{ "ticker": { "uuid": "d9044cc7-7b97-4e04-8a5e-2fa470847e42", "symbol": "A1G", "name": "American Airlines Group Inc.", "exchange": "GER", "exchange_name": "XETRA", "country": "DE", "currency": "EUR", "sector": "Industrials", "industry": "Airlines", "page_url": "https://sharemaestro.com/factors/ticker/d9044cc7-7b97-4e04-8a5e-2fa470847e42/", "api_url": "https://sharemaestro.com/factors/api/tickers/d9044cc7-7b97-4e04-8a5e-2fa470847e42/" }, "ticker_metadata": { "id": 13861, "uuid": "d9044cc7-7b97-4e04-8a5e-2fa470847e42", "symbol": "A1G", "name": "American Airlines Group Inc.", "asset_type": "equity", "market_cap": 8400913920, "stock_exchange_id": 8, "industry": "Airlines", "sector": "Industrials", "description": "American Airlines Group Inc., through its subsidiaries, operates as a network air carrier in the United States, Latin America, Atlantic, and Pacific. The company provides scheduled air transportation services for passengers and cargo through its hubs in Charlotte, Chicago, Dallas/Fort Worth, Los Angeles, Miami, New York, Philadelphia, Phoenix, and Washington, D.C., as well as through partner gateways in London, Doha, Madrid, Seattle/Tacoma, Sydney, and Tokyo. It also operates a mainline fleet of 1,013 aircraft. The company was formerly known as AMR Corporation and changed its name to American Airlines Group Inc. in December 2013. American Airlines Group Inc. was founded in 1926 and is headquartered in Fort Worth, Texas.", "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": "d9044cc7-7b97-4e04-8a5e-2fa470847e42", "symbol": "A1G", "name": "American Airlines Group Inc.", "exchange": "GER", "exchange_name": "XETRA", "country": "DE", "currency": "EUR", "sector": "Industrials", "industry": "Airlines", "page_url": "https://sharemaestro.com/factors/ticker/d9044cc7-7b97-4e04-8a5e-2fa470847e42/", "api_url": "https://sharemaestro.com/factors/api/tickers/d9044cc7-7b97-4e04-8a5e-2fa470847e42/" }, "week_end_date": "2026-06-07", "universe": "EUR_DE", "score": { "os": 0.15, "value": 0.31, "quality": 0.08, "momentum": 0.66, "coverage": 0.879, "confidence": 0.879, "delta": null }, "headline_factors": { "price": 11.68, "market_cap": 7722332859.61, "pe_ratio": 38.2294, "earnings_yield": 0.0262, "ebitda_to_ev": 0.0491, "shareholder_yield": 0, "roe": -0.0495, "piotroski_f_score": 4, "momentum_12_1": 0.0948, "volatility_252d": 0.4809 }, "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": 0.9286, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T12:29:45.543213+00:00", "batch_id": "" }, "size": { "price_close": 11.676, "market_cap": 7722332859.612, "market_cap_usd": 7722332859.612, "enterprise_value": 41711332859.612, "shares_outstanding": 661385137, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 38.2294, "pb_ratio": null, "ptbv_ratio": null, "ps_ratio": 0.1379, "pcf_ratio": 2.0888, "pfcf_ratio": -1287.0555, "ev_ebitda": 20.3868, "ev_ebit": 23.1858, "ev_sales": 0.7449, "ev_fcf": -6951.8888, "earnings_yield": 0.0262, "fcf_yield": -0.0001, "price_to_sales": 0.1379, "price_to_book": null, "price_to_cashflow": 2.0888, "ebitda_to_ev": 0.0491, "sales_yield": 1.3424 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": 0.0233, "total_yield": 0.0233 }, "quality": { "gross_margin": 0.1937, "operating_margin": 0.0321, "net_margin": 0.0036, "ebitda_margin": 0.0365, "fcf_margin": -0.0001, "roe": -0.0495, "roa": 0.0032, "roic": 0.0451, "roc_greenblatt": null, "asset_turnover": 0.8785, "cash_conversion": -0.0297, "accruals_ratio": -0.0548, "sbc_to_revenue": null, "piotroski_f_score": 4, "altman_z_score": null, "earnings_stability_5y": 7.9173, "revenue_stability_5y": 0.0489, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.1701, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": null, "net_debt_to_ebitda": 16.6124, "debt_to_assets": 0.5474, "interest_coverage": 1.0683, "current_ratio": 0.4923, "quick_ratio": 0.4923, "net_debt": 33989000000, "local_beta": 1.8519, "volatility_252d": 0.4809, "volatility_60d": 1.1365, "max_drawdown_12m": -0.3366, "risk_adjusted_momentum": 0.1971 }, "growth": { "revenue_growth_1y": 0.0078, "revenue_growth_3y_cagr": 0.0371, "revenue_growth_5y_cagr": null, "eps_growth_1y": -0.8693, "eps_growth_3y_cagr": -0.0439, "eps_growth_5y_cagr": null, "fcf_growth_1y": -3.2752, "book_value_growth_1y": null, "revenue_growth": 0.0078, "earnings_growth": -0.8693 }, "momentum": { "price_return_1m": 0.0489, "price_return_3m": 0.2009, "price_return_6m": -0.0724, "price_return_9m": 0.0401, "price_return_12m": 0.1483, "price_return_12m_ex1m": 0.0948, "momentum_6m": -0.0724, "momentum_12m": 0.1483, "momentum_12_1": 0.0948, "distance_from_52w_high": -0.1462, "distance_from_52w_low": 0.287, "relative_strength": 0.1296 }, "raw_ttm": { "revenue_ttm": 55994000000, "gross_profit_ttm": 10844000000, "ebit_ttm": 1799000000, "ebitda_ttm": 2046000000, "net_income_ttm": 202000000, "eps_diluted_ttm": 0.3054, "operating_cash_flow_ttm": 3697000000, "capital_expenditure_ttm": -3703000000, "fcf_ttm": -6000000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 1684000000, "cash_and_equivalents": 903000000, "total_current_assets": 13984000000, "total_current_liabilities": 28406000000, "net_ppe": null, "total_assets": 63738000000, "total_debt": 34892000000, "total_equity": -4077000000, "net_working_capital": -10770000000, "book_value_per_share": -6.1643, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": null }, "ranks": { "universe_ticker_count": 632, "rank_pe": 85, "rank_pb": 50, "rank_ptbv": 50, "rank_ps": 4, "rank_pcf": 5, "rank_ev_ebitda": 82, "rank_ev_ebit": 76, "rank_earnings_yield": 85, "rank_fcf_yield": 79, "rank_dividend_yield": 73, "rank_shareholder_yield": 78, "rank_total_yield": 63, "rank_roe": 87, "rank_roc": 50, "rank_roic": 73, "rank_gross_margin": 84, "rank_fcf_margin": 79, "rank_piotroski": 80, "rank_accruals": 38, "rank_sue": 50, "rank_eps_growth_1y": 99, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 61, "rank_momentum_12m": 42, "rank_momentum_12m_ex1m": 46, "rank_relative_strength": 42 }, "composites": { "value_composite": 69, "quality_composite": 92, "momentum_composite": 34, "growth_composite": 92, "yield_composite": 78, "svqf_composite": 89, "vc1_composite": 39, "vc2_composite": 61, "vc3_composite": 43, "trending_value_composite": null, "overall_composite": 85, "quality_value_composite": 0.1575, "os_score": 0.15, "value_percentile": 0.31, "quality_percentile": 0.08, "momentum_percentile": 0.66, "factor_coverage": 0.879, "signal_confidence": 0.879, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 44, "small_cap_core_rank": 62, "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": 7615, "ticker_id": 13861, "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": 0.9286, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T12:29:45.543213+00:00", "batch_id": "", "os_score_delta": null, "price_close": 11.676, "market_cap": 7722332859.612, "market_cap_usd": 7722332859.612, "enterprise_value": 41711332859.612, "shares_outstanding": 661385137, "fx_rate_to_usd": null, "pe_ratio": 38.22937059, "pb_ratio": null, "ptbv_ratio": null, "ps_ratio": 0.13791358, "pcf_ratio": 2.08881062, "pfcf_ratio": -1287.0554766, "ev_ebitda": 20.3867707, "ev_ebit": 23.18584372, "ev_sales": 0.74492504, "ev_fcf": -6951.88880994, "earnings_yield": 0.0261579, "fcf_yield": -0.00014385, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": 0.02330902, "total_yield": 0.02330902, "gross_margin": 0.19366361, "operating_margin": 0.03212844, "net_margin": 0.00360753, "ebitda_margin": 0.03653963, "fcf_margin": -0.00010715, "roe": -0.04954623, "roa": 0.00316922, "roic": 0.04510731, "roc_greenblatt": null, "asset_turnover": 0.87850262, "cash_conversion": -0.02970297, "accruals_ratio": -0.05483385, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 16.61241447, "debt_to_assets": 0.54742854, "interest_coverage": 1.06828979, "current_ratio": 0.49229036, "quick_ratio": 0.49229036, "net_debt": 33989000000, "revenue_growth_1y": 0.0077844, "revenue_growth_3y_cagr": 0.03714312, "revenue_growth_5y_cagr": null, "eps_growth_1y": -0.86933777, "eps_growth_3y_cagr": -0.04389317, "eps_growth_5y_cagr": null, "fcf_growth_1y": -3.27515924, "book_value_growth_1y": null, "piotroski_f_score": 4, "altman_z_score": null, "earnings_stability_5y": 7.917273, "revenue_stability_5y": 0.048946, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.04886813, "price_return_3m": 0.20086393, "price_return_6m": -0.07244995, "price_return_9m": 0.04008552, "price_return_12m": 0.14830842, "price_return_12m_ex1m": 0.09480724, "distance_from_52w_high": -0.14624159, "distance_from_52w_low": 0.28703704, "relative_strength": 0.12960445, "local_beta": 1.8519, "volatility_252d": 0.480941, "volatility_60d": 1.136509, "max_drawdown_12m": -0.33664814, "revenue_ttm": 55994000000, "gross_profit_ttm": 10844000000, "ebit_ttm": 1799000000, "ebitda_ttm": 2046000000, "net_income_ttm": 202000000, "eps_diluted_ttm": 0.30541962, "operating_cash_flow_ttm": 3697000000, "capital_expenditure_ttm": -3703000000, "fcf_ttm": -6000000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 1684000000, "cash_and_equivalents": 903000000, "total_current_assets": 13984000000, "total_current_liabilities": 28406000000, "net_ppe": null, "total_assets": 63738000000, "total_debt": 34892000000, "total_equity": -4077000000, "net_working_capital": -10770000000, "book_value_per_share": -6.16433568, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": null, "universe_ticker_count": 632, "sector": "Industrials", "rank_pe": 85, "rank_pb": 50, "rank_ptbv": 50, "rank_ps": 4, "rank_pcf": 5, "rank_ev_ebitda": 82, "rank_ev_ebit": 76, "rank_earnings_yield": 85, "rank_fcf_yield": 79, "rank_dividend_yield": 73, "rank_shareholder_yield": 78, "rank_total_yield": 63, "rank_roe": 87, "rank_roc": 50, "rank_roic": 73, "rank_gross_margin": 84, "rank_fcf_margin": 79, "rank_piotroski": 80, "rank_accruals": 38, "rank_sue": 50, "rank_eps_growth_1y": 99, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 61, "rank_momentum_12m": 42, "rank_momentum_12m_ex1m": 46, "rank_relative_strength": 42, "value_composite": 69, "quality_composite": 92, "momentum_composite": 34, "growth_composite": 92, "yield_composite": 78, "svqf_composite": 89, "vc1_composite": 39, "vc2_composite": 61, "vc3_composite": 43, "trending_value_composite": null, "overall_composite": 85, "factor_coverage": 0.879, "signal_confidence": 0.879, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 44, "small_cap_core_rank": 62, "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": 11.68, "os": 0.15, "value": 0.31, "quality": 0.08, "momentum": 0.66, "confidence": 0.879, "coverage": 0.879, "pe_ratio": 38.2294, "earnings_yield": 0.0262, "shareholder_yield": 0, "roe": -0.0495, "momentum_12_1": 0.0948, "complete_fields": { "id": 7615, "ticker_id": 13861, "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": 0.9286, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T12:29:45.543213+00:00", "batch_id": "", "os_score_delta": null, "price_close": 11.676, "market_cap": 7722332859.612, "market_cap_usd": 7722332859.612, "enterprise_value": 41711332859.612, "shares_outstanding": 661385137, "fx_rate_to_usd": null, "pe_ratio": 38.22937059, "pb_ratio": null, "ptbv_ratio": null, "ps_ratio": 0.13791358, "pcf_ratio": 2.08881062, "pfcf_ratio": -1287.0554766, "ev_ebitda": 20.3867707, "ev_ebit": 23.18584372, "ev_sales": 0.74492504, "ev_fcf": -6951.88880994, "earnings_yield": 0.0261579, "fcf_yield": -0.00014385, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": 0.02330902, "total_yield": 0.02330902, "gross_margin": 0.19366361, "operating_margin": 0.03212844, "net_margin": 0.00360753, "ebitda_margin": 0.03653963, "fcf_margin": -0.00010715, "roe": -0.04954623, "roa": 0.00316922, "roic": 0.04510731, "roc_greenblatt": null, "asset_turnover": 0.87850262, "cash_conversion": -0.02970297, "accruals_ratio": -0.05483385, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 16.61241447, "debt_to_assets": 0.54742854, "interest_coverage": 1.06828979, "current_ratio": 0.49229036, "quick_ratio": 0.49229036, "net_debt": 33989000000, "revenue_growth_1y": 0.0077844, "revenue_growth_3y_cagr": 0.03714312, "revenue_growth_5y_cagr": null, "eps_growth_1y": -0.86933777, "eps_growth_3y_cagr": -0.04389317, "eps_growth_5y_cagr": null, "fcf_growth_1y": -3.27515924, "book_value_growth_1y": null, "piotroski_f_score": 4, "altman_z_score": null, "earnings_stability_5y": 7.917273, "revenue_stability_5y": 0.048946, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.04886813, "price_return_3m": 0.20086393, "price_return_6m": -0.07244995, "price_return_9m": 0.04008552, "price_return_12m": 0.14830842, "price_return_12m_ex1m": 0.09480724, "distance_from_52w_high": -0.14624159, "distance_from_52w_low": 0.28703704, "relative_strength": 0.12960445, "local_beta": 1.8519, "volatility_252d": 0.480941, "volatility_60d": 1.136509, "max_drawdown_12m": -0.33664814, "revenue_ttm": 55994000000, "gross_profit_ttm": 10844000000, "ebit_ttm": 1799000000, "ebitda_ttm": 2046000000, "net_income_ttm": 202000000, "eps_diluted_ttm": 0.30541962, "operating_cash_flow_ttm": 3697000000, "capital_expenditure_ttm": -3703000000, "fcf_ttm": -6000000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 1684000000, "cash_and_equivalents": 903000000, "total_current_assets": 13984000000, "total_current_liabilities": 28406000000, "net_ppe": null, "total_assets": 63738000000, "total_debt": 34892000000, "total_equity": -4077000000, "net_working_capital": -10770000000, "book_value_per_share": -6.16433568, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": null, "universe_ticker_count": 632, "sector": "Industrials", "rank_pe": 85, "rank_pb": 50, "rank_ptbv": 50, "rank_ps": 4, "rank_pcf": 5, "rank_ev_ebitda": 82, "rank_ev_ebit": 76, "rank_earnings_yield": 85, "rank_fcf_yield": 79, "rank_dividend_yield": 73, "rank_shareholder_yield": 78, "rank_total_yield": 63, "rank_roe": 87, "rank_roc": 50, "rank_roic": 73, "rank_gross_margin": 84, "rank_fcf_margin": 79, "rank_piotroski": 80, "rank_accruals": 38, "rank_sue": 50, "rank_eps_growth_1y": 99, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 61, "rank_momentum_12m": 42, "rank_momentum_12m_ex1m": 46, "rank_relative_strength": 42, "value_composite": 69, "quality_composite": 92, "momentum_composite": 34, "growth_composite": 92, "yield_composite": 78, "svqf_composite": 89, "vc1_composite": 39, "vc2_composite": 61, "vc3_composite": 43, "trending_value_composite": null, "overall_composite": 85, "factor_coverage": 0.879, "signal_confidence": 0.879, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 44, "small_cap_core_rank": 62, "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": "2026-06-07T11:44:08.020701+00:00", "is_restated": false, "income_statement": { "revenue": 54633000000, "cost_of_revenue": 44162000000, "gross_profit": 10471000000, "ebit": 1626000000, "ebitda": 4083000000, "pretax_income": null, "tax_provision": null, "net_income": 111000000, "net_income_to_common": 111000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 954000000, "total_current_assets": 12205000000, "total_assets": 61774000000, "short_term_debt": 4555000000, "long_term_debt": 24639000000, "total_debt": 36884000000, "total_liabilities": null, "total_equity": -3727000000, "shares_outstanding": 660301080, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 1930000000, "capital_expenditure": -3716000000, "free_cash_flow": -1786000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 110000000 }, "complete_fields": { "id": 383621, "ticker_id": 13861, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:44:08.020701+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "4083000000", "netIncome": "111000000", "grossProfit": "10471000000", "totalRevenue": "54633000000", "costOfRevenue": "44162000000", "interestExpense": "1716000000", "operatingIncome": "1626000000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "2177000000" }, "balance": { "totalDebt": "36884000000", "totalAssets": "61774000000", "longTermDebt": "24639000000", "shortTermDebt": "4555000000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "660301080", "totalCurrentAssets": "12205000000", "totalShareholderEquity": "-3727000000", "totalCurrentLiabilities": "24492000000", "cashAndShortTermInvestments": "954000000" }, "cashflow": { "freeCashFlow": "-1786000000", "dividendsPaid": null, "issuanceOfDebt": "4613000000", "issuanceOfStock": null, "repaymentOfDebt": "-4503000000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "1930000000", "repurchaseOfStock": null, "capitalExpenditures": "-3716000000" } }, "revenue": 54633000000, "cost_of_revenue": 44162000000, "gross_profit": 10471000000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1626000000, "depreciation_amortisation": 2177000000, "ebitda": 4083000000, "interest_expense": 1716000000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 111000000, "net_income_continuing_ops": null, "net_income_to_common": 111000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 954000000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 12205000000, "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": 61774000000, "short_term_debt": 4555000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 24492000000, "long_term_debt": 24639000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 36884000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": -3727000000, "shares_outstanding": 660301080, "operating_cash_flow": 1930000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -3716000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 110000000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -1786000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "4083000000", "netIncome": "111000000", "grossProfit": "10471000000", "totalRevenue": "54633000000", "costOfRevenue": "44162000000", "interestExpense": "1716000000", "operatingIncome": "1626000000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "2177000000" }, "balance": { "totalDebt": "36884000000", "totalAssets": "61774000000", "longTermDebt": "24639000000", "shortTermDebt": "4555000000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "660301080", "totalCurrentAssets": "12205000000", "totalShareholderEquity": "-3727000000", "totalCurrentLiabilities": "24492000000", "cashAndShortTermInvestments": "954000000" }, "cashflow": { "freeCashFlow": "-1786000000", "dividendsPaid": null, "issuanceOfDebt": "4613000000", "issuanceOfStock": null, "repaymentOfDebt": "-4503000000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "1930000000", "repurchaseOfStock": null, "capitalExpenditures": "-3716000000" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:44:08.020701+00:00", "is_restated": false, "income_statement": { "revenue": 54211000000, "cost_of_revenue": 42746000000, "gross_profit": 11465000000, "ebit": 3224000000, "ebitda": 5286000000, "pretax_income": null, "tax_provision": null, "net_income": 846000000, "net_income_to_common": 846000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 804000000, "total_current_assets": 13154000000, "total_assets": 61783000000, "short_term_debt": 5270000000, "long_term_debt": 24617000000, "total_debt": 37618000000, "total_liabilities": null, "total_equity": -3977000000, "shares_outstanding": 657566166, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 3409000000, "capital_expenditure": -2624000000, "free_cash_flow": 785000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -2229000000 }, "complete_fields": { "id": 383626, "ticker_id": 13861, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:44:08.020701+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "5286000000", "netIncome": "846000000", "grossProfit": "11465000000", "totalRevenue": "54211000000", "costOfRevenue": "42746000000", "interestExpense": "1934000000", "operatingIncome": "3224000000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "2198000000" }, "balance": { "totalDebt": "37618000000", "totalAssets": "61783000000", "longTermDebt": "24617000000", "shortTermDebt": "5270000000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "657566166", "totalCurrentAssets": "13154000000", "totalShareholderEquity": "-3977000000", "totalCurrentLiabilities": "24295000000", "cashAndShortTermInvestments": "804000000" }, "cashflow": { "freeCashFlow": "785000000", "dividendsPaid": null, "issuanceOfDebt": "1744000000", "issuanceOfStock": null, "repaymentOfDebt": "-3973000000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "3409000000", "repurchaseOfStock": null, "capitalExpenditures": "-2624000000" } }, "revenue": 54211000000, "cost_of_revenue": 42746000000, "gross_profit": 11465000000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 3224000000, "depreciation_amortisation": 2198000000, "ebitda": 5286000000, "interest_expense": 1934000000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 846000000, "net_income_continuing_ops": null, "net_income_to_common": 846000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 804000000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 13154000000, "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": 61783000000, "short_term_debt": 5270000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 24295000000, "long_term_debt": 24617000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 37618000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": -3977000000, "shares_outstanding": 657566166, "operating_cash_flow": 3409000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -2624000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -2229000000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 785000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "5286000000", "netIncome": "846000000", "grossProfit": "11465000000", "totalRevenue": "54211000000", "costOfRevenue": "42746000000", "interestExpense": "1934000000", "operatingIncome": "3224000000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "2198000000" }, "balance": { "totalDebt": "37618000000", "totalAssets": "61783000000", "longTermDebt": "24617000000", "shortTermDebt": "5270000000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "657566166", "totalCurrentAssets": "13154000000", "totalShareholderEquity": "-3977000000", "totalCurrentLiabilities": "24295000000", "cashAndShortTermInvestments": "804000000" }, "cashflow": { "freeCashFlow": "785000000", "dividendsPaid": null, "issuanceOfDebt": "1744000000", "issuanceOfStock": null, "repaymentOfDebt": "-3973000000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "3409000000", "repurchaseOfStock": null, "capitalExpenditures": "-2624000000" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:44:08.020701+00:00", "is_restated": false, "income_statement": { "revenue": 52788000000, "cost_of_revenue": 40978000000, "gross_profit": 11810000000, "ebit": 4005000000, "ebitda": 5464000000, "pretax_income": null, "tax_provision": null, "net_income": 822000000, "net_income_to_common": 822000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 578000000, "total_current_assets": 13572000000, "total_assets": 63058000000, "short_term_debt": 3501000000, "long_term_debt": 28895000000, "total_debt": 40663000000, "total_liabilities": null, "total_equity": -5202000000, "shares_outstanding": 654273192, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 3706000000, "capital_expenditure": -2542000000, "free_cash_flow": 1164000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -2875000000 }, "complete_fields": { "id": 383628, "ticker_id": 13861, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:44:08.020701+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "5464000000", "netIncome": "822000000", "grossProfit": "11810000000", "totalRevenue": "52788000000", "costOfRevenue": "40978000000", "interestExpense": "2145000000", "operatingIncome": "4005000000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "2198000000" }, "balance": { "totalDebt": "40663000000", "totalAssets": "63058000000", "longTermDebt": "28895000000", "shortTermDebt": "3501000000", "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "654273192", "totalCurrentAssets": "13572000000", "totalShareholderEquity": "-5202000000", "totalCurrentLiabilities": "22062000000", "cashAndShortTermInvestments": "578000000" }, "cashflow": { "freeCashFlow": "1164000000", "dividendsPaid": null, "issuanceOfDebt": "4822000000", "issuanceOfStock": "0", "repaymentOfDebt": "-7697000000", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "3706000000", "repurchaseOfStock": null, "capitalExpenditures": "-2542000000" } }, "revenue": 52788000000, "cost_of_revenue": 40978000000, "gross_profit": 11810000000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 4005000000, "depreciation_amortisation": 2198000000, "ebitda": 5464000000, "interest_expense": 2145000000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 822000000, "net_income_continuing_ops": null, "net_income_to_common": 822000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 578000000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 13572000000, "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": 63058000000, "short_term_debt": 3501000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 22062000000, "long_term_debt": 28895000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 40663000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": -5202000000, "shares_outstanding": 654273192, "operating_cash_flow": 3706000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -2542000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -2875000000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 1164000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "5464000000", "netIncome": "822000000", "grossProfit": "11810000000", "totalRevenue": "52788000000", "costOfRevenue": "40978000000", "interestExpense": "2145000000", "operatingIncome": "4005000000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "2198000000" }, "balance": { "totalDebt": "40663000000", "totalAssets": "63058000000", "longTermDebt": "28895000000", "shortTermDebt": "3501000000", "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "654273192", "totalCurrentAssets": "13572000000", "totalShareholderEquity": "-5202000000", "totalCurrentLiabilities": "22062000000", "cashAndShortTermInvestments": "578000000" }, "cashflow": { "freeCashFlow": "1164000000", "dividendsPaid": null, "issuanceOfDebt": "4822000000", "issuanceOfStock": "0", "repaymentOfDebt": "-7697000000", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "3706000000", "repurchaseOfStock": null, "capitalExpenditures": "-2542000000" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:44:08.020701+00:00", "is_restated": false, "income_statement": { "revenue": 48971000000, "cost_of_revenue": 39934000000, "gross_profit": 9037000000, "ebit": 1800000000, "ebitda": 4446000000, "pretax_income": null, "tax_provision": null, "net_income": 127000000, "net_income_to_common": 127000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 440000000, "total_current_assets": 15269000000, "total_assets": 64716000000, "short_term_debt": 3059000000, "long_term_debt": 31844000000, "total_debt": 43688000000, "total_liabilities": null, "total_equity": -5799000000, "shares_outstanding": 650642461, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 2173000000, "capital_expenditure": -2546000000, "free_cash_flow": -373000000, "dividends_paid": 0, "share_repurchases": -21000000, "shares_issued": 0, "net_debt_issued": -2683000000 }, "complete_fields": { "id": 383629, "ticker_id": 13861, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:44:08.020701+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "4446000000", "netIncome": "127000000", "grossProfit": "9037000000", "totalRevenue": "48971000000", "costOfRevenue": "39934000000", "interestExpense": "1962000000", "operatingIncome": "1800000000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "2298000000" }, "balance": { "totalDebt": "43688000000", "totalAssets": "64716000000", "longTermDebt": "31844000000", "shortTermDebt": "3059000000", "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "650642461", "totalCurrentAssets": "15269000000", "totalShareholderEquity": "-5799000000", "totalCurrentLiabilities": "21496000000", "cashAndShortTermInvestments": "440000000" }, "cashflow": { "freeCashFlow": "-373000000", "dividendsPaid": "0", "issuanceOfDebt": "1069000000", "issuanceOfStock": "0", "repaymentOfDebt": "-3752000000", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "2173000000", "repurchaseOfStock": "-21000000", "capitalExpenditures": "-2546000000" } }, "revenue": 48971000000, "cost_of_revenue": 39934000000, "gross_profit": 9037000000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1800000000, "depreciation_amortisation": 2298000000, "ebitda": 4446000000, "interest_expense": 1962000000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 127000000, "net_income_continuing_ops": null, "net_income_to_common": 127000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 440000000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 15269000000, "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": 64716000000, "short_term_debt": 3059000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 21496000000, "long_term_debt": 31844000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 43688000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": -5799000000, "shares_outstanding": 650642461, "operating_cash_flow": 2173000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -2546000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": 0, "share_repurchases": -21000000, "shares_issued": 0, "net_debt_issued": -2683000000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -373000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "4446000000", "netIncome": "127000000", "grossProfit": "9037000000", "totalRevenue": "48971000000", "costOfRevenue": "39934000000", "interestExpense": "1962000000", "operatingIncome": "1800000000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "2298000000" }, "balance": { "totalDebt": "43688000000", "totalAssets": "64716000000", "longTermDebt": "31844000000", "shortTermDebt": "3059000000", "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "650642461", "totalCurrentAssets": "15269000000", "totalShareholderEquity": "-5799000000", "totalCurrentLiabilities": "21496000000", "cashAndShortTermInvestments": "440000000" }, "cashflow": { "freeCashFlow": "-373000000", "dividendsPaid": "0", "issuanceOfDebt": "1069000000", "issuanceOfStock": "0", "repaymentOfDebt": "-3752000000", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "2173000000", "repurchaseOfStock": "-21000000", "capitalExpenditures": "-2546000000" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:44:08.020701+00:00", "is_restated": false, "income_statement": { "revenue": null, "cost_of_revenue": null, "gross_profit": null, "ebit": null, "ebitda": null, "pretax_income": null, "tax_provision": null, "net_income": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": null, "total_current_assets": null, "total_assets": null, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": null, "total_equity": null, "shares_outstanding": null, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": null, "free_cash_flow": null, "dividends_paid": 0, "share_repurchases": -18000000, "shares_issued": 460000000, "net_debt_issued": null }, "complete_fields": { "id": 383630, "ticker_id": 13861, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:44:08.020701+00:00", "is_restated": false, "raw_data": { "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": "0", "issuanceOfDebt": null, "issuanceOfStock": "460000000", "repaymentOfDebt": null, "fiscalDateEnding": "2021-12-31", "operatingCashflow": null, "repurchaseOfStock": "-18000000", "capitalExpenditures": null } }, "revenue": null, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": null, "depreciation_amortisation": null, "ebitda": null, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": null, "net_income_continuing_ops": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": null, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": null, "shares_outstanding": null, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": null, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": 0, "share_repurchases": -18000000, "shares_issued": 460000000, "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": "2021-12-31", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": "0", "issuanceOfDebt": null, "issuanceOfStock": "460000000", "repaymentOfDebt": null, "fiscalDateEnding": "2021-12-31", "operatingCashflow": null, "repurchaseOfStock": "-18000000", "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": "2026-06-07T11:44:08.020701+00:00", "is_restated": false, "income_statement": { "revenue": 13912000000, "cost_of_revenue": 11662000000, "gross_profit": 2250000000, "ebit": -27000000, "ebitda": -79000000, "pretax_income": null, "tax_provision": null, "net_income": -382000000, "net_income_to_common": -382000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 903000000, "total_current_assets": 13984000000, "total_assets": 63738000000, "short_term_debt": 4555000000, "long_term_debt": 23522000000, "total_debt": 34892000000, "total_liabilities": null, "total_equity": -4077000000, "shares_outstanding": 661385137, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 4223000000, "capital_expenditure": -811000000, "free_cash_flow": 3412000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -1327000000 }, "complete_fields": { "id": 383619, "ticker_id": 13861, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:44:08.020701+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-79000000", "netIncome": "-382000000", "grossProfit": "2250000000", "totalRevenue": "13912000000", "costOfRevenue": "11662000000", "interestExpense": "397000000", "operatingIncome": "-27000000", "fiscalDateEnding": "2026-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": "34892000000", "totalAssets": "63738000000", "longTermDebt": "23522000000", "shortTermDebt": "4555000000", "fiscalDateEnding": "2026-03-31", "totalLiabilities": null, "sharesOutstanding": "661385137", "totalCurrentAssets": "13984000000", "totalShareholderEquity": "-4077000000", "totalCurrentLiabilities": "28406000000", "cashAndShortTermInvestments": "903000000" }, "cashflow": { "freeCashFlow": "3412000000", "dividendsPaid": null, "issuanceOfDebt": "997000000", "issuanceOfStock": null, "repaymentOfDebt": "-2324000000", "fiscalDateEnding": "2026-03-31", "operatingCashflow": "4223000000", "repurchaseOfStock": null, "capitalExpenditures": "-811000000" } }, "revenue": 13912000000, "cost_of_revenue": 11662000000, "gross_profit": 2250000000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -27000000, "depreciation_amortisation": null, "ebitda": -79000000, "interest_expense": 397000000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -382000000, "net_income_continuing_ops": null, "net_income_to_common": -382000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 903000000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 13984000000, "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": 63738000000, "short_term_debt": 4555000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 28406000000, "long_term_debt": 23522000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 34892000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": -4077000000, "shares_outstanding": 661385137, "operating_cash_flow": 4223000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -811000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -1327000000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 3412000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-79000000", "netIncome": "-382000000", "grossProfit": "2250000000", "totalRevenue": "13912000000", "costOfRevenue": "11662000000", "interestExpense": "397000000", "operatingIncome": "-27000000", "fiscalDateEnding": "2026-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": "34892000000", "totalAssets": "63738000000", "longTermDebt": "23522000000", "shortTermDebt": "4555000000", "fiscalDateEnding": "2026-03-31", "totalLiabilities": null, "sharesOutstanding": "661385137", "totalCurrentAssets": "13984000000", "totalShareholderEquity": "-4077000000", "totalCurrentLiabilities": "28406000000", "cashAndShortTermInvestments": "903000000" }, "cashflow": { "freeCashFlow": "3412000000", "dividendsPaid": null, "issuanceOfDebt": "997000000", "issuanceOfStock": null, "repaymentOfDebt": "-2324000000", "fiscalDateEnding": "2026-03-31", "operatingCashflow": "4223000000", "repurchaseOfStock": null, "capitalExpenditures": "-811000000" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:44:08.020701+00:00", "is_restated": false, "income_statement": { "revenue": 13999000000, "cost_of_revenue": 11196000000, "gross_profit": 2803000000, "ebit": 486000000, "ebitda": 564000000, "pretax_income": null, "tax_provision": null, "net_income": 99000000, "net_income_to_common": 99000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 954000000, "total_current_assets": 12205000000, "total_assets": 61774000000, "short_term_debt": 4555000000, "long_term_debt": 24639000000, "total_debt": 36884000000, "total_liabilities": null, "total_equity": -3727000000, "shares_outstanding": 660301080, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -1443000000, "capital_expenditure": -1567000000, "free_cash_flow": -3010000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 2028000000 }, "complete_fields": { "id": 383620, "ticker_id": 13861, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:44:08.020701+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "564000000", "netIncome": "99000000", "grossProfit": "2803000000", "totalRevenue": "13999000000", "costOfRevenue": "11196000000", "interestExpense": "422000000", "operatingIncome": "486000000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": "36884000000", "totalAssets": "61774000000", "longTermDebt": "24639000000", "shortTermDebt": "4555000000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "660301080", "totalCurrentAssets": "12205000000", "totalShareholderEquity": "-3727000000", "totalCurrentLiabilities": "24492000000", "cashAndShortTermInvestments": "954000000" }, "cashflow": { "freeCashFlow": "-3010000000", "dividendsPaid": null, "issuanceOfDebt": "2444000000", "issuanceOfStock": null, "repaymentOfDebt": "-416000000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "-1443000000", "repurchaseOfStock": null, "capitalExpenditures": "-1567000000" } }, "revenue": 13999000000, "cost_of_revenue": 11196000000, "gross_profit": 2803000000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 486000000, "depreciation_amortisation": null, "ebitda": 564000000, "interest_expense": 422000000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 99000000, "net_income_continuing_ops": null, "net_income_to_common": 99000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 954000000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 12205000000, "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": 61774000000, "short_term_debt": 4555000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 24492000000, "long_term_debt": 24639000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 36884000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": -3727000000, "shares_outstanding": 660301080, "operating_cash_flow": -1443000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -1567000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 2028000000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -3010000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "564000000", "netIncome": "99000000", "grossProfit": "2803000000", "totalRevenue": "13999000000", "costOfRevenue": "11196000000", "interestExpense": "422000000", "operatingIncome": "486000000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": "36884000000", "totalAssets": "61774000000", "longTermDebt": "24639000000", "shortTermDebt": "4555000000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "660301080", "totalCurrentAssets": "12205000000", "totalShareholderEquity": "-3727000000", "totalCurrentLiabilities": "24492000000", "cashAndShortTermInvestments": "954000000" }, "cashflow": { "freeCashFlow": "-3010000000", "dividendsPaid": null, "issuanceOfDebt": "2444000000", "issuanceOfStock": null, "repaymentOfDebt": "-416000000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "-1443000000", "repurchaseOfStock": null, "capitalExpenditures": "-1567000000" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:44:08.020701+00:00", "is_restated": false, "income_statement": { "revenue": 13691000000, "cost_of_revenue": 11316000000, "gross_profit": 2375000000, "ebit": 158000000, "ebitda": 290000000, "pretax_income": null, "tax_provision": null, "net_income": -114000000, "net_income_to_common": -114000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 835000000, "total_current_assets": 13250000000, "total_assets": 62141000000, "short_term_debt": 3604000000, "long_term_debt": 25113000000, "total_debt": 36064000000, "total_liabilities": null, "total_equity": -3962000000, "shares_outstanding": 660064930, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -46000000, "capital_expenditure": -826000000, "free_cash_flow": -872000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -1212000000 }, "complete_fields": { "id": 383622, "ticker_id": 13861, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:44:08.020701+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "290000000", "netIncome": "-114000000", "grossProfit": "2375000000", "totalRevenue": "13691000000", "costOfRevenue": "11316000000", "interestExpense": "432000000", "operatingIncome": "158000000", "fiscalDateEnding": "2025-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": "36064000000", "totalAssets": "62141000000", "longTermDebt": "25113000000", "shortTermDebt": "3604000000", "fiscalDateEnding": "2025-09-30", "totalLiabilities": null, "sharesOutstanding": "660064930", "totalCurrentAssets": "13250000000", "totalShareholderEquity": "-3962000000", "totalCurrentLiabilities": "24638000000", "cashAndShortTermInvestments": "835000000" }, "cashflow": { "freeCashFlow": "-872000000", "dividendsPaid": null, "issuanceOfDebt": "510000000", "issuanceOfStock": null, "repaymentOfDebt": "-1722000000", "fiscalDateEnding": "2025-09-30", "operatingCashflow": "-46000000", "repurchaseOfStock": null, "capitalExpenditures": "-826000000" } }, "revenue": 13691000000, "cost_of_revenue": 11316000000, "gross_profit": 2375000000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 158000000, "depreciation_amortisation": null, "ebitda": 290000000, "interest_expense": 432000000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -114000000, "net_income_continuing_ops": null, "net_income_to_common": -114000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 835000000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 13250000000, "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": 62141000000, "short_term_debt": 3604000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 24638000000, "long_term_debt": 25113000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 36064000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": -3962000000, "shares_outstanding": 660064930, "operating_cash_flow": -46000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -826000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -1212000000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -872000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "290000000", "netIncome": "-114000000", "grossProfit": "2375000000", "totalRevenue": "13691000000", "costOfRevenue": "11316000000", "interestExpense": "432000000", "operatingIncome": "158000000", "fiscalDateEnding": "2025-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": "36064000000", "totalAssets": "62141000000", "longTermDebt": "25113000000", "shortTermDebt": "3604000000", "fiscalDateEnding": "2025-09-30", "totalLiabilities": null, "sharesOutstanding": "660064930", "totalCurrentAssets": "13250000000", "totalShareholderEquity": "-3962000000", "totalCurrentLiabilities": "24638000000", "cashAndShortTermInvestments": "835000000" }, "cashflow": { "freeCashFlow": "-872000000", "dividendsPaid": null, "issuanceOfDebt": "510000000", "issuanceOfStock": null, "repaymentOfDebt": "-1722000000", "fiscalDateEnding": "2025-09-30", "operatingCashflow": "-46000000", "repurchaseOfStock": null, "capitalExpenditures": "-826000000" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:44:08.020701+00:00", "is_restated": false, "income_statement": { "revenue": 14392000000, "cost_of_revenue": 10976000000, "gross_profit": 3416000000, "ebit": 1182000000, "ebitda": 1271000000, "pretax_income": null, "tax_provision": null, "net_income": 599000000, "net_income_to_common": 599000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 833000000, "total_current_assets": 15068000000, "total_assets": 63667000000, "short_term_debt": 4605000000, "long_term_debt": 25276000000, "total_debt": 37201000000, "total_liabilities": null, "total_equity": -3870000000, "shares_outstanding": 659797256, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 963000000, "capital_expenditure": -499000000, "free_cash_flow": 464000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 331000000 }, "complete_fields": { "id": 383623, "ticker_id": 13861, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:44:08.020701+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "1271000000", "netIncome": "599000000", "grossProfit": "3416000000", "totalRevenue": "14392000000", "costOfRevenue": "10976000000", "interestExpense": "433000000", "operatingIncome": "1182000000", "fiscalDateEnding": "2025-06-30", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": "37201000000", "totalAssets": "63667000000", "longTermDebt": "25276000000", "shortTermDebt": "4605000000", "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "659797256", "totalCurrentAssets": "15068000000", "totalShareholderEquity": "-3870000000", "totalCurrentLiabilities": "25771000000", "cashAndShortTermInvestments": "833000000" }, "cashflow": { "freeCashFlow": "464000000", "dividendsPaid": null, "issuanceOfDebt": "1334000000", "issuanceOfStock": null, "repaymentOfDebt": "-1003000000", "fiscalDateEnding": "2025-06-30", "operatingCashflow": "963000000", "repurchaseOfStock": null, "capitalExpenditures": "-499000000" } }, "revenue": 14392000000, "cost_of_revenue": 10976000000, "gross_profit": 3416000000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1182000000, "depreciation_amortisation": null, "ebitda": 1271000000, "interest_expense": 433000000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 599000000, "net_income_continuing_ops": null, "net_income_to_common": 599000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 833000000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 15068000000, "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": 63667000000, "short_term_debt": 4605000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 25771000000, "long_term_debt": 25276000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 37201000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": -3870000000, "shares_outstanding": 659797256, "operating_cash_flow": 963000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -499000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 331000000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 464000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "1271000000", "netIncome": "599000000", "grossProfit": "3416000000", "totalRevenue": "14392000000", "costOfRevenue": "10976000000", "interestExpense": "433000000", "operatingIncome": "1182000000", "fiscalDateEnding": "2025-06-30", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": "37201000000", "totalAssets": "63667000000", "longTermDebt": "25276000000", "shortTermDebt": "4605000000", "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "659797256", "totalCurrentAssets": "15068000000", "totalShareholderEquity": "-3870000000", "totalCurrentLiabilities": "25771000000", "cashAndShortTermInvestments": "833000000" }, "cashflow": { "freeCashFlow": "464000000", "dividendsPaid": null, "issuanceOfDebt": "1334000000", "issuanceOfStock": null, "repaymentOfDebt": "-1003000000", "fiscalDateEnding": "2025-06-30", "operatingCashflow": "963000000", "repurchaseOfStock": null, "capitalExpenditures": "-499000000" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:44:08.020701+00:00", "is_restated": false, "income_statement": { "revenue": 12551000000, "cost_of_revenue": 10673000000, "gross_profit": 1878000000, "ebit": -200000000, "ebitda": -220000000, "pretax_income": null, "tax_provision": null, "net_income": -473000000, "net_income_to_common": -473000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 835000000, "total_current_assets": 13603000000, "total_assets": 62609000000, "short_term_debt": 4729000000, "long_term_debt": 24713000000, "total_debt": 36600000000, "total_liabilities": null, "total_equity": -4508000000, "shares_outstanding": 659481003, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 2456000000, "capital_expenditure": -824000000, "free_cash_flow": 1632000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -1037000000 }, "complete_fields": { "id": 383624, "ticker_id": 13861, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:44:08.020701+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-220000000", "netIncome": "-473000000", "grossProfit": "1878000000", "totalRevenue": "12551000000", "costOfRevenue": "10673000000", "interestExpense": "428000000", "operatingIncome": "-200000000", "fiscalDateEnding": "2025-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": "36600000000", "totalAssets": "62609000000", "longTermDebt": "24713000000", "shortTermDebt": "4729000000", "fiscalDateEnding": "2025-03-31", "totalLiabilities": null, "sharesOutstanding": "659481003", "totalCurrentAssets": "13603000000", "totalShareholderEquity": "-4508000000", "totalCurrentLiabilities": "26112000000", "cashAndShortTermInvestments": "835000000" }, "cashflow": { "freeCashFlow": "1632000000", "dividendsPaid": null, "issuanceOfDebt": "325000000", "issuanceOfStock": null, "repaymentOfDebt": "-1362000000", "fiscalDateEnding": "2025-03-31", "operatingCashflow": "2456000000", "repurchaseOfStock": null, "capitalExpenditures": "-824000000" } }, "revenue": 12551000000, "cost_of_revenue": 10673000000, "gross_profit": 1878000000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -200000000, "depreciation_amortisation": null, "ebitda": -220000000, "interest_expense": 428000000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -473000000, "net_income_continuing_ops": null, "net_income_to_common": -473000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 835000000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 13603000000, "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": 62609000000, "short_term_debt": 4729000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 26112000000, "long_term_debt": 24713000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 36600000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": -4508000000, "shares_outstanding": 659481003, "operating_cash_flow": 2456000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -824000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -1037000000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 1632000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-220000000", "netIncome": "-473000000", "grossProfit": "1878000000", "totalRevenue": "12551000000", "costOfRevenue": "10673000000", "interestExpense": "428000000", "operatingIncome": "-200000000", "fiscalDateEnding": "2025-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": "36600000000", "totalAssets": "62609000000", "longTermDebt": "24713000000", "shortTermDebt": "4729000000", "fiscalDateEnding": "2025-03-31", "totalLiabilities": null, "sharesOutstanding": "659481003", "totalCurrentAssets": "13603000000", "totalShareholderEquity": "-4508000000", "totalCurrentLiabilities": "26112000000", "cashAndShortTermInvestments": "835000000" }, "cashflow": { "freeCashFlow": "1632000000", "dividendsPaid": null, "issuanceOfDebt": "325000000", "issuanceOfStock": null, "repaymentOfDebt": "-1362000000", "fiscalDateEnding": "2025-03-31", "operatingCashflow": "2456000000", "repurchaseOfStock": null, "capitalExpenditures": "-824000000" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:44:08.020701+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": 383625, "ticker_id": 13861, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:44:08.020701+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "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": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "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": "2026-06-07T11:44:08.020701+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": 383627, "ticker_id": 13861, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:44:08.020701+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 }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2024-09-30", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } }, "revenue": null, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": null, "depreciation_amortisation": null, "ebitda": null, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": null, "net_income_continuing_ops": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": null, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": null, "shares_outstanding": null, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": null, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2024-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2024-09-30", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "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" } ], "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" ] } } }