{ "ticker": { "uuid": "e04dcff4-03d9-4fe4-8745-90c7c4332f65", "symbol": "SFQ", "name": "SAF-Holland SE", "exchange": "GER", "exchange_name": "XETRA", "country": "DE", "currency": "EUR", "sector": "Consumer Cyclical", "industry": "Auto Parts", "page_url": "https://sharemaestro.com/factors/ticker/e04dcff4-03d9-4fe4-8745-90c7c4332f65/", "api_url": "https://sharemaestro.com/factors/api/tickers/e04dcff4-03d9-4fe4-8745-90c7c4332f65/" }, "ticker_metadata": { "id": 20400, "uuid": "e04dcff4-03d9-4fe4-8745-90c7c4332f65", "symbol": "SFQ", "name": "SAF-Holland SE", "asset_type": "equity", "market_cap": 946471232, "stock_exchange_id": 8, "industry": "Auto Parts", "sector": "Consumer Cyclical", "description": "SAF-Holland SE manufactures and sells chassis-related assemblies and components for trailers, trucks, semi-trailers, and buses. The company offers axle and air suspension systems, fifth wheels and systems, coupling systems, kingpins, and landing gears, as well as braking and EBS systems, lighting systems, and disc brakes. It markets its products under the SAF, Holland, Haldex, Neway, KLL, V.Orlandi, TrailerMaster, Assali Stefen, Tecma, and York brands. The company serves original equipment manufacturers. It primarily operates in Europe, the Middle East, Africa, the Americas, and the Asia Pacific. SAF-Holland SE was founded in 1881 and is headquartered in Bessenbach, 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": "e04dcff4-03d9-4fe4-8745-90c7c4332f65", "symbol": "SFQ", "name": "SAF-Holland SE", "exchange": "GER", "exchange_name": "XETRA", "country": "DE", "currency": "EUR", "sector": "Consumer Cyclical", "industry": "Auto Parts", "page_url": "https://sharemaestro.com/factors/ticker/e04dcff4-03d9-4fe4-8745-90c7c4332f65/", "api_url": "https://sharemaestro.com/factors/api/tickers/e04dcff4-03d9-4fe4-8745-90c7c4332f65/" }, "week_end_date": "2026-06-07", "universe": "EUR_DE", "score": { "os": 0.44, "value": 0.46, "quality": 0.47, "momentum": 0.46, "coverage": 0.455, "confidence": 0.455, "delta": null }, "headline_factors": { "price": 20.15, "market_cap": 914695185.3, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": null, "shareholder_yield": 0, "roe": null, "piotroski_f_score": 0, "momentum_12_1": 0.2226, "volatility_252d": 0.3421 }, "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": true }, "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": false, "completeness_score": 0.2143, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T12:30:33.956749+00:00", "batch_id": "" }, "size": { "price_close": 20.15, "market_cap": 914695185.3, "market_cap_usd": 914695185.3, "enterprise_value": 1461696185.3, "shares_outstanding": 45394302, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 1.9168, "ptbv_ratio": 1.9168, "ps_ratio": null, "pcf_ratio": null, "pfcf_ratio": null, "ev_ebitda": null, "ev_ebit": null, "ev_sales": null, "ev_fcf": null, "earnings_yield": null, "fcf_yield": null, "price_to_sales": null, "price_to_book": 1.9168, "price_to_cashflow": null, "ebitda_to_ev": null, "sales_yield": null }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": null, "operating_margin": null, "net_margin": null, "ebitda_margin": null, "fcf_margin": null, "roe": null, "roa": null, "roic": null, "roc_greenblatt": null, "asset_turnover": null, "cash_conversion": null, "accruals_ratio": null, "sbc_to_revenue": null, "piotroski_f_score": 0, "altman_z_score": null, "earnings_stability_5y": 0.2472, "revenue_stability_5y": 0.2203, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": null, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": null, "net_debt_to_ebitda": null, "debt_to_assets": 0.5028, "interest_coverage": null, "current_ratio": 2.1222, "quick_ratio": 2.1222, "net_debt": 547001000, "local_beta": 1.3916, "volatility_252d": 0.3421, "volatility_60d": 0.7557, "max_drawdown_12m": -0.2483, "risk_adjusted_momentum": 0.6505 }, "growth": { "revenue_growth_1y": null, "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": null, "book_value_growth_1y": null, "revenue_growth": null, "earnings_growth": null }, "momentum": { "price_return_1m": 0.0402, "price_return_3m": 0.1691, "price_return_6m": 0.4092, "price_return_9m": 0.3508, "price_return_12m": 0.2718, "price_return_12m_ex1m": 0.2226, "momentum_6m": 0.4092, "momentum_12m": 0.2718, "momentum_12_1": 0.2226, "distance_from_52w_high": -0.0336, "distance_from_52w_low": 0.5381, "relative_strength": 0.2531 }, "raw_ttm": { "revenue_ttm": null, "gross_profit_ttm": null, "ebit_ttm": null, "ebitda_ttm": null, "net_income_ttm": null, "eps_diluted_ttm": null, "operating_cash_flow_ttm": null, "capital_expenditure_ttm": null, "fcf_ttm": null, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": null, "cash_and_equivalents": 343616000, "total_current_assets": 942158000, "total_current_liabilities": 443957000, "net_ppe": null, "total_assets": 1771468000, "total_debt": 890617000, "total_equity": 477196000, "net_working_capital": 298847000, "book_value_per_share": 10.5122, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 10.5122 }, "ranks": { "universe_ticker_count": null, "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null }, "composites": { "value_composite": 54, "quality_composite": 53, "momentum_composite": 54, "growth_composite": 53, "yield_composite": 52, "svqf_composite": 55, "vc1_composite": 54, "vc2_composite": 55, "vc3_composite": 55, "trending_value_composite": null, "overall_composite": 56, "quality_value_composite": 0.465, "os_score": 0.44, "value_percentile": 0.46, "quality_percentile": 0.47, "momentum_percentile": 0.46, "factor_coverage": 0.455, "signal_confidence": 0.455, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 72, "small_cap_core_rank": 59, "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": true } } }, "latest_snapshot_fields": { "id": 8089, "ticker_id": 20400, "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": false, "completeness_score": 0.2143, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T12:30:33.956749+00:00", "batch_id": "", "os_score_delta": null, "price_close": 20.15, "market_cap": 914695185.3, "market_cap_usd": 914695185.3, "enterprise_value": 1461696185.3, "shares_outstanding": 45394302, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 1.91681235, "ptbv_ratio": 1.91681235, "ps_ratio": null, "pcf_ratio": null, "pfcf_ratio": null, "ev_ebitda": null, "ev_ebit": null, "ev_sales": null, "ev_fcf": null, "earnings_yield": null, "fcf_yield": null, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": null, "operating_margin": null, "net_margin": null, "ebitda_margin": null, "fcf_margin": null, "roe": null, "roa": null, "roic": null, "roc_greenblatt": null, "asset_turnover": null, "cash_conversion": null, "accruals_ratio": null, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": null, "debt_to_assets": 0.50275647, "interest_coverage": null, "current_ratio": 2.122183, "quick_ratio": 2.122183, "net_debt": 547001000, "revenue_growth_1y": null, "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": null, "book_value_growth_1y": null, "piotroski_f_score": 0, "altman_z_score": null, "earnings_stability_5y": 0.247194, "revenue_stability_5y": 0.220271, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.04024075, "price_return_3m": 0.16910456, "price_return_6m": 0.40924504, "price_return_9m": 0.3508308, "price_return_12m": 0.27175771, "price_return_12m_ex1m": 0.22256094, "distance_from_52w_high": -0.03357314, "distance_from_52w_low": 0.53811405, "relative_strength": 0.25305374, "local_beta": 1.3916, "volatility_252d": 0.342138, "volatility_60d": 0.755749, "max_drawdown_12m": -0.24833706, "revenue_ttm": null, "gross_profit_ttm": null, "ebit_ttm": null, "ebitda_ttm": null, "net_income_ttm": null, "eps_diluted_ttm": null, "operating_cash_flow_ttm": null, "capital_expenditure_ttm": null, "fcf_ttm": null, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": null, "cash_and_equivalents": 343616000, "total_current_assets": 942158000, "total_current_liabilities": 443957000, "net_ppe": null, "total_assets": 1771468000, "total_debt": 890617000, "total_equity": 477196000, "net_working_capital": 298847000, "book_value_per_share": 10.51224447, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 10.51224447, "universe_ticker_count": null, "sector": "Consumer Cyclical", "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null, "value_composite": 54, "quality_composite": 53, "momentum_composite": 54, "growth_composite": 53, "yield_composite": 52, "svqf_composite": 55, "vc1_composite": 54, "vc2_composite": 55, "vc3_composite": 55, "trending_value_composite": null, "overall_composite": 56, "factor_coverage": 0.455, "signal_confidence": 0.455, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 72, "small_cap_core_rank": 59, "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": 20.15, "os": 0.44, "value": 0.46, "quality": 0.47, "momentum": 0.46, "confidence": 0.455, "coverage": 0.455, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0, "roe": null, "momentum_12_1": 0.2226, "complete_fields": { "id": 8089, "ticker_id": 20400, "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": false, "completeness_score": 0.2143, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T12:30:33.956749+00:00", "batch_id": "", "os_score_delta": null, "price_close": 20.15, "market_cap": 914695185.3, "market_cap_usd": 914695185.3, "enterprise_value": 1461696185.3, "shares_outstanding": 45394302, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 1.91681235, "ptbv_ratio": 1.91681235, "ps_ratio": null, "pcf_ratio": null, "pfcf_ratio": null, "ev_ebitda": null, "ev_ebit": null, "ev_sales": null, "ev_fcf": null, "earnings_yield": null, "fcf_yield": null, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": null, "operating_margin": null, "net_margin": null, "ebitda_margin": null, "fcf_margin": null, "roe": null, "roa": null, "roic": null, "roc_greenblatt": null, "asset_turnover": null, "cash_conversion": null, "accruals_ratio": null, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": null, "debt_to_assets": 0.50275647, "interest_coverage": null, "current_ratio": 2.122183, "quick_ratio": 2.122183, "net_debt": 547001000, "revenue_growth_1y": null, "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": null, "book_value_growth_1y": null, "piotroski_f_score": 0, "altman_z_score": null, "earnings_stability_5y": 0.247194, "revenue_stability_5y": 0.220271, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.04024075, "price_return_3m": 0.16910456, "price_return_6m": 0.40924504, "price_return_9m": 0.3508308, "price_return_12m": 0.27175771, "price_return_12m_ex1m": 0.22256094, "distance_from_52w_high": -0.03357314, "distance_from_52w_low": 0.53811405, "relative_strength": 0.25305374, "local_beta": 1.3916, "volatility_252d": 0.342138, "volatility_60d": 0.755749, "max_drawdown_12m": -0.24833706, "revenue_ttm": null, "gross_profit_ttm": null, "ebit_ttm": null, "ebitda_ttm": null, "net_income_ttm": null, "eps_diluted_ttm": null, "operating_cash_flow_ttm": null, "capital_expenditure_ttm": null, "fcf_ttm": null, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": null, "cash_and_equivalents": 343616000, "total_current_assets": 942158000, "total_current_liabilities": 443957000, "net_ppe": null, "total_assets": 1771468000, "total_debt": 890617000, "total_equity": 477196000, "net_working_capital": 298847000, "book_value_per_share": 10.51224447, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 10.51224447, "universe_ticker_count": null, "sector": "Consumer Cyclical", "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null, "value_composite": 54, "quality_composite": 53, "momentum_composite": 54, "growth_composite": 53, "yield_composite": 52, "svqf_composite": 55, "vc1_composite": 54, "vc2_composite": 55, "vc3_composite": 55, "trending_value_composite": null, "overall_composite": 56, "factor_coverage": 0.455, "signal_confidence": 0.455, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 72, "small_cap_core_rank": 59, "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": "2026-06-07T12:17:12.414950+00:00", "is_restated": false, "income_statement": { "revenue": null, "cost_of_revenue": null, "gross_profit": null, "ebit": null, "ebitda": null, "pretax_income": null, "tax_provision": null, "net_income": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": null, "total_current_assets": null, "total_assets": null, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": null, "total_equity": null, "shares_outstanding": null, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": null, "free_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 389338, "ticker_id": 20400, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:17:12.414950+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": null } }, "revenue": null, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": null, "depreciation_amortisation": null, "ebitda": null, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": null, "net_income_continuing_ops": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": null, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": null, "shares_outstanding": null, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": null, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": null } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:17:12.414950+00:00", "is_restated": false, "income_statement": { "revenue": 1876747000, "cost_of_revenue": 1459019000, "gross_profit": 417728000, "ebit": 164622000, "ebitda": 248322000, "pretax_income": null, "tax_provision": null, "net_income": 77349000, "net_income_to_common": 77349000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 300730000, "total_current_assets": 857250000, "total_assets": 1711869000, "short_term_debt": 205010000, "long_term_debt": 479070000, "total_debt": 774205000, "total_liabilities": null, "total_equity": 523463000, "shares_outstanding": 45394302, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 200652000, "capital_expenditure": -57445000, "free_cash_flow": 143207000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 45694000 }, "complete_fields": { "id": 389343, "ticker_id": 20400, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:17:12.414950+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "248322000", "netIncome": "77349000", "grossProfit": "417728000", "totalRevenue": "1876747000", "costOfRevenue": "1459019000", "interestExpense": "39220000", "operatingIncome": "164622000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": "39001000", "depreciationAndAmortization": "89001000" }, "balance": { "totalDebt": "774205000", "totalAssets": "1711869000", "longTermDebt": "479070000", "shortTermDebt": "205010000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "45394302", "totalCurrentAssets": "857250000", "totalShareholderEquity": "523463000", "totalCurrentLiabilities": "511747000", "cashAndShortTermInvestments": "300730000" }, "cashflow": { "freeCashFlow": "143207000", "dividendsPaid": null, "issuanceOfDebt": "113694000", "issuanceOfStock": null, "repaymentOfDebt": "-68000000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "200652000", "repurchaseOfStock": null, "capitalExpenditures": "-57445000" } }, "revenue": 1876747000, "cost_of_revenue": 1459019000, "gross_profit": 417728000, "research_and_development": 39001000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 164622000, "depreciation_amortisation": 89001000, "ebitda": 248322000, "interest_expense": 39220000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 77349000, "net_income_continuing_ops": null, "net_income_to_common": 77349000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 300730000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 857250000, "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": 1711869000, "short_term_debt": 205010000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 511747000, "long_term_debt": 479070000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 774205000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 523463000, "shares_outstanding": 45394302, "operating_cash_flow": 200652000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -57445000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 45694000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 143207000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "248322000", "netIncome": "77349000", "grossProfit": "417728000", "totalRevenue": "1876747000", "costOfRevenue": "1459019000", "interestExpense": "39220000", "operatingIncome": "164622000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": "39001000", "depreciationAndAmortization": "89001000" }, "balance": { "totalDebt": "774205000", "totalAssets": "1711869000", "longTermDebt": "479070000", "shortTermDebt": "205010000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "45394302", "totalCurrentAssets": "857250000", "totalShareholderEquity": "523463000", "totalCurrentLiabilities": "511747000", "cashAndShortTermInvestments": "300730000" }, "cashflow": { "freeCashFlow": "143207000", "dividendsPaid": null, "issuanceOfDebt": "113694000", "issuanceOfStock": null, "repaymentOfDebt": "-68000000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "200652000", "repurchaseOfStock": null, "capitalExpenditures": "-57445000" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:17:12.414950+00:00", "is_restated": false, "income_statement": { "revenue": 2106170000, "cost_of_revenue": 1693411000, "gross_profit": 412759000, "ebit": 172580000, "ebitda": 234754000, "pretax_income": null, "tax_provision": null, "net_income": 79933000, "net_income_to_common": 79933000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 246276000, "total_current_assets": 837339000, "total_assets": 1662143000, "short_term_debt": 13415000, "long_term_debt": 615253000, "total_debt": 706839000, "total_liabilities": null, "total_equity": 473046000, "shares_outstanding": 45394302, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 202726000, "capital_expenditure": -61684000, "free_cash_flow": 141042000, "dividends_paid": -27237000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 22246000 }, "complete_fields": { "id": 389345, "ticker_id": 20400, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:17:12.414950+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "234754000", "netIncome": "79933000", "grossProfit": "412759000", "totalRevenue": "2106170000", "costOfRevenue": "1693411000", "interestExpense": "36725000", "operatingIncome": "172580000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": "38433000", "depreciationAndAmortization": "76325000" }, "balance": { "totalDebt": "706839000", "totalAssets": "1662143000", "longTermDebt": "615253000", "shortTermDebt": "13415000", "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "45394302", "totalCurrentAssets": "837339000", "totalShareholderEquity": "473046000", "totalCurrentLiabilities": "371257000", "cashAndShortTermInvestments": "246276000" }, "cashflow": { "freeCashFlow": "141042000", "dividendsPaid": "-27237000", "issuanceOfDebt": "119746000", "issuanceOfStock": null, "repaymentOfDebt": "-97500000", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "202726000", "repurchaseOfStock": null, "capitalExpenditures": "-61684000" } }, "revenue": 2106170000, "cost_of_revenue": 1693411000, "gross_profit": 412759000, "research_and_development": 38433000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 172580000, "depreciation_amortisation": 76325000, "ebitda": 234754000, "interest_expense": 36725000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 79933000, "net_income_continuing_ops": null, "net_income_to_common": 79933000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 246276000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 837339000, "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": 1662143000, "short_term_debt": 13415000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 371257000, "long_term_debt": 615253000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 706839000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 473046000, "shares_outstanding": 45394302, "operating_cash_flow": 202726000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -61684000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -27237000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 22246000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 141042000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "234754000", "netIncome": "79933000", "grossProfit": "412759000", "totalRevenue": "2106170000", "costOfRevenue": "1693411000", "interestExpense": "36725000", "operatingIncome": "172580000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": "38433000", "depreciationAndAmortization": "76325000" }, "balance": { "totalDebt": "706839000", "totalAssets": "1662143000", "longTermDebt": "615253000", "shortTermDebt": "13415000", "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "45394302", "totalCurrentAssets": "837339000", "totalShareholderEquity": "473046000", "totalCurrentLiabilities": "371257000", "cashAndShortTermInvestments": "246276000" }, "cashflow": { "freeCashFlow": "141042000", "dividendsPaid": "-27237000", "issuanceOfDebt": "119746000", "issuanceOfStock": null, "repaymentOfDebt": "-97500000", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "202726000", "repurchaseOfStock": null, "capitalExpenditures": "-61684000" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:17:12.414950+00:00", "is_restated": false, "income_statement": { "revenue": 1565089000, "cost_of_revenue": 1305539000, "gross_profit": 259550000, "ebit": 110675000, "ebitda": 149272000, "pretax_income": null, "tax_provision": null, "net_income": 61081000, "net_income_to_common": 61081000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 243460000, "total_current_assets": 626240000, "total_assets": 1498423000, "short_term_debt": 116963000, "long_term_debt": 614118000, "total_debt": 769474000, "total_liabilities": null, "total_equity": 440535000, "shares_outstanding": 45394302, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 153392000, "capital_expenditure": -36252000, "free_cash_flow": 117140000, "dividends_paid": -15888000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 472548000 }, "complete_fields": { "id": 389346, "ticker_id": 20400, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:17:12.414950+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "149272000", "netIncome": "61081000", "grossProfit": "259550000", "totalRevenue": "1565089000", "costOfRevenue": "1305539000", "interestExpense": "14599000", "operatingIncome": "110675000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": "19208000", "depreciationAndAmortization": "46175000" }, "balance": { "totalDebt": "769474000", "totalAssets": "1498423000", "longTermDebt": "614118000", "shortTermDebt": "116963000", "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "45394302", "totalCurrentAssets": "626240000", "totalShareholderEquity": "440535000", "totalCurrentLiabilities": "338894000", "cashAndShortTermInvestments": "243460000" }, "cashflow": { "freeCashFlow": "117140000", "dividendsPaid": "-15888000", "issuanceOfDebt": "476000000", "issuanceOfStock": null, "repaymentOfDebt": "-3452000", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "153392000", "repurchaseOfStock": null, "capitalExpenditures": "-36252000" } }, "revenue": 1565089000, "cost_of_revenue": 1305539000, "gross_profit": 259550000, "research_and_development": 19208000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 110675000, "depreciation_amortisation": 46175000, "ebitda": 149272000, "interest_expense": 14599000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 61081000, "net_income_continuing_ops": null, "net_income_to_common": 61081000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 243460000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 626240000, "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": 1498423000, "short_term_debt": 116963000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 338894000, "long_term_debt": 614118000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 769474000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 440535000, "shares_outstanding": 45394302, "operating_cash_flow": 153392000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -36252000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -15888000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 472548000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 117140000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "149272000", "netIncome": "61081000", "grossProfit": "259550000", "totalRevenue": "1565089000", "costOfRevenue": "1305539000", "interestExpense": "14599000", "operatingIncome": "110675000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": "19208000", "depreciationAndAmortization": "46175000" }, "balance": { "totalDebt": "769474000", "totalAssets": "1498423000", "longTermDebt": "614118000", "shortTermDebt": "116963000", "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "45394302", "totalCurrentAssets": "626240000", "totalShareholderEquity": "440535000", "totalCurrentLiabilities": "338894000", "cashAndShortTermInvestments": "243460000" }, "cashflow": { "freeCashFlow": "117140000", "dividendsPaid": "-15888000", "issuanceOfDebt": "476000000", "issuanceOfStock": null, "repaymentOfDebt": "-3452000", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "153392000", "repurchaseOfStock": null, "capitalExpenditures": "-36252000" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:17:12.414950+00:00", "is_restated": false, "income_statement": { "revenue": 1246583000, "cost_of_revenue": 1037498000, "gross_profit": 209085000, "ebit": 75276000, "ebitda": 115817000, "pretax_income": null, "tax_provision": null, "net_income": 36737000, "net_income_to_common": 36737000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 165221000, "total_current_assets": 531696000, "total_assets": 1014267000, "short_term_debt": 26868000, "long_term_debt": 304231000, "total_debt": 372160000, "total_liabilities": null, "total_equity": 370220000, "shares_outstanding": 45394302, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 39651000, "capital_expenditure": -24654000, "free_cash_flow": 14997000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -3166000 }, "complete_fields": { "id": 389347, "ticker_id": 20400, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:17:12.414950+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "115817000", "netIncome": "36737000", "grossProfit": "209085000", "totalRevenue": "1246583000", "costOfRevenue": "1037498000", "interestExpense": "8123000", "operatingIncome": "75276000", "fiscalDateEnding": "2021-12-31", "researchAndDevelopment": "16926000", "depreciationAndAmortization": "44999000" }, "balance": { "totalDebt": "372160000", "totalAssets": "1014267000", "longTermDebt": "304231000", "shortTermDebt": "26868000", "fiscalDateEnding": "2021-12-31", "totalLiabilities": null, "sharesOutstanding": "45394302", "totalCurrentAssets": "531696000", "totalShareholderEquity": "370220000", "totalCurrentLiabilities": "224782000", "cashAndShortTermInvestments": "165221000" }, "cashflow": { "freeCashFlow": "14997000", "dividendsPaid": "0", "issuanceOfDebt": "0", "issuanceOfStock": null, "repaymentOfDebt": "-3166000", "fiscalDateEnding": "2021-12-31", "operatingCashflow": "39651000", "repurchaseOfStock": null, "capitalExpenditures": "-24654000" } }, "revenue": 1246583000, "cost_of_revenue": 1037498000, "gross_profit": 209085000, "research_and_development": 16926000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 75276000, "depreciation_amortisation": 44999000, "ebitda": 115817000, "interest_expense": 8123000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 36737000, "net_income_continuing_ops": null, "net_income_to_common": 36737000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 165221000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 531696000, "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": 1014267000, "short_term_debt": 26868000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 224782000, "long_term_debt": 304231000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 372160000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 370220000, "shares_outstanding": 45394302, "operating_cash_flow": 39651000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -24654000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -3166000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 14997000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "115817000", "netIncome": "36737000", "grossProfit": "209085000", "totalRevenue": "1246583000", "costOfRevenue": "1037498000", "interestExpense": "8123000", "operatingIncome": "75276000", "fiscalDateEnding": "2021-12-31", "researchAndDevelopment": "16926000", "depreciationAndAmortization": "44999000" }, "balance": { "totalDebt": "372160000", "totalAssets": "1014267000", "longTermDebt": "304231000", "shortTermDebt": "26868000", "fiscalDateEnding": "2021-12-31", "totalLiabilities": null, "sharesOutstanding": "45394302", "totalCurrentAssets": "531696000", "totalShareholderEquity": "370220000", "totalCurrentLiabilities": "224782000", "cashAndShortTermInvestments": "165221000" }, "cashflow": { "freeCashFlow": "14997000", "dividendsPaid": "0", "issuanceOfDebt": "0", "issuanceOfStock": null, "repaymentOfDebt": "-3166000", "fiscalDateEnding": "2021-12-31", "operatingCashflow": "39651000", "repurchaseOfStock": null, "capitalExpenditures": "-24654000" } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:17:12.414950+00:00", "is_restated": false, "income_statement": { "revenue": null, "cost_of_revenue": null, "gross_profit": null, "ebit": null, "ebitda": null, "pretax_income": null, "tax_provision": null, "net_income": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": null, "total_current_assets": null, "total_assets": null, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": null, "total_equity": null, "shares_outstanding": null, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": null, "free_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 389337, "ticker_id": 20400, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:17:12.414950+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2026-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": null } }, "revenue": null, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": null, "depreciation_amortisation": null, "ebitda": null, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": null, "net_income_continuing_ops": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": null, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": null, "shares_outstanding": null, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": null, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2026-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": null } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:17:12.414950+00:00", "is_restated": false, "income_statement": { "revenue": 417240000, "cost_of_revenue": 327008000, "gross_profit": 90232000, "ebit": 28517000, "ebitda": 53522000, "pretax_income": null, "tax_provision": null, "net_income": 13914000, "net_income_to_common": 13914000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 343616000, "total_current_assets": 942158000, "total_assets": 1771468000, "short_term_debt": 144262000, "long_term_debt": 636964000, "total_debt": 890617000, "total_liabilities": null, "total_equity": 477196000, "shares_outstanding": 45394302, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 48755000, "capital_expenditure": -10129000, "free_cash_flow": 38626000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 236836000 }, "complete_fields": { "id": 389339, "ticker_id": 20400, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:17:12.414950+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "53522000", "netIncome": "13914000", "grossProfit": "90232000", "totalRevenue": "417240000", "costOfRevenue": "327008000", "interestExpense": "10282000", "operatingIncome": "28517000", "fiscalDateEnding": "2025-09-30", "researchAndDevelopment": "7444000", "depreciationAndAmortization": "22178000" }, "balance": { "totalDebt": "890617000", "totalAssets": "1771468000", "longTermDebt": "636964000", "shortTermDebt": "144262000", "fiscalDateEnding": "2025-09-30", "totalLiabilities": null, "sharesOutstanding": "45394302", "totalCurrentAssets": "942158000", "totalShareholderEquity": "477196000", "totalCurrentLiabilities": "443957000", "cashAndShortTermInvestments": "343616000" }, "cashflow": { "freeCashFlow": "38626000", "dividendsPaid": "0", "issuanceOfDebt": "249257000", "issuanceOfStock": null, "repaymentOfDebt": "12421000", "fiscalDateEnding": "2025-09-30", "operatingCashflow": "48755000", "repurchaseOfStock": null, "capitalExpenditures": "-10129000" } }, "revenue": 417240000, "cost_of_revenue": 327008000, "gross_profit": 90232000, "research_and_development": 7444000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 28517000, "depreciation_amortisation": 22178000, "ebitda": 53522000, "interest_expense": 10282000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 13914000, "net_income_continuing_ops": null, "net_income_to_common": 13914000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 343616000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 942158000, "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": 1771468000, "short_term_debt": 144262000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 443957000, "long_term_debt": 636964000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 890617000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 477196000, "shares_outstanding": 45394302, "operating_cash_flow": 48755000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -10129000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 236836000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 38626000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "53522000", "netIncome": "13914000", "grossProfit": "90232000", "totalRevenue": "417240000", "costOfRevenue": "327008000", "interestExpense": "10282000", "operatingIncome": "28517000", "fiscalDateEnding": "2025-09-30", "researchAndDevelopment": "7444000", "depreciationAndAmortization": "22178000" }, "balance": { "totalDebt": "890617000", "totalAssets": "1771468000", "longTermDebt": "636964000", "shortTermDebt": "144262000", "fiscalDateEnding": "2025-09-30", "totalLiabilities": null, "sharesOutstanding": "45394302", "totalCurrentAssets": "942158000", "totalShareholderEquity": "477196000", "totalCurrentLiabilities": "443957000", "cashAndShortTermInvestments": "343616000" }, "cashflow": { "freeCashFlow": "38626000", "dividendsPaid": "0", "issuanceOfDebt": "249257000", "issuanceOfStock": null, "repaymentOfDebt": "12421000", "fiscalDateEnding": "2025-09-30", "operatingCashflow": "48755000", "repurchaseOfStock": null, "capitalExpenditures": "-10129000" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:17:12.414950+00:00", "is_restated": false, "income_statement": { "revenue": 442399000, "cost_of_revenue": 343061000, "gross_profit": 99338000, "ebit": 33211000, "ebitda": 59468000, "pretax_income": null, "tax_provision": null, "net_income": 10982000, "net_income_to_common": 10982000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 226760000, "total_current_assets": 842846000, "total_assets": 1674912000, "short_term_debt": 238504000, "long_term_debt": 452872000, "total_debt": 801237000, "total_liabilities": null, "total_equity": 464707000, "shares_outstanding": 45394302, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 14122000, "capital_expenditure": -13662000, "free_cash_flow": 460000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 389340, "ticker_id": 20400, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:17:12.414950+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "59468000", "netIncome": "10982000", "grossProfit": "99338000", "totalRevenue": "442399000", "costOfRevenue": "343061000", "interestExpense": "19941000", "operatingIncome": "33211000", "fiscalDateEnding": "2025-06-30", "researchAndDevelopment": "8990000", "depreciationAndAmortization": "22069000" }, "balance": { "totalDebt": "801237000", "totalAssets": "1674912000", "longTermDebt": "452872000", "shortTermDebt": "238504000", "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "45394302", "totalCurrentAssets": "842846000", "totalShareholderEquity": "464707000", "totalCurrentLiabilities": "547933000", "cashAndShortTermInvestments": "226760000" }, "cashflow": { "freeCashFlow": "460000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2025-06-30", "operatingCashflow": "14122000", "repurchaseOfStock": null, "capitalExpenditures": "-13662000" } }, "revenue": 442399000, "cost_of_revenue": 343061000, "gross_profit": 99338000, "research_and_development": 8990000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 33211000, "depreciation_amortisation": 22069000, "ebitda": 59468000, "interest_expense": 19941000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 10982000, "net_income_continuing_ops": null, "net_income_to_common": 10982000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 226760000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 842846000, "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": 1674912000, "short_term_debt": 238504000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 547933000, "long_term_debt": 452872000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 801237000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 464707000, "shares_outstanding": 45394302, "operating_cash_flow": 14122000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -13662000, "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": 460000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "59468000", "netIncome": "10982000", "grossProfit": "99338000", "totalRevenue": "442399000", "costOfRevenue": "343061000", "interestExpense": "19941000", "operatingIncome": "33211000", "fiscalDateEnding": "2025-06-30", "researchAndDevelopment": "8990000", "depreciationAndAmortization": "22069000" }, "balance": { "totalDebt": "801237000", "totalAssets": "1674912000", "longTermDebt": "452872000", "shortTermDebt": "238504000", "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "45394302", "totalCurrentAssets": "842846000", "totalShareholderEquity": "464707000", "totalCurrentLiabilities": "547933000", "cashAndShortTermInvestments": "226760000" }, "cashflow": { "freeCashFlow": "460000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2025-06-30", "operatingCashflow": "14122000", "repurchaseOfStock": null, "capitalExpenditures": "-13662000" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:17:12.414950+00:00", "is_restated": false, "income_statement": { "revenue": 449166000, "cost_of_revenue": 344141000, "gross_profit": 105025000, "ebit": 34904000, "ebitda": 62705000, "pretax_income": null, "tax_provision": null, "net_income": 13047000, "net_income_to_common": 13047000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 270759000, "total_current_assets": 887821000, "total_assets": 1731084000, "short_term_debt": 147228000, "long_term_debt": 514387000, "total_debt": 748449000, "total_liabilities": null, "total_equity": 535590000, "shares_outstanding": 45394302, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 16421000, "capital_expenditure": -8555000, "free_cash_flow": 7866000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 389341, "ticker_id": 20400, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:17:12.414950+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "62705000", "netIncome": "13047000", "grossProfit": "105025000", "totalRevenue": "449166000", "costOfRevenue": "344141000", "interestExpense": "19163000", "operatingIncome": "34904000", "fiscalDateEnding": "2025-03-31", "researchAndDevelopment": "8733000", "depreciationAndAmortization": "22958000" }, "balance": { "totalDebt": "748449000", "totalAssets": "1731084000", "longTermDebt": "514387000", "shortTermDebt": "147228000", "fiscalDateEnding": "2025-03-31", "totalLiabilities": null, "sharesOutstanding": "45394302", "totalCurrentAssets": "887821000", "totalShareholderEquity": "535590000", "totalCurrentLiabilities": "488123000", "cashAndShortTermInvestments": "270759000" }, "cashflow": { "freeCashFlow": "7866000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2025-03-31", "operatingCashflow": "16421000", "repurchaseOfStock": null, "capitalExpenditures": "-8555000" } }, "revenue": 449166000, "cost_of_revenue": 344141000, "gross_profit": 105025000, "research_and_development": 8733000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 34904000, "depreciation_amortisation": 22958000, "ebitda": 62705000, "interest_expense": 19163000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 13047000, "net_income_continuing_ops": null, "net_income_to_common": 13047000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 270759000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 887821000, "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": 1731084000, "short_term_debt": 147228000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 488123000, "long_term_debt": 514387000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 748449000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 535590000, "shares_outstanding": 45394302, "operating_cash_flow": 16421000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -8555000, "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": 7866000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "62705000", "netIncome": "13047000", "grossProfit": "105025000", "totalRevenue": "449166000", "costOfRevenue": "344141000", "interestExpense": "19163000", "operatingIncome": "34904000", "fiscalDateEnding": "2025-03-31", "researchAndDevelopment": "8733000", "depreciationAndAmortization": "22958000" }, "balance": { "totalDebt": "748449000", "totalAssets": "1731084000", "longTermDebt": "514387000", "shortTermDebt": "147228000", "fiscalDateEnding": "2025-03-31", "totalLiabilities": null, "sharesOutstanding": "45394302", "totalCurrentAssets": "887821000", "totalShareholderEquity": "535590000", "totalCurrentLiabilities": "488123000", "cashAndShortTermInvestments": "270759000" }, "cashflow": { "freeCashFlow": "7866000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2025-03-31", "operatingCashflow": "16421000", "repurchaseOfStock": null, "capitalExpenditures": "-8555000" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:17:12.414950+00:00", "is_restated": false, "income_statement": { "revenue": 424291000, "cost_of_revenue": 329433000, "gross_profit": 94858000, "ebit": 41726000, "ebitda": 51696000, "pretax_income": null, "tax_provision": null, "net_income": 17778000, "net_income_to_common": 17778000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 300730000, "total_current_assets": 857250000, "total_assets": 1711869000, "short_term_debt": 205010000, "long_term_debt": 479070000, "total_debt": 774205000, "total_liabilities": null, "total_equity": 523463000, "shares_outstanding": 45394302, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 87276000, "capital_expenditure": -26366000, "free_cash_flow": 60910000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 113694000 }, "complete_fields": { "id": 389342, "ticker_id": 20400, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:17:12.414950+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "51696000", "netIncome": "17778000", "grossProfit": "94858000", "totalRevenue": "424291000", "costOfRevenue": "329433000", "interestExpense": "-1681000", "operatingIncome": "41726000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": "9999000", "depreciationAndAmortization": "24257000" }, "balance": { "totalDebt": "774205000", "totalAssets": "1711869000", "longTermDebt": "479070000", "shortTermDebt": "205010000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "45394302", "totalCurrentAssets": "857250000", "totalShareholderEquity": "523463000", "totalCurrentLiabilities": "511747000", "cashAndShortTermInvestments": "300730000" }, "cashflow": { "freeCashFlow": "60910000", "dividendsPaid": "0", "issuanceOfDebt": "113694000", "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2024-12-31", "operatingCashflow": "87276000", "repurchaseOfStock": null, "capitalExpenditures": "-26366000" } }, "revenue": 424291000, "cost_of_revenue": 329433000, "gross_profit": 94858000, "research_and_development": 9999000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 41726000, "depreciation_amortisation": 24257000, "ebitda": 51696000, "interest_expense": -1681000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 17778000, "net_income_continuing_ops": null, "net_income_to_common": 17778000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 300730000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 857250000, "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": 1711869000, "short_term_debt": 205010000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 511747000, "long_term_debt": 479070000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 774205000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 523463000, "shares_outstanding": 45394302, "operating_cash_flow": 87276000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -26366000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 113694000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 60910000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "51696000", "netIncome": "17778000", "grossProfit": "94858000", "totalRevenue": "424291000", "costOfRevenue": "329433000", "interestExpense": "-1681000", "operatingIncome": "41726000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": "9999000", "depreciationAndAmortization": "24257000" }, "balance": { "totalDebt": "774205000", "totalAssets": "1711869000", "longTermDebt": "479070000", "shortTermDebt": "205010000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "45394302", "totalCurrentAssets": "857250000", "totalShareholderEquity": "523463000", "totalCurrentLiabilities": "511747000", "cashAndShortTermInvestments": "300730000" }, "cashflow": { "freeCashFlow": "60910000", "dividendsPaid": "0", "issuanceOfDebt": "113694000", "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2024-12-31", "operatingCashflow": "87276000", "repurchaseOfStock": null, "capitalExpenditures": "-26366000" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:17:12.414950+00:00", "is_restated": false, "income_statement": { "revenue": 439934000, "cost_of_revenue": 340640000, "gross_profit": 99294000, "ebit": 35891000, "ebitda": 58930000, "pretax_income": null, "tax_provision": null, "net_income": 9311000, "net_income_to_common": 9311000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 271366000, "total_current_assets": 875739000, "total_assets": 1678807000, "short_term_debt": 74429000, "long_term_debt": 626361000, "total_debt": 770224000, "total_liabilities": null, "total_equity": 481197000, "shares_outstanding": 45394302, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 50735000, "capital_expenditure": -11081000, "free_cash_flow": 39654000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 56802000 }, "complete_fields": { "id": 389344, "ticker_id": 20400, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:17:12.414950+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "58930000", "netIncome": "9311000", "grossProfit": "99294000", "totalRevenue": "439934000", "costOfRevenue": "340640000", "interestExpense": "17541000", "operatingIncome": "35891000", "fiscalDateEnding": "2024-09-30", "researchAndDevelopment": "8343000", "depreciationAndAmortization": "21990000" }, "balance": { "totalDebt": "770224000", "totalAssets": "1678807000", "longTermDebt": "626361000", "shortTermDebt": "74429000", "fiscalDateEnding": "2024-09-30", "totalLiabilities": null, "sharesOutstanding": "45394302", "totalCurrentAssets": "875739000", "totalShareholderEquity": "481197000", "totalCurrentLiabilities": "380646000", "cashAndShortTermInvestments": "271366000" }, "cashflow": { "freeCashFlow": "39654000", "dividendsPaid": "0", "issuanceOfDebt": "56802000", "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2024-09-30", "operatingCashflow": "50735000", "repurchaseOfStock": null, "capitalExpenditures": "-11081000" } }, "revenue": 439934000, "cost_of_revenue": 340640000, "gross_profit": 99294000, "research_and_development": 8343000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 35891000, "depreciation_amortisation": 21990000, "ebitda": 58930000, "interest_expense": 17541000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 9311000, "net_income_continuing_ops": null, "net_income_to_common": 9311000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 271366000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 875739000, "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": 1678807000, "short_term_debt": 74429000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 380646000, "long_term_debt": 626361000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 770224000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 481197000, "shares_outstanding": 45394302, "operating_cash_flow": 50735000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -11081000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 56802000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 39654000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "58930000", "netIncome": "9311000", "grossProfit": "99294000", "totalRevenue": "439934000", "costOfRevenue": "340640000", "interestExpense": "17541000", "operatingIncome": "35891000", "fiscalDateEnding": "2024-09-30", "researchAndDevelopment": "8343000", "depreciationAndAmortization": "21990000" }, "balance": { "totalDebt": "770224000", "totalAssets": "1678807000", "longTermDebt": "626361000", "shortTermDebt": "74429000", "fiscalDateEnding": "2024-09-30", "totalLiabilities": null, "sharesOutstanding": "45394302", "totalCurrentAssets": "875739000", "totalShareholderEquity": "481197000", "totalCurrentLiabilities": "380646000", "cashAndShortTermInvestments": "271366000" }, "cashflow": { "freeCashFlow": "39654000", "dividendsPaid": "0", "issuanceOfDebt": "56802000", "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2024-09-30", "operatingCashflow": "50735000", "repurchaseOfStock": null, "capitalExpenditures": "-11081000" } } } ] }, "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": "momentum_leaders", "name": "Momentum Leaders", "slug": "momentum-leaders", "group": "momentum", "page_url": "/factors/momentum-leaders/", "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": 6, "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" ] } } }