{ "ticker": { "uuid": "e97a4caf-67a5-46da-8438-2378d63bcdf3", "symbol": "RDC", "name": "Redcare Pharmacy NV", "exchange": "GER", "exchange_name": "XETRA", "country": "DE", "currency": "EUR", "sector": "Healthcare", "industry": "Pharmaceutical Retailers", "page_url": "https://sharemaestro.com/factors/ticker/e97a4caf-67a5-46da-8438-2378d63bcdf3/", "api_url": "https://sharemaestro.com/factors/api/tickers/e97a4caf-67a5-46da-8438-2378d63bcdf3/" }, "ticker_metadata": { "id": 20224, "uuid": "e97a4caf-67a5-46da-8438-2378d63bcdf3", "symbol": "RDC", "name": "Redcare Pharmacy NV", "asset_type": "equity", "market_cap": 890362368, "stock_exchange_id": 8, "industry": "Pharmaceutical Retailers", "sector": "Healthcare", "description": "Redcare Pharmacy NV operates the online pharmacy business in the Netherlands, Germany, Italy, Belgium, Switzerland, Austria, and France. It offers prescription and non-prescription over-the-counter pharmaceuticals, beauty and personal care products, and food supplements. The company was formerly known as Shop Apotheke Europe N.V. and changed its name to Redcare Pharmacy NV in June 2023. Redcare Pharmacy NV was founded in 2001 and is based in Sevenum, the Netherlands.", "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": "e97a4caf-67a5-46da-8438-2378d63bcdf3", "symbol": "RDC", "name": "Redcare Pharmacy NV", "exchange": "GER", "exchange_name": "XETRA", "country": "DE", "currency": "EUR", "sector": "Healthcare", "industry": "Pharmaceutical Retailers", "page_url": "https://sharemaestro.com/factors/ticker/e97a4caf-67a5-46da-8438-2378d63bcdf3/", "api_url": "https://sharemaestro.com/factors/api/tickers/e97a4caf-67a5-46da-8438-2378d63bcdf3/" }, "week_end_date": "2026-06-07", "universe": "EUR_DE", "score": { "os": 0.02, "value": 0.35, "quality": 0.04, "momentum": 0.02, "coverage": 0.848, "confidence": 0.758, "delta": null }, "headline_factors": { "price": 48.32, "market_cap": 971790289.28, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": 0.0321, "shareholder_yield": -0.0004, "roe": -0.0821, "piotroski_f_score": 4, "momentum_12_1": -0.5578, "volatility_252d": 0.6988 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "yfinance", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T12:30:32.735246+00:00", "batch_id": "" }, "size": { "price_close": 48.32, "market_cap": 971790289.28, "market_cap_usd": 971790289.28, "enterprise_value": 1295290289.28, "shares_outstanding": 20111554, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 2.1163, "ptbv_ratio": 2.1163, "ps_ratio": 0.3304, "pcf_ratio": 31.3481, "pfcf_ratio": -11.0935, "ev_ebitda": 31.1368, "ev_ebit": -43.4661, "ev_sales": 0.4404, "ev_fcf": -14.7864, "earnings_yield": null, "fcf_yield": -0.0676, "price_to_sales": 0.3304, "price_to_book": 2.1163, "price_to_cashflow": 31.3481, "ebitda_to_ev": 0.0321, "sales_yield": 2.2705 }, "yield": { "dividend_yield": 0, "buyback_yield": -0.0004, "shareholder_yield": -0.0004, "debt_paydown_yield": 0, "total_yield": -0.0004 }, "quality": { "gross_margin": 0.2255, "operating_margin": -0.0101, "net_margin": -0.0128, "ebitda_margin": 0.0141, "fcf_margin": -0.0298, "roe": -0.0821, "roa": -0.031, "roic": -0.0286, "roc_greenblatt": null, "asset_turnover": 2.4219, "cash_conversion": 2.3236, "accruals_ratio": -0.0566, "sbc_to_revenue": null, "piotroski_f_score": 4, "altman_z_score": null, "earnings_stability_5y": 1.2163, "revenue_stability_5y": 0.3591, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.5461, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": null, "net_debt_to_ebitda": 7.7764, "debt_to_assets": 0.3423, "interest_coverage": -1.4975, "current_ratio": 1.5485, "quick_ratio": 1.5485, "net_debt": 323500000, "local_beta": 2.7011, "volatility_252d": 0.6988, "volatility_60d": 1.5734, "max_drawdown_12m": -0.7254, "risk_adjusted_momentum": -0.7982 }, "growth": { "revenue_growth_1y": 0.2406, "revenue_growth_3y_cagr": 0.3466, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": -0.0515, "revenue_growth": 0.2406, "earnings_growth": null }, "momentum": { "price_return_1m": 0.0937, "price_return_3m": 0.1483, "price_return_6m": -0.2219, "price_return_9m": -0.3335, "price_return_12m": -0.5163, "price_return_12m_ex1m": -0.5578, "momentum_6m": -0.2219, "momentum_12m": -0.5163, "momentum_12_1": -0.5578, "distance_from_52w_high": -0.5701, "distance_from_52w_low": 0.5658, "relative_strength": -0.535 }, "raw_ttm": { "revenue_ttm": 2940900000, "gross_profit_ttm": 663100000, "ebit_ttm": -29800000, "ebitda_ttm": 41600000, "net_income_ttm": -37700000, "eps_diluted_ttm": -1.8745, "operating_cash_flow_ttm": 31000000, "capital_expenditure_ttm": -118600000, "fcf_ttm": -87600000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": 400000, "interest_expense_ttm": 19900000, "cash_and_equivalents": 92100000, "total_current_assets": 619400000, "total_current_liabilities": 400000000, "net_ppe": null, "total_assets": 1214300000, "total_debt": 415600000, "total_equity": 459200000, "net_working_capital": 203600000, "book_value_per_share": 22.8326, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 22.8326 }, "ranks": { "universe_ticker_count": 632, "rank_pe": 50, "rank_pb": 52, "rank_ptbv": 52, "rank_ps": 12, "rank_pcf": 88, "rank_ev_ebitda": 91, "rank_ev_ebit": 3, "rank_earnings_yield": 50, "rank_fcf_yield": 91, "rank_dividend_yield": 92, "rank_shareholder_yield": 93, "rank_total_yield": 94, "rank_roe": 89, "rank_roc": 50, "rank_roic": 91, "rank_gross_margin": 80, "rank_fcf_margin": 85, "rank_piotroski": 87, "rank_accruals": 36, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 10, "rank_momentum_12m": 97, "rank_momentum_12m_ex1m": 98, "rank_relative_strength": 97 }, "composites": { "value_composite": 65, "quality_composite": 96, "momentum_composite": 98, "growth_composite": 17, "yield_composite": 97, "svqf_composite": 55, "vc1_composite": 70, "vc2_composite": 76, "vc3_composite": 76, "trending_value_composite": null, "overall_composite": 98, "quality_value_composite": 0.1183, "os_score": 0.02, "value_percentile": 0.35, "quality_percentile": 0.04, "momentum_percentile": 0.02, "factor_coverage": 0.848, "signal_confidence": 0.758, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 87, "small_cap_core_rank": 79, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 8075, "ticker_id": 20224, "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": "2026-06-07T12:30:32.735246+00:00", "batch_id": "", "os_score_delta": null, "price_close": 48.32, "market_cap": 971790289.28, "market_cap_usd": 971790289.28, "enterprise_value": 1295290289.28, "shares_outstanding": 20111554, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 2.11626805, "ptbv_ratio": 2.11626805, "ps_ratio": 0.33043976, "pcf_ratio": 31.34807385, "pfcf_ratio": -11.09349645, "ev_ebitda": 31.1367858, "ev_ebit": -43.46611709, "ev_sales": 0.4404401, "ev_fcf": -14.78641883, "earnings_yield": null, "fcf_yield": -0.06762963, "dividend_yield": 0, "buyback_yield": -0.00041161, "shareholder_yield": -0.00041161, "debt_paydown_yield": 0, "total_yield": -0.00041161, "gross_margin": 0.22547519, "operating_margin": -0.01013295, "net_margin": -0.01281921, "ebitda_margin": 0.01414533, "fcf_margin": -0.0297868, "roe": -0.0820993, "roa": -0.03104669, "roic": -0.028555, "roc_greenblatt": null, "asset_turnover": 2.42188915, "cash_conversion": 2.32360743, "accruals_ratio": -0.0565758, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 7.77644231, "debt_to_assets": 0.3422548, "interest_coverage": -1.49748744, "current_ratio": 1.5485, "quick_ratio": 1.5485, "net_debt": 323500000, "revenue_growth_1y": 0.24057201, "revenue_growth_3y_cagr": 0.34661136, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": -0.05152989, "piotroski_f_score": 4, "altman_z_score": null, "earnings_stability_5y": 1.216327, "revenue_stability_5y": 0.35909, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.09370756, "price_return_3m": 0.14828892, "price_return_6m": -0.22190014, "price_return_9m": -0.33351724, "price_return_12m": -0.51631633, "price_return_12m_ex1m": -0.55775777, "distance_from_52w_high": -0.57010677, "distance_from_52w_low": 0.5657809, "relative_strength": -0.53502029, "local_beta": 2.7011, "volatility_252d": 0.698758, "volatility_60d": 1.573358, "max_drawdown_12m": -0.72544484, "revenue_ttm": 2940900000, "gross_profit_ttm": 663100000, "ebit_ttm": -29800000, "ebitda_ttm": 41600000, "net_income_ttm": -37700000, "eps_diluted_ttm": -1.87454435, "operating_cash_flow_ttm": 31000000, "capital_expenditure_ttm": -118600000, "fcf_ttm": -87600000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": 400000, "interest_expense_ttm": 19900000, "cash_and_equivalents": 92100000, "total_current_assets": 619400000, "total_current_liabilities": 400000000, "net_ppe": null, "total_assets": 1214300000, "total_debt": 415600000, "total_equity": 459200000, "net_working_capital": 203600000, "book_value_per_share": 22.83264635, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 22.83264635, "universe_ticker_count": 632, "sector": "Healthcare", "rank_pe": 50, "rank_pb": 52, "rank_ptbv": 52, "rank_ps": 12, "rank_pcf": 88, "rank_ev_ebitda": 91, "rank_ev_ebit": 3, "rank_earnings_yield": 50, "rank_fcf_yield": 91, "rank_dividend_yield": 92, "rank_shareholder_yield": 93, "rank_total_yield": 94, "rank_roe": 89, "rank_roc": 50, "rank_roic": 91, "rank_gross_margin": 80, "rank_fcf_margin": 85, "rank_piotroski": 87, "rank_accruals": 36, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 10, "rank_momentum_12m": 97, "rank_momentum_12m_ex1m": 98, "rank_relative_strength": 97, "value_composite": 65, "quality_composite": 96, "momentum_composite": 98, "growth_composite": 17, "yield_composite": 97, "svqf_composite": 55, "vc1_composite": 70, "vc2_composite": 76, "vc3_composite": 76, "trending_value_composite": null, "overall_composite": 98, "factor_coverage": 0.848, "signal_confidence": 0.758, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 87, "small_cap_core_rank": 79, "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": 48.32, "os": 0.02, "value": 0.35, "quality": 0.04, "momentum": 0.02, "confidence": 0.758, "coverage": 0.848, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": -0.0004, "roe": -0.0821, "momentum_12_1": -0.5578, "complete_fields": { "id": 8075, "ticker_id": 20224, "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": "2026-06-07T12:30:32.735246+00:00", "batch_id": "", "os_score_delta": null, "price_close": 48.32, "market_cap": 971790289.28, "market_cap_usd": 971790289.28, "enterprise_value": 1295290289.28, "shares_outstanding": 20111554, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 2.11626805, "ptbv_ratio": 2.11626805, "ps_ratio": 0.33043976, "pcf_ratio": 31.34807385, "pfcf_ratio": -11.09349645, "ev_ebitda": 31.1367858, "ev_ebit": -43.46611709, "ev_sales": 0.4404401, "ev_fcf": -14.78641883, "earnings_yield": null, "fcf_yield": -0.06762963, "dividend_yield": 0, "buyback_yield": -0.00041161, "shareholder_yield": -0.00041161, "debt_paydown_yield": 0, "total_yield": -0.00041161, "gross_margin": 0.22547519, "operating_margin": -0.01013295, "net_margin": -0.01281921, "ebitda_margin": 0.01414533, "fcf_margin": -0.0297868, "roe": -0.0820993, "roa": -0.03104669, "roic": -0.028555, "roc_greenblatt": null, "asset_turnover": 2.42188915, "cash_conversion": 2.32360743, "accruals_ratio": -0.0565758, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 7.77644231, "debt_to_assets": 0.3422548, "interest_coverage": -1.49748744, "current_ratio": 1.5485, "quick_ratio": 1.5485, "net_debt": 323500000, "revenue_growth_1y": 0.24057201, "revenue_growth_3y_cagr": 0.34661136, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": -0.05152989, "piotroski_f_score": 4, "altman_z_score": null, "earnings_stability_5y": 1.216327, "revenue_stability_5y": 0.35909, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.09370756, "price_return_3m": 0.14828892, "price_return_6m": -0.22190014, "price_return_9m": -0.33351724, "price_return_12m": -0.51631633, "price_return_12m_ex1m": -0.55775777, "distance_from_52w_high": -0.57010677, "distance_from_52w_low": 0.5657809, "relative_strength": -0.53502029, "local_beta": 2.7011, "volatility_252d": 0.698758, "volatility_60d": 1.573358, "max_drawdown_12m": -0.72544484, "revenue_ttm": 2940900000, "gross_profit_ttm": 663100000, "ebit_ttm": -29800000, "ebitda_ttm": 41600000, "net_income_ttm": -37700000, "eps_diluted_ttm": -1.87454435, "operating_cash_flow_ttm": 31000000, "capital_expenditure_ttm": -118600000, "fcf_ttm": -87600000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": 400000, "interest_expense_ttm": 19900000, "cash_and_equivalents": 92100000, "total_current_assets": 619400000, "total_current_liabilities": 400000000, "net_ppe": null, "total_assets": 1214300000, "total_debt": 415600000, "total_equity": 459200000, "net_working_capital": 203600000, "book_value_per_share": 22.83264635, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 22.83264635, "universe_ticker_count": 632, "sector": "Healthcare", "rank_pe": 50, "rank_pb": 52, "rank_ptbv": 52, "rank_ps": 12, "rank_pcf": 88, "rank_ev_ebitda": 91, "rank_ev_ebit": 3, "rank_earnings_yield": 50, "rank_fcf_yield": 91, "rank_dividend_yield": 92, "rank_shareholder_yield": 93, "rank_total_yield": 94, "rank_roe": 89, "rank_roc": 50, "rank_roic": 91, "rank_gross_margin": 80, "rank_fcf_margin": 85, "rank_piotroski": 87, "rank_accruals": 36, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 10, "rank_momentum_12m": 97, "rank_momentum_12m_ex1m": 98, "rank_relative_strength": 97, "value_composite": 65, "quality_composite": 96, "momentum_composite": 98, "growth_composite": 17, "yield_composite": 97, "svqf_composite": 55, "vc1_composite": 70, "vc2_composite": 76, "vc3_composite": 76, "trending_value_composite": null, "overall_composite": 98, "factor_coverage": 0.848, "signal_confidence": 0.758, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 87, "small_cap_core_rank": 79, "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": "2026-06-07T12:15:24.520995+00:00", "is_restated": false, "income_statement": { "revenue": 2940900000, "cost_of_revenue": 2277800000, "gross_profit": 663100000, "ebit": -29800000, "ebitda": 48100000, "pretax_income": null, "tax_provision": null, "net_income": -37700000, "net_income_to_common": -37700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 92100000, "total_current_assets": 619400000, "total_assets": 1214300000, "short_term_debt": 76300000, "long_term_debt": 261900000, "total_debt": 415600000, "total_liabilities": null, "total_equity": 459200000, "shares_outstanding": 20111554, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 31000000, "capital_expenditure": -118600000, "free_cash_flow": -87600000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 400000, "net_debt_issued": 137600000 }, "complete_fields": { "id": 389051, "ticker_id": 20224, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:15:24.520995+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "48100000", "netIncome": "-37700000", "grossProfit": "663100000", "totalRevenue": "2940900000", "costOfRevenue": "2277800000", "interestExpense": "19900000", "operatingIncome": "-29800000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "69400000" }, "balance": { "totalDebt": "415600000", "totalAssets": "1214300000", "longTermDebt": "261900000", "shortTermDebt": "76300000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "20111554", "totalCurrentAssets": "619400000", "totalShareholderEquity": "459200000", "totalCurrentLiabilities": "400000000", "cashAndShortTermInvestments": "92100000" }, "cashflow": { "freeCashFlow": "-87600000", "dividendsPaid": null, "issuanceOfDebt": "296300000", "issuanceOfStock": "400000", "repaymentOfDebt": "-158700000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "31000000", "repurchaseOfStock": null, "capitalExpenditures": "-118600000" } }, "revenue": 2940900000, "cost_of_revenue": 2277800000, "gross_profit": 663100000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -29800000, "depreciation_amortisation": 69400000, "ebitda": 48100000, "interest_expense": 19900000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -37700000, "net_income_continuing_ops": null, "net_income_to_common": -37700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 92100000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 619400000, "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": 1214300000, "short_term_debt": 76300000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 400000000, "long_term_debt": 261900000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 415600000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 459200000, "shares_outstanding": 20111554, "operating_cash_flow": 31000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -118600000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": 400000, "net_debt_issued": 137600000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -87600000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "48100000", "netIncome": "-37700000", "grossProfit": "663100000", "totalRevenue": "2940900000", "costOfRevenue": "2277800000", "interestExpense": "19900000", "operatingIncome": "-29800000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "69400000" }, "balance": { "totalDebt": "415600000", "totalAssets": "1214300000", "longTermDebt": "261900000", "shortTermDebt": "76300000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "20111554", "totalCurrentAssets": "619400000", "totalShareholderEquity": "459200000", "totalCurrentLiabilities": "400000000", "cashAndShortTermInvestments": "92100000" }, "cashflow": { "freeCashFlow": "-87600000", "dividendsPaid": null, "issuanceOfDebt": "296300000", "issuanceOfStock": "400000", "repaymentOfDebt": "-158700000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "31000000", "repurchaseOfStock": null, "capitalExpenditures": "-118600000" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:15:24.520995+00:00", "is_restated": false, "income_statement": { "revenue": 2370600000, "cost_of_revenue": 1824800000, "gross_profit": 545800000, "ebit": -39000000, "ebitda": 28100000, "pretax_income": null, "tax_provision": null, "net_income": -45500000, "net_income_to_common": -45500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 96600000, "total_current_assets": 500000000, "total_assets": 1003300000, "short_term_debt": 1600000, "long_term_debt": 209100000, "total_debt": 246500000, "total_liabilities": null, "total_equity": 484000000, "shares_outstanding": 20105402, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 22100000, "capital_expenditure": -42100000, "free_cash_flow": -20000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 4000000, "net_debt_issued": -1600000 }, "complete_fields": { "id": 389056, "ticker_id": 20224, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:15:24.520995+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "28100000", "netIncome": "-45500000", "grossProfit": "545800000", "totalRevenue": "2370600000", "costOfRevenue": "1824800000", "interestExpense": "7800000", "operatingIncome": "-39000000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "68200000" }, "balance": { "totalDebt": "246500000", "totalAssets": "1003300000", "longTermDebt": "209100000", "shortTermDebt": "1600000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "20105402", "totalCurrentAssets": "500000000", "totalShareholderEquity": "484000000", "totalCurrentLiabilities": "249700000", "cashAndShortTermInvestments": "96600000" }, "cashflow": { "freeCashFlow": "-20000000", "dividendsPaid": null, "issuanceOfDebt": "0", "issuanceOfStock": "4000000", "repaymentOfDebt": "-1600000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "22100000", "repurchaseOfStock": null, "capitalExpenditures": "-42100000" } }, "revenue": 2370600000, "cost_of_revenue": 1824800000, "gross_profit": 545800000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -39000000, "depreciation_amortisation": 68200000, "ebitda": 28100000, "interest_expense": 7800000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -45500000, "net_income_continuing_ops": null, "net_income_to_common": -45500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 96600000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 500000000, "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": 1003300000, "short_term_debt": 1600000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 249700000, "long_term_debt": 209100000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 246500000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 484000000, "shares_outstanding": 20105402, "operating_cash_flow": 22100000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -42100000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": 4000000, "net_debt_issued": -1600000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -20000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "28100000", "netIncome": "-45500000", "grossProfit": "545800000", "totalRevenue": "2370600000", "costOfRevenue": "1824800000", "interestExpense": "7800000", "operatingIncome": "-39000000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "68200000" }, "balance": { "totalDebt": "246500000", "totalAssets": "1003300000", "longTermDebt": "209100000", "shortTermDebt": "1600000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "20105402", "totalCurrentAssets": "500000000", "totalShareholderEquity": "484000000", "totalCurrentLiabilities": "249700000", "cashAndShortTermInvestments": "96600000" }, "cashflow": { "freeCashFlow": "-20000000", "dividendsPaid": null, "issuanceOfDebt": "0", "issuanceOfStock": "4000000", "repaymentOfDebt": "-1600000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "22100000", "repurchaseOfStock": null, "capitalExpenditures": "-42100000" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:15:24.520995+00:00", "is_restated": false, "income_statement": { "revenue": 1798758000, "cost_of_revenue": 1358375000, "gross_profit": 440383000, "ebit": -17295000, "ebitda": 50938000, "pretax_income": null, "tax_provision": null, "net_income": -12041000, "net_income_to_common": -12041000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 83779000, "total_current_assets": 499518000, "total_assets": 1021596000, "short_term_debt": 1625000, "long_term_debt": 205392000, "total_debt": 244838000, "total_liabilities": null, "total_equity": 522194000, "shares_outstanding": 19885056, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 61456000, "capital_expenditure": -38221000, "free_cash_flow": 23235000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 32037000, "net_debt_issued": -1666000 }, "complete_fields": { "id": 389058, "ticker_id": 20224, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:15:24.520995+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "50938000", "netIncome": "-12041000", "grossProfit": "440383000", "totalRevenue": "1798758000", "costOfRevenue": "1358375000", "interestExpense": "7998000", "operatingIncome": "-17295000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "57288000" }, "balance": { "totalDebt": "244838000", "totalAssets": "1021596000", "longTermDebt": "205392000", "shortTermDebt": "1625000", "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "19885056", "totalCurrentAssets": "499518000", "totalShareholderEquity": "522194000", "totalCurrentLiabilities": "223724000", "cashAndShortTermInvestments": "83779000" }, "cashflow": { "freeCashFlow": "23235000", "dividendsPaid": null, "issuanceOfDebt": "0", "issuanceOfStock": "32037000", "repaymentOfDebt": "-1666000", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "61456000", "repurchaseOfStock": null, "capitalExpenditures": "-38221000" } }, "revenue": 1798758000, "cost_of_revenue": 1358375000, "gross_profit": 440383000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -17295000, "depreciation_amortisation": 57288000, "ebitda": 50938000, "interest_expense": 7998000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -12041000, "net_income_continuing_ops": null, "net_income_to_common": -12041000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 83779000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 499518000, "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": 1021596000, "short_term_debt": 1625000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 223724000, "long_term_debt": 205392000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 244838000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 522194000, "shares_outstanding": 19885056, "operating_cash_flow": 61456000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -38221000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": 32037000, "net_debt_issued": -1666000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 23235000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "50938000", "netIncome": "-12041000", "grossProfit": "440383000", "totalRevenue": "1798758000", "costOfRevenue": "1358375000", "interestExpense": "7998000", "operatingIncome": "-17295000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "57288000" }, "balance": { "totalDebt": "244838000", "totalAssets": "1021596000", "longTermDebt": "205392000", "shortTermDebt": "1625000", "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "19885056", "totalCurrentAssets": "499518000", "totalShareholderEquity": "522194000", "totalCurrentLiabilities": "223724000", "cashAndShortTermInvestments": "83779000" }, "cashflow": { "freeCashFlow": "23235000", "dividendsPaid": null, "issuanceOfDebt": "0", "issuanceOfStock": "32037000", "repaymentOfDebt": "-1666000", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "61456000", "repurchaseOfStock": null, "capitalExpenditures": "-38221000" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:15:24.520995+00:00", "is_restated": false, "income_statement": { "revenue": 1204352000, "cost_of_revenue": 872566000, "gross_profit": 331786000, "ebit": -69321000, "ebitda": -36104000, "pretax_income": null, "tax_provision": null, "net_income": -77646000, "net_income_to_common": -77646000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 66777000, "total_current_assets": 343916000, "total_assets": 729472000, "short_term_debt": 1625000, "long_term_debt": 220057000, "total_debt": 255154000, "total_liabilities": null, "total_equity": 354630000, "shares_outstanding": 18199281, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -29112000, "capital_expenditure": -53524000, "free_cash_flow": -82636000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 637000, "net_debt_issued": -1623000 }, "complete_fields": { "id": 389059, "ticker_id": 20224, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:15:24.520995+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-36104000", "netIncome": "-77646000", "grossProfit": "331786000", "totalRevenue": "1204352000", "costOfRevenue": "872566000", "interestExpense": "8504000", "operatingIncome": "-69321000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "39510000" }, "balance": { "totalDebt": "255154000", "totalAssets": "729472000", "longTermDebt": "220057000", "shortTermDebt": "1625000", "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "18199281", "totalCurrentAssets": "343916000", "totalShareholderEquity": "354630000", "totalCurrentLiabilities": "119306000", "cashAndShortTermInvestments": "66777000" }, "cashflow": { "freeCashFlow": "-82636000", "dividendsPaid": null, "issuanceOfDebt": "0", "issuanceOfStock": "637000", "repaymentOfDebt": "-1623000", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "-29112000", "repurchaseOfStock": null, "capitalExpenditures": "-53524000" } }, "revenue": 1204352000, "cost_of_revenue": 872566000, "gross_profit": 331786000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -69321000, "depreciation_amortisation": 39510000, "ebitda": -36104000, "interest_expense": 8504000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -77646000, "net_income_continuing_ops": null, "net_income_to_common": -77646000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 66777000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 343916000, "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": 729472000, "short_term_debt": 1625000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 119306000, "long_term_debt": 220057000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 255154000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 354630000, "shares_outstanding": 18199281, "operating_cash_flow": -29112000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -53524000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": 637000, "net_debt_issued": -1623000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -82636000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-36104000", "netIncome": "-77646000", "grossProfit": "331786000", "totalRevenue": "1204352000", "costOfRevenue": "872566000", "interestExpense": "8504000", "operatingIncome": "-69321000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "39510000" }, "balance": { "totalDebt": "255154000", "totalAssets": "729472000", "longTermDebt": "220057000", "shortTermDebt": "1625000", "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "18199281", "totalCurrentAssets": "343916000", "totalShareholderEquity": "354630000", "totalCurrentLiabilities": "119306000", "cashAndShortTermInvestments": "66777000" }, "cashflow": { "freeCashFlow": "-82636000", "dividendsPaid": null, "issuanceOfDebt": "0", "issuanceOfStock": "637000", "repaymentOfDebt": "-1623000", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "-29112000", "repurchaseOfStock": null, "capitalExpenditures": "-53524000" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:15:24.520995+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": 389060, "ticker_id": 20224, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:15:24.520995+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": null, "issuanceOfStock": null, "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": 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": "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": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2021-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } } } ], "quarterly": [ { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:15:24.520995+00:00", "is_restated": false, "income_statement": { "revenue": 795191000, "cost_of_revenue": 627022000, "gross_profit": 168169000, "ebit": -17529000, "ebitda": -16120000, "pretax_income": null, "tax_provision": null, "net_income": -28995000, "net_income_to_common": -28995000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 92100000, "total_current_assets": 619400000, "total_assets": 1214300000, "short_term_debt": 76300000, "long_term_debt": 261900000, "total_debt": 415600000, "total_liabilities": null, "total_equity": 459200000, "shares_outstanding": 20111554, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -18819000, "capital_expenditure": -36645000, "free_cash_flow": -55464000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 9000, "net_debt_issued": -227000 }, "complete_fields": { "id": 389050, "ticker_id": 20224, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:15:24.520995+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-16120000", "netIncome": "-28995000", "grossProfit": "168169000", "totalRevenue": "795191000", "costOfRevenue": "627022000", "interestExpense": "-3894000", "operatingIncome": "-17529000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "18133000" }, "balance": { "totalDebt": "415600000", "totalAssets": "1214300000", "longTermDebt": "261900000", "shortTermDebt": "76300000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "20111554", "totalCurrentAssets": "619400000", "totalShareholderEquity": "459200000", "totalCurrentLiabilities": "400000000", "cashAndShortTermInvestments": "92100000" }, "cashflow": { "freeCashFlow": "-55464000", "dividendsPaid": null, "issuanceOfDebt": "-52000", "issuanceOfStock": "9000", "repaymentOfDebt": "-175000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "-18819000", "repurchaseOfStock": null, "capitalExpenditures": "-36645000" } }, "revenue": 795191000, "cost_of_revenue": 627022000, "gross_profit": 168169000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -17529000, "depreciation_amortisation": 18133000, "ebitda": -16120000, "interest_expense": -3894000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -28995000, "net_income_continuing_ops": null, "net_income_to_common": -28995000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 92100000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 619400000, "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": 1214300000, "short_term_debt": 76300000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 400000000, "long_term_debt": 261900000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 415600000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 459200000, "shares_outstanding": 20111554, "operating_cash_flow": -18819000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -36645000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": 9000, "net_debt_issued": -227000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -55464000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-16120000", "netIncome": "-28995000", "grossProfit": "168169000", "totalRevenue": "795191000", "costOfRevenue": "627022000", "interestExpense": "-3894000", "operatingIncome": "-17529000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "18133000" }, "balance": { "totalDebt": "415600000", "totalAssets": "1214300000", "longTermDebt": "261900000", "shortTermDebt": "76300000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "20111554", "totalCurrentAssets": "619400000", "totalShareholderEquity": "459200000", "totalCurrentLiabilities": "400000000", "cashAndShortTermInvestments": "92100000" }, "cashflow": { "freeCashFlow": "-55464000", "dividendsPaid": null, "issuanceOfDebt": "-52000", "issuanceOfStock": "9000", "repaymentOfDebt": "-175000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "-18819000", "repurchaseOfStock": null, "capitalExpenditures": "-36645000" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:15:24.520995+00:00", "is_restated": false, "income_statement": { "revenue": 719234000, "cost_of_revenue": 560336000, "gross_profit": 158898000, "ebit": -2132000, "ebitda": 16390000, "pretax_income": null, "tax_provision": null, "net_income": -7242000, "net_income_to_common": -7242000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 150372000, "total_current_assets": 635784000, "total_assets": 1219852000, "short_term_debt": 5725000, "long_term_debt": null, "total_debt": 392400000, "total_liabilities": null, "total_equity": 502295000, "shares_outstanding": 20111554, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -20211000, "capital_expenditure": -24808000, "free_cash_flow": -45019000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -588000 }, "complete_fields": { "id": 389052, "ticker_id": 20224, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:15:24.520995+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "16390000", "netIncome": "-7242000", "grossProfit": "158898000", "totalRevenue": "719234000", "costOfRevenue": "560336000", "interestExpense": "8198000", "operatingIncome": "-2132000", "fiscalDateEnding": "2025-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": "17194000" }, "balance": { "totalDebt": "392400000", "totalAssets": "1219852000", "longTermDebt": null, "shortTermDebt": "5725000", "fiscalDateEnding": "2025-09-30", "totalLiabilities": null, "sharesOutstanding": "20111554", "totalCurrentAssets": "635784000", "totalShareholderEquity": "502295000", "totalCurrentLiabilities": "378319000", "cashAndShortTermInvestments": "150372000" }, "cashflow": { "freeCashFlow": "-45019000", "dividendsPaid": null, "issuanceOfDebt": "-181000", "issuanceOfStock": "0", "repaymentOfDebt": "-407000", "fiscalDateEnding": "2025-09-30", "operatingCashflow": "-20211000", "repurchaseOfStock": null, "capitalExpenditures": "-24808000" } }, "revenue": 719234000, "cost_of_revenue": 560336000, "gross_profit": 158898000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -2132000, "depreciation_amortisation": 17194000, "ebitda": 16390000, "interest_expense": 8198000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -7242000, "net_income_continuing_ops": null, "net_income_to_common": -7242000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 150372000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 635784000, "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": 1219852000, "short_term_debt": 5725000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 378319000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 392400000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 502295000, "shares_outstanding": 20111554, "operating_cash_flow": -20211000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -24808000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -588000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -45019000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "16390000", "netIncome": "-7242000", "grossProfit": "158898000", "totalRevenue": "719234000", "costOfRevenue": "560336000", "interestExpense": "8198000", "operatingIncome": "-2132000", "fiscalDateEnding": "2025-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": "17194000" }, "balance": { "totalDebt": "392400000", "totalAssets": "1219852000", "longTermDebt": null, "shortTermDebt": "5725000", "fiscalDateEnding": "2025-09-30", "totalLiabilities": null, "sharesOutstanding": "20111554", "totalCurrentAssets": "635784000", "totalShareholderEquity": "502295000", "totalCurrentLiabilities": "378319000", "cashAndShortTermInvestments": "150372000" }, "cashflow": { "freeCashFlow": "-45019000", "dividendsPaid": null, "issuanceOfDebt": "-181000", "issuanceOfStock": "0", "repaymentOfDebt": "-407000", "fiscalDateEnding": "2025-09-30", "operatingCashflow": "-20211000", "repurchaseOfStock": null, "capitalExpenditures": "-24808000" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:15:24.520995+00:00", "is_restated": false, "income_statement": { "revenue": 709189000, "cost_of_revenue": 540442000, "gross_profit": 168747000, "ebit": -725000, "ebitda": 32126000, "pretax_income": null, "tax_provision": null, "net_income": 9354000, "net_income_to_common": 9354000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 94792000, "total_current_assets": 665481000, "total_assets": 1242049000, "short_term_debt": 1064000, "long_term_debt": null, "total_debt": 384878000, "total_liabilities": null, "total_equity": 508700000, "shares_outstanding": 20105402, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 33101000, "capital_expenditure": -36814000, "free_cash_flow": -3713000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 159000, "net_debt_issued": 138821000 }, "complete_fields": { "id": 389053, "ticker_id": 20224, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:15:24.520995+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "32126000", "netIncome": "9354000", "grossProfit": "168747000", "totalRevenue": "709189000", "costOfRevenue": "540442000", "interestExpense": "10739000", "operatingIncome": "-725000", "fiscalDateEnding": "2025-06-30", "researchAndDevelopment": null, "depreciationAndAmortization": "17243000" }, "balance": { "totalDebt": "384878000", "totalAssets": "1242049000", "longTermDebt": null, "shortTermDebt": "1064000", "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "20105402", "totalCurrentAssets": "665481000", "totalShareholderEquity": "508700000", "totalCurrentLiabilities": "389696000", "cashAndShortTermInvestments": "94792000" }, "cashflow": { "freeCashFlow": "-3713000", "dividendsPaid": null, "issuanceOfDebt": "296533000", "issuanceOfStock": "159000", "repaymentOfDebt": "-157712000", "fiscalDateEnding": "2025-06-30", "operatingCashflow": "33101000", "repurchaseOfStock": null, "capitalExpenditures": "-36814000" } }, "revenue": 709189000, "cost_of_revenue": 540442000, "gross_profit": 168747000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -725000, "depreciation_amortisation": 17243000, "ebitda": 32126000, "interest_expense": 10739000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 9354000, "net_income_continuing_ops": null, "net_income_to_common": 9354000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 94792000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 665481000, "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": 1242049000, "short_term_debt": 1064000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 389696000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 384878000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 508700000, "shares_outstanding": 20105402, "operating_cash_flow": 33101000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -36814000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": 159000, "net_debt_issued": 138821000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -3713000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "32126000", "netIncome": "9354000", "grossProfit": "168747000", "totalRevenue": "709189000", "costOfRevenue": "540442000", "interestExpense": "10739000", "operatingIncome": "-725000", "fiscalDateEnding": "2025-06-30", "researchAndDevelopment": null, "depreciationAndAmortization": "17243000" }, "balance": { "totalDebt": "384878000", "totalAssets": "1242049000", "longTermDebt": null, "shortTermDebt": "1064000", "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "20105402", "totalCurrentAssets": "665481000", "totalShareholderEquity": "508700000", "totalCurrentLiabilities": "389696000", "cashAndShortTermInvestments": "94792000" }, "cashflow": { "freeCashFlow": "-3713000", "dividendsPaid": null, "issuanceOfDebt": "296533000", "issuanceOfStock": "159000", "repaymentOfDebt": "-157712000", "fiscalDateEnding": "2025-06-30", "operatingCashflow": "33101000", "repurchaseOfStock": null, "capitalExpenditures": "-36814000" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:15:24.520995+00:00", "is_restated": false, "income_statement": { "revenue": 717286000, "cost_of_revenue": 550000000, "gross_profit": 167286000, "ebit": -9414000, "ebitda": 9204000, "pretax_income": null, "tax_provision": null, "net_income": -10817000, "net_income_to_common": -10817000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 104020000, "total_current_assets": 514560000, "total_assets": 1021697000, "short_term_debt": null, "long_term_debt": null, "total_debt": 246821000, "total_liabilities": null, "total_equity": 473872000, "shares_outstanding": 20105402, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 36929000, "capital_expenditure": -20333000, "free_cash_flow": 16596000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 232000, "net_debt_issued": -406000 }, "complete_fields": { "id": 389054, "ticker_id": 20224, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:15:24.520995+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "9204000", "netIncome": "-10817000", "grossProfit": "167286000", "totalRevenue": "717286000", "costOfRevenue": "550000000", "interestExpense": "4857000", "operatingIncome": "-9414000", "fiscalDateEnding": "2025-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "16830000" }, "balance": { "totalDebt": "246821000", "totalAssets": "1021697000", "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2025-03-31", "totalLiabilities": null, "sharesOutstanding": "20105402", "totalCurrentAssets": "514560000", "totalShareholderEquity": "473872000", "totalCurrentLiabilities": "286085000", "cashAndShortTermInvestments": "104020000" }, "cashflow": { "freeCashFlow": "16596000", "dividendsPaid": null, "issuanceOfDebt": "0", "issuanceOfStock": "232000", "repaymentOfDebt": "-406000", "fiscalDateEnding": "2025-03-31", "operatingCashflow": "36929000", "repurchaseOfStock": null, "capitalExpenditures": "-20333000" } }, "revenue": 717286000, "cost_of_revenue": 550000000, "gross_profit": 167286000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -9414000, "depreciation_amortisation": 16830000, "ebitda": 9204000, "interest_expense": 4857000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -10817000, "net_income_continuing_ops": null, "net_income_to_common": -10817000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 104020000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 514560000, "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": 1021697000, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 286085000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 246821000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 473872000, "shares_outstanding": 20105402, "operating_cash_flow": 36929000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -20333000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": 232000, "net_debt_issued": -406000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 16596000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "9204000", "netIncome": "-10817000", "grossProfit": "167286000", "totalRevenue": "717286000", "costOfRevenue": "550000000", "interestExpense": "4857000", "operatingIncome": "-9414000", "fiscalDateEnding": "2025-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "16830000" }, "balance": { "totalDebt": "246821000", "totalAssets": "1021697000", "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2025-03-31", "totalLiabilities": null, "sharesOutstanding": "20105402", "totalCurrentAssets": "514560000", "totalShareholderEquity": "473872000", "totalCurrentLiabilities": "286085000", "cashAndShortTermInvestments": "104020000" }, "cashflow": { "freeCashFlow": "16596000", "dividendsPaid": null, "issuanceOfDebt": "0", "issuanceOfStock": "232000", "repaymentOfDebt": "-406000", "fiscalDateEnding": "2025-03-31", "operatingCashflow": "36929000", "repurchaseOfStock": null, "capitalExpenditures": "-20333000" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:15:24.520995+00:00", "is_restated": false, "income_statement": { "revenue": 675137000, "cost_of_revenue": 524685000, "gross_profit": 150452000, "ebit": -23177000, "ebitda": -13110000, "pretax_income": null, "tax_provision": null, "net_income": -26481000, "net_income_to_common": -26481000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 96600000, "total_current_assets": 500000000, "total_assets": 1003300000, "short_term_debt": 1600000, "long_term_debt": 209100000, "total_debt": 246500000, "total_liabilities": null, "total_equity": 484000000, "shares_outstanding": 20105402, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -17004000, "capital_expenditure": -12385000, "free_cash_flow": -29389000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 1821000, "net_debt_issued": -3252000 }, "complete_fields": { "id": 389055, "ticker_id": 20224, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:15:24.520995+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-13110000", "netIncome": "-26481000", "grossProfit": "150452000", "totalRevenue": "675137000", "costOfRevenue": "524685000", "interestExpense": "-4340000", "operatingIncome": "-23177000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "17726000" }, "balance": { "totalDebt": "246500000", "totalAssets": "1003300000", "longTermDebt": "209100000", "shortTermDebt": "1600000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "20105402", "totalCurrentAssets": "500000000", "totalShareholderEquity": "484000000", "totalCurrentLiabilities": "249700000", "cashAndShortTermInvestments": "96600000" }, "cashflow": { "freeCashFlow": "-29389000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "1821000", "repaymentOfDebt": "-3252000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "-17004000", "repurchaseOfStock": null, "capitalExpenditures": "-12385000" } }, "revenue": 675137000, "cost_of_revenue": 524685000, "gross_profit": 150452000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -23177000, "depreciation_amortisation": 17726000, "ebitda": -13110000, "interest_expense": -4340000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -26481000, "net_income_continuing_ops": null, "net_income_to_common": -26481000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 96600000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 500000000, "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": 1003300000, "short_term_debt": 1600000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 249700000, "long_term_debt": 209100000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 246500000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 484000000, "shares_outstanding": 20105402, "operating_cash_flow": -17004000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -12385000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": 1821000, "net_debt_issued": -3252000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -29389000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-13110000", "netIncome": "-26481000", "grossProfit": "150452000", "totalRevenue": "675137000", "costOfRevenue": "524685000", "interestExpense": "-4340000", "operatingIncome": "-23177000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "17726000" }, "balance": { "totalDebt": "246500000", "totalAssets": "1003300000", "longTermDebt": "209100000", "shortTermDebt": "1600000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "20105402", "totalCurrentAssets": "500000000", "totalShareholderEquity": "484000000", "totalCurrentLiabilities": "249700000", "cashAndShortTermInvestments": "96600000" }, "cashflow": { "freeCashFlow": "-29389000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "1821000", "repaymentOfDebt": "-3252000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "-17004000", "repurchaseOfStock": null, "capitalExpenditures": "-12385000" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:15:24.520995+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": 389057, "ticker_id": 20224, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:15:24.520995+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2024-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2024-09-30", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "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": 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": "2024-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2024-09-30", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2024-09-30", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "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" ] } } }