2026-06-07T12:30:08.133622+00:00", "batch_id": "" }, "size": { "price_close": 8.99, "market_cap": 1583369557.54, "market_cap_usd": 1583369557.54, "enterprise_value": 4527834557.54, "shares_outstanding": 176125646, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 3.3043, "pb_ratio": 0.2986, "ptbv_ratio": 0.2986, "ps_ratio": 3.059, "pcf_ratio": 5.5844, "pfcf_ratio": 5.6384, "ev_ebitda": 8.826, "ev_ebit": 13.6692, "ev_sales": 8.7477, "ev_fcf": 16.1238, "earnings_yield": 0.3026, "fcf_yield": 0.062, "price_to_sales": 3.059, "price_to_book": 0.2986, "price_to_cashflow": 5.5844, "ebitda_to_ev": 0.1133, "sales_yield": 0.1143 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": 0.0157, "total_yield": 0.0157 }, "quality": { "gross_margin": 0.5075, "operating_margin": 0.64, "net_margin": 0.9258, "ebitda_margin": 0.9911, "fcf_margin": 0.5425, "roe": 0.0904, "roa": 0.0414, "roic": 0.0301, "roc_greenblatt": null, "asset_turnover": 0.0448, "cash_conversion": 0.586, "accruals_ratio": 0.0169, "sbc_to_revenue": null, "piotroski_f_score": 5, "altman_z_score": null, "earnings_stability_5y": 0.5078, "revenue_stability_5y": 0.0347, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.0227, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": null, "net_debt_to_ebitda": 5.7396, "debt_to_assets": 0.3848, "interest_coverage": 4.88, "current_ratio": 1.3263, "quick_ratio": 1.3263, "net_debt": 2944465000, "local_beta": 0.8191, "volatility_252d": 0.2714, "volatility_60d": 0.6665, "max_drawdown_12m": -0.2323, "risk_adjusted_momentum": -0.6205 }, "growth": { "revenue_growth_1y": 0.0143, "revenue_growth_3y_cagr": 0.0268, "revenue_growth_5y_cagr": null, "eps_growth_1y": 1.1415, "eps_growth_3y_cagr": 0.4925, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.0136, "book_value_growth_1y": 0.0792, "revenue_growth": 0.0143, "earnings_growth": 1.1415 }, "momentum": { "price_return_1m": -0.0416, "price_return_3m": -0.1551, "price_return_6m": -0.1186, "price_return_9m": -0.1827, "price_return_12m": -0.203, "price_return_12m_ex1m": -0.1684, "momentum_6m": -0.1186, "momentum_12m": -0.203, "momentum_12_1": -0.1684, "distance_from_52w_high": -0.2058, "distance_from_52w_low": 0.0345, "relative_strength": -0.2217 }, "raw_ttm": { "revenue_ttm": 517604000, "gross_profit_ttm": 262697000, "ebit_ttm": 331244000, "ebitda_ttm": 513009000, "net_income_ttm": 479182000, "eps_diluted_ttm": 2.7207, "operating_cash_flow_ttm": 283534000, "capital_expenditure_ttm": -2717000, "fcf_ttm": 280817000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": 0, "interest_expense_ttm": 67878000, "cash_and_equivalents": 1506029000, "total_current_assets": 2062312000, "total_current_liabilities": 1554914000, "net_ppe": null, "total_assets": 11565754000, "total_debt": 4450494000, "total_equity": 5301826000, "net_working_capital": 135982000, "book_value_per_share": 30.1025, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 30.1025 }, "ranks": { "universe_ticker_count": 632, "rank_pe": 3, "rank_pb": 3, "rank_ptbv": 3, "rank_ps": 69, "rank_pcf": 25, "rank_ev_ebitda": 42, "rank_ev_ebit": 47, "rank_earnings_yield": 3, "rank_fcf_yield": 30, "rank_dividend_yield": 82, "rank_shareholder_yield": 83, "rank_total_yield": 71, "rank_roe": 58, "rank_roc": 50, "rank_roic": 80, "rank_gross_margin": 38, "rank_fcf_margin": 3, "rank_piotroski": 67, "rank_accruals": 91, "rank_sue": 50, "rank_eps_growth_1y": 10, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 57, "rank_momentum_12m": 80, "rank_momentum_12m_ex1m": 76, "rank_relative_strength": 80 }, "composites": { "value_composite": 10, "quality_composite": 69, "momentum_composite": 83, "growth_composite": 20, "yield_composite": 85, "svqf_composite": 2, "vc1_composite": 17, "vc2_composite": 26, "vc3_composite": 24, "trending_value_composite": null, "overall_composite": 28, "quality_value_composite": 0.5282, "os_score": 0.72, "value_percentile": 0.9, "quality_percentile": 0.31, "momentum_percentile": 0.17, "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": 56, "small_cap_core_rank": 32, "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": 7842, "ticker_id": 18854, "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": "2026-06-07T12:30:08.133622+00:00", "batch_id": "", "os_score_delta": null, "price_close": 8.99, "market_cap": 1583369557.54, "market_cap_usd": 1583369557.54, "enterprise_value": 4527834557.54, "shares_outstanding": 176125646, "fx_rate_to_usd": null, "pe_ratio": 3.30431769, "pb_ratio": 0.29864608, "ptbv_ratio": 0.29864608, "ps_ratio": 3.05903656, "pcf_ratio": 5.58440807, "pfcf_ratio": 5.63843912, "ev_ebitda": 8.82603338, "ev_ebit": 13.66918211, "ev_sales": 8.74768077, "ev_fcf": 16.12379079, "earnings_yield": 0.30263434, "fcf_yield": 0.06202015, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": 0.01572785, "total_yield": 0.01572785, "gross_margin": 0.50752506, "operating_margin": 0.63995641, "net_margin": 0.92576951, "ebitda_margin": 0.99112256, "fcf_margin": 0.54253252, "roe": 0.09038056, "roa": 0.04143111, "roic": 0.03012664, "roc_greenblatt": null, "asset_turnover": 0.04475316, "cash_conversion": 0.58603412, "accruals_ratio": 0.01691615, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 5.73959716, "debt_to_assets": 0.3847993, "interest_coverage": 4.87999057, "current_ratio": 1.32631901, "quick_ratio": 1.32631901, "net_debt": 2944465000, "revenue_growth_1y": 0.01432955, "revenue_growth_3y_cagr": 0.02680505, "revenue_growth_5y_cagr": null, "eps_growth_1y": 1.14154003, "eps_growth_3y_cagr": 0.49251071, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.0135793, "book_value_growth_1y": 0.07916823, "piotroski_f_score": 5, "altman_z_score": null, "earnings_stability_5y": 0.507838, "revenue_stability_5y": 0.034692, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.04157783, "price_return_3m": -0.15507519, "price_return_6m": -0.11862745, "price_return_9m": -0.18272727, "price_return_12m": -0.20301418, "price_return_12m_ex1m": -0.16843972, "distance_from_52w_high": -0.20583039, "distance_from_52w_low": 0.03452244, "relative_strength": -0.22171815, "local_beta": 0.8191, "volatility_252d": 0.271445, "volatility_60d": 0.666532, "max_drawdown_12m": -0.23233216, "revenue_ttm": 517604000, "gross_profit_ttm": 262697000, "ebit_ttm": 331244000, "ebitda_ttm": 513009000, "net_income_ttm": 479182000, "eps_diluted_ttm": 2.72068271, "operating_cash_flow_ttm": 283534000, "capital_expenditure_ttm": -2717000, "fcf_ttm": 280817000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": 0, "interest_expense_ttm": 67878000, "cash_and_equivalents": 1506029000, "total_current_assets": 2062312000, "total_current_liabilities": 1554914000, "net_ppe": null, "total_assets": 11565754000, "total_debt": 4450494000, "total_equity": 5301826000, "net_working_capital": 135982000, "book_value_per_share": 30.10252124, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 30.10252124, "universe_ticker_count": 632, "sector": "Real Estate", "rank_pe": 3, "rank_pb": 3, "rank_ptbv": 3, "rank_ps": 69, "rank_pcf": 25, "rank_ev_ebitda": 42, "rank_ev_ebit": 47, "rank_earnings_yield": 3, "rank_fcf_yield": 30, "rank_dividend_yield": 82, "rank_shareholder_yield": 83, "rank_total_yield": 71, "rank_roe": 58, "rank_roc": 50, "rank_roic": 80, "rank_gross_margin": 38, "rank_fcf_margin": 3, "rank_piotroski": 67, "rank_accruals": 91, "rank_sue": 50, "rank_eps_growth_1y": 10, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 57, "rank_momentum_12m": 80, "rank_momentum_12m_ex1m": 76, "rank_relative_strength": 80, "value_composite": 10, "quality_composite": 69, "momentum_composite": 83, "growth_composite": 20, "yield_composite": 85, "svqf_composite": 2, "vc1_composite": 17, "vc2_composite": 26, "vc3_composite": 24, "trending_value_composite": null, "overall_composite": 28, "factor_coverage": 0.939, "signal_confidence": 0.939, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 56, "small_cap_core_rank": 32, "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": 8.99, "os": 0.72, "value": 0.9, "quality": 0.31, "momentum": 0.17, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 3.3043, "earnings_yield": 0.3026, "shareholder_yield": 0, "roe": 0.0904, "momentum_12_1": -0.1684, "complete_fields": { "id": 7842, "ticker_id": 18854, "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": "2026-06-07T12:30:08.133622+00:00", "batch_id": "", "os_score_delta": null, "price_close": 8.99, "market_cap": 1583369557.54, "market_cap_usd": 1583369557.54, "enterprise_value": 4527834557.54, "shares_outstanding": 176125646, "fx_rate_to_usd": null, "pe_ratio": 3.30431769, "pb_ratio": 0.29864608, "ptbv_ratio": 0.29864608, "ps_ratio": 3.05903656, "pcf_ratio": 5.58440807, "pfcf_ratio": 5.63843912, "ev_ebitda": 8.82603338, "ev_ebit": 13.66918211, "ev_sales": 8.74768077, "ev_fcf": 16.12379079, "earnings_yield": 0.30263434, "fcf_yield": 0.06202015, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": 0.01572785, "total_yield": 0.01572785, "gross_margin": 0.50752506, "operating_margin": 0.63995641, "net_margin": 0.92576951, "ebitda_margin": 0.99112256, "fcf_margin": 0.54253252, "roe": 0.09038056, "roa": 0.04143111, "roic": 0.03012664, "roc_greenblatt": null, "asset_turnover": 0.04475316, "cash_conversion": 0.58603412, "accruals_ratio": 0.01691615, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 5.73959716, "debt_to_assets": 0.3847993, "interest_coverage": 4.87999057, "current_ratio": 1.32631901, "quick_ratio": 1.32631901, "net_debt": 2944465000, "revenue_growth_1y": 0.01432955, "revenue_growth_3y_cagr": 0.02680505, "revenue_growth_5y_cagr": null, "eps_growth_1y": 1.14154003, "eps_growth_3y_cagr": 0.49251071, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.0135793, "book_value_growth_1y": 0.07916823, "piotroski_f_score": 5, "altman_z_score": null, "earnings_stability_5y": 0.507838, "revenue_stability_5y": 0.034692, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.04157783, "price_return_3m": -0.15507519, "price_return_6m": -0.11862745, "price_return_9m": -0.18272727, "price_return_12m": -0.20301418, "price_return_12m_ex1m": -0.16843972, "distance_from_52w_high": -0.20583039, "distance_from_52w_low": 0.03452244, "relative_strength": -0.22171815, "local_beta": 0.8191, "volatility_252d": 0.271445, "volatility_60d": 0.666532, "max_drawdown_12m": -0.23233216, "revenue_ttm": 517604000, "gross_profit_ttm": 262697000, "ebit_ttm": 331244000, "ebitda_ttm": 513009000, "net_income_ttm": 479182000, "eps_diluted_ttm": 2.72068271, "operating_cash_flow_ttm": 283534000, "capital_expenditure_ttm": -2717000, "fcf_ttm": 280817000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": 0, "interest_expense_ttm": 67878000, "cash_and_equivalents": 1506029000, "total_current_assets": 2062312000, "total_current_liabilities": 1554914000, "net_ppe": null, "total_assets": 11565754000, "total_debt": 4450494000, "total_equity": 5301826000, "net_working_capital": 135982000, "book_value_per_share": 30.10252124, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 30.10252124, "universe_ticker_count": 632, "sector": "Real Estate", "rank_pe": 3, "rank_pb": 3, "rank_ptbv": 3, "rank_ps": 69, "rank_pcf": 25, "rank_ev_ebitda": 42, "rank_ev_ebit": 47, "rank_earnings_yield": 3, "rank_fcf_yield": 30, "rank_dividend_yield": 82, "rank_shareholder_yield": 83, "rank_total_yield": 71, "rank_roe": 58, "rank_roc": 50, "rank_roic": 80, "rank_gross_margin": 38, "rank_fcf_margin": 3, "rank_piotroski": 67, "rank_accruals": 91, "rank_sue": 50, "rank_eps_growth_1y": 10, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 57, "rank_momentum_12m": 80, "rank_momentum_12m_ex1m": 76, "rank_relative_strength": 80, "value_composite": 10, "quality_composite": 69, "momentum_composite": 83, "growth_composite": 20, "yield_composite": 85, "svqf_composite": 2, "vc1_composite": 17, "vc2_composite": 26, "vc3_composite": 24, "trending_value_composite": null, "overall_composite": 28, "factor_coverage": 0.939, "signal_confidence": 0.939, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 56, "small_cap_core_rank": 32, "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": "2026-06-07T12:01:17.081925+00:00", "is_restated": false, "income_statement": { "revenue": 428750000, "cost_of_revenue": 254005000, "gross_profit": 174745000, "ebit": 330201000, "ebitda": 563468000, "pretax_income": null, "tax_provision": null, "net_income": 511884000, "net_income_to_common": 511884000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1531767000, "total_current_assets": 2052795000, "total_assets": 11503423000, "short_term_debt": 549880000, "long_term_debt": 3859025000, "total_debt": 4527329000, "total_liabilities": null, "total_equity": 5302416000, "shares_outstanding": 176125646, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 280487000, "capital_expenditure": -2488000, "free_cash_flow": 277999000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -26900000 }, "complete_fields": { "id": 386615, "ticker_id": 18854, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:01:17.081925+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "563468000", "netIncome": "511884000", "grossProfit": "174745000", "totalRevenue": "428750000", "costOfRevenue": "254005000", "interestExpense": "65570000", "operatingIncome": "330201000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "6638000" }, "balance": { "totalDebt": "4527329000", "totalAssets": "11503423000", "longTermDebt": "3859025000", "shortTermDebt": "549880000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "176125646", "totalCurrentAssets": "2052795000", "totalShareholderEquity": "5302416000", "totalCurrentLiabilities": "945705000", "cashAndShortTermInvestments": "1531767000" }, "cashflow": { "freeCashFlow": "277999000", "dividendsPaid": null, "issuanceOfDebt": "239985000", "issuanceOfStock": "0", "repaymentOfDebt": "-266885000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "280487000", "repurchaseOfStock": null, "capitalExpenditures": "-2488000" } }, "revenue": 428750000, "cost_of_revenue": 254005000, "gross_profit": 174745000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 330201000, "depreciation_amortisation": 6638000, "ebitda": 563468000, "interest_expense": 65570000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 511884000, "net_income_continuing_ops": null, "net_income_to_common": 511884000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1531767000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 2052795000, "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": 11503423000, "short_term_debt": 549880000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 945705000, "long_term_debt": 3859025000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 4527329000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 5302416000, "shares_outstanding": 176125646, "operating_cash_flow": 280487000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -2488000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -26900000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 277999000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "563468000", "netIncome": "511884000", "grossProfit": "174745000", "totalRevenue": "428750000", "costOfRevenue": "254005000", "interestExpense": "65570000", "operatingIncome": "330201000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "6638000" }, "balance": { "totalDebt": "4527329000", "totalAssets": "11503423000", "longTermDebt": "3859025000", "shortTermDebt": "549880000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "176125646", "totalCurrentAssets": "2052795000", "totalShareholderEquity": "5302416000", "totalCurrentLiabilities": "945705000", "cashAndShortTermInvestments": "1531767000" }, "cashflow": { "freeCashFlow": "277999000", "dividendsPaid": null, "issuanceOfDebt": "239985000", "issuanceOfStock": "0", "repaymentOfDebt": "-266885000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "280487000", "repurchaseOfStock": null, "capitalExpenditures": "-2488000" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:01:17.081925+00:00", "is_restated": false, "income_statement": { "revenue": 422693000, "cost_of_revenue": 253707000, "gross_profit": 168986000, "ebit": 326368000, "ebitda": 365462000, "pretax_income": null, "tax_provision": null, "net_income": 238988000, "net_income_to_common": 238988000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1372859000, "total_current_assets": 2201852000, "total_assets": 11218811000, "short_term_debt": 270461000, "long_term_debt": 4164838000, "total_debt": 4553089000, "total_liabilities": null, "total_equity": 4912645000, "shares_outstanding": 176097559, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 284461000, "capital_expenditure": -2635000, "free_cash_flow": 281826000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 43475000, "net_debt_issued": 37526000 }, "complete_fields": { "id": 386620, "ticker_id": 18854, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:01:17.081925+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "365462000", "netIncome": "238988000", "grossProfit": "168986000", "totalRevenue": "422693000", "costOfRevenue": "253707000", "interestExpense": "58845000", "operatingIncome": "326368000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "6311000" }, "balance": { "totalDebt": "4553089000", "totalAssets": "11218811000", "longTermDebt": "4164838000", "shortTermDebt": "270461000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "176097559", "totalCurrentAssets": "2201852000", "totalShareholderEquity": "4912645000", "totalCurrentLiabilities": "705279000", "cashAndShortTermInvestments": "1372859000" }, "cashflow": { "freeCashFlow": "281826000", "dividendsPaid": null, "issuanceOfDebt": "549764000", "issuanceOfStock": "43475000", "repaymentOfDebt": "-512238000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "284461000", "repurchaseOfStock": null, "capitalExpenditures": "-2635000" } }, "revenue": 422693000, "cost_of_revenue": 253707000, "gross_profit": 168986000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 326368000, "depreciation_amortisation": 6311000, "ebitda": 365462000, "interest_expense": 58845000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 238988000, "net_income_continuing_ops": null, "net_income_to_common": 238988000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1372859000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 2201852000, "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": 11218811000, "short_term_debt": 270461000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 705279000, "long_term_debt": 4164838000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 4553089000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 4912645000, "shares_outstanding": 176097559, "operating_cash_flow": 284461000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -2635000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": 43475000, "net_debt_issued": 37526000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 281826000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "365462000", "netIncome": "238988000", "grossProfit": "168986000", "totalRevenue": "422693000", "costOfRevenue": "253707000", "interestExpense": "58845000", "operatingIncome": "326368000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "6311000" }, "balance": { "totalDebt": "4553089000", "totalAssets": "11218811000", "longTermDebt": "4164838000", "shortTermDebt": "270461000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "176097559", "totalCurrentAssets": "2201852000", "totalShareholderEquity": "4912645000", "totalCurrentLiabilities": "705279000", "cashAndShortTermInvestments": "1372859000" }, "cashflow": { "freeCashFlow": "281826000", "dividendsPaid": null, "issuanceOfDebt": "549764000", "issuanceOfStock": "43475000", "repaymentOfDebt": "-512238000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "284461000", "repurchaseOfStock": null, "capitalExpenditures": "-2635000" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:01:17.081925+00:00", "is_restated": false, "income_statement": { "revenue": 411313000, "cost_of_revenue": 279050000, "gross_profit": 132263000, "ebit": 308462000, "ebitda": -658320000, "pretax_income": null, "tax_provision": null, "net_income": -513807000, "net_income_to_common": -513807000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1129176000, "total_current_assets": 1840507000, "total_assets": 10918147000, "short_term_debt": 9808000, "long_term_debt": 4133594000, "total_debt": 4248517000, "total_liabilities": null, "total_equity": 4714320000, "shares_outstanding": 172356233, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 249407000, "capital_expenditure": -2547000, "free_cash_flow": 246860000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": 496110000 }, "complete_fields": { "id": 386622, "ticker_id": 18854, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:01:17.081925+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-658320000", "netIncome": "-513807000", "grossProfit": "132263000", "totalRevenue": "411313000", "costOfRevenue": "279050000", "interestExpense": "56814000", "operatingIncome": "308462000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "9323000" }, "balance": { "totalDebt": "4248517000", "totalAssets": "10918147000", "longTermDebt": "4133594000", "shortTermDebt": "9808000", "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "172356233", "totalCurrentAssets": "1840507000", "totalShareholderEquity": "4714320000", "totalCurrentLiabilities": "653732000", "cashAndShortTermInvestments": "1129176000" }, "cashflow": { "freeCashFlow": "246860000", "dividendsPaid": "0", "issuanceOfDebt": "583861000", "issuanceOfStock": "0", "repaymentOfDebt": "-87751000", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "249407000", "repurchaseOfStock": null, "capitalExpenditures": "-2547000" } }, "revenue": 411313000, "cost_of_revenue": 279050000, "gross_profit": 132263000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 308462000, "depreciation_amortisation": 9323000, "ebitda": -658320000, "interest_expense": 56814000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -513807000, "net_income_continuing_ops": null, "net_income_to_common": -513807000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1129176000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 1840507000, "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": 10918147000, "short_term_debt": 9808000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 653732000, "long_term_debt": 4133594000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 4248517000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 4714320000, "shares_outstanding": 172356233, "operating_cash_flow": 249407000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -2547000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": 0, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": 496110000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 246860000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-658320000", "netIncome": "-513807000", "grossProfit": "132263000", "totalRevenue": "411313000", "costOfRevenue": "279050000", "interestExpense": "56814000", "operatingIncome": "308462000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "9323000" }, "balance": { "totalDebt": "4248517000", "totalAssets": "10918147000", "longTermDebt": "4133594000", "shortTermDebt": "9808000", "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "172356233", "totalCurrentAssets": "1840507000", "totalShareholderEquity": "4714320000", "totalCurrentLiabilities": "653732000", "cashAndShortTermInvestments": "1129176000" }, "cashflow": { "freeCashFlow": "246860000", "dividendsPaid": "0", "issuanceOfDebt": "583861000", "issuanceOfStock": "0", "repaymentOfDebt": "-87751000", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "249407000", "repurchaseOfStock": null, "capitalExpenditures": "-2547000" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:01:17.081925+00:00", "is_restated": false, "income_statement": { "revenue": 396041000, "cost_of_revenue": 266287000, "gross_profit": 129754000, "ebit": 295041000, "ebitda": 286157000, "pretax_income": null, "tax_provision": null, "net_income": 153964000, "net_income_to_common": 153964000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 324935000, "total_current_assets": 1134070000, "total_assets": 11131328000, "short_term_debt": 4508000, "long_term_debt": 3930877000, "total_debt": 3992807000, "total_liabilities": null, "total_equity": 5248516000, "shares_outstanding": 172325810, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 216115000, "capital_expenditure": -4533000, "free_cash_flow": 211582000, "dividends_paid": -56340000, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": -486326000 }, "complete_fields": { "id": 386623, "ticker_id": 18854, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:01:17.081925+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "286157000", "netIncome": "153964000", "grossProfit": "129754000", "totalRevenue": "396041000", "costOfRevenue": "266287000", "interestExpense": "46914000", "operatingIncome": "295041000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "10488000" }, "balance": { "totalDebt": "3992807000", "totalAssets": "11131328000", "longTermDebt": "3930877000", "shortTermDebt": "4508000", "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "172325810", "totalCurrentAssets": "1134070000", "totalShareholderEquity": "5248516000", "totalCurrentLiabilities": "308731000", "cashAndShortTermInvestments": "324935000" }, "cashflow": { "freeCashFlow": "211582000", "dividendsPaid": "-56340000", "issuanceOfDebt": "0", "issuanceOfStock": "0", "repaymentOfDebt": "-486326000", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "216115000", "repurchaseOfStock": "0", "capitalExpenditures": "-4533000" } }, "revenue": 396041000, "cost_of_revenue": 266287000, "gross_profit": 129754000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 295041000, "depreciation_amortisation": 10488000, "ebitda": 286157000, "interest_expense": 46914000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 153964000, "net_income_continuing_ops": null, "net_income_to_common": 153964000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 324935000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 1134070000, "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": 11131328000, "short_term_debt": 4508000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 308731000, "long_term_debt": 3930877000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 3992807000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 5248516000, "shares_outstanding": 172325810, "operating_cash_flow": 216115000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -4533000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -56340000, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": -486326000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 211582000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "286157000", "netIncome": "153964000", "grossProfit": "129754000", "totalRevenue": "396041000", "costOfRevenue": "266287000", "interestExpense": "46914000", "operatingIncome": "295041000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "10488000" }, "balance": { "totalDebt": "3992807000", "totalAssets": "11131328000", "longTermDebt": "3930877000", "shortTermDebt": "4508000", "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "172325810", "totalCurrentAssets": "1134070000", "totalShareholderEquity": "5248516000", "totalCurrentLiabilities": "308731000", "cashAndShortTermInvestments": "324935000" }, "cashflow": { "freeCashFlow": "211582000", "dividendsPaid": "-56340000", "issuanceOfDebt": "0", "issuanceOfStock": "0", "repaymentOfDebt": "-486326000", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "216115000", "repurchaseOfStock": "0", "capitalExpenditures": "-4533000" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:01:17.081925+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": -53720000, "share_repurchases": -271781000, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 386624, "ticker_id": 18854, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:01:17.081925+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": "-53720000", "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2021-12-31", "operatingCashflow": null, "repurchaseOfStock": "-271781000", "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": -53720000, "share_repurchases": -271781000, "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": 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": "-53720000", "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2021-12-31", "operatingCashflow": null, "repurchaseOfStock": "-271781000", "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": "2026-06-07T12:01:17.081925+00:00", "is_restated": false, "income_statement": { "revenue": 108556000, "cost_of_revenue": 65561000, "gross_profit": 42995000, "ebit": 83490000, "ebitda": 73223000, "pretax_income": null, "tax_provision": null, "net_income": 39402000, "net_income_to_common": 39402000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1506029000, "total_current_assets": 2062312000, "total_assets": 11565754000, "short_term_debt": 1134613000, "long_term_debt": 3315881000, "total_debt": 4450494000, "total_liabilities": null, "total_equity": 5301826000, "shares_outstanding": 176125646, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 71517000, "capital_expenditure": -639000, "free_cash_flow": 70878000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 31605000 }, "complete_fields": { "id": 386613, "ticker_id": 18854, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:01:17.081925+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "73223000", "netIncome": "39402000", "grossProfit": "42995000", "totalRevenue": "108556000", "costOfRevenue": "65561000", "interestExpense": "17684000", "operatingIncome": "83490000", "fiscalDateEnding": "2026-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "1578000" }, "balance": { "totalDebt": "4450494000", "totalAssets": "11565754000", "longTermDebt": "3315881000", "shortTermDebt": "1134613000", "fiscalDateEnding": "2026-03-31", "totalLiabilities": null, "sharesOutstanding": "176125646", "totalCurrentAssets": "2062312000", "totalShareholderEquity": "5301826000", "totalCurrentLiabilities": "1554914000", "cashAndShortTermInvestments": "1506029000" }, "cashflow": { "freeCashFlow": "70878000", "dividendsPaid": null, "issuanceOfDebt": "34610000", "issuanceOfStock": null, "repaymentOfDebt": "-3005000", "fiscalDateEnding": "2026-03-31", "operatingCashflow": "71517000", "repurchaseOfStock": null, "capitalExpenditures": "-639000" } }, "revenue": 108556000, "cost_of_revenue": 65561000, "gross_profit": 42995000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 83490000, "depreciation_amortisation": 1578000, "ebitda": 73223000, "interest_expense": 17684000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 39402000, "net_income_continuing_ops": null, "net_income_to_common": 39402000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1506029000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 2062312000, "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": 11565754000, "short_term_debt": 1134613000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1554914000, "long_term_debt": 3315881000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 4450494000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 5301826000, "shares_outstanding": 176125646, "operating_cash_flow": 71517000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -639000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 31605000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 70878000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "73223000", "netIncome": "39402000", "grossProfit": "42995000", "totalRevenue": "108556000", "costOfRevenue": "65561000", "interestExpense": "17684000", "operatingIncome": "83490000", "fiscalDateEnding": "2026-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "1578000" }, "balance": { "totalDebt": "4450494000", "totalAssets": "11565754000", "longTermDebt": "3315881000", "shortTermDebt": "1134613000", "fiscalDateEnding": "2026-03-31", "totalLiabilities": null, "sharesOutstanding": "176125646", "totalCurrentAssets": "2062312000", "totalShareholderEquity": "5301826000", "totalCurrentLiabilities": "1554914000", "cashAndShortTermInvestments": "1506029000" }, "cashflow": { "freeCashFlow": "70878000", "dividendsPaid": null, "issuanceOfDebt": "34610000", "issuanceOfStock": null, "repaymentOfDebt": "-3005000", "fiscalDateEnding": "2026-03-31", "operatingCashflow": "71517000", "repurchaseOfStock": null, "capitalExpenditures": "-639000" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:01:17.081925+00:00", "is_restated": false, "income_statement": { "revenue": 108861000, "cost_of_revenue": 62095000, "gross_profit": 46766000, "ebit": 83196000, "ebitda": 187793000, "pretax_income": null, "tax_provision": null, "net_income": 156520000, "net_income_to_common": 156520000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1531767000, "total_current_assets": 2052795000, "total_assets": 11503423000, "short_term_debt": 549880000, "long_term_debt": 3859025000, "total_debt": 4527329000, "total_liabilities": null, "total_equity": 5302416000, "shares_outstanding": 176125646, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 74193000, "capital_expenditure": -935000, "free_cash_flow": 73258000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 151188000 }, "complete_fields": { "id": 386614, "ticker_id": 18854, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:01:17.081925+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "187793000", "netIncome": "156520000", "grossProfit": "46766000", "totalRevenue": "108861000", "costOfRevenue": "62095000", "interestExpense": "17778000", "operatingIncome": "83196000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "2027000" }, "balance": { "totalDebt": "4527329000", "totalAssets": "11503423000", "longTermDebt": "3859025000", "shortTermDebt": "549880000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "176125646", "totalCurrentAssets": "2052795000", "totalShareholderEquity": "5302416000", "totalCurrentLiabilities": "945705000", "cashAndShortTermInvestments": "1531767000" }, "cashflow": { "freeCashFlow": "73258000", "dividendsPaid": null, "issuanceOfDebt": "153839000", "issuanceOfStock": null, "repaymentOfDebt": "-2651000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "74193000", "repurchaseOfStock": null, "capitalExpenditures": "-935000" } }, "revenue": 108861000, "cost_of_revenue": 62095000, "gross_profit": 46766000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 83196000, "depreciation_amortisation": 2027000, "ebitda": 187793000, "interest_expense": 17778000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 156520000, "net_income_continuing_ops": null, "net_income_to_common": 156520000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1531767000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 2052795000, "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": 11503423000, "short_term_debt": 549880000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 945705000, "long_term_debt": 3859025000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 4527329000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 5302416000, "shares_outstanding": 176125646, "operating_cash_flow": 74193000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -935000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 151188000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 73258000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "187793000", "netIncome": "156520000", "grossProfit": "46766000", "totalRevenue": "108861000", "costOfRevenue": "62095000", "interestExpense": "17778000", "operatingIncome": "83196000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "2027000" }, "balance": { "totalDebt": "4527329000", "totalAssets": "11503423000", "longTermDebt": "3859025000", "shortTermDebt": "549880000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "176125646", "totalCurrentAssets": "2052795000", "totalShareholderEquity": "5302416000", "totalCurrentLiabilities": "945705000", "cashAndShortTermInvestments": "1531767000" }, "cashflow": { "freeCashFlow": "73258000", "dividendsPaid": null, "issuanceOfDebt": "153839000", "issuanceOfStock": null, "repaymentOfDebt": "-2651000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "74193000", "repurchaseOfStock": null, "capitalExpenditures": "-935000" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:01:17.081925+00:00", "is_restated": false, "income_statement": { "revenue": 152791000, "cost_of_revenue": 66324000, "gross_profit": 86467000, "ebit": 82331000, "ebitda": 81769000, "pretax_income": null, "tax_provision": null, "net_income": 172902000, "net_income_to_common": 172902000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1255304000, "total_current_assets": 1999381000, "total_assets": 11236353000, "short_term_debt": 549014000, "long_term_debt": 3705771000, "total_debt": 4254785000, "total_liabilities": null, "total_equity": 5157449000, "shares_outstanding": 176125646, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 68499000, "capital_expenditure": -867000, "free_cash_flow": 67632000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -50564000 }, "complete_fields": { "id": 386616, "ticker_id": 18854, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:01:17.081925+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "81769000", "netIncome": "172902000", "grossProfit": "86467000", "totalRevenue": "152791000", "costOfRevenue": "66324000", "interestExpense": "16558000", "operatingIncome": "82331000", "fiscalDateEnding": "2025-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": "1534000" }, "balance": { "totalDebt": "4254785000", "totalAssets": "11236353000", "longTermDebt": "3705771000", "shortTermDebt": "549014000", "fiscalDateEnding": "2025-09-30", "totalLiabilities": null, "sharesOutstanding": "176125646", "totalCurrentAssets": "1999381000", "totalShareholderEquity": "5157449000", "totalCurrentLiabilities": "1022923000", "cashAndShortTermInvestments": "1255304000" }, "cashflow": { "freeCashFlow": "67632000", "dividendsPaid": null, "issuanceOfDebt": "32008000", "issuanceOfStock": null, "repaymentOfDebt": "-82572000", "fiscalDateEnding": "2025-09-30", "operatingCashflow": "68499000", "repurchaseOfStock": null, "capitalExpenditures": "-867000" } }, "revenue": 152791000, "cost_of_revenue": 66324000, "gross_profit": 86467000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 82331000, "depreciation_amortisation": 1534000, "ebitda": 81769000, "interest_expense": 16558000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 172902000, "net_income_continuing_ops": null, "net_income_to_common": 172902000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1255304000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 1999381000, "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": 11236353000, "short_term_debt": 549014000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1022923000, "long_term_debt": 3705771000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 4254785000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 5157449000, "shares_outstanding": 176125646, "operating_cash_flow": 68499000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -867000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -50564000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 67632000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "81769000", "netIncome": "172902000", "grossProfit": "86467000", "totalRevenue": "152791000", "costOfRevenue": "66324000", "interestExpense": "16558000", "operatingIncome": "82331000", "fiscalDateEnding": "2025-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": "1534000" }, "balance": { "totalDebt": "4254785000", "totalAssets": "11236353000", "longTermDebt": "3705771000", "shortTermDebt": "549014000", "fiscalDateEnding": "2025-09-30", "totalLiabilities": null, "sharesOutstanding": "176125646", "totalCurrentAssets": "1999381000", "totalShareholderEquity": "5157449000", "totalCurrentLiabilities": "1022923000", "cashAndShortTermInvestments": "1255304000" }, "cashflow": { "freeCashFlow": "67632000", "dividendsPaid": null, "issuanceOfDebt": "32008000", "issuanceOfStock": null, "repaymentOfDebt": "-82572000", "fiscalDateEnding": "2025-09-30", "operatingCashflow": "68499000", "repurchaseOfStock": null, "capitalExpenditures": "-867000" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:01:17.081925+00:00", "is_restated": false, "income_statement": { "revenue": 147396000, "cost_of_revenue": 60927000, "gross_profit": 86469000, "ebit": 82227000, "ebitda": 170224000, "pretax_income": null, "tax_provision": null, "net_income": 110358000, "net_income_to_common": 110358000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1381295000, "total_current_assets": 2104839000, "total_assets": 11295333000, "short_term_debt": 90154000, "long_term_debt": 4211112000, "total_debt": 4301266000, "total_liabilities": null, "total_equity": 5017175000, "shares_outstanding": 176124375, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 69325000, "capital_expenditure": -276000, "free_cash_flow": 69049000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -157132000 }, "complete_fields": { "id": 386617, "ticker_id": 18854, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:01:17.081925+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "170224000", "netIncome": "110358000", "grossProfit": "86469000", "totalRevenue": "147396000", "costOfRevenue": "60927000", "interestExpense": "15858000", "operatingIncome": "82227000", "fiscalDateEnding": "2025-06-30", "researchAndDevelopment": null, "depreciationAndAmortization": "1529000" }, "balance": { "totalDebt": "4301266000", "totalAssets": "11295333000", "longTermDebt": "4211112000", "shortTermDebt": "90154000", "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "176124375", "totalCurrentAssets": "2104839000", "totalShareholderEquity": "5017175000", "totalCurrentLiabilities": "560346000", "cashAndShortTermInvestments": "1381295000" }, "cashflow": { "freeCashFlow": "69049000", "dividendsPaid": null, "issuanceOfDebt": "23422000", "issuanceOfStock": null, "repaymentOfDebt": "-180554000", "fiscalDateEnding": "2025-06-30", "operatingCashflow": "69325000", "repurchaseOfStock": null, "capitalExpenditures": "-276000" } }, "revenue": 147396000, "cost_of_revenue": 60927000, "gross_profit": 86469000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 82227000, "depreciation_amortisation": 1529000, "ebitda": 170224000, "interest_expense": 15858000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 110358000, "net_income_continuing_ops": null, "net_income_to_common": 110358000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1381295000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 2104839000, "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": 11295333000, "short_term_debt": 90154000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 560346000, "long_term_debt": 4211112000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 4301266000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 5017175000, "shares_outstanding": 176124375, "operating_cash_flow": 69325000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -276000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -157132000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 69049000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "170224000", "netIncome": "110358000", "grossProfit": "86469000", "totalRevenue": "147396000", "costOfRevenue": "60927000", "interestExpense": "15858000", "operatingIncome": "82227000", "fiscalDateEnding": "2025-06-30", "researchAndDevelopment": null, "depreciationAndAmortization": "1529000" }, "balance": { "totalDebt": "4301266000", "totalAssets": "11295333000", "longTermDebt": "4211112000", "shortTermDebt": "90154000", "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "176124375", "totalCurrentAssets": "2104839000", "totalShareholderEquity": "5017175000", "totalCurrentLiabilities": "560346000", "cashAndShortTermInvestments": "1381295000" }, "cashflow": { "freeCashFlow": "69049000", "dividendsPaid": null, "issuanceOfDebt": "23422000", "issuanceOfStock": null, "repaymentOfDebt": "-180554000", "fiscalDateEnding": "2025-06-30", "operatingCashflow": "69325000", "repurchaseOfStock": null, "capitalExpenditures": "-276000" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:01:17.081925+00:00", "is_restated": false, "income_statement": { "revenue": 106173000, "cost_of_revenue": 64659000, "gross_profit": 41514000, "ebit": 82447000, "ebitda": 123682000, "pretax_income": null, "tax_provision": null, "net_income": 72104000, "net_income_to_common": 72104000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1568239000, "total_current_assets": 2210924000, "total_assets": 11345654000, "short_term_debt": 9742000, "long_term_debt": 4194934000, "total_debt": 4204676000, "total_liabilities": null, "total_equity": 4977048000, "shares_outstanding": 176124375, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 68470000, "capital_expenditure": -410000, "free_cash_flow": 68060000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 29608000 }, "complete_fields": { "id": 386618, "ticker_id": 18854, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:01:17.081925+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "123682000", "netIncome": "72104000", "grossProfit": "41514000", "totalRevenue": "106173000", "costOfRevenue": "64659000", "interestExpense": "15376000", "operatingIncome": "82447000", "fiscalDateEnding": "2025-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "1548000" }, "balance": { "totalDebt": "4204676000", "totalAssets": "11345654000", "longTermDebt": "4194934000", "shortTermDebt": "9742000", "fiscalDateEnding": "2025-03-31", "totalLiabilities": null, "sharesOutstanding": "176124375", "totalCurrentAssets": "2210924000", "totalShareholderEquity": "4977048000", "totalCurrentLiabilities": "718449000", "cashAndShortTermInvestments": "1568239000" }, "cashflow": { "freeCashFlow": "68060000", "dividendsPaid": null, "issuanceOfDebt": "30716000", "issuanceOfStock": null, "repaymentOfDebt": "-1108000", "fiscalDateEnding": "2025-03-31", "operatingCashflow": "68470000", "repurchaseOfStock": null, "capitalExpenditures": "-410000" } }, "revenue": 106173000, "cost_of_revenue": 64659000, "gross_profit": 41514000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 82447000, "depreciation_amortisation": 1548000, "ebitda": 123682000, "interest_expense": 15376000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 72104000, "net_income_continuing_ops": null, "net_income_to_common": 72104000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1568239000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 2210924000, "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": 11345654000, "short_term_debt": 9742000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 718449000, "long_term_debt": 4194934000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 4204676000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 4977048000, "shares_outstanding": 176124375, "operating_cash_flow": 68470000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -410000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 29608000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 68060000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "123682000", "netIncome": "72104000", "grossProfit": "41514000", "totalRevenue": "106173000", "costOfRevenue": "64659000", "interestExpense": "15376000", "operatingIncome": "82447000", "fiscalDateEnding": "2025-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "1548000" }, "balance": { "totalDebt": "4204676000", "totalAssets": "11345654000", "longTermDebt": "4194934000", "shortTermDebt": "9742000", "fiscalDateEnding": "2025-03-31", "totalLiabilities": null, "sharesOutstanding": "176124375", "totalCurrentAssets": "2210924000", "totalShareholderEquity": "4977048000", "totalCurrentLiabilities": "718449000", "cashAndShortTermInvestments": "1568239000" }, "cashflow": { "freeCashFlow": "68060000", "dividendsPaid": null, "issuanceOfDebt": "30716000", "issuanceOfStock": null, "repaymentOfDebt": "-1108000", "fiscalDateEnding": "2025-03-31", "operatingCashflow": "68470000", "repurchaseOfStock": null, "capitalExpenditures": "-410000" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:01:17.081925+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": 386619, "ticker_id": 18854, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:01:17.081925+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2024-12-31", "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": 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": null, "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2024-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:01:17.081925+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": 386621, "ticker_id": 18854, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:01:17.081925+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 } }, "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 } } } ] }, "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": "small_cap_value", "name": "Small Cap Value", "slug": "small-cap-value", "group": "universe", "page_url": "/factors/small-cap-value/", "rank_field": "-value_percentile" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 5, "quarterly_financial_periods": 7, "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" ] } } }