{ "ticker": { "uuid": "db564db3-906d-463f-83d9-09b0aeb98c6b", "symbol": "SHA0", "name": "Schaeffler AG", "exchange": "GER", "exchange_name": "XETRA", "country": "DE", "currency": "EUR", "sector": "Consumer Cyclical", "industry": "Auto Parts", "page_url": "https://sharemaestro.com/factors/ticker/db564db3-906d-463f-83d9-09b0aeb98c6b/", "api_url": "https://sharemaestro.com/factors/api/tickers/db564db3-906d-463f-83d9-09b0aeb98c6b/" }, "ticker_metadata": { "id": 20414, "uuid": "db564db3-906d-463f-83d9-09b0aeb98c6b", "symbol": "SHA0", "name": "Schaeffler AG", "asset_type": "equity", "market_cap": 9977982976, "stock_exchange_id": 8, "industry": "Auto Parts", "sector": "Consumer Cyclical", "description": "Schaeffler AG, together with its subsidiaries, develops, manufactures, and sells components and systems for industrial applications in Europe, the Americas, China, and the Asia Pacific. It operates through E-Mobility, Powertrain and Chassis, Vehicle Lifetime Solutions, Bearings & Industrial Solutions divisions. The E-Mobility division offers mechanical, mechatronic, and electronic components and systems for powertrain electrification used in passenger cars and commercial vehicles. It includes electric drives, controls, and mechatronics and modules, as well as battery components, decoupling units, and wet clutches. The Powertrain & Chassis division develops, manufactures, and distributes components and system solutions for electrified powertrains and internal combustion engine, as well as chassis and steering technologies. This segment also provides engine and transmission systems, powertrain solutions, and chassis systems; torque converters, hybrid dampers, clutches, variable valve train systems, valve-lash adjustment elements, balancer shafts, camshaft phasing systems, timing drives, and front end auxiliary drives. The Vehicle Lifetime Solutions division offers components and repair solutions for passenger cars, light and heavy commercial vehicles, tractors, and two-wheelers. The Bearings & Industrial Solutions division develops, manufactures, and distributes rotary and linear bearing solutions, drive components and systems for industrial automation sectors, and service solutions. The company has a strategic technology partnership with Hexagon Robotics for the development and supply of high-precision strain wave and planetary gear actuators. The company was formerly known as INA Beteiligungsgesellschaft mit beschr\u00e4nkter Haftung and changed its name to Schaeffler AG in October 2014. Schaeffler AG was founded in 1946 and is headquartered in Herzogenaurach, Germany. Schaeffler AG is a subsidiary of IHO Verwaltungs GmbH.", "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": "db564db3-906d-463f-83d9-09b0aeb98c6b", "symbol": "SHA0", "name": "Schaeffler AG", "exchange": "GER", "exchange_name": "XETRA", "country": "DE", "currency": "EUR", "sector": "Consumer Cyclical", "industry": "Auto Parts", "page_url": "https://sharemaestro.com/factors/ticker/db564db3-906d-463f-83d9-09b0aeb98c6b/", "api_url": "https://sharemaestro.com/factors/api/tickers/db564db3-906d-463f-83d9-09b0aeb98c6b/" }, "week_end_date": "2026-06-07", "universe": "EUR_DE", "score": { "os": 0.63, "value": 0.55, "quality": 0.09, "momentum": 0.95, "coverage": 0.848, "confidence": 0.516, "delta": null }, "headline_factors": { "price": 9.71, "market_cap": 9174829864.11, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": 0.0991, "shareholder_yield": 0.0334, "roe": -0.2732, "piotroski_f_score": 2, "momentum_12_1": 1.1786, "volatility_252d": 0.5579 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "yfinance", "financials_period_end": "2024-12-31", "financials_age_days": 523, "has_full_data": true, "completeness_score": 0.7857, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T12:30:37.066963+00:00", "batch_id": "" }, "size": { "price_close": 9.71, "market_cap": 9174829864.11, "market_cap_usd": 9174829864.11, "enterprise_value": 14898829864.11, "shares_outstanding": 944884641, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 2.8352, "ptbv_ratio": 2.8352, "ps_ratio": 0.4217, "pcf_ratio": 6.4978, "pfcf_ratio": 21.9494, "ev_ebitda": 10.0941, "ev_ebit": 20.8375, "ev_sales": 0.6848, "ev_fcf": 35.6431, "earnings_yield": null, "fcf_yield": 0.0281, "price_to_sales": 0.4217, "price_to_book": 2.8352, "price_to_cashflow": 6.4978, "ebitda_to_ev": 0.0991, "sales_yield": 1.4603 }, "yield": { "dividend_yield": 0.0334, "buyback_yield": 0, "shareholder_yield": 0.0334, "debt_paydown_yield": 0, "total_yield": 0.0334 }, "quality": { "gross_margin": 0.1965, "operating_margin": 0.0329, "net_margin": -0.0406, "ebitda_margin": 0.0678, "fcf_margin": 0.0192, "roe": -0.2732, "roa": -0.0411, "roic": 0.0598, "roc_greenblatt": null, "asset_turnover": 1.0113, "cash_conversion": -0.4729, "accruals_ratio": -0.1067, "sbc_to_revenue": null, "piotroski_f_score": 2, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.1111, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.1988, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": null, "net_debt_to_ebitda": 3.878, "debt_to_assets": 0.3603, "interest_coverage": 2.0785, "current_ratio": 1.4618, "quick_ratio": 1.4618, "net_debt": 5724000000, "local_beta": 1.6699, "volatility_252d": 0.5579, "volatility_60d": 1.3488, "max_drawdown_12m": -0.4369, "risk_adjusted_momentum": 2.1126 }, "growth": { "revenue_growth_1y": 0.1149, "revenue_growth_3y_cagr": 0.095, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.0561, "book_value_growth_1y": -0.2884, "revenue_growth": 0.1149, "earnings_growth": null }, "momentum": { "price_return_1m": 0.1059, "price_return_3m": 0.2972, "price_return_6m": 0.3193, "price_return_9m": 0.804, "price_return_12m": 1.4094, "price_return_12m_ex1m": 1.1786, "momentum_6m": 0.3193, "momentum_12m": 1.4094, "momentum_12_1": 1.1786, "distance_from_52w_high": -0.1534, "distance_from_52w_low": 1.441, "relative_strength": 1.3907 }, "raw_ttm": { "revenue_ttm": 21757000000, "gross_profit_ttm": 4276000000, "ebit_ttm": 715000000, "ebitda_ttm": 1476000000, "net_income_ttm": -884000000, "eps_diluted_ttm": -0.9356, "operating_cash_flow_ttm": 1412000000, "capital_expenditure_ttm": -994000000, "fcf_ttm": 418000000, "dividends_paid_ttm": -306000000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 344000000, "cash_and_equivalents": 2027000000, "total_current_assets": 10617000000, "total_current_liabilities": 7263000000, "net_ppe": null, "total_assets": 21513000000, "total_debt": 7751000000, "total_equity": 3236000000, "net_working_capital": 2148000000, "book_value_per_share": 3.4248, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 3.4248 }, "ranks": { "universe_ticker_count": 632, "rank_pe": 50, "rank_pb": 62, "rank_ptbv": 62, "rank_ps": 15, "rank_pcf": 29, "rank_ev_ebitda": 49, "rank_ev_ebit": 71, "rank_earnings_yield": 50, "rank_fcf_yield": 61, "rank_dividend_yield": 26, "rank_shareholder_yield": 40, "rank_total_yield": 52, "rank_roe": 92, "rank_roc": 50, "rank_roic": 66, "rank_gross_margin": 84, "rank_fcf_margin": 74, "rank_piotroski": 99, "rank_accruals": 13, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 22, "rank_momentum_12m": 6, "rank_momentum_12m_ex1m": 8, "rank_relative_strength": 6 }, "composites": { "value_composite": 45, "quality_composite": 91, "momentum_composite": 5, "growth_composite": 24, "yield_composite": 34, "svqf_composite": 57, "vc1_composite": 32, "vc2_composite": 31, "vc3_composite": 33, "trending_value_composite": null, "overall_composite": 37, "quality_value_composite": 0.2225, "os_score": 0.63, "value_percentile": 0.55, "quality_percentile": 0.09, "momentum_percentile": 0.95, "factor_coverage": 0.848, "signal_confidence": 0.516, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 74, "small_cap_core_rank": 38, "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": 8115, "ticker_id": 20414, "universe_id": 5, "week_end_date": "2026-06-07", "source_primary": "yfinance", "source_gaps": {}, "financials_period_end": "2024-12-31", "financials_age_days": 523, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T12:30:37.066963+00:00", "batch_id": "", "os_score_delta": null, "price_close": 9.71, "market_cap": 9174829864.11, "market_cap_usd": 9174829864.11, "enterprise_value": 14898829864.11, "shares_outstanding": 944884641, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 2.83523791, "ptbv_ratio": 2.83523791, "ps_ratio": 0.42169554, "pcf_ratio": 6.49775486, "pfcf_ratio": 21.94935374, "ev_ebitda": 10.09405817, "ev_ebit": 20.83752429, "ev_sales": 0.68478328, "ev_fcf": 35.64313365, "earnings_yield": null, "fcf_yield": 0.02805589, "dividend_yield": 0.03335212, "buyback_yield": 0, "shareholder_yield": 0.03335212, "debt_paydown_yield": 0, "total_yield": 0.03335212, "gross_margin": 0.19653445, "operating_margin": 0.03286299, "net_margin": -0.0406306, "ebitda_margin": 0.06784024, "fcf_margin": 0.01921221, "roe": -0.27317676, "roa": -0.04109143, "roic": 0.05984933, "roc_greenblatt": null, "asset_turnover": 1.01134198, "cash_conversion": -0.47285068, "accruals_ratio": -0.10672617, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 3.87804878, "debt_to_assets": 0.36029378, "interest_coverage": 2.07848837, "current_ratio": 1.46179265, "quick_ratio": 1.46179265, "net_debt": 5724000000, "revenue_growth_1y": 0.11493901, "revenue_growth_3y_cagr": 0.0950253, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.05609756, "book_value_growth_1y": -0.28843566, "piotroski_f_score": 2, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.111109, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.10592255, "price_return_3m": 0.29723554, "price_return_6m": 0.31933793, "price_return_9m": 0.80404101, "price_return_12m": 1.40941792, "price_return_12m_ex1m": 1.17864978, "distance_from_52w_high": -0.15336014, "distance_from_52w_low": 1.44096681, "relative_strength": 1.39071395, "local_beta": 1.6699, "volatility_252d": 0.557912, "volatility_60d": 1.348816, "max_drawdown_12m": -0.4369218, "revenue_ttm": 21757000000, "gross_profit_ttm": 4276000000, "ebit_ttm": 715000000, "ebitda_ttm": 1476000000, "net_income_ttm": -884000000, "eps_diluted_ttm": -0.93556394, "operating_cash_flow_ttm": 1412000000, "capital_expenditure_ttm": -994000000, "fcf_ttm": 418000000, "dividends_paid_ttm": -306000000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 344000000, "cash_and_equivalents": 2027000000, "total_current_assets": 10617000000, "total_current_liabilities": 7263000000, "net_ppe": null, "total_assets": 21513000000, "total_debt": 7751000000, "total_equity": 3236000000, "net_working_capital": 2148000000, "book_value_per_share": 3.42475669, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 3.42475669, "universe_ticker_count": 632, "sector": "Consumer Cyclical", "rank_pe": 50, "rank_pb": 62, "rank_ptbv": 62, "rank_ps": 15, "rank_pcf": 29, "rank_ev_ebitda": 49, "rank_ev_ebit": 71, "rank_earnings_yield": 50, "rank_fcf_yield": 61, "rank_dividend_yield": 26, "rank_shareholder_yield": 40, "rank_total_yield": 52, "rank_roe": 92, "rank_roc": 50, "rank_roic": 66, "rank_gross_margin": 84, "rank_fcf_margin": 74, "rank_piotroski": 99, "rank_accruals": 13, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 22, "rank_momentum_12m": 6, "rank_momentum_12m_ex1m": 8, "rank_relative_strength": 6, "value_composite": 45, "quality_composite": 91, "momentum_composite": 5, "growth_composite": 24, "yield_composite": 34, "svqf_composite": 57, "vc1_composite": 32, "vc2_composite": 31, "vc3_composite": 33, "trending_value_composite": null, "overall_composite": 37, "factor_coverage": 0.848, "signal_confidence": 0.516, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 74, "small_cap_core_rank": 38, "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": 9.71, "os": 0.63, "value": 0.55, "quality": 0.09, "momentum": 0.95, "confidence": 0.516, "coverage": 0.848, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.0334, "roe": -0.2732, "momentum_12_1": 1.1786, "complete_fields": { "id": 8115, "ticker_id": 20414, "universe_id": 5, "week_end_date": "2026-06-07", "source_primary": "yfinance", "source_gaps": {}, "financials_period_end": "2024-12-31", "financials_age_days": 523, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T12:30:37.066963+00:00", "batch_id": "", "os_score_delta": null, "price_close": 9.71, "market_cap": 9174829864.11, "market_cap_usd": 9174829864.11, "enterprise_value": 14898829864.11, "shares_outstanding": 944884641, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 2.83523791, "ptbv_ratio": 2.83523791, "ps_ratio": 0.42169554, "pcf_ratio": 6.49775486, "pfcf_ratio": 21.94935374, "ev_ebitda": 10.09405817, "ev_ebit": 20.83752429, "ev_sales": 0.68478328, "ev_fcf": 35.64313365, "earnings_yield": null, "fcf_yield": 0.02805589, "dividend_yield": 0.03335212, "buyback_yield": 0, "shareholder_yield": 0.03335212, "debt_paydown_yield": 0, "total_yield": 0.03335212, "gross_margin": 0.19653445, "operating_margin": 0.03286299, "net_margin": -0.0406306, "ebitda_margin": 0.06784024, "fcf_margin": 0.01921221, "roe": -0.27317676, "roa": -0.04109143, "roic": 0.05984933, "roc_greenblatt": null, "asset_turnover": 1.01134198, "cash_conversion": -0.47285068, "accruals_ratio": -0.10672617, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 3.87804878, "debt_to_assets": 0.36029378, "interest_coverage": 2.07848837, "current_ratio": 1.46179265, "quick_ratio": 1.46179265, "net_debt": 5724000000, "revenue_growth_1y": 0.11493901, "revenue_growth_3y_cagr": 0.0950253, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.05609756, "book_value_growth_1y": -0.28843566, "piotroski_f_score": 2, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.111109, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.10592255, "price_return_3m": 0.29723554, "price_return_6m": 0.31933793, "price_return_9m": 0.80404101, "price_return_12m": 1.40941792, "price_return_12m_ex1m": 1.17864978, "distance_from_52w_high": -0.15336014, "distance_from_52w_low": 1.44096681, "relative_strength": 1.39071395, "local_beta": 1.6699, "volatility_252d": 0.557912, "volatility_60d": 1.348816, "max_drawdown_12m": -0.4369218, "revenue_ttm": 21757000000, "gross_profit_ttm": 4276000000, "ebit_ttm": 715000000, "ebitda_ttm": 1476000000, "net_income_ttm": -884000000, "eps_diluted_ttm": -0.93556394, "operating_cash_flow_ttm": 1412000000, "capital_expenditure_ttm": -994000000, "fcf_ttm": 418000000, "dividends_paid_ttm": -306000000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 344000000, "cash_and_equivalents": 2027000000, "total_current_assets": 10617000000, "total_current_liabilities": 7263000000, "net_ppe": null, "total_assets": 21513000000, "total_debt": 7751000000, "total_equity": 3236000000, "net_working_capital": 2148000000, "book_value_per_share": 3.42475669, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 3.42475669, "universe_ticker_count": 632, "sector": "Consumer Cyclical", "rank_pe": 50, "rank_pb": 62, "rank_ptbv": 62, "rank_ps": 15, "rank_pcf": 29, "rank_ev_ebitda": 49, "rank_ev_ebit": 71, "rank_earnings_yield": 50, "rank_fcf_yield": 61, "rank_dividend_yield": 26, "rank_shareholder_yield": 40, "rank_total_yield": 52, "rank_roe": 92, "rank_roc": 50, "rank_roic": 66, "rank_gross_margin": 84, "rank_fcf_margin": 74, "rank_piotroski": 99, "rank_accruals": 13, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 22, "rank_momentum_12m": 6, "rank_momentum_12m_ex1m": 8, "rank_relative_strength": 6, "value_composite": 45, "quality_composite": 91, "momentum_composite": 5, "growth_composite": 24, "yield_composite": 34, "svqf_composite": 57, "vc1_composite": 32, "vc2_composite": 31, "vc3_composite": 33, "trending_value_composite": null, "overall_composite": 37, "factor_coverage": 0.848, "signal_confidence": 0.516, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 74, "small_cap_core_rank": 38, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:17:27.349000+00:00", "is_restated": false, "income_statement": { "revenue": 18188000000, "cost_of_revenue": 14356000000, "gross_profit": 3832000000, "ebit": 876000000, "ebitda": 1471000000, "pretax_income": null, "tax_provision": null, "net_income": -632000000, "net_income_to_common": -632000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 973000000, "total_current_assets": 9801000000, "total_assets": 21370000000, "short_term_debt": 971000000, "long_term_debt": 5133000000, "total_debt": 6599000000, "total_liabilities": null, "total_equity": 3814000000, "shares_outstanding": 944884641, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 1390000000, "capital_expenditure": -957000000, "free_cash_flow": 433000000, "dividends_paid": -306000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 1584000000 }, "complete_fields": { "id": 389386, "ticker_id": 20414, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:17:27.349000+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "1471000000", "netIncome": "-632000000", "grossProfit": "3832000000", "totalRevenue": "18188000000", "costOfRevenue": "14356000000", "interestExpense": "343000000", "operatingIncome": "876000000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": "987000000", "depreciationAndAmortization": "1125000000" }, "balance": { "totalDebt": "6599000000", "totalAssets": "21370000000", "longTermDebt": "5133000000", "shortTermDebt": "971000000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "944884641", "totalCurrentAssets": "9801000000", "totalShareholderEquity": "3814000000", "totalCurrentLiabilities": "7673000000", "cashAndShortTermInvestments": "973000000" }, "cashflow": { "freeCashFlow": "433000000", "dividendsPaid": "-306000000", "issuanceOfDebt": "2599000000", "issuanceOfStock": null, "repaymentOfDebt": "-1015000000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "1390000000", "repurchaseOfStock": null, "capitalExpenditures": "-957000000" } }, "revenue": 18188000000, "cost_of_revenue": 14356000000, "gross_profit": 3832000000, "research_and_development": 987000000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 876000000, "depreciation_amortisation": 1125000000, "ebitda": 1471000000, "interest_expense": 343000000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -632000000, "net_income_continuing_ops": null, "net_income_to_common": -632000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 973000000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 9801000000, "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": 21370000000, "short_term_debt": 971000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 7673000000, "long_term_debt": 5133000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 6599000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 3814000000, "shares_outstanding": 944884641, "operating_cash_flow": 1390000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -957000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -306000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 1584000000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 433000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "1471000000", "netIncome": "-632000000", "grossProfit": "3832000000", "totalRevenue": "18188000000", "costOfRevenue": "14356000000", "interestExpense": "343000000", "operatingIncome": "876000000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": "987000000", "depreciationAndAmortization": "1125000000" }, "balance": { "totalDebt": "6599000000", "totalAssets": "21370000000", "longTermDebt": "5133000000", "shortTermDebt": "971000000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "944884641", "totalCurrentAssets": "9801000000", "totalShareholderEquity": "3814000000", "totalCurrentLiabilities": "7673000000", "cashAndShortTermInvestments": "973000000" }, "cashflow": { "freeCashFlow": "433000000", "dividendsPaid": "-306000000", "issuanceOfDebt": "2599000000", "issuanceOfStock": null, "repaymentOfDebt": "-1015000000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "1390000000", "repurchaseOfStock": null, "capitalExpenditures": "-957000000" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:17:27.349000+00:00", "is_restated": false, "income_statement": { "revenue": 16313000000, "cost_of_revenue": 12805000000, "gross_profit": 3507000000, "ebit": 1117000000, "ebitda": 1774000000, "pretax_income": null, "tax_provision": null, "net_income": 309000000, "net_income_to_common": 309000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 511000000, "total_current_assets": 7046000000, "total_assets": 15016000000, "short_term_debt": 890000000, "long_term_debt": 3059000000, "total_debt": 4187000000, "total_liabilities": null, "total_equity": 3778000000, "shares_outstanding": 666000000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 1348000000, "capital_expenditure": -938000000, "free_cash_flow": 410000000, "dividends_paid": -306000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 654000000 }, "complete_fields": { "id": 389388, "ticker_id": 20414, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:17:27.349000+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "1774000000", "netIncome": "309000000", "grossProfit": "3507000000", "totalRevenue": "16313000000", "costOfRevenue": "12805000000", "interestExpense": "197000000", "operatingIncome": "1117000000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": "768000000", "depreciationAndAmortization": "1002000000" }, "balance": { "totalDebt": "4187000000", "totalAssets": "15016000000", "longTermDebt": "3059000000", "shortTermDebt": "890000000", "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "666000000", "totalCurrentAssets": "7046000000", "totalShareholderEquity": "3778000000", "totalCurrentLiabilities": "5287000000", "cashAndShortTermInvestments": "511000000" }, "cashflow": { "freeCashFlow": "410000000", "dividendsPaid": "-306000000", "issuanceOfDebt": "716000000", "issuanceOfStock": null, "repaymentOfDebt": "-62000000", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "1348000000", "repurchaseOfStock": null, "capitalExpenditures": "-938000000" } }, "revenue": 16313000000, "cost_of_revenue": 12805000000, "gross_profit": 3507000000, "research_and_development": 768000000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1117000000, "depreciation_amortisation": 1002000000, "ebitda": 1774000000, "interest_expense": 197000000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 309000000, "net_income_continuing_ops": null, "net_income_to_common": 309000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 511000000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 7046000000, "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": 15016000000, "short_term_debt": 890000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 5287000000, "long_term_debt": 3059000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 4187000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 3778000000, "shares_outstanding": 666000000, "operating_cash_flow": 1348000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -938000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -306000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 654000000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 410000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "1774000000", "netIncome": "309000000", "grossProfit": "3507000000", "totalRevenue": "16313000000", "costOfRevenue": "12805000000", "interestExpense": "197000000", "operatingIncome": "1117000000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": "768000000", "depreciationAndAmortization": "1002000000" }, "balance": { "totalDebt": "4187000000", "totalAssets": "15016000000", "longTermDebt": "3059000000", "shortTermDebt": "890000000", "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "666000000", "totalCurrentAssets": "7046000000", "totalShareholderEquity": "3778000000", "totalCurrentLiabilities": "5287000000", "cashAndShortTermInvestments": "511000000" }, "cashflow": { "freeCashFlow": "410000000", "dividendsPaid": "-306000000", "issuanceOfDebt": "716000000", "issuanceOfStock": null, "repaymentOfDebt": "-62000000", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "1348000000", "repurchaseOfStock": null, "capitalExpenditures": "-938000000" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:17:27.349000+00:00", "is_restated": false, "income_statement": { "revenue": 15809000000, "cost_of_revenue": 12230000000, "gross_profit": 3579000000, "ebit": 996000000, "ebitda": 1966000000, "pretax_income": null, "tax_provision": null, "net_income": 557000000, "net_income_to_common": 557000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 822000000, "total_current_assets": 7104000000, "total_assets": 14284000000, "short_term_debt": 55000000, "long_term_debt": 3231000000, "total_debt": 3505000000, "total_liabilities": null, "total_equity": 4016000000, "shares_outstanding": 666000000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 1139000000, "capital_expenditure": -791000000, "free_cash_flow": 348000000, "dividends_paid": -336000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -492000000 }, "complete_fields": { "id": 389389, "ticker_id": 20414, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:17:27.349000+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "1966000000", "netIncome": "557000000", "grossProfit": "3579000000", "totalRevenue": "15809000000", "costOfRevenue": "12230000000", "interestExpense": "124000000", "operatingIncome": "996000000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": "768000000", "depreciationAndAmortization": "990000000" }, "balance": { "totalDebt": "3505000000", "totalAssets": "14284000000", "longTermDebt": "3231000000", "shortTermDebt": "55000000", "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "666000000", "totalCurrentAssets": "7104000000", "totalShareholderEquity": "4016000000", "totalCurrentLiabilities": "4372000000", "cashAndShortTermInvestments": "822000000" }, "cashflow": { "freeCashFlow": "348000000", "dividendsPaid": "-336000000", "issuanceOfDebt": "55000000", "issuanceOfStock": null, "repaymentOfDebt": "-547000000", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "1139000000", "repurchaseOfStock": null, "capitalExpenditures": "-791000000" } }, "revenue": 15809000000, "cost_of_revenue": 12230000000, "gross_profit": 3579000000, "research_and_development": 768000000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 996000000, "depreciation_amortisation": 990000000, "ebitda": 1966000000, "interest_expense": 124000000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 557000000, "net_income_continuing_ops": null, "net_income_to_common": 557000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 822000000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 7104000000, "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": 14284000000, "short_term_debt": 55000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 4372000000, "long_term_debt": 3231000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 3505000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 4016000000, "shares_outstanding": 666000000, "operating_cash_flow": 1139000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -791000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -336000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -492000000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 348000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "1966000000", "netIncome": "557000000", "grossProfit": "3579000000", "totalRevenue": "15809000000", "costOfRevenue": "12230000000", "interestExpense": "124000000", "operatingIncome": "996000000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": "768000000", "depreciationAndAmortization": "990000000" }, "balance": { "totalDebt": "3505000000", "totalAssets": "14284000000", "longTermDebt": "3231000000", "shortTermDebt": "55000000", "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "666000000", "totalCurrentAssets": "7104000000", "totalShareholderEquity": "4016000000", "totalCurrentLiabilities": "4372000000", "cashAndShortTermInvestments": "822000000" }, "cashflow": { "freeCashFlow": "348000000", "dividendsPaid": "-336000000", "issuanceOfDebt": "55000000", "issuanceOfStock": null, "repaymentOfDebt": "-547000000", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "1139000000", "repurchaseOfStock": null, "capitalExpenditures": "-791000000" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:17:27.349000+00:00", "is_restated": false, "income_statement": { "revenue": 13852000000, "cost_of_revenue": 10412000000, "gross_profit": 3440000000, "ebit": 1221000000, "ebitda": 2214000000, "pretax_income": null, "tax_provision": null, "net_income": 756000000, "net_income_to_common": 756000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1601000000, "total_current_assets": 7170000000, "total_assets": 14364000000, "short_term_debt": 544000000, "long_term_debt": 3232000000, "total_debt": 3987000000, "total_liabilities": null, "total_equity": 3053000000, "shares_outstanding": 666000000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 1276000000, "capital_expenditure": -671000000, "free_cash_flow": 605000000, "dividends_paid": -165000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -302000000 }, "complete_fields": { "id": 389390, "ticker_id": 20414, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:17:27.349000+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "2214000000", "netIncome": "756000000", "grossProfit": "3440000000", "totalRevenue": "13852000000", "costOfRevenue": "10412000000", "interestExpense": "126000000", "operatingIncome": "1221000000", "fiscalDateEnding": "2021-12-31", "researchAndDevelopment": "748000000", "depreciationAndAmortization": "966000000" }, "balance": { "totalDebt": "3987000000", "totalAssets": "14364000000", "longTermDebt": "3232000000", "shortTermDebt": "544000000", "fiscalDateEnding": "2021-12-31", "totalLiabilities": null, "sharesOutstanding": "666000000", "totalCurrentAssets": "7170000000", "totalShareholderEquity": "3053000000", "totalCurrentLiabilities": "4683000000", "cashAndShortTermInvestments": "1601000000" }, "cashflow": { "freeCashFlow": "605000000", "dividendsPaid": "-165000000", "issuanceOfDebt": "0", "issuanceOfStock": null, "repaymentOfDebt": "-302000000", "fiscalDateEnding": "2021-12-31", "operatingCashflow": "1276000000", "repurchaseOfStock": null, "capitalExpenditures": "-671000000" } }, "revenue": 13852000000, "cost_of_revenue": 10412000000, "gross_profit": 3440000000, "research_and_development": 748000000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1221000000, "depreciation_amortisation": 966000000, "ebitda": 2214000000, "interest_expense": 126000000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 756000000, "net_income_continuing_ops": null, "net_income_to_common": 756000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1601000000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 7170000000, "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": 14364000000, "short_term_debt": 544000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 4683000000, "long_term_debt": 3232000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 3987000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 3053000000, "shares_outstanding": 666000000, "operating_cash_flow": 1276000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -671000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -165000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -302000000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 605000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "2214000000", "netIncome": "756000000", "grossProfit": "3440000000", "totalRevenue": "13852000000", "costOfRevenue": "10412000000", "interestExpense": "126000000", "operatingIncome": "1221000000", "fiscalDateEnding": "2021-12-31", "researchAndDevelopment": "748000000", "depreciationAndAmortization": "966000000" }, "balance": { "totalDebt": "3987000000", "totalAssets": "14364000000", "longTermDebt": "3232000000", "shortTermDebt": "544000000", "fiscalDateEnding": "2021-12-31", "totalLiabilities": null, "sharesOutstanding": "666000000", "totalCurrentAssets": "7170000000", "totalShareholderEquity": "3053000000", "totalCurrentLiabilities": "4683000000", "cashAndShortTermInvestments": "1601000000" }, "cashflow": { "freeCashFlow": "605000000", "dividendsPaid": "-165000000", "issuanceOfDebt": "0", "issuanceOfStock": null, "repaymentOfDebt": "-302000000", "fiscalDateEnding": "2021-12-31", "operatingCashflow": "1276000000", "repurchaseOfStock": null, "capitalExpenditures": "-671000000" } } } ], "quarterly": [ { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:17:27.349000+00:00", "is_restated": false, "income_statement": { "revenue": 5922000000, "cost_of_revenue": 4784000000, "gross_profit": 1138000000, "ebit": 151000000, "ebitda": 533000000, "pretax_income": null, "tax_provision": null, "net_income": -40000000, "net_income_to_common": -40000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2027000000, "total_current_assets": 10617000000, "total_assets": 21513000000, "short_term_debt": 821000000, "long_term_debt": 6455000000, "total_debt": 7751000000, "total_liabilities": null, "total_equity": 3236000000, "shares_outstanding": 944884641, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 260000000, "capital_expenditure": -205000000, "free_cash_flow": 55000000, "dividends_paid": -248000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 1210000000 }, "complete_fields": { "id": 389383, "ticker_id": 20414, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:17:27.349000+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "533000000", "netIncome": "-40000000", "grossProfit": "1138000000", "totalRevenue": "5922000000", "costOfRevenue": "4784000000", "interestExpense": "100000000", "operatingIncome": "151000000", "fiscalDateEnding": "2025-06-30", "researchAndDevelopment": "389000000", "depreciationAndAmortization": "362000000" }, "balance": { "totalDebt": "7751000000", "totalAssets": "21513000000", "longTermDebt": "6455000000", "shortTermDebt": "821000000", "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "944884641", "totalCurrentAssets": "10617000000", "totalShareholderEquity": "3236000000", "totalCurrentLiabilities": "7263000000", "cashAndShortTermInvestments": "2027000000" }, "cashflow": { "freeCashFlow": "55000000", "dividendsPaid": "-248000000", "issuanceOfDebt": "1378000000", "issuanceOfStock": null, "repaymentOfDebt": "-168000000", "fiscalDateEnding": "2025-06-30", "operatingCashflow": "260000000", "repurchaseOfStock": null, "capitalExpenditures": "-205000000" } }, "revenue": 5922000000, "cost_of_revenue": 4784000000, "gross_profit": 1138000000, "research_and_development": 389000000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 151000000, "depreciation_amortisation": 362000000, "ebitda": 533000000, "interest_expense": 100000000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -40000000, "net_income_continuing_ops": null, "net_income_to_common": -40000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2027000000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 10617000000, "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": 21513000000, "short_term_debt": 821000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 7263000000, "long_term_debt": 6455000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 7751000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 3236000000, "shares_outstanding": 944884641, "operating_cash_flow": 260000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -205000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -248000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 1210000000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 55000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "533000000", "netIncome": "-40000000", "grossProfit": "1138000000", "totalRevenue": "5922000000", "costOfRevenue": "4784000000", "interestExpense": "100000000", "operatingIncome": "151000000", "fiscalDateEnding": "2025-06-30", "researchAndDevelopment": "389000000", "depreciationAndAmortization": "362000000" }, "balance": { "totalDebt": "7751000000", "totalAssets": "21513000000", "longTermDebt": "6455000000", "shortTermDebt": "821000000", "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "944884641", "totalCurrentAssets": "10617000000", "totalShareholderEquity": "3236000000", "totalCurrentLiabilities": "7263000000", "cashAndShortTermInvestments": "2027000000" }, "cashflow": { "freeCashFlow": "55000000", "dividendsPaid": "-248000000", "issuanceOfDebt": "1378000000", "issuanceOfStock": null, "repaymentOfDebt": "-168000000", "fiscalDateEnding": "2025-06-30", "operatingCashflow": "260000000", "repurchaseOfStock": null, "capitalExpenditures": "-205000000" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:17:27.349000+00:00", "is_restated": false, "income_statement": { "revenue": 5924000000, "cost_of_revenue": 4651000000, "gross_profit": 1272000000, "ebit": 278000000, "ebitda": 634000000, "pretax_income": null, "tax_provision": null, "net_income": 83000000, "net_income_to_common": 83000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1087000000, "total_current_assets": 9897000000, "total_assets": 21204000000, "short_term_debt": 923000000, "long_term_debt": 5177000000, "total_debt": 6572000000, "total_liabilities": null, "total_equity": 3931000000, "shares_outstanding": 944884641, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 124000000, "capital_expenditure": -250000000, "free_cash_flow": -126000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -8000000 }, "complete_fields": { "id": 389384, "ticker_id": 20414, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:17:27.349000+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "634000000", "netIncome": "83000000", "grossProfit": "1272000000", "totalRevenue": "5924000000", "costOfRevenue": "4651000000", "interestExpense": "97000000", "operatingIncome": "278000000", "fiscalDateEnding": "2025-03-31", "researchAndDevelopment": "435000000", "depreciationAndAmortization": "351000000" }, "balance": { "totalDebt": "6572000000", "totalAssets": "21204000000", "longTermDebt": "5177000000", "shortTermDebt": "923000000", "fiscalDateEnding": "2025-03-31", "totalLiabilities": null, "sharesOutstanding": "944884641", "totalCurrentAssets": "9897000000", "totalShareholderEquity": "3931000000", "totalCurrentLiabilities": "7554000000", "cashAndShortTermInvestments": "1087000000" }, "cashflow": { "freeCashFlow": "-126000000", "dividendsPaid": null, "issuanceOfDebt": "49000000", "issuanceOfStock": null, "repaymentOfDebt": "-57000000", "fiscalDateEnding": "2025-03-31", "operatingCashflow": "124000000", "repurchaseOfStock": null, "capitalExpenditures": "-250000000" } }, "revenue": 5924000000, "cost_of_revenue": 4651000000, "gross_profit": 1272000000, "research_and_development": 435000000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 278000000, "depreciation_amortisation": 351000000, "ebitda": 634000000, "interest_expense": 97000000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 83000000, "net_income_continuing_ops": null, "net_income_to_common": 83000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1087000000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 9897000000, "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": 21204000000, "short_term_debt": 923000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 7554000000, "long_term_debt": 5177000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 6572000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 3931000000, "shares_outstanding": 944884641, "operating_cash_flow": 124000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -250000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -8000000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -126000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "634000000", "netIncome": "83000000", "grossProfit": "1272000000", "totalRevenue": "5924000000", "costOfRevenue": "4651000000", "interestExpense": "97000000", "operatingIncome": "278000000", "fiscalDateEnding": "2025-03-31", "researchAndDevelopment": "435000000", "depreciationAndAmortization": "351000000" }, "balance": { "totalDebt": "6572000000", "totalAssets": "21204000000", "longTermDebt": "5177000000", "shortTermDebt": "923000000", "fiscalDateEnding": "2025-03-31", "totalLiabilities": null, "sharesOutstanding": "944884641", "totalCurrentAssets": "9897000000", "totalShareholderEquity": "3931000000", "totalCurrentLiabilities": "7554000000", "cashAndShortTermInvestments": "1087000000" }, "cashflow": { "freeCashFlow": "-126000000", "dividendsPaid": null, "issuanceOfDebt": "49000000", "issuanceOfStock": null, "repaymentOfDebt": "-57000000", "fiscalDateEnding": "2025-03-31", "operatingCashflow": "124000000", "repurchaseOfStock": null, "capitalExpenditures": "-250000000" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:17:27.349000+00:00", "is_restated": false, "income_statement": { "revenue": 5954000000, "cost_of_revenue": 4951000000, "gross_profit": 1004000000, "ebit": 93000000, "ebitda": -69000000, "pretax_income": null, "tax_provision": null, "net_income": -882000000, "net_income_to_common": -882000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 973000000, "total_current_assets": 9801000000, "total_assets": 21370000000, "short_term_debt": 971000000, "long_term_debt": 5133000000, "total_debt": 6599000000, "total_liabilities": null, "total_equity": 3814000000, "shares_outstanding": 944884641, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 597000000, "capital_expenditure": -312000000, "free_cash_flow": 285000000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -73000000 }, "complete_fields": { "id": 389385, "ticker_id": 20414, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:17:27.349000+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-69000000", "netIncome": "-882000000", "grossProfit": "1004000000", "totalRevenue": "5954000000", "costOfRevenue": "4951000000", "interestExpense": "64000000", "operatingIncome": "93000000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": "369000000", "depreciationAndAmortization": "399000000" }, "balance": { "totalDebt": "6599000000", "totalAssets": "21370000000", "longTermDebt": "5133000000", "shortTermDebt": "971000000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "944884641", "totalCurrentAssets": "9801000000", "totalShareholderEquity": "3814000000", "totalCurrentLiabilities": "7673000000", "cashAndShortTermInvestments": "973000000" }, "cashflow": { "freeCashFlow": "285000000", "dividendsPaid": "0", "issuanceOfDebt": "3000000", "issuanceOfStock": null, "repaymentOfDebt": "-76000000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "597000000", "repurchaseOfStock": null, "capitalExpenditures": "-312000000" } }, "revenue": 5954000000, "cost_of_revenue": 4951000000, "gross_profit": 1004000000, "research_and_development": 369000000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 93000000, "depreciation_amortisation": 399000000, "ebitda": -69000000, "interest_expense": 64000000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -882000000, "net_income_continuing_ops": null, "net_income_to_common": -882000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 973000000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 9801000000, "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": 21370000000, "short_term_debt": 971000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 7673000000, "long_term_debt": 5133000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 6599000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 3814000000, "shares_outstanding": 944884641, "operating_cash_flow": 597000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -312000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -73000000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 285000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-69000000", "netIncome": "-882000000", "grossProfit": "1004000000", "totalRevenue": "5954000000", "costOfRevenue": "4951000000", "interestExpense": "64000000", "operatingIncome": "93000000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": "369000000", "depreciationAndAmortization": "399000000" }, "balance": { "totalDebt": "6599000000", "totalAssets": "21370000000", "longTermDebt": "5133000000", "shortTermDebt": "971000000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "944884641", "totalCurrentAssets": "9801000000", "totalShareholderEquity": "3814000000", "totalCurrentLiabilities": "7673000000", "cashAndShortTermInvestments": "973000000" }, "cashflow": { "freeCashFlow": "285000000", "dividendsPaid": "0", "issuanceOfDebt": "3000000", "issuanceOfStock": null, "repaymentOfDebt": "-76000000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "597000000", "repurchaseOfStock": null, "capitalExpenditures": "-312000000" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:17:27.349000+00:00", "is_restated": false, "income_statement": { "revenue": 3957000000, "cost_of_revenue": 3095000000, "gross_profit": 862000000, "ebit": 193000000, "ebitda": 378000000, "pretax_income": null, "tax_provision": null, "net_income": -45000000, "net_income_to_common": -45000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 766000000, "total_current_assets": 7195000000, "total_assets": 16332000000, "short_term_debt": 167000000, "long_term_debt": 5406000000, "total_debt": 5811000000, "total_liabilities": null, "total_equity": 3562000000, "shares_outstanding": 666000000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 431000000, "capital_expenditure": -227000000, "free_cash_flow": 204000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 60000000 }, "complete_fields": { "id": 389387, "ticker_id": 20414, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:17:27.349000+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "378000000", "netIncome": "-45000000", "grossProfit": "862000000", "totalRevenue": "3957000000", "costOfRevenue": "3095000000", "interestExpense": "83000000", "operatingIncome": "193000000", "fiscalDateEnding": "2024-09-30", "researchAndDevelopment": "203000000", "depreciationAndAmortization": "238000000" }, "balance": { "totalDebt": "5811000000", "totalAssets": "16332000000", "longTermDebt": "5406000000", "shortTermDebt": "167000000", "fiscalDateEnding": "2024-09-30", "totalLiabilities": null, "sharesOutstanding": "666000000", "totalCurrentAssets": "7195000000", "totalShareholderEquity": "3562000000", "totalCurrentLiabilities": "4466000000", "cashAndShortTermInvestments": "766000000" }, "cashflow": { "freeCashFlow": "204000000", "dividendsPaid": null, "issuanceOfDebt": "63000000", "issuanceOfStock": null, "repaymentOfDebt": "-3000000", "fiscalDateEnding": "2024-09-30", "operatingCashflow": "431000000", "repurchaseOfStock": null, "capitalExpenditures": "-227000000" } }, "revenue": 3957000000, "cost_of_revenue": 3095000000, "gross_profit": 862000000, "research_and_development": 203000000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 193000000, "depreciation_amortisation": 238000000, "ebitda": 378000000, "interest_expense": 83000000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -45000000, "net_income_continuing_ops": null, "net_income_to_common": -45000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 766000000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 7195000000, "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": 16332000000, "short_term_debt": 167000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 4466000000, "long_term_debt": 5406000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 5811000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 3562000000, "shares_outstanding": 666000000, "operating_cash_flow": 431000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -227000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 60000000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 204000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "378000000", "netIncome": "-45000000", "grossProfit": "862000000", "totalRevenue": "3957000000", "costOfRevenue": "3095000000", "interestExpense": "83000000", "operatingIncome": "193000000", "fiscalDateEnding": "2024-09-30", "researchAndDevelopment": "203000000", "depreciationAndAmortization": "238000000" }, "balance": { "totalDebt": "5811000000", "totalAssets": "16332000000", "longTermDebt": "5406000000", "shortTermDebt": "167000000", "fiscalDateEnding": "2024-09-30", "totalLiabilities": null, "sharesOutstanding": "666000000", "totalCurrentAssets": "7195000000", "totalShareholderEquity": "3562000000", "totalCurrentLiabilities": "4466000000", "cashAndShortTermInvestments": "766000000" }, "cashflow": { "freeCashFlow": "204000000", "dividendsPaid": null, "issuanceOfDebt": "63000000", "issuanceOfStock": null, "repaymentOfDebt": "-3000000", "fiscalDateEnding": "2024-09-30", "operatingCashflow": "431000000", "repurchaseOfStock": null, "capitalExpenditures": "-227000000" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "cornerstone_value", "name": "Cornerstone Value", "slug": "cornerstone-value", "group": "value", "page_url": "/factors/cornerstone-value/", "rank_field": "cornerstone_value_rank" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 4, "quarterly_financial_periods": 4, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2024-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }