{ "ticker": { "uuid": "e3baf825-c59b-4124-866b-1b75158b8027", "symbol": "HFG", "name": "HelloFresh SE", "exchange": "GER", "exchange_name": "XETRA", "country": "DE", "currency": "EUR", "sector": "Consumer Cyclical", "industry": "Restaurants", "page_url": "https://sharemaestro.com/factors/ticker/e3baf825-c59b-4124-866b-1b75158b8027/", "api_url": "https://sharemaestro.com/factors/api/tickers/e3baf825-c59b-4124-866b-1b75158b8027/" }, "ticker_metadata": { "id": 18945, "uuid": "e3baf825-c59b-4124-866b-1b75158b8027", "symbol": "HFG", "name": "HelloFresh SE", "asset_type": "equity", "market_cap": 618951104, "stock_exchange_id": 8, "industry": "Restaurants", "sector": "Consumer Cyclical", "description": "HelloFresh SE, together with its subsidiaries, operates as meal kit provider in the United States, Canada, and internationally. The company provides meal kits; add-on products including soups, desserts, bakery products, salads, and surcharge products; ready-to-eat meals; and other products. It operates under the HelloFresh, Chefs Plate, Good Chop, Pets Table, EveryPlate, Factor, Green Chef, and YouFoodz brand names. HelloFresh SE was founded in 2011 and is headquartered in Berlin, 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": "e3baf825-c59b-4124-866b-1b75158b8027", "symbol": "HFG", "name": "HelloFresh SE", "exchange": "GER", "exchange_name": "XETRA", "country": "DE", "currency": "EUR", "sector": "Consumer Cyclical", "industry": "Restaurants", "page_url": "https://sharemaestro.com/factors/ticker/e3baf825-c59b-4124-866b-1b75158b8027/", "api_url": "https://sharemaestro.com/factors/api/tickers/e3baf825-c59b-4124-866b-1b75158b8027/" }, "week_end_date": "2026-06-07", "universe": "EUR_DE", "score": { "os": 0.82, "value": 0.95, "quality": 0.68, "momentum": 0.01, "coverage": 0.848, "confidence": 0.848, "delta": null }, "headline_factors": { "price": 4.2, "market_cap": 601893398.12, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": 0.5937, "shareholder_yield": 0.2195, "roe": -0.039, "piotroski_f_score": 5, "momentum_12_1": -0.5922, "volatility_252d": 0.624 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": true, "small_cap_core": true, "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": "2026-06-07T12:30:11.476897+00:00", "batch_id": "" }, "size": { "price_close": 4.199, "market_cap": 601893398.119, "market_cap_usd": 601893398.119, "enterprise_value": 535093398.119, "shares_outstanding": 143342081, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 0.97, "ptbv_ratio": 0.97, "ps_ratio": 0.0925, "pcf_ratio": 2.0935, "pfcf_ratio": 4.0889, "ev_ebitda": 1.6843, "ev_ebit": 2.9482, "ev_sales": 0.0823, "ev_fcf": 3.6351, "earnings_yield": null, "fcf_yield": 0.2751, "price_to_sales": 0.0925, "price_to_book": 0.97, "price_to_cashflow": 2.0935, "ebitda_to_ev": 0.5937, "sales_yield": 12.1571 }, "yield": { "dividend_yield": 0, "buyback_yield": 0.2195, "shareholder_yield": 0.2195, "debt_paydown_yield": 0.2456, "total_yield": 0.465 }, "quality": { "gross_margin": 0.6406, "operating_margin": 0.0279, "net_margin": -0.0037, "ebitda_margin": 0.0488, "fcf_margin": 0.0226, "roe": -0.039, "roa": -0.011, "roic": 0.2458, "roc_greenblatt": null, "asset_turnover": 2.9584, "cash_conversion": -6.0826, "accruals_ratio": -0.1418, "sbc_to_revenue": null, "piotroski_f_score": 5, "altman_z_score": null, "earnings_stability_5y": 2.4546, "revenue_stability_5y": 0.0582, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 1.8953, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": null, "net_debt_to_ebitda": -0.2103, "debt_to_assets": 0.0813, "interest_coverage": 4.9863, "current_ratio": 0.7293, "quick_ratio": 0.7293, "net_debt": -66800000, "local_beta": 1.1771, "volatility_252d": 0.624, "volatility_60d": 1.2437, "max_drawdown_12m": -0.6201, "risk_adjusted_momentum": -0.949 }, "growth": { "revenue_growth_1y": -0.1175, "revenue_growth_3y_cagr": -0.0386, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.7874, "book_value_growth_1y": -0.1703, "revenue_growth": -0.1175, "earnings_growth": null }, "momentum": { "price_return_1m": 0.0204, "price_return_3m": -0.1583, "price_return_6m": -0.3082, "price_return_9m": -0.4815, "price_return_12m": -0.5838, "price_return_12m_ex1m": -0.5922, "momentum_6m": -0.3082, "momentum_12m": -0.5838, "momentum_12_1": -0.5922, "distance_from_52w_high": -0.5578, "distance_from_52w_low": 0.1638, "relative_strength": -0.6025 }, "raw_ttm": { "revenue_ttm": 6505200000, "gross_profit_ttm": 4167500000, "ebit_ttm": 181500000, "ebitda_ttm": 317700000, "net_income_ttm": -24200000, "eps_diluted_ttm": -0.1688, "operating_cash_flow_ttm": 287500000, "capital_expenditure_ttm": -140300000, "fcf_ttm": 147200000, "dividends_paid_ttm": null, "share_repurchases_ttm": -132100000, "shares_issued_ttm": null, "interest_expense_ttm": 36400000, "cash_and_equivalents": 245500000, "total_current_assets": 605700000, "total_current_liabilities": 830500000, "net_ppe": null, "total_assets": 2198900000, "total_debt": 178700000, "total_equity": 620500000, "net_working_capital": -469600000, "book_value_per_share": 4.3288, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 4.3288 }, "ranks": { "universe_ticker_count": 632, "rank_pe": 50, "rank_pb": 22, "rank_ptbv": 22, "rank_ps": 2, "rank_pcf": 6, "rank_ev_ebitda": 2, "rank_ev_ebit": 15, "rank_earnings_yield": 50, "rank_fcf_yield": 3, "rank_dividend_yield": 83, "rank_shareholder_yield": 2, "rank_total_yield": 2, "rank_roe": 86, "rank_roc": 50, "rank_roic": 13, "rank_gross_margin": 22, "rank_fcf_margin": 72, "rank_piotroski": 68, "rank_accruals": 7, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 92, "rank_momentum_12m": 98, "rank_momentum_12m_ex1m": 99, "rank_relative_strength": 98 }, "composites": { "value_composite": 5, "quality_composite": 32, "momentum_composite": 99, "growth_composite": 83, "yield_composite": 22, "svqf_composite": 47, "vc1_composite": 6, "vc2_composite": 3, "vc3_composite": 3, "trending_value_composite": 94, "overall_composite": 18, "quality_value_composite": 0.8037, "os_score": 0.82, "value_percentile": 0.95, "quality_percentile": 0.68, "momentum_percentile": 0.01, "factor_coverage": 0.848, "signal_confidence": 0.848, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 1, "small_cap_core_rank": 3, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "is_small_cap_core": true, "trending_value_rank": 94, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 7867, "ticker_id": 18945, "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": "2026-06-07T12:30:11.476897+00:00", "batch_id": "", "os_score_delta": null, "price_close": 4.199, "market_cap": 601893398.119, "market_cap_usd": 601893398.119, "enterprise_value": 535093398.119, "shares_outstanding": 143342081, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 0.97001353, "ptbv_ratio": 0.97001353, "ps_ratio": 0.09252496, "pcf_ratio": 2.09354225, "pfcf_ratio": 4.08894972, "ev_ebitda": 1.68427258, "ev_ebit": 2.94817299, "ev_sales": 0.08225626, "ev_fcf": 3.63514537, "earnings_yield": null, "fcf_yield": 0.27509216, "dividend_yield": 0, "buyback_yield": 0.21947408, "shareholder_yield": 0.21947408, "debt_paydown_yield": 0.24555843, "total_yield": 0.46503251, "gross_margin": 0.64064133, "operating_margin": 0.02790076, "net_margin": -0.0037201, "ebitda_margin": 0.04883785, "fcf_margin": 0.02262805, "roe": -0.03900081, "roa": -0.0110055, "roic": 0.24584613, "roc_greenblatt": null, "asset_turnover": 2.95838829, "cash_conversion": -6.08264463, "accruals_ratio": -0.14175269, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": -0.21026125, "debt_to_assets": 0.08126791, "interest_coverage": 4.98626374, "current_ratio": 0.72931969, "quick_ratio": 0.72931969, "net_debt": -66800000, "revenue_growth_1y": -0.1175388, "revenue_growth_3y_cagr": -0.03855506, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.78739316, "book_value_growth_1y": -0.17034057, "piotroski_f_score": 5, "altman_z_score": null, "earnings_stability_5y": 2.454619, "revenue_stability_5y": 0.058244, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.02041312, "price_return_3m": -0.15834837, "price_return_6m": -0.30823723, "price_return_9m": -0.48147691, "price_return_12m": -0.58384539, "price_return_12m_ex1m": -0.59217047, "distance_from_52w_high": -0.55781382, "distance_from_52w_low": 0.16380266, "relative_strength": -0.60254936, "local_beta": 1.1771, "volatility_252d": 0.624013, "volatility_60d": 1.243664, "max_drawdown_12m": -0.62005055, "revenue_ttm": 6505200000, "gross_profit_ttm": 4167500000, "ebit_ttm": 181500000, "ebitda_ttm": 317700000, "net_income_ttm": -24200000, "eps_diluted_ttm": -0.16882691, "operating_cash_flow_ttm": 287500000, "capital_expenditure_ttm": -140300000, "fcf_ttm": 147200000, "dividends_paid_ttm": null, "share_repurchases_ttm": -132100000, "shares_issued_ttm": null, "interest_expense_ttm": 36400000, "cash_and_equivalents": 245500000, "total_current_assets": 605700000, "total_current_liabilities": 830500000, "net_ppe": null, "total_assets": 2198900000, "total_debt": 178700000, "total_equity": 620500000, "net_working_capital": -469600000, "book_value_per_share": 4.32880558, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 4.32880558, "universe_ticker_count": 632, "sector": "Consumer Cyclical", "rank_pe": 50, "rank_pb": 22, "rank_ptbv": 22, "rank_ps": 2, "rank_pcf": 6, "rank_ev_ebitda": 2, "rank_ev_ebit": 15, "rank_earnings_yield": 50, "rank_fcf_yield": 3, "rank_dividend_yield": 83, "rank_shareholder_yield": 2, "rank_total_yield": 2, "rank_roe": 86, "rank_roc": 50, "rank_roic": 13, "rank_gross_margin": 22, "rank_fcf_margin": 72, "rank_piotroski": 68, "rank_accruals": 7, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 92, "rank_momentum_12m": 98, "rank_momentum_12m_ex1m": 99, "rank_relative_strength": 98, "value_composite": 5, "quality_composite": 32, "momentum_composite": 99, "growth_composite": 83, "yield_composite": 22, "svqf_composite": 47, "vc1_composite": 6, "vc2_composite": 3, "vc3_composite": 3, "trending_value_composite": 94, "overall_composite": 18, "factor_coverage": 0.848, "signal_confidence": 0.848, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 1, "small_cap_core_rank": 3, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "is_small_cap_core": true }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 4.2, "os": 0.82, "value": 0.95, "quality": 0.68, "momentum": 0.01, "confidence": 0.848, "coverage": 0.848, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.2195, "roe": -0.039, "momentum_12_1": -0.5922, "complete_fields": { "id": 7867, "ticker_id": 18945, "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": "2026-06-07T12:30:11.476897+00:00", "batch_id": "", "os_score_delta": null, "price_close": 4.199, "market_cap": 601893398.119, "market_cap_usd": 601893398.119, "enterprise_value": 535093398.119, "shares_outstanding": 143342081, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 0.97001353, "ptbv_ratio": 0.97001353, "ps_ratio": 0.09252496, "pcf_ratio": 2.09354225, "pfcf_ratio": 4.08894972, "ev_ebitda": 1.68427258, "ev_ebit": 2.94817299, "ev_sales": 0.08225626, "ev_fcf": 3.63514537, "earnings_yield": null, "fcf_yield": 0.27509216, "dividend_yield": 0, "buyback_yield": 0.21947408, "shareholder_yield": 0.21947408, "debt_paydown_yield": 0.24555843, "total_yield": 0.46503251, "gross_margin": 0.64064133, "operating_margin": 0.02790076, "net_margin": -0.0037201, "ebitda_margin": 0.04883785, "fcf_margin": 0.02262805, "roe": -0.03900081, "roa": -0.0110055, "roic": 0.24584613, "roc_greenblatt": null, "asset_turnover": 2.95838829, "cash_conversion": -6.08264463, "accruals_ratio": -0.14175269, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": -0.21026125, "debt_to_assets": 0.08126791, "interest_coverage": 4.98626374, "current_ratio": 0.72931969, "quick_ratio": 0.72931969, "net_debt": -66800000, "revenue_growth_1y": -0.1175388, "revenue_growth_3y_cagr": -0.03855506, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.78739316, "book_value_growth_1y": -0.17034057, "piotroski_f_score": 5, "altman_z_score": null, "earnings_stability_5y": 2.454619, "revenue_stability_5y": 0.058244, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.02041312, "price_return_3m": -0.15834837, "price_return_6m": -0.30823723, "price_return_9m": -0.48147691, "price_return_12m": -0.58384539, "price_return_12m_ex1m": -0.59217047, "distance_from_52w_high": -0.55781382, "distance_from_52w_low": 0.16380266, "relative_strength": -0.60254936, "local_beta": 1.1771, "volatility_252d": 0.624013, "volatility_60d": 1.243664, "max_drawdown_12m": -0.62005055, "revenue_ttm": 6505200000, "gross_profit_ttm": 4167500000, "ebit_ttm": 181500000, "ebitda_ttm": 317700000, "net_income_ttm": -24200000, "eps_diluted_ttm": -0.16882691, "operating_cash_flow_ttm": 287500000, "capital_expenditure_ttm": -140300000, "fcf_ttm": 147200000, "dividends_paid_ttm": null, "share_repurchases_ttm": -132100000, "shares_issued_ttm": null, "interest_expense_ttm": 36400000, "cash_and_equivalents": 245500000, "total_current_assets": 605700000, "total_current_liabilities": 830500000, "net_ppe": null, "total_assets": 2198900000, "total_debt": 178700000, "total_equity": 620500000, "net_working_capital": -469600000, "book_value_per_share": 4.32880558, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 4.32880558, "universe_ticker_count": 632, "sector": "Consumer Cyclical", "rank_pe": 50, "rank_pb": 22, "rank_ptbv": 22, "rank_ps": 2, "rank_pcf": 6, "rank_ev_ebitda": 2, "rank_ev_ebit": 15, "rank_earnings_yield": 50, "rank_fcf_yield": 3, "rank_dividend_yield": 83, "rank_shareholder_yield": 2, "rank_total_yield": 2, "rank_roe": 86, "rank_roc": 50, "rank_roic": 13, "rank_gross_margin": 22, "rank_fcf_margin": 72, "rank_piotroski": 68, "rank_accruals": 7, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 92, "rank_momentum_12m": 98, "rank_momentum_12m_ex1m": 99, "rank_relative_strength": 98, "value_composite": 5, "quality_composite": 32, "momentum_composite": 99, "growth_composite": 83, "yield_composite": 22, "svqf_composite": 47, "vc1_composite": 6, "vc2_composite": 3, "vc3_composite": 3, "trending_value_composite": 94, "overall_composite": 18, "factor_coverage": 0.848, "signal_confidence": 0.848, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 1, "small_cap_core_rank": 3, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "is_small_cap_core": true } } ], "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": "2026-06-07T12:02:25.577413+00:00", "is_restated": false, "income_statement": { "revenue": 6760800000, "cost_of_revenue": 2591400000, "gross_profit": 4169400000, "ebit": 104100000, "ebitda": 323600000, "pretax_income": null, "tax_provision": null, "net_income": -92600000, "net_income_to_common": -92600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 211100000, "total_current_assets": 562800000, "total_assets": 2081600000, "short_term_debt": 600000, "long_term_debt": 178000000, "total_debt": 708500000, "total_liabilities": null, "total_equity": 672700000, "shares_outstanding": 147665573, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 297400000, "capital_expenditure": -130100000, "free_cash_flow": 167300000, "dividends_paid": null, "share_repurchases": -132600000, "shares_issued": null, "net_debt_issued": -147800000 }, "complete_fields": { "id": 386809, "ticker_id": 18945, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:02:25.577413+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "323600000", "netIncome": "-92600000", "grossProfit": "4169400000", "totalRevenue": "6760800000", "costOfRevenue": "2591400000", "interestExpense": "38400000", "operatingIncome": "104100000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "348100000" }, "balance": { "totalDebt": "708500000", "totalAssets": "2081600000", "longTermDebt": "178000000", "shortTermDebt": "600000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "147665573", "totalCurrentAssets": "562800000", "totalShareholderEquity": "672700000", "totalCurrentLiabilities": "719200000", "cashAndShortTermInvestments": "211100000" }, "cashflow": { "freeCashFlow": "167300000", "dividendsPaid": null, "issuanceOfDebt": "0", "issuanceOfStock": null, "repaymentOfDebt": "-147800000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "297400000", "repurchaseOfStock": "-132600000", "capitalExpenditures": "-130100000" } }, "revenue": 6760800000, "cost_of_revenue": 2591400000, "gross_profit": 4169400000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 104100000, "depreciation_amortisation": 348100000, "ebitda": 323600000, "interest_expense": 38400000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -92600000, "net_income_continuing_ops": null, "net_income_to_common": -92600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 211100000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 562800000, "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": 2081600000, "short_term_debt": 600000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 719200000, "long_term_debt": 178000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 708500000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 672700000, "shares_outstanding": 147665573, "operating_cash_flow": 297400000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -130100000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": -132600000, "shares_issued": null, "net_debt_issued": -147800000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 167300000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "323600000", "netIncome": "-92600000", "grossProfit": "4169400000", "totalRevenue": "6760800000", "costOfRevenue": "2591400000", "interestExpense": "38400000", "operatingIncome": "104100000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "348100000" }, "balance": { "totalDebt": "708500000", "totalAssets": "2081600000", "longTermDebt": "178000000", "shortTermDebt": "600000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "147665573", "totalCurrentAssets": "562800000", "totalShareholderEquity": "672700000", "totalCurrentLiabilities": "719200000", "cashAndShortTermInvestments": "211100000" }, "cashflow": { "freeCashFlow": "167300000", "dividendsPaid": null, "issuanceOfDebt": "0", "issuanceOfStock": null, "repaymentOfDebt": "-147800000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "297400000", "repurchaseOfStock": "-132600000", "capitalExpenditures": "-130100000" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:02:25.577413+00:00", "is_restated": false, "income_statement": { "revenue": 7661300000, "cost_of_revenue": 2883100000, "gross_profit": 4778200000, "ebit": -5600000, "ebitda": 303900000, "pretax_income": null, "tax_provision": null, "net_income": -136400000, "net_income_to_common": -136400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 486700000, "total_current_assets": 887400000, "total_assets": 2632700000, "short_term_debt": 135200000, "long_term_debt": 188200000, "total_debt": 914300000, "total_liabilities": null, "total_equity": 891700000, "shares_outstanding": 162396418, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 259700000, "capital_expenditure": -166100000, "free_cash_flow": 93600000, "dividends_paid": null, "share_repurchases": -83100000, "shares_issued": 0, "net_debt_issued": 154200000 }, "complete_fields": { "id": 386814, "ticker_id": 18945, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:02:25.577413+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "303900000", "netIncome": "-136400000", "grossProfit": "4778200000", "totalRevenue": "7661300000", "costOfRevenue": "2883100000", "interestExpense": "38600000", "operatingIncome": "-5600000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "444700000" }, "balance": { "totalDebt": "914300000", "totalAssets": "2632700000", "longTermDebt": "188200000", "shortTermDebt": "135200000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "162396418", "totalCurrentAssets": "887400000", "totalShareholderEquity": "891700000", "totalCurrentLiabilities": "976100000", "cashAndShortTermInvestments": "486700000" }, "cashflow": { "freeCashFlow": "93600000", "dividendsPaid": null, "issuanceOfDebt": "188200000", "issuanceOfStock": "0", "repaymentOfDebt": "-34000000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "259700000", "repurchaseOfStock": "-83100000", "capitalExpenditures": "-166100000" } }, "revenue": 7661300000, "cost_of_revenue": 2883100000, "gross_profit": 4778200000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -5600000, "depreciation_amortisation": 444700000, "ebitda": 303900000, "interest_expense": 38600000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -136400000, "net_income_continuing_ops": null, "net_income_to_common": -136400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 486700000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 887400000, "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": 2632700000, "short_term_debt": 135200000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 976100000, "long_term_debt": 188200000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 914300000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 891700000, "shares_outstanding": 162396418, "operating_cash_flow": 259700000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -166100000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": -83100000, "shares_issued": 0, "net_debt_issued": 154200000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 93600000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "303900000", "netIncome": "-136400000", "grossProfit": "4778200000", "totalRevenue": "7661300000", "costOfRevenue": "2883100000", "interestExpense": "38600000", "operatingIncome": "-5600000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "444700000" }, "balance": { "totalDebt": "914300000", "totalAssets": "2632700000", "longTermDebt": "188200000", "shortTermDebt": "135200000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "162396418", "totalCurrentAssets": "887400000", "totalShareholderEquity": "891700000", "totalCurrentLiabilities": "976100000", "cashAndShortTermInvestments": "486700000" }, "cashflow": { "freeCashFlow": "93600000", "dividendsPaid": null, "issuanceOfDebt": "188200000", "issuanceOfStock": "0", "repaymentOfDebt": "-34000000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "259700000", "repurchaseOfStock": "-83100000", "capitalExpenditures": "-166100000" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:02:25.577413+00:00", "is_restated": false, "income_statement": { "revenue": 7596600000, "cost_of_revenue": 2675600000, "gross_profit": 4921000000, "ebit": 121300000, "ebitda": 339900000, "pretax_income": null, "tax_provision": null, "net_income": 19400000, "net_income_to_common": 19400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 433100000, "total_current_assets": 824900000, "total_assets": 2581300000, "short_term_debt": 0, "long_term_debt": 163800000, "total_debt": 714200000, "total_liabilities": null, "total_equity": 1021600000, "shares_outstanding": 171110806, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 383800000, "capital_expenditure": -305800000, "free_cash_flow": 78000000, "dividends_paid": null, "share_repurchases": -30200000, "shares_issued": 800000, "net_debt_issued": -2800000 }, "complete_fields": { "id": 386816, "ticker_id": 18945, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:02:25.577413+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "339900000", "netIncome": "19400000", "grossProfit": "4921000000", "totalRevenue": "7596600000", "costOfRevenue": "2675600000", "interestExpense": "35300000", "operatingIncome": "121300000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "231300000" }, "balance": { "totalDebt": "714200000", "totalAssets": "2581300000", "longTermDebt": "163800000", "shortTermDebt": "0", "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "171110806", "totalCurrentAssets": "824900000", "totalShareholderEquity": "1021600000", "totalCurrentLiabilities": "913000000", "cashAndShortTermInvestments": "433100000" }, "cashflow": { "freeCashFlow": "78000000", "dividendsPaid": null, "issuanceOfDebt": "0", "issuanceOfStock": "800000", "repaymentOfDebt": "-2800000", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "383800000", "repurchaseOfStock": "-30200000", "capitalExpenditures": "-305800000" } }, "revenue": 7596600000, "cost_of_revenue": 2675600000, "gross_profit": 4921000000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 121300000, "depreciation_amortisation": 231300000, "ebitda": 339900000, "interest_expense": 35300000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 19400000, "net_income_continuing_ops": null, "net_income_to_common": 19400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 433100000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 824900000, "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": 2581300000, "short_term_debt": 0, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 913000000, "long_term_debt": 163800000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 714200000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 1021600000, "shares_outstanding": 171110806, "operating_cash_flow": 383800000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -305800000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": -30200000, "shares_issued": 800000, "net_debt_issued": -2800000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 78000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "339900000", "netIncome": "19400000", "grossProfit": "4921000000", "totalRevenue": "7596600000", "costOfRevenue": "2675600000", "interestExpense": "35300000", "operatingIncome": "121300000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "231300000" }, "balance": { "totalDebt": "714200000", "totalAssets": "2581300000", "longTermDebt": "163800000", "shortTermDebt": "0", "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "171110806", "totalCurrentAssets": "824900000", "totalShareholderEquity": "1021600000", "totalCurrentLiabilities": "913000000", "cashAndShortTermInvestments": "433100000" }, "cashflow": { "freeCashFlow": "78000000", "dividendsPaid": null, "issuanceOfDebt": "0", "issuanceOfStock": "800000", "repaymentOfDebt": "-2800000", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "383800000", "repurchaseOfStock": "-30200000", "capitalExpenditures": "-305800000" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:02:25.577413+00:00", "is_restated": false, "income_statement": { "revenue": 7607200000, "cost_of_revenue": 2620300000, "gross_profit": 4986900000, "ebit": 240500000, "ebitda": 393400000, "pretax_income": null, "tax_provision": null, "net_income": 127000000, "net_income_to_common": 127000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 504000000, "total_current_assets": 912200000, "total_assets": 2535200000, "short_term_debt": null, "long_term_debt": 160800000, "total_debt": 666200000, "total_liabilities": null, "total_equity": 961700000, "shares_outstanding": 171696425, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 313400000, "capital_expenditure": -417500000, "free_cash_flow": -104100000, "dividends_paid": null, "share_repurchases": -125100000, "shares_issued": 0, "net_debt_issued": null }, "complete_fields": { "id": 386817, "ticker_id": 18945, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:02:25.577413+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "393400000", "netIncome": "127000000", "grossProfit": "4986900000", "totalRevenue": "7607200000", "costOfRevenue": "2620300000", "interestExpense": "27600000", "operatingIncome": "240500000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "165800000" }, "balance": { "totalDebt": "666200000", "totalAssets": "2535200000", "longTermDebt": "160800000", "shortTermDebt": null, "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "171696425", "totalCurrentAssets": "912200000", "totalShareholderEquity": "961700000", "totalCurrentLiabilities": "970500000", "cashAndShortTermInvestments": "504000000" }, "cashflow": { "freeCashFlow": "-104100000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "0", "repaymentOfDebt": "0", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "313400000", "repurchaseOfStock": "-125100000", "capitalExpenditures": "-417500000" } }, "revenue": 7607200000, "cost_of_revenue": 2620300000, "gross_profit": 4986900000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 240500000, "depreciation_amortisation": 165800000, "ebitda": 393400000, "interest_expense": 27600000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 127000000, "net_income_continuing_ops": null, "net_income_to_common": 127000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 504000000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 912200000, "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": 2535200000, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 970500000, "long_term_debt": 160800000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 666200000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 961700000, "shares_outstanding": 171696425, "operating_cash_flow": 313400000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -417500000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": -125100000, "shares_issued": 0, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -104100000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "393400000", "netIncome": "127000000", "grossProfit": "4986900000", "totalRevenue": "7607200000", "costOfRevenue": "2620300000", "interestExpense": "27600000", "operatingIncome": "240500000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "165800000" }, "balance": { "totalDebt": "666200000", "totalAssets": "2535200000", "longTermDebt": "160800000", "shortTermDebt": null, "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "171696425", "totalCurrentAssets": "912200000", "totalShareholderEquity": "961700000", "totalCurrentLiabilities": "970500000", "cashAndShortTermInvestments": "504000000" }, "cashflow": { "freeCashFlow": "-104100000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "0", "repaymentOfDebt": "0", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "313400000", "repurchaseOfStock": "-125100000", "capitalExpenditures": "-417500000" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:02:25.577413+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": 4600000, "net_debt_issued": null }, "complete_fields": { "id": 386818, "ticker_id": 18945, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:02:25.577413+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2021-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "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": "0", "issuanceOfStock": "4600000", "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": 4600000, "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": "2021-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "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": "0", "issuanceOfStock": "4600000", "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": "2026-06-07T12:02:25.577413+00:00", "is_restated": false, "income_statement": { "revenue": 1675100000, "cost_of_revenue": 1254200000, "gross_profit": 420900000, "ebit": -50100000, "ebitda": 13400000, "pretax_income": null, "tax_provision": null, "net_income": -55500000, "net_income_to_common": -55500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 245500000, "total_current_assets": 605700000, "total_assets": 2198900000, "short_term_debt": 700000, "long_term_debt": 178000000, "total_debt": 178700000, "total_liabilities": null, "total_equity": 620500000, "shares_outstanding": 143342081, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 124600000, "capital_expenditure": -44500000, "free_cash_flow": 80100000, "dividends_paid": null, "share_repurchases": -19300000, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 386807, "ticker_id": 18945, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:02:25.577413+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "13400000", "netIncome": "-55500000", "grossProfit": "420900000", "totalRevenue": "1675100000", "costOfRevenue": "1254200000", "interestExpense": "9000000", "operatingIncome": "-50100000", "fiscalDateEnding": "2026-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "65100000" }, "balance": { "totalDebt": "178700000", "totalAssets": "2198900000", "longTermDebt": "178000000", "shortTermDebt": "700000", "fiscalDateEnding": "2026-03-31", "totalLiabilities": null, "sharesOutstanding": "143342081", "totalCurrentAssets": "605700000", "totalShareholderEquity": "620500000", "totalCurrentLiabilities": "830500000", "cashAndShortTermInvestments": "245500000" }, "cashflow": { "freeCashFlow": "80100000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": "0", "fiscalDateEnding": "2026-03-31", "operatingCashflow": "124600000", "repurchaseOfStock": "-19300000", "capitalExpenditures": "-44500000" } }, "revenue": 1675100000, "cost_of_revenue": 1254200000, "gross_profit": 420900000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -50100000, "depreciation_amortisation": 65100000, "ebitda": 13400000, "interest_expense": 9000000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -55500000, "net_income_continuing_ops": null, "net_income_to_common": -55500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 245500000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 605700000, "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": 2198900000, "short_term_debt": 700000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 830500000, "long_term_debt": 178000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 178700000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 620500000, "shares_outstanding": 143342081, "operating_cash_flow": 124600000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -44500000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": -19300000, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 80100000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "13400000", "netIncome": "-55500000", "grossProfit": "420900000", "totalRevenue": "1675100000", "costOfRevenue": "1254200000", "interestExpense": "9000000", "operatingIncome": "-50100000", "fiscalDateEnding": "2026-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "65100000" }, "balance": { "totalDebt": "178700000", "totalAssets": "2198900000", "longTermDebt": "178000000", "shortTermDebt": "700000", "fiscalDateEnding": "2026-03-31", "totalLiabilities": null, "sharesOutstanding": "143342081", "totalCurrentAssets": "605700000", "totalShareholderEquity": "620500000", "totalCurrentLiabilities": "830500000", "cashAndShortTermInvestments": "245500000" }, "cashflow": { "freeCashFlow": "80100000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": "0", "fiscalDateEnding": "2026-03-31", "operatingCashflow": "124600000", "repurchaseOfStock": "-19300000", "capitalExpenditures": "-44500000" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:02:25.577413+00:00", "is_restated": false, "income_statement": { "revenue": 1549000000, "cost_of_revenue": -1361900000, "gross_profit": 2910900000, "ebit": 198400000, "ebitda": 164900000, "pretax_income": null, "tax_provision": null, "net_income": 67100000, "net_income_to_common": 67100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 211100000, "total_current_assets": 562800000, "total_assets": 2081600000, "short_term_debt": 600000, "long_term_debt": 178000000, "total_debt": 708500000, "total_liabilities": null, "total_equity": 672700000, "shares_outstanding": 147665573, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 25200000, "capital_expenditure": -28400000, "free_cash_flow": -3200000, "dividends_paid": null, "share_repurchases": -35000000, "shares_issued": null, "net_debt_issued": -20900000 }, "complete_fields": { "id": 386808, "ticker_id": 18945, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:02:25.577413+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "164900000", "netIncome": "67100000", "grossProfit": "2910900000", "totalRevenue": "1549000000", "costOfRevenue": "-1361900000", "interestExpense": "8700000", "operatingIncome": "198400000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "68600000" }, "balance": { "totalDebt": "708500000", "totalAssets": "2081600000", "longTermDebt": "178000000", "shortTermDebt": "600000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "147665573", "totalCurrentAssets": "562800000", "totalShareholderEquity": "672700000", "totalCurrentLiabilities": "719200000", "cashAndShortTermInvestments": "211100000" }, "cashflow": { "freeCashFlow": "-3200000", "dividendsPaid": null, "issuanceOfDebt": "0", "issuanceOfStock": null, "repaymentOfDebt": "-20900000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "25200000", "repurchaseOfStock": "-35000000", "capitalExpenditures": "-28400000" } }, "revenue": 1549000000, "cost_of_revenue": -1361900000, "gross_profit": 2910900000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 198400000, "depreciation_amortisation": 68600000, "ebitda": 164900000, "interest_expense": 8700000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 67100000, "net_income_continuing_ops": null, "net_income_to_common": 67100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 211100000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 562800000, "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": 2081600000, "short_term_debt": 600000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 719200000, "long_term_debt": 178000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 708500000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 672700000, "shares_outstanding": 147665573, "operating_cash_flow": 25200000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -28400000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": -35000000, "shares_issued": null, "net_debt_issued": -20900000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -3200000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "164900000", "netIncome": "67100000", "grossProfit": "2910900000", "totalRevenue": "1549000000", "costOfRevenue": "-1361900000", "interestExpense": "8700000", "operatingIncome": "198400000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "68600000" }, "balance": { "totalDebt": "708500000", "totalAssets": "2081600000", "longTermDebt": "178000000", "shortTermDebt": "600000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "147665573", "totalCurrentAssets": "562800000", "totalShareholderEquity": "672700000", "totalCurrentLiabilities": "719200000", "cashAndShortTermInvestments": "211100000" }, "cashflow": { "freeCashFlow": "-3200000", "dividendsPaid": null, "issuanceOfDebt": "0", "issuanceOfStock": null, "repaymentOfDebt": "-20900000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "25200000", "repurchaseOfStock": "-35000000", "capitalExpenditures": "-28400000" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:02:25.577413+00:00", "is_restated": false, "income_statement": { "revenue": 1581500000, "cost_of_revenue": 1202800000, "gross_profit": 378700000, "ebit": -34100000, "ebitda": 27100000, "pretax_income": null, "tax_provision": null, "net_income": -49100000, "net_income_to_common": -49100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 321300000, "total_current_assets": 684300000, "total_assets": 2198400000, "short_term_debt": 0, "long_term_debt": 178500000, "total_debt": 178500000, "total_liabilities": null, "total_equity": 638000000, "shares_outstanding": 157532643, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -1700000, "capital_expenditure": -35700000, "free_cash_flow": -37400000, "dividends_paid": null, "share_repurchases": -45000000, "shares_issued": null, "net_debt_issued": 20000000 }, "complete_fields": { "id": 386810, "ticker_id": 18945, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:02:25.577413+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "27100000", "netIncome": "-49100000", "grossProfit": "378700000", "totalRevenue": "1581500000", "costOfRevenue": "1202800000", "interestExpense": "7200000", "operatingIncome": "-34100000", "fiscalDateEnding": "2025-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": "65200000" }, "balance": { "totalDebt": "178500000", "totalAssets": "2198400000", "longTermDebt": "178500000", "shortTermDebt": "0", "fiscalDateEnding": "2025-09-30", "totalLiabilities": null, "sharesOutstanding": "157532643", "totalCurrentAssets": "684300000", "totalShareholderEquity": "638000000", "totalCurrentLiabilities": "869000000", "cashAndShortTermInvestments": "321300000" }, "cashflow": { "freeCashFlow": "-37400000", "dividendsPaid": null, "issuanceOfDebt": "20000000", "issuanceOfStock": null, "repaymentOfDebt": "0", "fiscalDateEnding": "2025-09-30", "operatingCashflow": "-1700000", "repurchaseOfStock": "-45000000", "capitalExpenditures": "-35700000" } }, "revenue": 1581500000, "cost_of_revenue": 1202800000, "gross_profit": 378700000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -34100000, "depreciation_amortisation": 65200000, "ebitda": 27100000, "interest_expense": 7200000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -49100000, "net_income_continuing_ops": null, "net_income_to_common": -49100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 321300000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 684300000, "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": 2198400000, "short_term_debt": 0, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 869000000, "long_term_debt": 178500000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 178500000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 638000000, "shares_outstanding": 157532643, "operating_cash_flow": -1700000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -35700000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": -45000000, "shares_issued": null, "net_debt_issued": 20000000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -37400000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "27100000", "netIncome": "-49100000", "grossProfit": "378700000", "totalRevenue": "1581500000", "costOfRevenue": "1202800000", "interestExpense": "7200000", "operatingIncome": "-34100000", "fiscalDateEnding": "2025-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": "65200000" }, "balance": { "totalDebt": "178500000", "totalAssets": "2198400000", "longTermDebt": "178500000", "shortTermDebt": "0", "fiscalDateEnding": "2025-09-30", "totalLiabilities": null, "sharesOutstanding": "157532643", "totalCurrentAssets": "684300000", "totalShareholderEquity": "638000000", "totalCurrentLiabilities": "869000000", "cashAndShortTermInvestments": "321300000" }, "cashflow": { "freeCashFlow": "-37400000", "dividendsPaid": null, "issuanceOfDebt": "20000000", "issuanceOfStock": null, "repaymentOfDebt": "0", "fiscalDateEnding": "2025-09-30", "operatingCashflow": "-1700000", "repurchaseOfStock": "-45000000", "capitalExpenditures": "-35700000" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:02:25.577413+00:00", "is_restated": false, "income_statement": { "revenue": 1699600000, "cost_of_revenue": 1242600000, "gross_profit": 457000000, "ebit": 67300000, "ebitda": 112300000, "pretax_income": null, "tax_provision": null, "net_income": 13300000, "net_income_to_common": 13300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 428400000, "total_current_assets": 783700000, "total_assets": 2330300000, "short_term_debt": 2700000, "long_term_debt": 178400000, "total_debt": 742100000, "total_liabilities": null, "total_equity": 720200000, "shares_outstanding": 157532643, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 139400000, "capital_expenditure": -31700000, "free_cash_flow": 107700000, "dividends_paid": null, "share_repurchases": -32800000, "shares_issued": null, "net_debt_issued": -137000000 }, "complete_fields": { "id": 386811, "ticker_id": 18945, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:02:25.577413+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "112300000", "netIncome": "13300000", "grossProfit": "457000000", "totalRevenue": "1699600000", "costOfRevenue": "1242600000", "interestExpense": "11500000", "operatingIncome": "67300000", "fiscalDateEnding": "2025-06-30", "researchAndDevelopment": null, "depreciationAndAmortization": "61900000" }, "balance": { "totalDebt": "742100000", "totalAssets": "2330300000", "longTermDebt": "178400000", "shortTermDebt": "2700000", "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "157532643", "totalCurrentAssets": "783700000", "totalShareholderEquity": "720200000", "totalCurrentLiabilities": "893200000", "cashAndShortTermInvestments": "428400000" }, "cashflow": { "freeCashFlow": "107700000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": "-137000000", "fiscalDateEnding": "2025-06-30", "operatingCashflow": "139400000", "repurchaseOfStock": "-32800000", "capitalExpenditures": "-31700000" } }, "revenue": 1699600000, "cost_of_revenue": 1242600000, "gross_profit": 457000000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 67300000, "depreciation_amortisation": 61900000, "ebitda": 112300000, "interest_expense": 11500000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 13300000, "net_income_continuing_ops": null, "net_income_to_common": 13300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 428400000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 783700000, "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": 2330300000, "short_term_debt": 2700000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 893200000, "long_term_debt": 178400000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 742100000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 720200000, "shares_outstanding": 157532643, "operating_cash_flow": 139400000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -31700000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": -32800000, "shares_issued": null, "net_debt_issued": -137000000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 107700000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "112300000", "netIncome": "13300000", "grossProfit": "457000000", "totalRevenue": "1699600000", "costOfRevenue": "1242600000", "interestExpense": "11500000", "operatingIncome": "67300000", "fiscalDateEnding": "2025-06-30", "researchAndDevelopment": null, "depreciationAndAmortization": "61900000" }, "balance": { "totalDebt": "742100000", "totalAssets": "2330300000", "longTermDebt": "178400000", "shortTermDebt": "2700000", "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "157532643", "totalCurrentAssets": "783700000", "totalShareholderEquity": "720200000", "totalCurrentLiabilities": "893200000", "cashAndShortTermInvestments": "428400000" }, "cashflow": { "freeCashFlow": "107700000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": "-137000000", "fiscalDateEnding": "2025-06-30", "operatingCashflow": "139400000", "repurchaseOfStock": "-32800000", "capitalExpenditures": "-31700000" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:02:25.577413+00:00", "is_restated": false, "income_statement": { "revenue": 1930700000, "cost_of_revenue": 1507900000, "gross_profit": 422800000, "ebit": -117000000, "ebitda": 19200000, "pretax_income": null, "tax_provision": null, "net_income": -123800000, "net_income_to_common": -123800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 519200000, "total_current_assets": 928600000, "total_assets": 2549100000, "short_term_debt": 136400000, "long_term_debt": 178300000, "total_debt": 314700000, "total_liabilities": null, "total_equity": 756700000, "shares_outstanding": 162396418, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 134700000, "capital_expenditure": -34400000, "free_cash_flow": 100300000, "dividends_paid": null, "share_repurchases": -19800000, "shares_issued": null, "net_debt_issued": -9900000 }, "complete_fields": { "id": 386812, "ticker_id": 18945, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:02:25.577413+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "19200000", "netIncome": "-123800000", "grossProfit": "422800000", "totalRevenue": "1930700000", "costOfRevenue": "1507900000", "interestExpense": "11000000", "operatingIncome": "-117000000", "fiscalDateEnding": "2025-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "152300000" }, "balance": { "totalDebt": "314700000", "totalAssets": "2549100000", "longTermDebt": "178300000", "shortTermDebt": "136400000", "fiscalDateEnding": "2025-03-31", "totalLiabilities": null, "sharesOutstanding": "162396418", "totalCurrentAssets": "928600000", "totalShareholderEquity": "756700000", "totalCurrentLiabilities": "1074400000", "cashAndShortTermInvestments": "519200000" }, "cashflow": { "freeCashFlow": "100300000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": "-9900000", "fiscalDateEnding": "2025-03-31", "operatingCashflow": "134700000", "repurchaseOfStock": "-19800000", "capitalExpenditures": "-34400000" } }, "revenue": 1930700000, "cost_of_revenue": 1507900000, "gross_profit": 422800000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -117000000, "depreciation_amortisation": 152300000, "ebitda": 19200000, "interest_expense": 11000000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -123800000, "net_income_continuing_ops": null, "net_income_to_common": -123800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 519200000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 928600000, "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": 2549100000, "short_term_debt": 136400000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1074400000, "long_term_debt": 178300000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 314700000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 756700000, "shares_outstanding": 162396418, "operating_cash_flow": 134700000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -34400000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": -19800000, "shares_issued": null, "net_debt_issued": -9900000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 100300000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "19200000", "netIncome": "-123800000", "grossProfit": "422800000", "totalRevenue": "1930700000", "costOfRevenue": "1507900000", "interestExpense": "11000000", "operatingIncome": "-117000000", "fiscalDateEnding": "2025-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "152300000" }, "balance": { "totalDebt": "314700000", "totalAssets": "2549100000", "longTermDebt": "178300000", "shortTermDebt": "136400000", "fiscalDateEnding": "2025-03-31", "totalLiabilities": null, "sharesOutstanding": "162396418", "totalCurrentAssets": "928600000", "totalShareholderEquity": "756700000", "totalCurrentLiabilities": "1074400000", "cashAndShortTermInvestments": "519200000" }, "cashflow": { "freeCashFlow": "100300000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": "-9900000", "fiscalDateEnding": "2025-03-31", "operatingCashflow": "134700000", "repurchaseOfStock": "-19800000", "capitalExpenditures": "-34400000" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:02:25.577413+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": 128200000 }, "complete_fields": { "id": 386813, "ticker_id": 18945, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:02:25.577413+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": "128200000", "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2024-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } }, "revenue": null, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": null, "depreciation_amortisation": null, "ebitda": null, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": null, "net_income_continuing_ops": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": null, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": null, "shares_outstanding": null, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": null, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 128200000, "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": "128200000", "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2024-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:02:25.577413+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": 60000000 }, "complete_fields": { "id": 386815, "ticker_id": 18945, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:02:25.577413+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2024-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": "60000000", "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": 60000000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2024-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": "60000000", "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": "trending_value", "name": "Trending Value", "slug": "trending-value", "group": "multi_factor", "page_url": "/factors/trending-value/", "rank_field": "trending_value_rank" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "vc2_cheapest", "name": "VC2 Cheapest Decile", "slug": "vc2-cheapest", "group": "value", "page_url": "/factors/vc2-cheapest/", "rank_field": "vc2_score" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" }, { "key": "small_cap_value", "name": "Small Cap Value", "slug": "small-cap-value", "group": "universe", "page_url": "/factors/small-cap-value/", "rank_field": "-value_percentile" } ], "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" ] } } }