{ "ticker": { "uuid": "df7babc8-7542-4af5-974a-b0430074af29", "symbol": "HTG", "name": "HomeToGo SE", "exchange": "GER", "exchange_name": "XETRA", "country": "DE", "currency": "EUR", "sector": "Communication Services", "industry": "Internet Content & Information", "page_url": "https://sharemaestro.com/factors/ticker/df7babc8-7542-4af5-974a-b0430074af29/", "api_url": "https://sharemaestro.com/factors/api/tickers/df7babc8-7542-4af5-974a-b0430074af29/" }, "ticker_metadata": { "id": 18990, "uuid": "df7babc8-7542-4af5-974a-b0430074af29", "symbol": "HTG", "name": "HomeToGo SE", "asset_type": "equity", "market_cap": 207532736, "stock_exchange_id": 8, "industry": "Internet Content & Information", "sector": "Communication Services", "description": "HomeToGo SE operates a marketplace for vacation rentals that connects users searching for a place to stay in Luxembourg and internationally. It operates in two segments, HomeToGo Marketplace and HomeToGo_PRO. The company operates under the HomeToGo, Agriturismo.it, AMIVAC, Atraveo, Casamundo, CaseVacanza.it, e-domizil, EscapadaRural, Tripping.com, and Wimdu, as well as SECRA and Smoobu brands. It offers software and services for semi-professional agencies and hosts, which enables them to centrally control their listings and coordinate their actions across multiple platforms. HomeToGo SE was founded in 2014 and is based in Luxembourg, Luxembourg.", "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": "df7babc8-7542-4af5-974a-b0430074af29", "symbol": "HTG", "name": "HomeToGo SE", "exchange": "GER", "exchange_name": "XETRA", "country": "DE", "currency": "EUR", "sector": "Communication Services", "industry": "Internet Content & Information", "page_url": "https://sharemaestro.com/factors/ticker/df7babc8-7542-4af5-974a-b0430074af29/", "api_url": "https://sharemaestro.com/factors/api/tickers/df7babc8-7542-4af5-974a-b0430074af29/" }, "week_end_date": "2026-06-07", "universe": "EUR_DE", "score": { "os": 0.28, "value": 0.66, "quality": 0.16, "momentum": 0.16, "coverage": 0.788, "confidence": 0.788, "delta": null }, "headline_factors": { "price": 1.14, "market_cap": 201324510.1, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": null, "shareholder_yield": -0.4099, "roe": -0.5924, "piotroski_f_score": 1, "momentum_12_1": -0.1361, "volatility_252d": 0.4073 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "yfinance", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T12:30:12.441147+00:00", "batch_id": "" }, "size": { "price_close": 1.135, "market_cap": 201324510.105, "market_cap_usd": 201324510.105, "enterprise_value": 213604510.105, "shares_outstanding": 177378423, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 1.0795, "ptbv_ratio": 1.0795, "ps_ratio": 0.7188, "pcf_ratio": null, "pfcf_ratio": -6.5103, "ev_ebitda": null, "ev_ebit": -5.7413, "ev_sales": 0.7626, "ev_fcf": -6.9074, "earnings_yield": null, "fcf_yield": -0.1448, "price_to_sales": 0.7188, "price_to_book": 1.0795, "price_to_cashflow": null, "ebitda_to_ev": null, "sales_yield": 1.3113 }, "yield": { "dividend_yield": 0, "buyback_yield": -0.4099, "shareholder_yield": -0.4099, "debt_paydown_yield": 0, "total_yield": -0.4099 }, "quality": { "gross_margin": 0.8017, "operating_margin": -0.1328, "net_margin": -0.3945, "ebitda_margin": -0.2746, "fcf_margin": -0.1104, "roe": -0.5924, "roa": -0.1816, "roic": -0.1404, "roc_greenblatt": null, "asset_turnover": 0.4605, "cash_conversion": 0.2799, "accruals_ratio": -0.1528, "sbc_to_revenue": null, "piotroski_f_score": 1, "altman_z_score": null, "earnings_stability_5y": 1.5241, "revenue_stability_5y": 0.2551, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.3691, "external_financing": 0.1357 }, "leverage_and_risk": { "debt_to_equity": null, "net_debt_to_ebitda": -0.1597, "debt_to_assets": 0.1646, "interest_coverage": -2.8362, "current_ratio": 0.7204, "quick_ratio": 0.7204, "net_debt": 12280000, "local_beta": 0.417, "volatility_252d": 0.4073, "volatility_60d": 0.8235, "max_drawdown_12m": -0.413, "risk_adjusted_momentum": -0.3341 }, "growth": { "revenue_growth_1y": 0.2035, "revenue_growth_3y_cagr": 0.2027, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": -0.3309, "revenue_growth": 0.2035, "earnings_growth": null }, "momentum": { "price_return_1m": -0.1063, "price_return_3m": -0.1864, "price_return_6m": -0.2118, "price_return_9m": -0.3677, "price_return_12m": -0.2279, "price_return_12m_ex1m": -0.1361, "momentum_6m": -0.2118, "momentum_12m": -0.2279, "momentum_12_1": -0.1361, "distance_from_52w_high": -0.4104, "distance_from_52w_low": 0.0044, "relative_strength": -0.2466 }, "raw_ttm": { "revenue_ttm": 280090000, "gross_profit_ttm": 224548000, "ebit_ttm": -37205000, "ebitda_ttm": -76905000, "net_income_ttm": -110488000, "eps_diluted_ttm": -0.6229, "operating_cash_flow_ttm": -17562000, "capital_expenditure_ttm": -13362000, "fcf_ttm": -30924000, "dividends_paid_ttm": null, "share_repurchases_ttm": 0, "shares_issued_ttm": 82529000, "interest_expense_ttm": 13118000, "cash_and_equivalents": 87831000, "total_current_assets": 124290000, "total_current_liabilities": 172538000, "net_ppe": null, "total_assets": 608293000, "total_debt": 100111000, "total_equity": 186501000, "net_working_capital": -135474000, "book_value_per_share": 1.0514, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 1.0514 }, "ranks": { "universe_ticker_count": 632, "rank_pe": 50, "rank_pb": 26, "rank_ptbv": 26, "rank_ps": 30, "rank_pcf": 50, "rank_ev_ebitda": 50, "rank_ev_ebit": 10, "rank_earnings_yield": 50, "rank_fcf_yield": 96, "rank_dividend_yield": 84, "rank_shareholder_yield": 100, "rank_total_yield": 100, "rank_roe": 96, "rank_roc": 50, "rank_roic": 96, "rank_gross_margin": 9, "rank_fcf_margin": 91, "rank_piotroski": 99, "rank_accruals": 7, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 12, "rank_momentum_12m": 83, "rank_momentum_12m_ex1m": 72, "rank_relative_strength": 83 }, "composites": { "value_composite": 34, "quality_composite": 84, "momentum_composite": 84, "growth_composite": 18, "yield_composite": 98, "svqf_composite": 47, "vc1_composite": 33, "vc2_composite": 61, "vc3_composite": 60, "trending_value_composite": null, "overall_composite": 72, "quality_value_composite": 0.325, "os_score": 0.28, "value_percentile": 0.66, "quality_percentile": 0.16, "momentum_percentile": 0.16, "factor_coverage": 0.788, "signal_confidence": 0.788, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 99, "small_cap_core_rank": 63, "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": 7876, "ticker_id": 18990, "universe_id": 5, "week_end_date": "2026-06-07", "source_primary": "yfinance", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T12:30:12.441147+00:00", "batch_id": "", "os_score_delta": null, "price_close": 1.135, "market_cap": 201324510.105, "market_cap_usd": 201324510.105, "enterprise_value": 213604510.105, "shares_outstanding": 177378423, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 1.0794822, "ptbv_ratio": 1.0794822, "ps_ratio": 0.71878507, "pcf_ratio": null, "pfcf_ratio": -6.51029977, "ev_ebitda": null, "ev_ebit": -5.74128505, "ev_sales": 0.76262812, "ev_fcf": -6.90740234, "earnings_yield": null, "fcf_yield": -0.14477222, "dividend_yield": 0, "buyback_yield": -0.40993022, "shareholder_yield": -0.40993022, "debt_paydown_yield": 0, "total_yield": -0.40993022, "gross_margin": 0.80169945, "operating_margin": -0.1328323, "net_margin": -0.39447321, "ebitda_margin": -0.27457246, "fcf_margin": -0.11040737, "roe": -0.59242578, "roa": -0.18163615, "roic": -0.14037433, "roc_greenblatt": null, "asset_turnover": 0.46045245, "cash_conversion": 0.2798856, "accruals_ratio": -0.1527652, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": -0.15967752, "debt_to_assets": 0.16457694, "interest_coverage": -2.8361793, "current_ratio": 0.72036305, "quick_ratio": 0.72036305, "net_debt": 12280000, "revenue_growth_1y": 0.20348788, "revenue_growth_3y_cagr": 0.20272806, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": -0.33090123, "piotroski_f_score": 1, "altman_z_score": null, "earnings_stability_5y": 1.524122, "revenue_stability_5y": 0.255092, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.10629921, "price_return_3m": -0.18637993, "price_return_6m": -0.21180556, "price_return_9m": -0.36768802, "price_return_12m": -0.22789116, "price_return_12m_ex1m": -0.13605442, "distance_from_52w_high": -0.41038961, "distance_from_52w_low": 0.00442478, "relative_strength": -0.24659512, "local_beta": 0.417, "volatility_252d": 0.407282, "volatility_60d": 0.823481, "max_drawdown_12m": -0.41298701, "revenue_ttm": 280090000, "gross_profit_ttm": 224548000, "ebit_ttm": -37205000, "ebitda_ttm": -76905000, "net_income_ttm": -110488000, "eps_diluted_ttm": -0.62289425, "operating_cash_flow_ttm": -17562000, "capital_expenditure_ttm": -13362000, "fcf_ttm": -30924000, "dividends_paid_ttm": null, "share_repurchases_ttm": 0, "shares_issued_ttm": 82529000, "interest_expense_ttm": 13118000, "cash_and_equivalents": 87831000, "total_current_assets": 124290000, "total_current_liabilities": 172538000, "net_ppe": null, "total_assets": 608293000, "total_debt": 100111000, "total_equity": 186501000, "net_working_capital": -135474000, "book_value_per_share": 1.05143003, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 1.05143003, "universe_ticker_count": 632, "sector": "Communication Services", "rank_pe": 50, "rank_pb": 26, "rank_ptbv": 26, "rank_ps": 30, "rank_pcf": 50, "rank_ev_ebitda": 50, "rank_ev_ebit": 10, "rank_earnings_yield": 50, "rank_fcf_yield": 96, "rank_dividend_yield": 84, "rank_shareholder_yield": 100, "rank_total_yield": 100, "rank_roe": 96, "rank_roc": 50, "rank_roic": 96, "rank_gross_margin": 9, "rank_fcf_margin": 91, "rank_piotroski": 99, "rank_accruals": 7, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 12, "rank_momentum_12m": 83, "rank_momentum_12m_ex1m": 72, "rank_relative_strength": 83, "value_composite": 34, "quality_composite": 84, "momentum_composite": 84, "growth_composite": 18, "yield_composite": 98, "svqf_composite": 47, "vc1_composite": 33, "vc2_composite": 61, "vc3_composite": 60, "trending_value_composite": null, "overall_composite": 72, "factor_coverage": 0.788, "signal_confidence": 0.788, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 99, "small_cap_core_rank": 63, "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": 1.14, "os": 0.28, "value": 0.66, "quality": 0.16, "momentum": 0.16, "confidence": 0.788, "coverage": 0.788, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": -0.4099, "roe": -0.5924, "momentum_12_1": -0.1361, "complete_fields": { "id": 7876, "ticker_id": 18990, "universe_id": 5, "week_end_date": "2026-06-07", "source_primary": "yfinance", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T12:30:12.441147+00:00", "batch_id": "", "os_score_delta": null, "price_close": 1.135, "market_cap": 201324510.105, "market_cap_usd": 201324510.105, "enterprise_value": 213604510.105, "shares_outstanding": 177378423, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 1.0794822, "ptbv_ratio": 1.0794822, "ps_ratio": 0.71878507, "pcf_ratio": null, "pfcf_ratio": -6.51029977, "ev_ebitda": null, "ev_ebit": -5.74128505, "ev_sales": 0.76262812, "ev_fcf": -6.90740234, "earnings_yield": null, "fcf_yield": -0.14477222, "dividend_yield": 0, "buyback_yield": -0.40993022, "shareholder_yield": -0.40993022, "debt_paydown_yield": 0, "total_yield": -0.40993022, "gross_margin": 0.80169945, "operating_margin": -0.1328323, "net_margin": -0.39447321, "ebitda_margin": -0.27457246, "fcf_margin": -0.11040737, "roe": -0.59242578, "roa": -0.18163615, "roic": -0.14037433, "roc_greenblatt": null, "asset_turnover": 0.46045245, "cash_conversion": 0.2798856, "accruals_ratio": -0.1527652, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": -0.15967752, "debt_to_assets": 0.16457694, "interest_coverage": -2.8361793, "current_ratio": 0.72036305, "quick_ratio": 0.72036305, "net_debt": 12280000, "revenue_growth_1y": 0.20348788, "revenue_growth_3y_cagr": 0.20272806, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": -0.33090123, "piotroski_f_score": 1, "altman_z_score": null, "earnings_stability_5y": 1.524122, "revenue_stability_5y": 0.255092, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.10629921, "price_return_3m": -0.18637993, "price_return_6m": -0.21180556, "price_return_9m": -0.36768802, "price_return_12m": -0.22789116, "price_return_12m_ex1m": -0.13605442, "distance_from_52w_high": -0.41038961, "distance_from_52w_low": 0.00442478, "relative_strength": -0.24659512, "local_beta": 0.417, "volatility_252d": 0.407282, "volatility_60d": 0.823481, "max_drawdown_12m": -0.41298701, "revenue_ttm": 280090000, "gross_profit_ttm": 224548000, "ebit_ttm": -37205000, "ebitda_ttm": -76905000, "net_income_ttm": -110488000, "eps_diluted_ttm": -0.62289425, "operating_cash_flow_ttm": -17562000, "capital_expenditure_ttm": -13362000, "fcf_ttm": -30924000, "dividends_paid_ttm": null, "share_repurchases_ttm": 0, "shares_issued_ttm": 82529000, "interest_expense_ttm": 13118000, "cash_and_equivalents": 87831000, "total_current_assets": 124290000, "total_current_liabilities": 172538000, "net_ppe": null, "total_assets": 608293000, "total_debt": 100111000, "total_equity": 186501000, "net_working_capital": -135474000, "book_value_per_share": 1.05143003, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 1.05143003, "universe_ticker_count": 632, "sector": "Communication Services", "rank_pe": 50, "rank_pb": 26, "rank_ptbv": 26, "rank_ps": 30, "rank_pcf": 50, "rank_ev_ebitda": 50, "rank_ev_ebit": 10, "rank_earnings_yield": 50, "rank_fcf_yield": 96, "rank_dividend_yield": 84, "rank_shareholder_yield": 100, "rank_total_yield": 100, "rank_roe": 96, "rank_roc": 50, "rank_roic": 96, "rank_gross_margin": 9, "rank_fcf_margin": 91, "rank_piotroski": 99, "rank_accruals": 7, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 12, "rank_momentum_12m": 83, "rank_momentum_12m_ex1m": 72, "rank_relative_strength": 83, "value_composite": 34, "quality_composite": 84, "momentum_composite": 84, "growth_composite": 18, "yield_composite": 98, "svqf_composite": 47, "vc1_composite": 33, "vc2_composite": 61, "vc3_composite": 60, "trending_value_composite": null, "overall_composite": 72, "factor_coverage": 0.788, "signal_confidence": 0.788, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 99, "small_cap_core_rank": 63, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:03:27.130079+00:00", "is_restated": false, "income_statement": { "revenue": 255474000, "cost_of_revenue": 37874000, "gross_profit": 217601000, "ebit": -33891000, "ebitda": -70346000, "pretax_income": null, "tax_provision": null, "net_income": -99995000, "net_income_to_common": -99995000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 91553000, "total_current_assets": 132847000, "total_assets": 616354000, "short_term_debt": 23018000, "long_term_debt": 49356000, "total_debt": 98251000, "total_liabilities": null, "total_equity": 230806000, "shares_outstanding": 177378423, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -31198000, "capital_expenditure": -13186000, "free_cash_flow": -44384000, "dividends_paid": null, "share_repurchases": 0, "shares_issued": 82529000, "net_debt_issued": 70892000 }, "complete_fields": { "id": 386987, "ticker_id": 18990, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:03:27.130079+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-70346000", "netIncome": "-99995000", "grossProfit": "217601000", "totalRevenue": "255474000", "costOfRevenue": "37874000", "interestExpense": "7496000", "operatingIncome": "-33891000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": "41585000", "depreciationAndAmortization": "23183000" }, "balance": { "totalDebt": "98251000", "totalAssets": "616354000", "longTermDebt": "49356000", "shortTermDebt": "23018000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "177378423", "totalCurrentAssets": "132847000", "totalShareholderEquity": "230806000", "totalCurrentLiabilities": "177828000", "cashAndShortTermInvestments": "91553000" }, "cashflow": { "freeCashFlow": "-44384000", "dividendsPaid": null, "issuanceOfDebt": "70995000", "issuanceOfStock": "82529000", "repaymentOfDebt": "-103000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "-31198000", "repurchaseOfStock": "0", "capitalExpenditures": "-13186000" } }, "revenue": 255474000, "cost_of_revenue": 37874000, "gross_profit": 217601000, "research_and_development": 41585000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -33891000, "depreciation_amortisation": 23183000, "ebitda": -70346000, "interest_expense": 7496000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -99995000, "net_income_continuing_ops": null, "net_income_to_common": -99995000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 91553000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 132847000, "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": 616354000, "short_term_debt": 23018000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 177828000, "long_term_debt": 49356000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 98251000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 230806000, "shares_outstanding": 177378423, "operating_cash_flow": -31198000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -13186000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": 0, "shares_issued": 82529000, "net_debt_issued": 70892000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -44384000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-70346000", "netIncome": "-99995000", "grossProfit": "217601000", "totalRevenue": "255474000", "costOfRevenue": "37874000", "interestExpense": "7496000", "operatingIncome": "-33891000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": "41585000", "depreciationAndAmortization": "23183000" }, "balance": { "totalDebt": "98251000", "totalAssets": "616354000", "longTermDebt": "49356000", "shortTermDebt": "23018000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "177378423", "totalCurrentAssets": "132847000", "totalShareholderEquity": "230806000", "totalCurrentLiabilities": "177828000", "cashAndShortTermInvestments": "91553000" }, "cashflow": { "freeCashFlow": "-44384000", "dividendsPaid": null, "issuanceOfDebt": "70995000", "issuanceOfStock": "82529000", "repaymentOfDebt": "-103000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "-31198000", "repurchaseOfStock": "0", "capitalExpenditures": "-13186000" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:03:27.130079+00:00", "is_restated": false, "income_statement": { "revenue": 212278000, "cost_of_revenue": 13062000, "gross_profit": 199215000, "ebit": -29914000, "ebitda": -5931000, "pretax_income": null, "tax_provision": null, "net_income": -30796000, "net_income_to_common": -30796000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 70790000, "total_current_assets": 115677000, "total_assets": 380765000, "short_term_debt": 109000, "long_term_debt": 68000, "total_debt": 12555000, "total_liabilities": null, "total_equity": 234371000, "shares_outstanding": 120516858, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 166000, "capital_expenditure": -10707000, "free_cash_flow": -10541000, "dividends_paid": null, "share_repurchases": -4648000, "shares_issued": 0, "net_debt_issued": -4887000 }, "complete_fields": { "id": 386992, "ticker_id": 18990, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:03:27.130079+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-5931000", "netIncome": "-30796000", "grossProfit": "199215000", "totalRevenue": "212278000", "costOfRevenue": "13062000", "interestExpense": "1587000", "operatingIncome": "-29914000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": "40723000", "depreciationAndAmortization": "19896000" }, "balance": { "totalDebt": "12555000", "totalAssets": "380765000", "longTermDebt": "68000", "shortTermDebt": "109000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "120516858", "totalCurrentAssets": "115677000", "totalShareholderEquity": "234371000", "totalCurrentLiabilities": "73635000", "cashAndShortTermInvestments": "70790000" }, "cashflow": { "freeCashFlow": "-10541000", "dividendsPaid": null, "issuanceOfDebt": "0", "issuanceOfStock": "0", "repaymentOfDebt": "-4887000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "166000", "repurchaseOfStock": "-4648000", "capitalExpenditures": "-10707000" } }, "revenue": 212278000, "cost_of_revenue": 13062000, "gross_profit": 199215000, "research_and_development": 40723000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -29914000, "depreciation_amortisation": 19896000, "ebitda": -5931000, "interest_expense": 1587000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -30796000, "net_income_continuing_ops": null, "net_income_to_common": -30796000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 70790000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 115677000, "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": 380765000, "short_term_debt": 109000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 73635000, "long_term_debt": 68000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 12555000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 234371000, "shares_outstanding": 120516858, "operating_cash_flow": 166000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -10707000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": -4648000, "shares_issued": 0, "net_debt_issued": -4887000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -10541000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-5931000", "netIncome": "-30796000", "grossProfit": "199215000", "totalRevenue": "212278000", "costOfRevenue": "13062000", "interestExpense": "1587000", "operatingIncome": "-29914000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": "40723000", "depreciationAndAmortization": "19896000" }, "balance": { "totalDebt": "12555000", "totalAssets": "380765000", "longTermDebt": "68000", "shortTermDebt": "109000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "120516858", "totalCurrentAssets": "115677000", "totalShareholderEquity": "234371000", "totalCurrentLiabilities": "73635000", "cashAndShortTermInvestments": "70790000" }, "cashflow": { "freeCashFlow": "-10541000", "dividendsPaid": null, "issuanceOfDebt": "0", "issuanceOfStock": "0", "repaymentOfDebt": "-4887000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "166000", "repurchaseOfStock": "-4648000", "capitalExpenditures": "-10707000" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:03:27.130079+00:00", "is_restated": false, "income_statement": { "revenue": 162033000, "cost_of_revenue": 9105000, "gross_profit": 152928000, "ebit": -31753000, "ebitda": -15314000, "pretax_income": null, "tax_provision": null, "net_income": -28281000, "net_income_to_common": -28281000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 108953000, "total_current_assets": 164091000, "total_assets": 323953000, "short_term_debt": 2783000, "long_term_debt": 1730000, "total_debt": 17771000, "total_liabilities": null, "total_equity": 250121000, "shares_outstanding": 127138982, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -10115000, "capital_expenditure": -7253000, "free_cash_flow": -17368000, "dividends_paid": null, "share_repurchases": -279000, "shares_issued": null, "net_debt_issued": -4260000 }, "complete_fields": { "id": 386994, "ticker_id": 18990, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:03:27.130079+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-15314000", "netIncome": "-28281000", "grossProfit": "152928000", "totalRevenue": "162033000", "costOfRevenue": "9105000", "interestExpense": "748000", "operatingIncome": "-31753000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": "35546000", "depreciationAndAmortization": "12013000" }, "balance": { "totalDebt": "17771000", "totalAssets": "323953000", "longTermDebt": "1730000", "shortTermDebt": "2783000", "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "127138982", "totalCurrentAssets": "164091000", "totalShareholderEquity": "250121000", "totalCurrentLiabilities": "51486000", "cashAndShortTermInvestments": "108953000" }, "cashflow": { "freeCashFlow": "-17368000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": "-4260000", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "-10115000", "repurchaseOfStock": "-279000", "capitalExpenditures": "-7253000" } }, "revenue": 162033000, "cost_of_revenue": 9105000, "gross_profit": 152928000, "research_and_development": 35546000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -31753000, "depreciation_amortisation": 12013000, "ebitda": -15314000, "interest_expense": 748000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -28281000, "net_income_continuing_ops": null, "net_income_to_common": -28281000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 108953000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 164091000, "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": 323953000, "short_term_debt": 2783000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 51486000, "long_term_debt": 1730000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 17771000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 250121000, "shares_outstanding": 127138982, "operating_cash_flow": -10115000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -7253000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": -279000, "shares_issued": null, "net_debt_issued": -4260000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -17368000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-15314000", "netIncome": "-28281000", "grossProfit": "152928000", "totalRevenue": "162033000", "costOfRevenue": "9105000", "interestExpense": "748000", "operatingIncome": "-31753000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": "35546000", "depreciationAndAmortization": "12013000" }, "balance": { "totalDebt": "17771000", "totalAssets": "323953000", "longTermDebt": "1730000", "shortTermDebt": "2783000", "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "127138982", "totalCurrentAssets": "164091000", "totalShareholderEquity": "250121000", "totalCurrentLiabilities": "51486000", "cashAndShortTermInvestments": "108953000" }, "cashflow": { "freeCashFlow": "-17368000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": "-4260000", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "-10115000", "repurchaseOfStock": "-279000", "capitalExpenditures": "-7253000" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:03:27.130079+00:00", "is_restated": false, "income_statement": { "revenue": 146840000, "cost_of_revenue": 12202000, "gross_profit": 134637000, "ebit": -68076000, "ebitda": -44726000, "pretax_income": null, "tax_provision": null, "net_income": -53499000, "net_income_to_common": -53499000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 112050000, "total_current_assets": 185448000, "total_assets": 350001000, "short_term_debt": 2844000, "long_term_debt": 5631000, "total_debt": 22774000, "total_liabilities": null, "total_equity": 263697000, "shares_outstanding": 127138982, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -36349000, "capital_expenditure": -4422000, "free_cash_flow": -40771000, "dividends_paid": null, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": -4362000 }, "complete_fields": { "id": 386995, "ticker_id": 18990, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:03:27.130079+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-44726000", "netIncome": "-53499000", "grossProfit": "134637000", "totalRevenue": "146840000", "costOfRevenue": "12202000", "interestExpense": "1038000", "operatingIncome": "-68076000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": "28678000", "depreciationAndAmortization": "12974000" }, "balance": { "totalDebt": "22774000", "totalAssets": "350001000", "longTermDebt": "5631000", "shortTermDebt": "2844000", "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "127138982", "totalCurrentAssets": "185448000", "totalShareholderEquity": "263697000", "totalCurrentLiabilities": "56290000", "cashAndShortTermInvestments": "112050000" }, "cashflow": { "freeCashFlow": "-40771000", "dividendsPaid": null, "issuanceOfDebt": "0", "issuanceOfStock": "0", "repaymentOfDebt": "-4362000", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "-36349000", "repurchaseOfStock": "0", "capitalExpenditures": "-4422000" } }, "revenue": 146840000, "cost_of_revenue": 12202000, "gross_profit": 134637000, "research_and_development": 28678000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -68076000, "depreciation_amortisation": 12974000, "ebitda": -44726000, "interest_expense": 1038000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -53499000, "net_income_continuing_ops": null, "net_income_to_common": -53499000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 112050000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 185448000, "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": 350001000, "short_term_debt": 2844000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 56290000, "long_term_debt": 5631000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 22774000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 263697000, "shares_outstanding": 127138982, "operating_cash_flow": -36349000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -4422000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": -4362000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -40771000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-44726000", "netIncome": "-53499000", "grossProfit": "134637000", "totalRevenue": "146840000", "costOfRevenue": "12202000", "interestExpense": "1038000", "operatingIncome": "-68076000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": "28678000", "depreciationAndAmortization": "12974000" }, "balance": { "totalDebt": "22774000", "totalAssets": "350001000", "longTermDebt": "5631000", "shortTermDebt": "2844000", "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "127138982", "totalCurrentAssets": "185448000", "totalShareholderEquity": "263697000", "totalCurrentLiabilities": "56290000", "cashAndShortTermInvestments": "112050000" }, "cashflow": { "freeCashFlow": "-40771000", "dividendsPaid": null, "issuanceOfDebt": "0", "issuanceOfStock": "0", "repaymentOfDebt": "-4362000", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "-36349000", "repurchaseOfStock": "0", "capitalExpenditures": "-4422000" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:03:27.130079+00:00", "is_restated": false, "income_statement": { "revenue": null, "cost_of_revenue": null, "gross_profit": null, "ebit": null, "ebitda": null, "pretax_income": null, "tax_provision": null, "net_income": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": null, "total_current_assets": null, "total_assets": null, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": null, "total_equity": null, "shares_outstanding": null, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": null, "free_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": 171489000, "net_debt_issued": 76175000 }, "complete_fields": { "id": 386996, "ticker_id": 18990, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:03:27.130079+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2021-12-31", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": "76175000", "issuanceOfStock": "171489000", "repaymentOfDebt": null, "fiscalDateEnding": "2021-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } }, "revenue": null, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": null, "depreciation_amortisation": null, "ebitda": null, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": null, "net_income_continuing_ops": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": null, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": null, "shares_outstanding": null, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": null, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": 171489000, "net_debt_issued": 76175000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2021-12-31", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": "76175000", "issuanceOfStock": "171489000", "repaymentOfDebt": null, "fiscalDateEnding": "2021-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:03:27.130079+00:00", "is_restated": false, "income_statement": { "revenue": 59039000, "cost_of_revenue": 20307000, "gross_profit": 38733000, "ebit": -42121000, "ebitda": -38273000, "pretax_income": null, "tax_provision": null, "net_income": -49036000, "net_income_to_common": -49036000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 87831000, "total_current_assets": 124290000, "total_assets": 608293000, "short_term_debt": 605000, "long_term_debt": 99506000, "total_debt": 100111000, "total_liabilities": null, "total_equity": 186501000, "shares_outstanding": 177378423, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 2583000, "capital_expenditure": -3228000, "free_cash_flow": -645000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 20866000 }, "complete_fields": { "id": 386985, "ticker_id": 18990, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:03:27.130079+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-38273000", "netIncome": "-49036000", "grossProfit": "38733000", "totalRevenue": "59039000", "costOfRevenue": "20307000", "interestExpense": "8221000", "operatingIncome": "-42121000", "fiscalDateEnding": "2026-03-31", "researchAndDevelopment": "14844000", "depreciationAndAmortization": "3592000" }, "balance": { "totalDebt": "100111000", "totalAssets": "608293000", "longTermDebt": "99506000", "shortTermDebt": "605000", "fiscalDateEnding": "2026-03-31", "totalLiabilities": null, "sharesOutstanding": "177378423", "totalCurrentAssets": "124290000", "totalShareholderEquity": "186501000", "totalCurrentLiabilities": "172538000", "cashAndShortTermInvestments": "87831000" }, "cashflow": { "freeCashFlow": "-645000", "dividendsPaid": null, "issuanceOfDebt": "95866000", "issuanceOfStock": null, "repaymentOfDebt": "-75000000", "fiscalDateEnding": "2026-03-31", "operatingCashflow": "2583000", "repurchaseOfStock": null, "capitalExpenditures": "-3228000" } }, "revenue": 59039000, "cost_of_revenue": 20307000, "gross_profit": 38733000, "research_and_development": 14844000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -42121000, "depreciation_amortisation": 3592000, "ebitda": -38273000, "interest_expense": 8221000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -49036000, "net_income_continuing_ops": null, "net_income_to_common": -49036000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 87831000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 124290000, "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": 608293000, "short_term_debt": 605000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 172538000, "long_term_debt": 99506000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 100111000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 186501000, "shares_outstanding": 177378423, "operating_cash_flow": 2583000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -3228000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 20866000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -645000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-38273000", "netIncome": "-49036000", "grossProfit": "38733000", "totalRevenue": "59039000", "costOfRevenue": "20307000", "interestExpense": "8221000", "operatingIncome": "-42121000", "fiscalDateEnding": "2026-03-31", "researchAndDevelopment": "14844000", "depreciationAndAmortization": "3592000" }, "balance": { "totalDebt": "100111000", "totalAssets": "608293000", "longTermDebt": "99506000", "shortTermDebt": "605000", "fiscalDateEnding": "2026-03-31", "totalLiabilities": null, "sharesOutstanding": "177378423", "totalCurrentAssets": "124290000", "totalShareholderEquity": "186501000", "totalCurrentLiabilities": "172538000", "cashAndShortTermInvestments": "87831000" }, "cashflow": { "freeCashFlow": "-645000", "dividendsPaid": null, "issuanceOfDebt": "95866000", "issuanceOfStock": null, "repaymentOfDebt": "-75000000", "fiscalDateEnding": "2026-03-31", "operatingCashflow": "2583000", "repurchaseOfStock": null, "capitalExpenditures": "-3228000" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:03:27.130079+00:00", "is_restated": false, "income_statement": { "revenue": 54226000, "cost_of_revenue": 20190000, "gross_profit": 34037000, "ebit": -25164000, "ebitda": -82172000, "pretax_income": null, "tax_provision": null, "net_income": -88454000, "net_income_to_common": -88454000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 91553000, "total_current_assets": 132847000, "total_assets": 616354000, "short_term_debt": 23018000, "long_term_debt": 49356000, "total_debt": 98251000, "total_liabilities": null, "total_equity": 230806000, "shares_outstanding": 177378423, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -10353000, "capital_expenditure": -4564000, "free_cash_flow": -14917000, "dividends_paid": null, "share_repurchases": 0, "shares_issued": -88000, "net_debt_issued": -4182000 }, "complete_fields": { "id": 386986, "ticker_id": 18990, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:03:27.130079+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-82172000", "netIncome": "-88454000", "grossProfit": "34037000", "totalRevenue": "54226000", "costOfRevenue": "20190000", "interestExpense": "993000", "operatingIncome": "-25164000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": "10505000", "depreciationAndAmortization": "9388000" }, "balance": { "totalDebt": "98251000", "totalAssets": "616354000", "longTermDebt": "49356000", "shortTermDebt": "23018000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "177378423", "totalCurrentAssets": "132847000", "totalShareholderEquity": "230806000", "totalCurrentLiabilities": "177828000", "cashAndShortTermInvestments": "91553000" }, "cashflow": { "freeCashFlow": "-14917000", "dividendsPaid": null, "issuanceOfDebt": "-4182000", "issuanceOfStock": "-88000", "repaymentOfDebt": "0", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "-10353000", "repurchaseOfStock": "0", "capitalExpenditures": "-4564000" } }, "revenue": 54226000, "cost_of_revenue": 20190000, "gross_profit": 34037000, "research_and_development": 10505000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -25164000, "depreciation_amortisation": 9388000, "ebitda": -82172000, "interest_expense": 993000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -88454000, "net_income_continuing_ops": null, "net_income_to_common": -88454000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 91553000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 132847000, "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": 616354000, "short_term_debt": 23018000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 177828000, "long_term_debt": 49356000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 98251000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 230806000, "shares_outstanding": 177378423, "operating_cash_flow": -10353000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -4564000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": 0, "shares_issued": -88000, "net_debt_issued": -4182000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -14917000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-82172000", "netIncome": "-88454000", "grossProfit": "34037000", "totalRevenue": "54226000", "costOfRevenue": "20190000", "interestExpense": "993000", "operatingIncome": "-25164000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": "10505000", "depreciationAndAmortization": "9388000" }, "balance": { "totalDebt": "98251000", "totalAssets": "616354000", "longTermDebt": "49356000", "shortTermDebt": "23018000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "177378423", "totalCurrentAssets": "132847000", "totalShareholderEquity": "230806000", "totalCurrentLiabilities": "177828000", "cashAndShortTermInvestments": "91553000" }, "cashflow": { "freeCashFlow": "-14917000", "dividendsPaid": null, "issuanceOfDebt": "-4182000", "issuanceOfStock": "-88000", "repaymentOfDebt": "0", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "-10353000", "repurchaseOfStock": "0", "capitalExpenditures": "-4564000" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:03:27.130079+00:00", "is_restated": false, "income_statement": { "revenue": 108090000, "cost_of_revenue": 12392000, "gross_profit": 95698000, "ebit": 32933000, "ebitda": 40808000, "pretax_income": null, "tax_provision": null, "net_income": 31081000, "net_income_to_common": 31081000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 115503000, "total_current_assets": 176762000, "total_assets": 696633000, "short_term_debt": 22821000, "long_term_debt": 49060000, "total_debt": 71881000, "total_liabilities": null, "total_equity": 318087000, "shares_outstanding": 177378423, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -21491000, "capital_expenditure": -2933000, "free_cash_flow": -24424000, "dividends_paid": null, "share_repurchases": -6000, "shares_issued": null, "net_debt_issued": 75152000 }, "complete_fields": { "id": 386988, "ticker_id": 18990, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:03:27.130079+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "40808000", "netIncome": "31081000", "grossProfit": "95698000", "totalRevenue": "108090000", "costOfRevenue": "12392000", "interestExpense": "2480000", "operatingIncome": "32933000", "fiscalDateEnding": "2025-09-30", "researchAndDevelopment": "11296000", "depreciationAndAmortization": "4902000" }, "balance": { "totalDebt": "71881000", "totalAssets": "696633000", "longTermDebt": "49060000", "shortTermDebt": "22821000", "fiscalDateEnding": "2025-09-30", "totalLiabilities": null, "sharesOutstanding": "177378423", "totalCurrentAssets": "176762000", "totalShareholderEquity": "318087000", "totalCurrentLiabilities": "183761000", "cashAndShortTermInvestments": "115503000" }, "cashflow": { "freeCashFlow": "-24424000", "dividendsPaid": null, "issuanceOfDebt": "75203000", "issuanceOfStock": null, "repaymentOfDebt": "-51000", "fiscalDateEnding": "2025-09-30", "operatingCashflow": "-21491000", "repurchaseOfStock": "-6000", "capitalExpenditures": "-2933000" } }, "revenue": 108090000, "cost_of_revenue": 12392000, "gross_profit": 95698000, "research_and_development": 11296000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 32933000, "depreciation_amortisation": 4902000, "ebitda": 40808000, "interest_expense": 2480000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 31081000, "net_income_continuing_ops": null, "net_income_to_common": 31081000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 115503000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 176762000, "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": 696633000, "short_term_debt": 22821000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 183761000, "long_term_debt": 49060000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 71881000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 318087000, "shares_outstanding": 177378423, "operating_cash_flow": -21491000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -2933000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": -6000, "shares_issued": null, "net_debt_issued": 75152000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -24424000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "40808000", "netIncome": "31081000", "grossProfit": "95698000", "totalRevenue": "108090000", "costOfRevenue": "12392000", "interestExpense": "2480000", "operatingIncome": "32933000", "fiscalDateEnding": "2025-09-30", "researchAndDevelopment": "11296000", "depreciationAndAmortization": "4902000" }, "balance": { "totalDebt": "71881000", "totalAssets": "696633000", "longTermDebt": "49060000", "shortTermDebt": "22821000", "fiscalDateEnding": "2025-09-30", "totalLiabilities": null, "sharesOutstanding": "177378423", "totalCurrentAssets": "176762000", "totalShareholderEquity": "318087000", "totalCurrentLiabilities": "183761000", "cashAndShortTermInvestments": "115503000" }, "cashflow": { "freeCashFlow": "-24424000", "dividendsPaid": null, "issuanceOfDebt": "75203000", "issuanceOfStock": null, "repaymentOfDebt": "-51000", "fiscalDateEnding": "2025-09-30", "operatingCashflow": "-21491000", "repurchaseOfStock": "-6000", "capitalExpenditures": "-2933000" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:03:27.130079+00:00", "is_restated": false, "income_statement": { "revenue": 58735000, "cost_of_revenue": 2655000, "gross_profit": 56080000, "ebit": -2853000, "ebitda": 2732000, "pretax_income": null, "tax_provision": null, "net_income": -4079000, "net_income_to_common": -4079000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 151935000, "total_current_assets": 191087000, "total_assets": 451988000, "short_term_debt": 7000, "long_term_debt": 94000, "total_debt": 11875000, "total_liabilities": null, "total_equity": 281460000, "shares_outstanding": 177378423, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 11699000, "capital_expenditure": -2637000, "free_cash_flow": 9062000, "dividends_paid": null, "share_repurchases": 0, "shares_issued": null, "net_debt_issued": -51000 }, "complete_fields": { "id": 386989, "ticker_id": 18990, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:03:27.130079+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "2732000", "netIncome": "-4079000", "grossProfit": "56080000", "totalRevenue": "58735000", "costOfRevenue": "2655000", "interestExpense": "1424000", "operatingIncome": "-2853000", "fiscalDateEnding": "2025-06-30", "researchAndDevelopment": "9861000", "depreciationAndAmortization": "4479000" }, "balance": { "totalDebt": "11875000", "totalAssets": "451988000", "longTermDebt": "94000", "shortTermDebt": "7000", "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "177378423", "totalCurrentAssets": "191087000", "totalShareholderEquity": "281460000", "totalCurrentLiabilities": "101933000", "cashAndShortTermInvestments": "151935000" }, "cashflow": { "freeCashFlow": "9062000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": "-51000", "fiscalDateEnding": "2025-06-30", "operatingCashflow": "11699000", "repurchaseOfStock": "0", "capitalExpenditures": "-2637000" } }, "revenue": 58735000, "cost_of_revenue": 2655000, "gross_profit": 56080000, "research_and_development": 9861000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -2853000, "depreciation_amortisation": 4479000, "ebitda": 2732000, "interest_expense": 1424000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -4079000, "net_income_continuing_ops": null, "net_income_to_common": -4079000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 151935000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 191087000, "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": 451988000, "short_term_debt": 7000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 101933000, "long_term_debt": 94000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 11875000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 281460000, "shares_outstanding": 177378423, "operating_cash_flow": 11699000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -2637000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": 0, "shares_issued": null, "net_debt_issued": -51000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 9062000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "2732000", "netIncome": "-4079000", "grossProfit": "56080000", "totalRevenue": "58735000", "costOfRevenue": "2655000", "interestExpense": "1424000", "operatingIncome": "-2853000", "fiscalDateEnding": "2025-06-30", "researchAndDevelopment": "9861000", "depreciationAndAmortization": "4479000" }, "balance": { "totalDebt": "11875000", "totalAssets": "451988000", "longTermDebt": "94000", "shortTermDebt": "7000", "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "177378423", "totalCurrentAssets": "191087000", "totalShareholderEquity": "281460000", "totalCurrentLiabilities": "101933000", "cashAndShortTermInvestments": "151935000" }, "cashflow": { "freeCashFlow": "9062000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": "-51000", "fiscalDateEnding": "2025-06-30", "operatingCashflow": "11699000", "repurchaseOfStock": "0", "capitalExpenditures": "-2637000" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:03:27.130079+00:00", "is_restated": false, "income_statement": { "revenue": 34422000, "cost_of_revenue": 2637000, "gross_profit": 31785000, "ebit": -38809000, "ebitda": -33921000, "pretax_income": null, "tax_provision": null, "net_income": -38542000, "net_income_to_common": -38542000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 103231000, "total_current_assets": 172230000, "total_assets": 435711000, "short_term_debt": 13000, "long_term_debt": 120000, "total_debt": 133000, "total_liabilities": null, "total_equity": 283168000, "shares_outstanding": 173641858, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -11632000, "capital_expenditure": -3053000, "free_cash_flow": -14685000, "dividends_paid": null, "share_repurchases": 0, "shares_issued": null, "net_debt_issued": -6968000 }, "complete_fields": { "id": 386990, "ticker_id": 18990, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:03:27.130079+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-33921000", "netIncome": "-38542000", "grossProfit": "31785000", "totalRevenue": "34422000", "costOfRevenue": "2637000", "interestExpense": "391000", "operatingIncome": "-38809000", "fiscalDateEnding": "2025-03-31", "researchAndDevelopment": "9923000", "depreciationAndAmortization": "4414000" }, "balance": { "totalDebt": "133000", "totalAssets": "435711000", "longTermDebt": "120000", "shortTermDebt": "13000", "fiscalDateEnding": "2025-03-31", "totalLiabilities": null, "sharesOutstanding": "173641858", "totalCurrentAssets": "172230000", "totalShareholderEquity": "283168000", "totalCurrentLiabilities": "91455000", "cashAndShortTermInvestments": "103231000" }, "cashflow": { "freeCashFlow": "-14685000", "dividendsPaid": null, "issuanceOfDebt": "58000", "issuanceOfStock": null, "repaymentOfDebt": "-7026000", "fiscalDateEnding": "2025-03-31", "operatingCashflow": "-11632000", "repurchaseOfStock": "0", "capitalExpenditures": "-3053000" } }, "revenue": 34422000, "cost_of_revenue": 2637000, "gross_profit": 31785000, "research_and_development": 9923000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -38809000, "depreciation_amortisation": 4414000, "ebitda": -33921000, "interest_expense": 391000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -38542000, "net_income_continuing_ops": null, "net_income_to_common": -38542000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 103231000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 172230000, "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": 435711000, "short_term_debt": 13000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 91455000, "long_term_debt": 120000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 133000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 283168000, "shares_outstanding": 173641858, "operating_cash_flow": -11632000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -3053000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": 0, "shares_issued": null, "net_debt_issued": -6968000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -14685000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-33921000", "netIncome": "-38542000", "grossProfit": "31785000", "totalRevenue": "34422000", "costOfRevenue": "2637000", "interestExpense": "391000", "operatingIncome": "-38809000", "fiscalDateEnding": "2025-03-31", "researchAndDevelopment": "9923000", "depreciationAndAmortization": "4414000" }, "balance": { "totalDebt": "133000", "totalAssets": "435711000", "longTermDebt": "120000", "shortTermDebt": "13000", "fiscalDateEnding": "2025-03-31", "totalLiabilities": null, "sharesOutstanding": "173641858", "totalCurrentAssets": "172230000", "totalShareholderEquity": "283168000", "totalCurrentLiabilities": "91455000", "cashAndShortTermInvestments": "103231000" }, "cashflow": { "freeCashFlow": "-14685000", "dividendsPaid": null, "issuanceOfDebt": "58000", "issuanceOfStock": null, "repaymentOfDebt": "-7026000", "fiscalDateEnding": "2025-03-31", "operatingCashflow": "-11632000", "repurchaseOfStock": "0", "capitalExpenditures": "-3053000" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:03:27.130079+00:00", "is_restated": false, "income_statement": { "revenue": null, "cost_of_revenue": null, "gross_profit": null, "ebit": null, "ebitda": null, "pretax_income": null, "tax_provision": null, "net_income": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": null, "total_current_assets": null, "total_assets": null, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": null, "total_equity": null, "shares_outstanding": null, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": null, "free_cash_flow": null, "dividends_paid": null, "share_repurchases": -416000, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 386991, "ticker_id": 18990, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:03:27.130079+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2024-12-31", "operatingCashflow": null, "repurchaseOfStock": "-416000", "capitalExpenditures": null } }, "revenue": null, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": null, "depreciation_amortisation": null, "ebitda": null, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": null, "net_income_continuing_ops": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": null, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": null, "shares_outstanding": null, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": null, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": -416000, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2024-12-31", "operatingCashflow": null, "repurchaseOfStock": "-416000", "capitalExpenditures": null } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:03:27.130079+00:00", "is_restated": false, "income_statement": { "revenue": null, "cost_of_revenue": null, "gross_profit": null, "ebit": null, "ebitda": null, "pretax_income": null, "tax_provision": null, "net_income": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": null, "total_current_assets": null, "total_assets": null, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": null, "total_equity": null, "shares_outstanding": null, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": null, "free_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": null }, "complete_fields": { "id": 386993, "ticker_id": 18990, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:03:27.130079+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2024-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2024-09-30", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": "0", "issuanceOfStock": "0", "repaymentOfDebt": null, "fiscalDateEnding": "2024-09-30", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } }, "revenue": null, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": null, "depreciation_amortisation": null, "ebitda": null, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": null, "net_income_continuing_ops": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": null, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": null, "shares_outstanding": null, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": null, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2024-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2024-09-30", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": "0", "issuanceOfStock": "0", "repaymentOfDebt": null, "fiscalDateEnding": "2024-09-30", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 5, "quarterly_financial_periods": 7, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }