{ "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/" }, "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": "2026-07-19", "universe": "EUR_DE", "score": { "os": 0, "value": 0.23, "quality": 0.01, "momentum": 0.07, "coverage": 0.818, "confidence": 0.793, "delta": 1 }, "headline_factors": { "price": 67.4, "market_cap": 1355518779.82, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": 0.0286, "shareholder_yield": -0.0001, "roe": -0.083, "piotroski_f_score": 4, "momentum_12_1": -0.377, "volatility_252d": 0.7874 }, "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": { "valuation": { "pe_ratio": null, "ev_ebitda": 34.9564, "earnings_yield": null, "fcf_yield": -0.0626, "shareholder_yield": -0.0001 }, "quality": { "roe": -0.083, "roic": -0.0254, "gross_margin": 0.2193, "fcf_margin": -0.0333, "piotroski_f_score": 4 }, "growth": { "revenue_growth_1y": 0.2406, "eps_growth_1y": null, "fcf_growth_1y": null }, "momentum": { "price_return_12m": -0.3671, "momentum_12_1": -0.377, "relative_strength": -0.3894 }, "scores": { "value_percentile": 0.23, "quality_percentile": 0.01, "momentum_percentile": 0.07, "growth_composite": 17, "yield_composite": 90, "overall_composite": 100, "os_score": 0, "factor_coverage": 0.818, "signal_confidence": 0.793 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 48.32, "os": 0.01, "value": 0.28, "quality": 0.01, "momentum": 0.02, "confidence": 0.818, "coverage": 0.818, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": -0.0002, "roe": -0.083, "momentum_12_1": -0.5591 }, { "week_end_date": "2026-06-14", "price": 48.82, "os": 0.01, "value": 0.27, "quality": 0.01, "momentum": 0.03, "confidence": 0.818, "coverage": 0.818, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": -0.0002, "roe": -0.083, "momentum_12_1": -0.4907 }, { "week_end_date": "2026-06-21", "price": 66.35, "os": 0, "value": 0.23, "quality": 0.01, "momentum": 0.07, "confidence": 0.818, "coverage": 0.818, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": -0.0001, "roe": -0.083, "momentum_12_1": -0.4963 }, { "week_end_date": "2026-06-28", "price": 64.4, "os": 0.01, "value": 0.24, "quality": 0.01, "momentum": 0.08, "confidence": 0.818, "coverage": 0.818, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": -0.0001, "roe": -0.083, "momentum_12_1": -0.5202 }, { "week_end_date": "2026-07-05", "price": 71.1, "os": 0.01, "value": 0.23, "quality": 0.01, "momentum": 0.08, "confidence": 0.811, "coverage": 0.818, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": -0.0001, "roe": -0.083, "momentum_12_1": -0.4956 }, { "week_end_date": "2026-07-12", "price": 61.6, "os": 0.01, "value": 0.24, "quality": 0.01, "momentum": 0.07, "confidence": 0.802, "coverage": 0.818, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": -0.0001, "roe": -0.083, "momentum_12_1": -0.4576 }, { "week_end_date": "2026-07-19", "price": 67.4, "os": 0, "value": 0.23, "quality": 0.01, "momentum": 0.07, "confidence": 0.793, "coverage": 0.818, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": -0.0001, "roe": -0.083, "momentum_12_1": -0.377 } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "EUR", "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 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "EUR", "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 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "EUR", "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 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "EUR", "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 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "EUR", "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 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "EUR", "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 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "EUR", "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 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "EUR", "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 } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "EUR", "is_restated": false, "income_statement": { "revenue": 849500000, "cost_of_revenue": 671500000, "gross_profit": 178000000, "ebit": -3700000, "ebitda": 14400000, "pretax_income": null, "tax_provision": null, "net_income": -10500000, "net_income_to_common": -10500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 92600000, "total_current_assets": 579300000, "total_assets": 1178400000, "short_term_debt": 0, "long_term_debt": null, "total_debt": 354800000, "total_liabilities": null, "total_equity": 450200000, "shares_outstanding": 20111554, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 22500000, "capital_expenditure": -20700000, "free_cash_flow": 1800000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -64900000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "EUR", "is_restated": false, "income_statement": { "revenue": 849500000, "cost_of_revenue": 671500000, "gross_profit": 178000000, "ebit": -3700000, "ebitda": 14400000, "pretax_income": null, "tax_provision": null, "net_income": -10500000, "net_income_to_common": -10500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 92600000, "total_current_assets": 579300000, "total_assets": 1178400000, "short_term_debt": 0, "long_term_debt": null, "total_debt": 354800000, "total_liabilities": null, "total_equity": 450200000, "shares_outstanding": 20111554, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 22500000, "capital_expenditure": -20700000, "free_cash_flow": 1800000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -64900000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "EUR", "is_restated": false, "income_statement": { "revenue": 849500000, "cost_of_revenue": 671500000, "gross_profit": 178000000, "ebit": -3700000, "ebitda": 14400000, "pretax_income": null, "tax_provision": null, "net_income": -10500000, "net_income_to_common": -10500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 92600000, "total_current_assets": 579300000, "total_assets": 1178400000, "short_term_debt": 0, "long_term_debt": null, "total_debt": 354800000, "total_liabilities": null, "total_equity": 450200000, "shares_outstanding": 20111554, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 22500000, "capital_expenditure": -20700000, "free_cash_flow": 1800000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -64900000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "EUR", "is_restated": false, "income_statement": { "revenue": 849500000, "cost_of_revenue": 671500000, "gross_profit": 178000000, "ebit": -3700000, "ebitda": 14400000, "pretax_income": null, "tax_provision": null, "net_income": -10500000, "net_income_to_common": -10500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 92600000, "total_current_assets": 579300000, "total_assets": 1178400000, "short_term_debt": 0, "long_term_debt": null, "total_debt": 354800000, "total_liabilities": null, "total_equity": 450200000, "shares_outstanding": 20111554, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 22500000, "capital_expenditure": -20700000, "free_cash_flow": 1800000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -64900000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "EUR", "is_restated": false, "income_statement": { "revenue": 849500000, "cost_of_revenue": 671500000, "gross_profit": 178000000, "ebit": -3700000, "ebitda": 14400000, "pretax_income": null, "tax_provision": null, "net_income": -10500000, "net_income_to_common": -10500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 92600000, "total_current_assets": 579300000, "total_assets": 1178400000, "short_term_debt": 0, "long_term_debt": null, "total_debt": 354800000, "total_liabilities": null, "total_equity": 450200000, "shares_outstanding": 20111554, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 22500000, "capital_expenditure": -20700000, "free_cash_flow": 1800000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -64900000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "EUR", "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 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "EUR", "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 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "EUR", "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 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "EUR", "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 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "EUR", "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 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "EUR", "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 } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "currency_reported": "EUR", "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 } } ] }, "strategy_matches": [ { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/" } ], "coverage": { "factor_history_points": 7, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-07-19", "latest_financials_period_end": "2025-12-31" }, "schema": { "public_fields_only": true } }