{ "ticker": { "uuid": "dc747e46-b063-4e4e-a408-49e79c52d05e", "symbol": "M3B0", "name": "Pyramid AG", "exchange": "GER", "exchange_name": "XETRA", "country": "DE", "currency": "EUR", "sector": "Financial Services", "industry": "Asset Management", "page_url": "https://sharemaestro.com/factors/ticker/dc747e46-b063-4e4e-a408-49e79c52d05e/", "api_url": "https://sharemaestro.com/factors/api/tickers/dc747e46-b063-4e4e-a408-49e79c52d05e/" }, "ticker_metadata": { "id": 19604, "uuid": "dc747e46-b063-4e4e-a408-49e79c52d05e", "symbol": "M3B0", "name": "Pyramid AG", "asset_type": "equity", "market_cap": 8304434, "stock_exchange_id": 8, "industry": "Asset Management", "sector": "Financial Services", "description": "Pyramid AG engages in the development and manufacture of information technology solutions for the retail, financial, and industrial market. The company provides hardware solutions, including interactive kiosks, and network and security server, and self-service terminals. The company also offers touchscreen devices for point-of-sale and point-of-service applications. In addition, it provides scalable and future-proof solutions such as immutable storage and hybrid cloud integrations. The company was formerly known as Pyramid Computer GmbH. Pyramid AG was founded in 1985 and is based in Munich, Germany.", "currency": "EUR", "is_active": true }, "exchange_metadata": { "id": 8, "name": "XETRA", "symbol": "GER", "country_code": "DE", "currency": "EUR", "benchmark": "^GDAXI", "data_symbol": "GER", "ticker_suffix": ".DE", "update_provider": "yfinance", "update_group": "primary", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "dc747e46-b063-4e4e-a408-49e79c52d05e", "symbol": "M3B0", "name": "Pyramid AG", "exchange": "GER", "exchange_name": "XETRA", "country": "DE", "currency": "EUR", "sector": "Financial Services", "industry": "Asset Management", "page_url": "https://sharemaestro.com/factors/ticker/dc747e46-b063-4e4e-a408-49e79c52d05e/", "api_url": "https://sharemaestro.com/factors/api/tickers/dc747e46-b063-4e4e-a408-49e79c52d05e/" }, "week_end_date": "2026-06-07", "universe": "EUR_DE", "score": { "os": 0.15, "value": 0.68, "quality": 0, "momentum": 0.01, "coverage": 0.788, "confidence": 0.479, "delta": null }, "headline_factors": { "price": 1.48, "market_cap": 34140455, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": 0.0725, "shareholder_yield": 0, "roe": -0.0794, "piotroski_f_score": 3, "momentum_12_1": -0.6245, "volatility_252d": 0.5506 }, "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": "2026-06-07T12:30:30.848221+00:00", "batch_id": "" }, "size": { "price_close": 1.48, "market_cap": 34140455, "market_cap_usd": 34140455, "enterprise_value": 46493936.87, "shares_outstanding": 23067875, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 0.8614, "ptbv_ratio": 0.8614, "ps_ratio": 0.5, "pcf_ratio": null, "pfcf_ratio": -3.3896, "ev_ebitda": 13.7877, "ev_ebit": -13.386, "ev_sales": 0.6809, "ev_fcf": -4.6162, "earnings_yield": null, "fcf_yield": -0.2166, "price_to_sales": 0.5, "price_to_book": 0.8614, "price_to_cashflow": null, "ebitda_to_ev": 0.0725, "sales_yield": 1.4687 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": 0, "total_yield": 0 }, "quality": { "gross_margin": 0.199, "operating_margin": -0.0509, "net_margin": -0.0461, "ebitda_margin": 0.0494, "fcf_margin": -0.1475, "roe": -0.0794, "roa": -0.0428, "roic": -0.0501, "roc_greenblatt": null, "asset_turnover": 0.9292, "cash_conversion": 3.2017, "accruals_ratio": 0.0869, "sbc_to_revenue": null, "piotroski_f_score": 3, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.6871, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.185, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": null, "net_debt_to_ebitda": 3.6634, "debt_to_assets": 0.2215, "interest_coverage": -3.0296, "current_ratio": 1.6235, "quick_ratio": 1.6235, "net_debt": 12353481.87, "local_beta": 0.0038, "volatility_252d": 0.5506, "volatility_60d": 1.3678, "max_drawdown_12m": -0.7037, "risk_adjusted_momentum": -1.1341 }, "growth": { "revenue_growth_1y": -0.1018, "revenue_growth_3y_cagr": null, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -2.4255, "book_value_growth_1y": -0.0297, "revenue_growth": -0.1018, "earnings_growth": null }, "momentum": { "price_return_1m": 0.0803, "price_return_3m": -0.5144, "price_return_6m": -0.6355, "price_return_9m": -0.5843, "price_return_12m": -0.5943, "price_return_12m_ex1m": -0.6245, "momentum_6m": -0.6355, "momentum_12m": -0.5943, "momentum_12_1": -0.6245, "distance_from_52w_high": -0.6776, "distance_from_52w_low": 0.0882, "relative_strength": -0.613 }, "raw_ttm": { "revenue_ttm": 68285644.58, "gross_profit_ttm": 13591422.87, "ebit_ttm": -3473334.73, "ebitda_ttm": 3372130.17, "net_income_ttm": -3145828.79, "eps_diluted_ttm": -0.1364, "operating_cash_flow_ttm": -9530700, "capital_expenditure_ttm": -541300, "fcf_ttm": -10072000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 1146482.06, "cash_and_equivalents": 3922518.13, "total_current_assets": 39204504.72, "total_current_liabilities": 24147637.6, "net_ppe": null, "total_assets": 73485649.49, "total_debt": 16276000, "total_equity": 39635200.62, "net_working_capital": 21241348.99, "book_value_per_share": 1.7182, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 1.7182 }, "ranks": { "universe_ticker_count": 632, "rank_pe": 50, "rank_pb": 18, "rank_ptbv": 18, "rank_ps": 19, "rank_pcf": 50, "rank_ev_ebitda": 65, "rank_ev_ebit": 7, "rank_earnings_yield": 50, "rank_fcf_yield": 97, "rank_dividend_yield": 91, "rank_shareholder_yield": 87, "rank_total_yield": 90, "rank_roe": 88, "rank_roc": 50, "rank_roic": 92, "rank_gross_margin": 84, "rank_fcf_margin": 92, "rank_piotroski": 95, "rank_accruals": 98, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 91, "rank_momentum_12m": 99, "rank_momentum_12m_ex1m": 99, "rank_relative_strength": 99 }, "composites": { "value_composite": 32, "quality_composite": 100, "momentum_composite": 99, "growth_composite": 83, "yield_composite": 93, "svqf_composite": 54, "vc1_composite": 31, "vc2_composite": 44, "vc3_composite": 44, "trending_value_composite": null, "overall_composite": 85, "quality_value_composite": 0, "os_score": 0.15, "value_percentile": 0.68, "quality_percentile": 0, "momentum_percentile": 0.01, "factor_coverage": 0.788, "signal_confidence": 0.479, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": 94, "all_cap_buyback_rank": 70, "small_cap_core_rank": 51, "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": 8059, "ticker_id": 19604, "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": "2026-06-07T12:30:30.848221+00:00", "batch_id": "", "os_score_delta": null, "price_close": 1.48, "market_cap": 34140455, "market_cap_usd": 34140455, "enterprise_value": 46493936.87, "shares_outstanding": 23067875, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 0.86136703, "ptbv_ratio": 0.86136703, "ps_ratio": 0.49996533, "pcf_ratio": null, "pfcf_ratio": -3.38964009, "ev_ebitda": 13.78770526, "ev_ebit": -13.38596493, "ev_sales": 0.68087425, "ev_fcf": -4.61615735, "earnings_yield": null, "fcf_yield": -0.2166304, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": 0, "total_yield": 0, "gross_margin": 0.19903778, "operating_margin": -0.05086479, "net_margin": -0.04606867, "ebitda_margin": 0.04938271, "fcf_margin": -0.14749806, "roe": -0.07936957, "roa": -0.04280875, "roic": -0.05010708, "roc_greenblatt": null, "asset_turnover": 0.92923782, "cash_conversion": 3.20169999, "accruals_ratio": 0.08688596, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 3.66340599, "debt_to_assets": 0.22148542, "interest_coverage": -3.02955873, "current_ratio": 1.62353375, "quick_ratio": 1.62353375, "net_debt": 12353481.87, "revenue_growth_1y": -0.1017675, "revenue_growth_3y_cagr": null, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -2.42553854, "book_value_growth_1y": -0.02968233, "piotroski_f_score": 3, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.687074, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.08029197, "price_return_3m": -0.5144357, "price_return_6m": -0.63546798, "price_return_9m": -0.58426966, "price_return_12m": -0.59429825, "price_return_12m_ex1m": -0.62445175, "distance_from_52w_high": -0.67758801, "distance_from_52w_low": 0.08823529, "relative_strength": -0.61300221, "local_beta": 0.0038, "volatility_252d": 0.550634, "volatility_60d": 1.367772, "max_drawdown_12m": -0.70372952, "revenue_ttm": 68285644.58, "gross_profit_ttm": 13591422.87, "ebit_ttm": -3473334.73, "ebitda_ttm": 3372130.17, "net_income_ttm": -3145828.79, "eps_diluted_ttm": -0.13637272, "operating_cash_flow_ttm": -9530700, "capital_expenditure_ttm": -541300, "fcf_ttm": -10072000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 1146482.06, "cash_and_equivalents": 3922518.13, "total_current_assets": 39204504.72, "total_current_liabilities": 24147637.6, "net_ppe": null, "total_assets": 73485649.49, "total_debt": 16276000, "total_equity": 39635200.62, "net_working_capital": 21241348.99, "book_value_per_share": 1.71819904, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 1.71819904, "universe_ticker_count": 632, "sector": "Financial Services", "rank_pe": 50, "rank_pb": 18, "rank_ptbv": 18, "rank_ps": 19, "rank_pcf": 50, "rank_ev_ebitda": 65, "rank_ev_ebit": 7, "rank_earnings_yield": 50, "rank_fcf_yield": 97, "rank_dividend_yield": 91, "rank_shareholder_yield": 87, "rank_total_yield": 90, "rank_roe": 88, "rank_roc": 50, "rank_roic": 92, "rank_gross_margin": 84, "rank_fcf_margin": 92, "rank_piotroski": 95, "rank_accruals": 98, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 91, "rank_momentum_12m": 99, "rank_momentum_12m_ex1m": 99, "rank_relative_strength": 99, "value_composite": 32, "quality_composite": 100, "momentum_composite": 99, "growth_composite": 83, "yield_composite": 93, "svqf_composite": 54, "vc1_composite": 31, "vc2_composite": 44, "vc3_composite": 44, "trending_value_composite": null, "overall_composite": 85, "factor_coverage": 0.788, "signal_confidence": 0.479, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": 94, "all_cap_buyback_rank": 70, "small_cap_core_rank": 51, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 1.48, "os": 0.15, "value": 0.68, "quality": 0, "momentum": 0.01, "confidence": 0.479, "coverage": 0.788, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0, "roe": -0.0794, "momentum_12_1": -0.6245, "complete_fields": { "id": 8059, "ticker_id": 19604, "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": "2026-06-07T12:30:30.848221+00:00", "batch_id": "", "os_score_delta": null, "price_close": 1.48, "market_cap": 34140455, "market_cap_usd": 34140455, "enterprise_value": 46493936.87, "shares_outstanding": 23067875, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 0.86136703, "ptbv_ratio": 0.86136703, "ps_ratio": 0.49996533, "pcf_ratio": null, "pfcf_ratio": -3.38964009, "ev_ebitda": 13.78770526, "ev_ebit": -13.38596493, "ev_sales": 0.68087425, "ev_fcf": -4.61615735, "earnings_yield": null, "fcf_yield": -0.2166304, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": 0, "total_yield": 0, "gross_margin": 0.19903778, "operating_margin": -0.05086479, "net_margin": -0.04606867, "ebitda_margin": 0.04938271, "fcf_margin": -0.14749806, "roe": -0.07936957, "roa": -0.04280875, "roic": -0.05010708, "roc_greenblatt": null, "asset_turnover": 0.92923782, "cash_conversion": 3.20169999, "accruals_ratio": 0.08688596, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 3.66340599, "debt_to_assets": 0.22148542, "interest_coverage": -3.02955873, "current_ratio": 1.62353375, "quick_ratio": 1.62353375, "net_debt": 12353481.87, "revenue_growth_1y": -0.1017675, "revenue_growth_3y_cagr": null, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -2.42553854, "book_value_growth_1y": -0.02968233, "piotroski_f_score": 3, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.687074, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.08029197, "price_return_3m": -0.5144357, "price_return_6m": -0.63546798, "price_return_9m": -0.58426966, "price_return_12m": -0.59429825, "price_return_12m_ex1m": -0.62445175, "distance_from_52w_high": -0.67758801, "distance_from_52w_low": 0.08823529, "relative_strength": -0.61300221, "local_beta": 0.0038, "volatility_252d": 0.550634, "volatility_60d": 1.367772, "max_drawdown_12m": -0.70372952, "revenue_ttm": 68285644.58, "gross_profit_ttm": 13591422.87, "ebit_ttm": -3473334.73, "ebitda_ttm": 3372130.17, "net_income_ttm": -3145828.79, "eps_diluted_ttm": -0.13637272, "operating_cash_flow_ttm": -9530700, "capital_expenditure_ttm": -541300, "fcf_ttm": -10072000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 1146482.06, "cash_and_equivalents": 3922518.13, "total_current_assets": 39204504.72, "total_current_liabilities": 24147637.6, "net_ppe": null, "total_assets": 73485649.49, "total_debt": 16276000, "total_equity": 39635200.62, "net_working_capital": 21241348.99, "book_value_per_share": 1.71819904, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 1.71819904, "universe_ticker_count": 632, "sector": "Financial Services", "rank_pe": 50, "rank_pb": 18, "rank_ptbv": 18, "rank_ps": 19, "rank_pcf": 50, "rank_ev_ebitda": 65, "rank_ev_ebit": 7, "rank_earnings_yield": 50, "rank_fcf_yield": 97, "rank_dividend_yield": 91, "rank_shareholder_yield": 87, "rank_total_yield": 90, "rank_roe": 88, "rank_roc": 50, "rank_roic": 92, "rank_gross_margin": 84, "rank_fcf_margin": 92, "rank_piotroski": 95, "rank_accruals": 98, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 91, "rank_momentum_12m": 99, "rank_momentum_12m_ex1m": 99, "rank_relative_strength": 99, "value_composite": 32, "quality_composite": 100, "momentum_composite": 99, "growth_composite": 83, "yield_composite": 93, "svqf_composite": 54, "vc1_composite": 31, "vc2_composite": 44, "vc3_composite": 44, "trending_value_composite": null, "overall_composite": 85, "factor_coverage": 0.788, "signal_confidence": 0.479, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": 94, "all_cap_buyback_rank": 70, "small_cap_core_rank": 51, "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": "2026-06-07T12:07:29.670094+00:00", "is_restated": false, "income_statement": { "revenue": 68285644.58, "cost_of_revenue": 54694221.71, "gross_profit": 13591422.87, "ebit": -3473334.73, "ebitda": 3372130.17, "pretax_income": null, "tax_provision": null, "net_income": -3145828.79, "net_income_to_common": -3145828.79, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5094303.96, "total_current_assets": 43704615.48, "total_assets": 80420857.64, "short_term_debt": 13236000, "long_term_debt": 6636000, "total_debt": 19872000, "total_liabilities": null, "total_equity": 42287943.03, "shares_outstanding": 23067875, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -9530700, "capital_expenditure": -541300, "free_cash_flow": -10072000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 7784200 }, "complete_fields": { "id": 387707, "ticker_id": 19604, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:07:29.670094+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "3372130.17", "netIncome": "-3145828.79", "grossProfit": "13591422.87", "totalRevenue": "68285644.58", "costOfRevenue": "54694221.71", "interestExpense": "1146482.06", "operatingIncome": "-3473334.73", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "5266900" }, "balance": { "totalDebt": "19872000", "totalAssets": "80420857.64", "longTermDebt": "6636000", "shortTermDebt": "13236000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "23067875", "totalCurrentAssets": "43704615.48", "totalShareholderEquity": "42287943.03", "totalCurrentLiabilities": "27358143.14", "cashAndShortTermInvestments": "5094303.96" }, "cashflow": { "freeCashFlow": "-10072000", "dividendsPaid": null, "issuanceOfDebt": "10516700", "issuanceOfStock": null, "repaymentOfDebt": "-2732500", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "-9530700", "repurchaseOfStock": null, "capitalExpenditures": "-541300" } }, "revenue": 68285644.58, "cost_of_revenue": 54694221.71, "gross_profit": 13591422.87, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -3473334.73, "depreciation_amortisation": 5266900, "ebitda": 3372130.17, "interest_expense": 1146482.06, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -3145828.79, "net_income_continuing_ops": null, "net_income_to_common": -3145828.79, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 5094303.96, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 43704615.48, "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": 80420857.64, "short_term_debt": 13236000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 27358143.14, "long_term_debt": 6636000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 19872000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 42287943.03, "shares_outstanding": 23067875, "operating_cash_flow": -9530700, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -541300, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 7784200, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -10072000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "3372130.17", "netIncome": "-3145828.79", "grossProfit": "13591422.87", "totalRevenue": "68285644.58", "costOfRevenue": "54694221.71", "interestExpense": "1146482.06", "operatingIncome": "-3473334.73", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "5266900" }, "balance": { "totalDebt": "19872000", "totalAssets": "80420857.64", "longTermDebt": "6636000", "shortTermDebt": "13236000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "23067875", "totalCurrentAssets": "43704615.48", "totalShareholderEquity": "42287943.03", "totalCurrentLiabilities": "27358143.14", "cashAndShortTermInvestments": "5094303.96" }, "cashflow": { "freeCashFlow": "-10072000", "dividendsPaid": null, "issuanceOfDebt": "10516700", "issuanceOfStock": null, "repaymentOfDebt": "-2732500", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "-9530700", "repurchaseOfStock": null, "capitalExpenditures": "-541300" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:07:29.670094+00:00", "is_restated": false, "income_statement": { "revenue": 76022237.24, "cost_of_revenue": 61813436.93, "gross_profit": 14208800.31, "ebit": -3934391.86, "ebitda": 2249803.23, "pretax_income": null, "tax_provision": null, "net_income": -4978987.46, "net_income_to_common": -4978987.46, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 7695031.05, "total_current_assets": 31193985.89, "total_assets": 71950130.48, "short_term_debt": 2912000, "long_term_debt": 10972601.65, "total_debt": 10972601.65, "total_liabilities": null, "total_equity": 41839626.49, "shares_outstanding": 22145871, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 8641200, "capital_expenditure": -1575800, "free_cash_flow": 7065400, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -4433700 }, "complete_fields": { "id": 387708, "ticker_id": 19604, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:07:29.670094+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "2249803.23", "netIncome": "-4978987.46", "grossProfit": "14208800.31", "totalRevenue": "76022237.24", "costOfRevenue": "61813436.93", "interestExpense": "1156602.84", "operatingIncome": "-3934391.86", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "5703600" }, "balance": { "totalDebt": "10972601.65", "totalAssets": "71950130.48", "longTermDebt": "10972601.65", "shortTermDebt": "2912000", "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "22145871", "totalCurrentAssets": "31193985.89", "totalShareholderEquity": "41839626.49", "totalCurrentLiabilities": "12989345.85", "cashAndShortTermInvestments": "7695031.05" }, "cashflow": { "freeCashFlow": "7065400", "dividendsPaid": null, "issuanceOfDebt": "1094800", "issuanceOfStock": null, "repaymentOfDebt": "-5528500", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "8641200", "repurchaseOfStock": null, "capitalExpenditures": "-1575800" } }, "revenue": 76022237.24, "cost_of_revenue": 61813436.93, "gross_profit": 14208800.31, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -3934391.86, "depreciation_amortisation": 5703600, "ebitda": 2249803.23, "interest_expense": 1156602.84, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -4978987.46, "net_income_continuing_ops": null, "net_income_to_common": -4978987.46, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 7695031.05, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 31193985.89, "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": 71950130.48, "short_term_debt": 2912000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 12989345.85, "long_term_debt": 10972601.65, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 10972601.65, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 41839626.49, "shares_outstanding": 22145871, "operating_cash_flow": 8641200, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -1575800, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -4433700, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 7065400, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "2249803.23", "netIncome": "-4978987.46", "grossProfit": "14208800.31", "totalRevenue": "76022237.24", "costOfRevenue": "61813436.93", "interestExpense": "1156602.84", "operatingIncome": "-3934391.86", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "5703600" }, "balance": { "totalDebt": "10972601.65", "totalAssets": "71950130.48", "longTermDebt": "10972601.65", "shortTermDebt": "2912000", "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "22145871", "totalCurrentAssets": "31193985.89", "totalShareholderEquity": "41839626.49", "totalCurrentLiabilities": "12989345.85", "cashAndShortTermInvestments": "7695031.05" }, "cashflow": { "freeCashFlow": "7065400", "dividendsPaid": null, "issuanceOfDebt": "1094800", "issuanceOfStock": null, "repaymentOfDebt": "-5528500", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "8641200", "repurchaseOfStock": null, "capitalExpenditures": "-1575800" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:07:29.670094+00:00", "is_restated": false, "income_statement": { "revenue": 91863973.36, "cost_of_revenue": 78059099.91, "gross_profit": 13804873.45, "ebit": -9107111.54, "ebitda": 5064503.22, "pretax_income": null, "tax_provision": null, "net_income": -4935732.63, "net_income_to_common": -4935732.63, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6194268.18, "total_current_assets": 37439223.14, "total_assets": 87614900.41, "short_term_debt": 6789000, "long_term_debt": 15406351.1, "total_debt": 15406351.1, "total_liabilities": null, "total_equity": 36631387.48, "shares_outstanding": 18554042, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -733200, "capital_expenditure": -1934000, "free_cash_flow": -2667200, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 7544700 }, "complete_fields": { "id": 387709, "ticker_id": 19604, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:07:29.670094+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "5064503.22", "netIncome": "-4935732.63", "grossProfit": "13804873.45", "totalRevenue": "91863973.36", "costOfRevenue": "78059099.91", "interestExpense": "650526.74", "operatingIncome": "-9107111.54", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "10614300" }, "balance": { "totalDebt": "15406351.1", "totalAssets": "87614900.41", "longTermDebt": "15406351.1", "shortTermDebt": "6789000", "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "18554042", "totalCurrentAssets": "37439223.14", "totalShareholderEquity": "36631387.48", "totalCurrentLiabilities": "8284734.14", "cashAndShortTermInvestments": "6194268.18" }, "cashflow": { "freeCashFlow": "-2667200", "dividendsPaid": null, "issuanceOfDebt": "15298200", "issuanceOfStock": null, "repaymentOfDebt": "-7753500", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "-733200", "repurchaseOfStock": null, "capitalExpenditures": "-1934000" } }, "revenue": 91863973.36, "cost_of_revenue": 78059099.91, "gross_profit": 13804873.45, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -9107111.54, "depreciation_amortisation": 10614300, "ebitda": 5064503.22, "interest_expense": 650526.74, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -4935732.63, "net_income_continuing_ops": null, "net_income_to_common": -4935732.63, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 6194268.18, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 37439223.14, "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": 87614900.41, "short_term_debt": 6789000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 8284734.14, "long_term_debt": 15406351.1, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 15406351.1, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 36631387.48, "shares_outstanding": 18554042, "operating_cash_flow": -733200, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -1934000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 7544700, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -2667200, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "5064503.22", "netIncome": "-4935732.63", "grossProfit": "13804873.45", "totalRevenue": "91863973.36", "costOfRevenue": "78059099.91", "interestExpense": "650526.74", "operatingIncome": "-9107111.54", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "10614300" }, "balance": { "totalDebt": "15406351.1", "totalAssets": "87614900.41", "longTermDebt": "15406351.1", "shortTermDebt": "6789000", "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "18554042", "totalCurrentAssets": "37439223.14", "totalShareholderEquity": "36631387.48", "totalCurrentLiabilities": "8284734.14", "cashAndShortTermInvestments": "6194268.18" }, "cashflow": { "freeCashFlow": "-2667200", "dividendsPaid": null, "issuanceOfDebt": "15298200", "issuanceOfStock": null, "repaymentOfDebt": "-7753500", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "-733200", "repurchaseOfStock": null, "capitalExpenditures": "-1934000" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:07:29.670094+00:00", "is_restated": false, "income_statement": { "revenue": 0, "cost_of_revenue": null, "gross_profit": 428695.9, "ebit": -2079414.64, "ebitda": -2152337.89, "pretax_income": null, "tax_provision": null, "net_income": -2266482.95, "net_income_to_common": -2266482.95, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 8060800.92, "total_current_assets": 25117867.7, "total_assets": 59420831.44, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": null, "total_equity": 41753900.47, "shares_outstanding": 18554042, "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": 387710, "ticker_id": 19604, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:07:29.670094+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-2152337.89", "netIncome": "-2266482.95", "grossProfit": "428695.9", "totalRevenue": "0", "costOfRevenue": null, "interestExpense": "113534.06", "operatingIncome": "-2079414.64", "fiscalDateEnding": "2021-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "611" }, "balance": { "totalDebt": null, "totalAssets": "59420831.44", "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2021-12-31", "totalLiabilities": null, "sharesOutstanding": "18554042", "totalCurrentAssets": "25117867.7", "totalShareholderEquity": "41753900.47", "totalCurrentLiabilities": "2160906.66", "cashAndShortTermInvestments": "8060800.92" } }, "revenue": 0, "cost_of_revenue": null, "gross_profit": 428695.9, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -2079414.64, "depreciation_amortisation": 611, "ebitda": -2152337.89, "interest_expense": 113534.06, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -2266482.95, "net_income_continuing_ops": null, "net_income_to_common": -2266482.95, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 8060800.92, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 25117867.7, "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": 59420831.44, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2160906.66, "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": 41753900.47, "shares_outstanding": 18554042, "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": "-2152337.89", "netIncome": "-2266482.95", "grossProfit": "428695.9", "totalRevenue": "0", "costOfRevenue": null, "interestExpense": "113534.06", "operatingIncome": "-2079414.64", "fiscalDateEnding": "2021-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "611" }, "balance": { "totalDebt": null, "totalAssets": "59420831.44", "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2021-12-31", "totalLiabilities": null, "sharesOutstanding": "18554042", "totalCurrentAssets": "25117867.7", "totalShareholderEquity": "41753900.47", "totalCurrentLiabilities": "2160906.66", "cashAndShortTermInvestments": "8060800.92" } } } ], "quarterly": [ { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:07:29.670094+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": 3922518.13, "total_current_assets": 39204504.72, "total_assets": 73485649.49, "short_term_debt": 10107000, "long_term_debt": 6169000, "total_debt": 16276000, "total_liabilities": null, "total_equity": 39635200.62, "shares_outstanding": 23067875, "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": 387705, "ticker_id": 19604, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:07:29.670094+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": "16276000", "totalAssets": "73485649.49", "longTermDebt": "6169000", "shortTermDebt": "10107000", "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "23067875", "totalCurrentAssets": "39204504.72", "totalShareholderEquity": "39635200.62", "totalCurrentLiabilities": "24147637.6", "cashAndShortTermInvestments": "3922518.13" } }, "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": 3922518.13, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 39204504.72, "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": 73485649.49, "short_term_debt": 10107000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 24147637.6, "long_term_debt": 6169000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 16276000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 39635200.62, "shares_outstanding": 23067875, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": null, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "balance": { "totalDebt": "16276000", "totalAssets": "73485649.49", "longTermDebt": "6169000", "shortTermDebt": "10107000", "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "23067875", "totalCurrentAssets": "39204504.72", "totalShareholderEquity": "39635200.62", "totalCurrentLiabilities": "24147637.6", "cashAndShortTermInvestments": "3922518.13" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:07:29.670094+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": 5094303.96, "total_current_assets": 43704615.48, "total_assets": 80420857.64, "short_term_debt": 13236000, "long_term_debt": 6636000, "total_debt": 19872000, "total_liabilities": null, "total_equity": 42287943.03, "shares_outstanding": 23067875, "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": 387706, "ticker_id": 19604, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:07:29.670094+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": "19872000", "totalAssets": "80420857.64", "longTermDebt": "6636000", "shortTermDebt": "13236000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "23067875", "totalCurrentAssets": "43704615.48", "totalShareholderEquity": "42287943.03", "totalCurrentLiabilities": "27358143.14", "cashAndShortTermInvestments": "5094303.96" } }, "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": 5094303.96, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 43704615.48, "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": 80420857.64, "short_term_debt": 13236000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 27358143.14, "long_term_debt": 6636000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 19872000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 42287943.03, "shares_outstanding": 23067875, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": null, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "balance": { "totalDebt": "19872000", "totalAssets": "80420857.64", "longTermDebt": "6636000", "shortTermDebt": "13236000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "23067875", "totalCurrentAssets": "43704615.48", "totalShareholderEquity": "42287943.03", "totalCurrentLiabilities": "27358143.14", "cashAndShortTermInvestments": "5094303.96" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" }, { "key": "tiny_titans", "name": "Tiny Titans", "slug": "tiny-titans", "group": "universe", "page_url": "/factors/tiny-titans/", "rank_field": "tiny_titans_rank" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 4, "quarterly_financial_periods": 2, "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" ] } } }