{ "ticker": { "uuid": "ebcc9ba7-e7ab-4652-a078-9c7142601bd7", "symbol": "GSC1", "name": "Gesco SE", "exchange": "GER", "exchange_name": "XETRA", "country": "DE", "currency": "EUR", "sector": "Industrials", "industry": "Specialty Industrial Machinery", "page_url": "https://sharemaestro.com/factors/ticker/ebcc9ba7-e7ab-4652-a078-9c7142601bd7/", "api_url": "https://sharemaestro.com/factors/api/tickers/ebcc9ba7-e7ab-4652-a078-9c7142601bd7/" }, "ticker_metadata": { "id": 18835, "uuid": "ebcc9ba7-e7ab-4652-a078-9c7142601bd7", "symbol": "GSC1", "name": "Gesco SE", "asset_type": "equity", "market_cap": 143838128, "stock_exchange_id": 8, "industry": "Specialty Industrial Machinery", "sector": "Industrials", "description": "Gesco SE operates in the process, resource, healthcare, and infrastructure technology sectors in Germany, rest of Europe, the United States, and internationally. The company operates through Materials Refinement & Distribution, Lifescience & Health Care, and Industrial Assets & Infrastructure segments. The company engages in the development and manufacture of suspension systems and control box technologies; supply of high-precision hydraulic rotary actuators and rotary-linear combinations; machining-based manufacture of parts made of brass, aluminium, red brass, and Cuphin; manufacture of stainless steel solutions for the healthcare, semiconductor, food and beverage, and energy and environmental industries; manufacture of machine tools for linear gears, saw band profiles, and a range of clamping technology solutions; and automatic straightening machines and wheel presses for rolling stock. It is also involved in the processing of strip steel; manufacture of paper sticks used in lollipops, cake pops, cotton buds, and medical products; and development and manufacture of technological machinery and sophisticated safety equipment for loading and unloading liquid and gaseous materials on and off ships and tankers. In addition, it provides consultancy services primarily for the machine and plant construction, tool manufacture, and automotive industries. Gesco SE was founded in 1989 and is headquartered in Wuppertal, Germany.", "currency": "EUR", "is_active": true }, "exchange_metadata": { "id": 8, "name": "XETRA", "symbol": "GER", "country_code": "DE", "currency": "EUR", "benchmark": "^GDAXI", "data_symbol": "GER", "ticker_suffix": ".DE", "update_provider": "yfinance", "update_group": "primary", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "ebcc9ba7-e7ab-4652-a078-9c7142601bd7", "symbol": "GSC1", "name": "Gesco SE", "exchange": "GER", "exchange_name": "XETRA", "country": "DE", "currency": "EUR", "sector": "Industrials", "industry": "Specialty Industrial Machinery", "page_url": "https://sharemaestro.com/factors/ticker/ebcc9ba7-e7ab-4652-a078-9c7142601bd7/", "api_url": "https://sharemaestro.com/factors/api/tickers/ebcc9ba7-e7ab-4652-a078-9c7142601bd7/" }, "week_end_date": "2026-06-07", "universe": "EUR_DE", "score": { "os": 0.77, "value": 0.94, "quality": 0.38, "momentum": 0.16, "coverage": 0.939, "confidence": 0.705, "delta": null }, "headline_factors": { "price": 13.9, "market_cap": 144192623, "pe_ratio": 19.4934, "earnings_yield": 0.0513, "ebitda_to_ev": 0.293, "shareholder_yield": 0.0872, "roe": 0.0278, "piotroski_f_score": 6, "momentum_12_1": -0.1797, "volatility_252d": 0.2649 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": true, "small_cap_core": true, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "yfinance", "financials_period_end": "2024-12-31", "financials_age_days": 523, "has_full_data": true, "completeness_score": 0.9286, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T12:30:07.803011+00:00", "batch_id": "" }, "size": { "price_close": 13.9, "market_cap": 144192623, "market_cap_usd": 144192623, "enterprise_value": 129599623, "shares_outstanding": 10373570, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 19.4934, "pb_ratio": 0.541, "ptbv_ratio": 0.541, "ps_ratio": 0.2909, "pcf_ratio": 3.1887, "pfcf_ratio": 4.1262, "ev_ebitda": 3.4125, "ev_ebit": 7.9441, "ev_sales": 0.2615, "ev_fcf": 3.7086, "earnings_yield": 0.0513, "fcf_yield": 0.2696, "price_to_sales": 0.2909, "price_to_book": 0.541, "price_to_cashflow": 3.1887, "ebitda_to_ev": 0.293, "sales_yield": 3.8243 }, "yield": { "dividend_yield": 0.0286, "buyback_yield": 0.0586, "shareholder_yield": 0.0872, "debt_paydown_yield": 0.1414, "total_yield": 0.2286 }, "quality": { "gross_margin": 0.4483, "operating_margin": 0.0329, "net_margin": 0.0149, "ebitda_margin": 0.0766, "fcf_margin": 0.0705, "roe": 0.0278, "roa": 0.0164, "roic": 0.0486, "roc_greenblatt": null, "asset_turnover": 1.101, "cash_conversion": 4.7243, "accruals_ratio": -0.084, "sbc_to_revenue": null, "piotroski_f_score": 6, "altman_z_score": null, "earnings_stability_5y": 0.8632, "revenue_stability_5y": 0.0802, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.4936, "external_financing": 0.0208 }, "leverage_and_risk": { "debt_to_equity": null, "net_debt_to_ebitda": -0.3842, "debt_to_assets": 0.0392, "interest_coverage": 4.0321, "current_ratio": 2.1381, "quick_ratio": 2.1381, "net_debt": -14593000, "local_beta": 0.408, "volatility_252d": 0.2649, "volatility_60d": 0.6183, "max_drawdown_12m": -0.2747, "risk_adjusted_momentum": -0.6783 }, "growth": { "revenue_growth_1y": -0.0837, "revenue_growth_3y_cagr": 0.0173, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": -0.4512, "eps_growth_5y_cagr": null, "fcf_growth_1y": 1.7511, "book_value_growth_1y": 10534468.9744, "revenue_growth": -0.0837, "earnings_growth": null }, "momentum": { "price_return_1m": -0.0479, "price_return_3m": -0.0795, "price_return_6m": -0.0671, "price_return_9m": -0.1942, "price_return_12m": -0.219, "price_return_12m_ex1m": -0.1797, "momentum_6m": -0.0671, "momentum_12m": -0.219, "momentum_12_1": -0.1797, "distance_from_52w_high": -0.2363, "distance_from_52w_low": 0.053, "relative_strength": -0.2377 }, "raw_ttm": { "revenue_ttm": 495625000, "gross_profit_ttm": 222178000, "ebit_ttm": 16314000, "ebitda_ttm": 37978000, "net_income_ttm": 7397000, "eps_diluted_ttm": 0.7131, "operating_cash_flow_ttm": 45220000, "capital_expenditure_ttm": -10274000, "fcf_ttm": 34946000, "dividends_paid_ttm": -4131000, "share_repurchases_ttm": -8900000, "shares_issued_ttm": 457000, "interest_expense_ttm": 4046000, "cash_and_equivalents": 32231000, "total_current_assets": 271671000, "total_current_liabilities": 127059000, "net_ppe": null, "total_assets": 450141000, "total_debt": 17638000, "total_equity": 266551000, "net_working_capital": 143751000, "book_value_per_share": 25.6952, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 25.6952 }, "ranks": { "universe_ticker_count": 632, "rank_pe": 54, "rank_pb": 7, "rank_ptbv": 7, "rank_ps": 10, "rank_pcf": 11, "rank_ev_ebitda": 8, "rank_ev_ebit": 26, "rank_earnings_yield": 54, "rank_fcf_yield": 3, "rank_dividend_yield": 33, "rank_shareholder_yield": 10, "rank_total_yield": 6, "rank_roe": 77, "rank_roc": 50, "rank_roic": 71, "rank_gross_margin": 47, "rank_fcf_margin": 51, "rank_piotroski": 46, "rank_accruals": 21, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 89, "rank_momentum_12m": 82, "rank_momentum_12m_ex1m": 77, "rank_relative_strength": 82 }, "composites": { "value_composite": 6, "quality_composite": 62, "momentum_composite": 84, "growth_composite": 81, "yield_composite": 10, "svqf_composite": 67, "vc1_composite": 7, "vc2_composite": 3, "vc3_composite": 4, "trending_value_composite": 65, "overall_composite": 23, "quality_value_composite": 0.5977, "os_score": 0.77, "value_percentile": 0.94, "quality_percentile": 0.38, "momentum_percentile": 0.16, "factor_coverage": 0.939, "signal_confidence": 0.705, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 6, "small_cap_core_rank": 4, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "is_small_cap_core": true, "trending_value_rank": 65, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 7838, "ticker_id": 18835, "universe_id": 5, "week_end_date": "2026-06-07", "source_primary": "yfinance", "source_gaps": {}, "financials_period_end": "2024-12-31", "financials_age_days": 523, "has_full_data": true, "completeness_score": 0.9286, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T12:30:07.803011+00:00", "batch_id": "", "os_score_delta": null, "price_close": 13.9, "market_cap": 144192623, "market_cap_usd": 144192623, "enterprise_value": 129599623, "shares_outstanding": 10373570, "fx_rate_to_usd": null, "pe_ratio": 19.49339232, "pb_ratio": 0.54095698, "ptbv_ratio": 0.54095698, "ps_ratio": 0.29093089, "pcf_ratio": 3.18869135, "pfcf_ratio": 4.1261553, "ev_ebitda": 3.41249205, "ev_ebit": 7.94407399, "ev_sales": 0.26148726, "ev_fcf": 3.70856816, "earnings_yield": 0.05129943, "fcf_yield": 0.26964585, "dividend_yield": 0.02864918, "buyback_yield": 0.05855362, "shareholder_yield": 0.0872028, "debt_paydown_yield": 0.14138726, "total_yield": 0.22859006, "gross_margin": 0.44827844, "operating_margin": 0.03291602, "net_margin": 0.01492459, "ebitda_margin": 0.07662648, "fcf_margin": 0.07050895, "roe": 0.02775079, "roa": 0.01643263, "roic": 0.04856167, "roc_greenblatt": null, "asset_turnover": 1.1010439, "cash_conversion": 4.72434771, "accruals_ratio": -0.08402478, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": -0.38424878, "debt_to_assets": 0.03918328, "interest_coverage": 4.0321305, "current_ratio": 2.13814842, "quick_ratio": 2.13814842, "net_debt": -14593000, "revenue_growth_1y": -0.08366861, "revenue_growth_3y_cagr": 0.0172917, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": -0.45124023, "eps_growth_5y_cagr": null, "fcf_growth_1y": 1.75105729, "book_value_growth_1y": 10534468.97442579, "piotroski_f_score": 6, "altman_z_score": null, "earnings_stability_5y": 0.863235, "revenue_stability_5y": 0.080169, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.04794521, "price_return_3m": -0.0794702, "price_return_6m": -0.06711409, "price_return_9m": -0.1942029, "price_return_12m": -0.21898796, "price_return_12m_ex1m": -0.17965642, "distance_from_52w_high": -0.23626378, "distance_from_52w_low": 0.0530303, "relative_strength": -0.23769193, "local_beta": 0.408, "volatility_252d": 0.264877, "volatility_60d": 0.618309, "max_drawdown_12m": -0.27472531, "revenue_ttm": 495625000, "gross_profit_ttm": 222178000, "ebit_ttm": 16314000, "ebitda_ttm": 37978000, "net_income_ttm": 7397000, "eps_diluted_ttm": 0.71306214, "operating_cash_flow_ttm": 45220000, "capital_expenditure_ttm": -10274000, "fcf_ttm": 34946000, "dividends_paid_ttm": -4131000, "share_repurchases_ttm": -8900000, "shares_issued_ttm": 457000, "interest_expense_ttm": 4046000, "cash_and_equivalents": 32231000, "total_current_assets": 271671000, "total_current_liabilities": 127059000, "net_ppe": null, "total_assets": 450141000, "total_debt": 17638000, "total_equity": 266551000, "net_working_capital": 143751000, "book_value_per_share": 25.69520425, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 25.69520425, "universe_ticker_count": 632, "sector": "Industrials", "rank_pe": 54, "rank_pb": 7, "rank_ptbv": 7, "rank_ps": 10, "rank_pcf": 11, "rank_ev_ebitda": 8, "rank_ev_ebit": 26, "rank_earnings_yield": 54, "rank_fcf_yield": 3, "rank_dividend_yield": 33, "rank_shareholder_yield": 10, "rank_total_yield": 6, "rank_roe": 77, "rank_roc": 50, "rank_roic": 71, "rank_gross_margin": 47, "rank_fcf_margin": 51, "rank_piotroski": 46, "rank_accruals": 21, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 89, "rank_momentum_12m": 82, "rank_momentum_12m_ex1m": 77, "rank_relative_strength": 82, "value_composite": 6, "quality_composite": 62, "momentum_composite": 84, "growth_composite": 81, "yield_composite": 10, "svqf_composite": 67, "vc1_composite": 7, "vc2_composite": 3, "vc3_composite": 4, "trending_value_composite": 65, "overall_composite": 23, "factor_coverage": 0.939, "signal_confidence": 0.705, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 6, "small_cap_core_rank": 4, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "is_small_cap_core": true }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 13.9, "os": 0.77, "value": 0.94, "quality": 0.38, "momentum": 0.16, "confidence": 0.705, "coverage": 0.939, "pe_ratio": 19.4934, "earnings_yield": 0.0513, "shareholder_yield": 0.0872, "roe": 0.0278, "momentum_12_1": -0.1797, "complete_fields": { "id": 7838, "ticker_id": 18835, "universe_id": 5, "week_end_date": "2026-06-07", "source_primary": "yfinance", "source_gaps": {}, "financials_period_end": "2024-12-31", "financials_age_days": 523, "has_full_data": true, "completeness_score": 0.9286, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T12:30:07.803011+00:00", "batch_id": "", "os_score_delta": null, "price_close": 13.9, "market_cap": 144192623, "market_cap_usd": 144192623, "enterprise_value": 129599623, "shares_outstanding": 10373570, "fx_rate_to_usd": null, "pe_ratio": 19.49339232, "pb_ratio": 0.54095698, "ptbv_ratio": 0.54095698, "ps_ratio": 0.29093089, "pcf_ratio": 3.18869135, "pfcf_ratio": 4.1261553, "ev_ebitda": 3.41249205, "ev_ebit": 7.94407399, "ev_sales": 0.26148726, "ev_fcf": 3.70856816, "earnings_yield": 0.05129943, "fcf_yield": 0.26964585, "dividend_yield": 0.02864918, "buyback_yield": 0.05855362, "shareholder_yield": 0.0872028, "debt_paydown_yield": 0.14138726, "total_yield": 0.22859006, "gross_margin": 0.44827844, "operating_margin": 0.03291602, "net_margin": 0.01492459, "ebitda_margin": 0.07662648, "fcf_margin": 0.07050895, "roe": 0.02775079, "roa": 0.01643263, "roic": 0.04856167, "roc_greenblatt": null, "asset_turnover": 1.1010439, "cash_conversion": 4.72434771, "accruals_ratio": -0.08402478, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": -0.38424878, "debt_to_assets": 0.03918328, "interest_coverage": 4.0321305, "current_ratio": 2.13814842, "quick_ratio": 2.13814842, "net_debt": -14593000, "revenue_growth_1y": -0.08366861, "revenue_growth_3y_cagr": 0.0172917, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": -0.45124023, "eps_growth_5y_cagr": null, "fcf_growth_1y": 1.75105729, "book_value_growth_1y": 10534468.97442579, "piotroski_f_score": 6, "altman_z_score": null, "earnings_stability_5y": 0.863235, "revenue_stability_5y": 0.080169, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.04794521, "price_return_3m": -0.0794702, "price_return_6m": -0.06711409, "price_return_9m": -0.1942029, "price_return_12m": -0.21898796, "price_return_12m_ex1m": -0.17965642, "distance_from_52w_high": -0.23626378, "distance_from_52w_low": 0.0530303, "relative_strength": -0.23769193, "local_beta": 0.408, "volatility_252d": 0.264877, "volatility_60d": 0.618309, "max_drawdown_12m": -0.27472531, "revenue_ttm": 495625000, "gross_profit_ttm": 222178000, "ebit_ttm": 16314000, "ebitda_ttm": 37978000, "net_income_ttm": 7397000, "eps_diluted_ttm": 0.71306214, "operating_cash_flow_ttm": 45220000, "capital_expenditure_ttm": -10274000, "fcf_ttm": 34946000, "dividends_paid_ttm": -4131000, "share_repurchases_ttm": -8900000, "shares_issued_ttm": 457000, "interest_expense_ttm": 4046000, "cash_and_equivalents": 32231000, "total_current_assets": 271671000, "total_current_liabilities": 127059000, "net_ppe": null, "total_assets": 450141000, "total_debt": 17638000, "total_equity": 266551000, "net_working_capital": 143751000, "book_value_per_share": 25.69520425, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 25.69520425, "universe_ticker_count": 632, "sector": "Industrials", "rank_pe": 54, "rank_pb": 7, "rank_ptbv": 7, "rank_ps": 10, "rank_pcf": 11, "rank_ev_ebitda": 8, "rank_ev_ebit": 26, "rank_earnings_yield": 54, "rank_fcf_yield": 3, "rank_dividend_yield": 33, "rank_shareholder_yield": 10, "rank_total_yield": 6, "rank_roe": 77, "rank_roc": 50, "rank_roic": 71, "rank_gross_margin": 47, "rank_fcf_margin": 51, "rank_piotroski": 46, "rank_accruals": 21, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 89, "rank_momentum_12m": 82, "rank_momentum_12m_ex1m": 77, "rank_relative_strength": 82, "value_composite": 6, "quality_composite": 62, "momentum_composite": 84, "growth_composite": 81, "yield_composite": 10, "svqf_composite": 67, "vc1_composite": 7, "vc2_composite": 3, "vc3_composite": 4, "trending_value_composite": 65, "overall_composite": 23, "factor_coverage": 0.939, "signal_confidence": 0.705, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 6, "small_cap_core_rank": 4, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "is_small_cap_core": true } } ], "financial_periods": { "annual": [ { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:00:59.944304+00:00", "is_restated": false, "income_statement": { "revenue": 513809000, "cost_of_revenue": 291793000, "gross_profit": 222016000, "ebit": 13800000, "ebitda": 36786000, "pretax_income": null, "tax_provision": null, "net_income": 4439000, "net_income_to_common": 4439000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 33290000, "total_current_assets": 255273000, "total_assets": 433316000, "short_term_debt": 31472000, "long_term_debt": 25795000, "total_debt": 74882000, "total_liabilities": null, "total_equity": 264349000, "shares_outstanding": null, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 51209000, "capital_expenditure": -8276000, "free_cash_flow": 42933000, "dividends_paid": -4131000, "share_repurchases": -8900000, "shares_issued": 457000, "net_debt_issued": -29416000 }, "complete_fields": { "id": 386582, "ticker_id": 18835, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:00:59.944304+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "36786000", "netIncome": "4439000", "grossProfit": "222016000", "totalRevenue": "513809000", "costOfRevenue": "291793000", "interestExpense": "5331000", "operatingIncome": "13800000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "21491000" }, "balance": { "totalDebt": "74882000", "totalAssets": "433316000", "longTermDebt": "25795000", "shortTermDebt": "31472000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": "255273000", "totalShareholderEquity": "264349000", "totalCurrentLiabilities": "107599000", "cashAndShortTermInvestments": "33290000" }, "cashflow": { "freeCashFlow": "42933000", "dividendsPaid": "-4131000", "issuanceOfDebt": "1825000", "issuanceOfStock": "457000", "repaymentOfDebt": "-31241000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "51209000", "repurchaseOfStock": "-8900000", "capitalExpenditures": "-8276000" } }, "revenue": 513809000, "cost_of_revenue": 291793000, "gross_profit": 222016000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 13800000, "depreciation_amortisation": 21491000, "ebitda": 36786000, "interest_expense": 5331000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 4439000, "net_income_continuing_ops": null, "net_income_to_common": 4439000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 33290000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 255273000, "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": 433316000, "short_term_debt": 31472000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 107599000, "long_term_debt": 25795000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 74882000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 264349000, "shares_outstanding": null, "operating_cash_flow": 51209000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -8276000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -4131000, "share_repurchases": -8900000, "shares_issued": 457000, "net_debt_issued": -29416000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 42933000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "36786000", "netIncome": "4439000", "grossProfit": "222016000", "totalRevenue": "513809000", "costOfRevenue": "291793000", "interestExpense": "5331000", "operatingIncome": "13800000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "21491000" }, "balance": { "totalDebt": "74882000", "totalAssets": "433316000", "longTermDebt": "25795000", "shortTermDebt": "31472000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": "255273000", "totalShareholderEquity": "264349000", "totalCurrentLiabilities": "107599000", "cashAndShortTermInvestments": "33290000" }, "cashflow": { "freeCashFlow": "42933000", "dividendsPaid": "-4131000", "issuanceOfDebt": "1825000", "issuanceOfStock": "457000", "repaymentOfDebt": "-31241000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "51209000", "repurchaseOfStock": "-8900000", "capitalExpenditures": "-8276000" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:00:59.944304+00:00", "is_restated": false, "income_statement": { "revenue": 560724000, "cost_of_revenue": 319915000, "gross_profit": 240809000, "ebit": 35756000, "ebitda": 60154000, "pretax_income": null, "tax_provision": null, "net_income": 20885000, "net_income_to_common": 20885000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 34464000, "total_current_assets": 281442000, "total_assets": 468962000, "short_term_debt": 54314000, "long_term_debt": 32754000, "total_debt": 105075000, "total_liabilities": null, "total_equity": 271719000, "shares_outstanding": 10828169, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 33096000, "capital_expenditure": -17490000, "free_cash_flow": 15606000, "dividends_paid": -10840000, "share_repurchases": -718000, "shares_issued": 492000, "net_debt_issued": 10711000 }, "complete_fields": { "id": 386584, "ticker_id": 18835, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:00:59.944304+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "60154000", "netIncome": "20885000", "grossProfit": "240809000", "totalRevenue": "560724000", "costOfRevenue": "319915000", "interestExpense": "4649000", "operatingIncome": "35756000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "23144000" }, "balance": { "totalDebt": "105075000", "totalAssets": "468962000", "longTermDebt": "32754000", "shortTermDebt": "54314000", "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "10828169", "totalCurrentAssets": "281442000", "totalShareholderEquity": "271719000", "totalCurrentLiabilities": "128107000", "cashAndShortTermInvestments": "34464000" }, "cashflow": { "freeCashFlow": "15606000", "dividendsPaid": "-10840000", "issuanceOfDebt": "33488000", "issuanceOfStock": "492000", "repaymentOfDebt": "-22777000", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "33096000", "repurchaseOfStock": "-718000", "capitalExpenditures": "-17490000" } }, "revenue": 560724000, "cost_of_revenue": 319915000, "gross_profit": 240809000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 35756000, "depreciation_amortisation": 23144000, "ebitda": 60154000, "interest_expense": 4649000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 20885000, "net_income_continuing_ops": null, "net_income_to_common": 20885000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 34464000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 281442000, "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": 468962000, "short_term_debt": 54314000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 128107000, "long_term_debt": 32754000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 105075000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 271719000, "shares_outstanding": 10828169, "operating_cash_flow": 33096000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -17490000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -10840000, "share_repurchases": -718000, "shares_issued": 492000, "net_debt_issued": 10711000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 15606000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "60154000", "netIncome": "20885000", "grossProfit": "240809000", "totalRevenue": "560724000", "costOfRevenue": "319915000", "interestExpense": "4649000", "operatingIncome": "35756000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "23144000" }, "balance": { "totalDebt": "105075000", "totalAssets": "468962000", "longTermDebt": "32754000", "shortTermDebt": "54314000", "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "10828169", "totalCurrentAssets": "281442000", "totalShareholderEquity": "271719000", "totalCurrentLiabilities": "128107000", "cashAndShortTermInvestments": "34464000" }, "cashflow": { "freeCashFlow": "15606000", "dividendsPaid": "-10840000", "issuanceOfDebt": "33488000", "issuanceOfStock": "492000", "repaymentOfDebt": "-22777000", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "33096000", "repurchaseOfStock": "-718000", "capitalExpenditures": "-17490000" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:00:59.944304+00:00", "is_restated": false, "income_statement": { "revenue": 582273000, "cost_of_revenue": 334402000, "gross_profit": 247871000, "ebit": 50452000, "ebitda": 70147000, "pretax_income": null, "tax_provision": null, "net_income": 33824000, "net_income_to_common": 33824000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 36251000, "total_current_assets": 288078000, "total_assets": 473913000, "short_term_debt": 50800000, "long_term_debt": 25557000, "total_debt": 94989000, "total_liabilities": null, "total_equity": 264600000, "shares_outstanding": 10839499, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 10689000, "capital_expenditure": -12497000, "free_cash_flow": -1808000, "dividends_paid": -10601000, "share_repurchases": -971000, "shares_issued": 970000, "net_debt_issued": 17000 }, "complete_fields": { "id": 386585, "ticker_id": 18835, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:00:59.944304+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "70147000", "netIncome": "33824000", "grossProfit": "247871000", "totalRevenue": "582273000", "costOfRevenue": "334402000", "interestExpense": "2383000", "operatingIncome": "50452000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "18305000" }, "balance": { "totalDebt": "94989000", "totalAssets": "473913000", "longTermDebt": "25557000", "shortTermDebt": "50800000", "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "10839499", "totalCurrentAssets": "288078000", "totalShareholderEquity": "264600000", "totalCurrentLiabilities": "140024000", "cashAndShortTermInvestments": "36251000" }, "cashflow": { "freeCashFlow": "-1808000", "dividendsPaid": "-10601000", "issuanceOfDebt": "16906000", "issuanceOfStock": "970000", "repaymentOfDebt": "-16889000", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "10689000", "repurchaseOfStock": "-971000", "capitalExpenditures": "-12497000" } }, "revenue": 582273000, "cost_of_revenue": 334402000, "gross_profit": 247871000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 50452000, "depreciation_amortisation": 18305000, "ebitda": 70147000, "interest_expense": 2383000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 33824000, "net_income_continuing_ops": null, "net_income_to_common": 33824000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 36251000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 288078000, "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": 473913000, "short_term_debt": 50800000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 140024000, "long_term_debt": 25557000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 94989000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 264600000, "shares_outstanding": 10839499, "operating_cash_flow": 10689000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -12497000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -10601000, "share_repurchases": -971000, "shares_issued": 970000, "net_debt_issued": 17000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -1808000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "70147000", "netIncome": "33824000", "grossProfit": "247871000", "totalRevenue": "582273000", "costOfRevenue": "334402000", "interestExpense": "2383000", "operatingIncome": "50452000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "18305000" }, "balance": { "totalDebt": "94989000", "totalAssets": "473913000", "longTermDebt": "25557000", "shortTermDebt": "50800000", "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "10839499", "totalCurrentAssets": "288078000", "totalShareholderEquity": "264600000", "totalCurrentLiabilities": "140024000", "cashAndShortTermInvestments": "36251000" }, "cashflow": { "freeCashFlow": "-1808000", "dividendsPaid": "-10601000", "issuanceOfDebt": "16906000", "issuanceOfStock": "970000", "repaymentOfDebt": "-16889000", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "10689000", "repurchaseOfStock": "-971000", "capitalExpenditures": "-12497000" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:00:59.944304+00:00", "is_restated": false, "income_statement": { "revenue": 488051000, "cost_of_revenue": 263255000, "gross_profit": 224796000, "ebit": 44539000, "ebitda": 62344000, "pretax_income": null, "tax_provision": null, "net_income": 26862000, "net_income_to_common": 26862000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 57714000, "total_current_assets": 259972000, "total_assets": 449535000, "short_term_debt": 43997000, "long_term_debt": 32343000, "total_debt": 95612000, "total_liabilities": null, "total_equity": 243268000, "shares_outstanding": 10839499, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 51699000, "capital_expenditure": -7894000, "free_cash_flow": 43805000, "dividends_paid": null, "share_repurchases": -877000, "shares_issued": 848000, "net_debt_issued": -6273000 }, "complete_fields": { "id": 386586, "ticker_id": 18835, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:00:59.944304+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "62344000", "netIncome": "26862000", "grossProfit": "224796000", "totalRevenue": "488051000", "costOfRevenue": "263255000", "interestExpense": "2009000", "operatingIncome": "44539000", "fiscalDateEnding": "2021-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "17616000" }, "balance": { "totalDebt": "95612000", "totalAssets": "449535000", "longTermDebt": "32343000", "shortTermDebt": "43997000", "fiscalDateEnding": "2021-12-31", "totalLiabilities": null, "sharesOutstanding": "10839499", "totalCurrentAssets": "259972000", "totalShareholderEquity": "243268000", "totalCurrentLiabilities": "125190000", "cashAndShortTermInvestments": "57714000" }, "cashflow": { "freeCashFlow": "43805000", "dividendsPaid": null, "issuanceOfDebt": "4525000", "issuanceOfStock": "848000", "repaymentOfDebt": "-10798000", "fiscalDateEnding": "2021-12-31", "operatingCashflow": "51699000", "repurchaseOfStock": "-877000", "capitalExpenditures": "-7894000" } }, "revenue": 488051000, "cost_of_revenue": 263255000, "gross_profit": 224796000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 44539000, "depreciation_amortisation": 17616000, "ebitda": 62344000, "interest_expense": 2009000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 26862000, "net_income_continuing_ops": null, "net_income_to_common": 26862000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 57714000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 259972000, "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": 449535000, "short_term_debt": 43997000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 125190000, "long_term_debt": 32343000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 95612000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 243268000, "shares_outstanding": 10839499, "operating_cash_flow": 51699000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -7894000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": -877000, "shares_issued": 848000, "net_debt_issued": -6273000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 43805000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "62344000", "netIncome": "26862000", "grossProfit": "224796000", "totalRevenue": "488051000", "costOfRevenue": "263255000", "interestExpense": "2009000", "operatingIncome": "44539000", "fiscalDateEnding": "2021-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "17616000" }, "balance": { "totalDebt": "95612000", "totalAssets": "449535000", "longTermDebt": "32343000", "shortTermDebt": "43997000", "fiscalDateEnding": "2021-12-31", "totalLiabilities": null, "sharesOutstanding": "10839499", "totalCurrentAssets": "259972000", "totalShareholderEquity": "243268000", "totalCurrentLiabilities": "125190000", "cashAndShortTermInvestments": "57714000" }, "cashflow": { "freeCashFlow": "43805000", "dividendsPaid": null, "issuanceOfDebt": "4525000", "issuanceOfStock": "848000", "repaymentOfDebt": "-10798000", "fiscalDateEnding": "2021-12-31", "operatingCashflow": "51699000", "repurchaseOfStock": "-877000", "capitalExpenditures": "-7894000" } } } ], "quarterly": [ { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:00:59.944304+00:00", "is_restated": false, "income_statement": { "revenue": 127503000, "cost_of_revenue": 65595000, "gross_profit": 61908000, "ebit": 7027000, "ebitda": 11623000, "pretax_income": null, "tax_provision": null, "net_income": 3790000, "net_income_to_common": 3790000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 32231000, "total_current_assets": 271671000, "total_assets": 450141000, "short_term_debt": null, "long_term_debt": null, "total_debt": 17638000, "total_liabilities": null, "total_equity": 266551000, "shares_outstanding": 10373570, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 13139000, "capital_expenditure": -3713000, "free_cash_flow": 9426000, "dividends_paid": 0, "share_repurchases": 0, "shares_issued": null, "net_debt_issued": -6868000 }, "complete_fields": { "id": 386578, "ticker_id": 18835, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:00:59.944304+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "11623000", "netIncome": "3790000", "grossProfit": "61908000", "totalRevenue": "127503000", "costOfRevenue": "65595000", "interestExpense": "839000", "operatingIncome": "7027000", "fiscalDateEnding": "2025-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": "4659000" }, "balance": { "totalDebt": "17638000", "totalAssets": "450141000", "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2025-09-30", "totalLiabilities": null, "sharesOutstanding": "10373570", "totalCurrentAssets": "271671000", "totalShareholderEquity": "266551000", "totalCurrentLiabilities": "127059000", "cashAndShortTermInvestments": "32231000" }, "cashflow": { "freeCashFlow": "9426000", "dividendsPaid": "0", "issuanceOfDebt": "-6868000", "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2025-09-30", "operatingCashflow": "13139000", "repurchaseOfStock": "0", "capitalExpenditures": "-3713000" } }, "revenue": 127503000, "cost_of_revenue": 65595000, "gross_profit": 61908000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 7027000, "depreciation_amortisation": 4659000, "ebitda": 11623000, "interest_expense": 839000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 3790000, "net_income_continuing_ops": null, "net_income_to_common": 3790000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 32231000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 271671000, "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": 450141000, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 127059000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 17638000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 266551000, "shares_outstanding": 10373570, "operating_cash_flow": 13139000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -3713000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": 0, "share_repurchases": 0, "shares_issued": null, "net_debt_issued": -6868000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 9426000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "11623000", "netIncome": "3790000", "grossProfit": "61908000", "totalRevenue": "127503000", "costOfRevenue": "65595000", "interestExpense": "839000", "operatingIncome": "7027000", "fiscalDateEnding": "2025-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": "4659000" }, "balance": { "totalDebt": "17638000", "totalAssets": "450141000", "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2025-09-30", "totalLiabilities": null, "sharesOutstanding": "10373570", "totalCurrentAssets": "271671000", "totalShareholderEquity": "266551000", "totalCurrentLiabilities": "127059000", "cashAndShortTermInvestments": "32231000" }, "cashflow": { "freeCashFlow": "9426000", "dividendsPaid": "0", "issuanceOfDebt": "-6868000", "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2025-09-30", "operatingCashflow": "13139000", "repurchaseOfStock": "0", "capitalExpenditures": "-3713000" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:00:59.944304+00:00", "is_restated": false, "income_statement": { "revenue": 115530000, "cost_of_revenue": 63320000, "gross_profit": 52210000, "ebit": 4204000, "ebitda": 8210000, "pretax_income": null, "tax_provision": null, "net_income": 2520000, "net_income_to_common": 2520000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 43161000, "total_current_assets": 269833000, "total_assets": 444695000, "short_term_debt": null, "long_term_debt": null, "total_debt": 15884000, "total_liabilities": null, "total_equity": 263182000, "shares_outstanding": null, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 3917000, "capital_expenditure": -3203000, "free_cash_flow": 714000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 11199000 }, "complete_fields": { "id": 386579, "ticker_id": 18835, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:00:59.944304+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "8210000", "netIncome": "2520000", "grossProfit": "52210000", "totalRevenue": "115530000", "costOfRevenue": "63320000", "interestExpense": "804000", "operatingIncome": "4204000", "fiscalDateEnding": "2025-06-30", "researchAndDevelopment": null, "depreciationAndAmortization": "4105000" }, "balance": { "totalDebt": "15884000", "totalAssets": "444695000", "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": "269833000", "totalShareholderEquity": "263182000", "totalCurrentLiabilities": "123441000", "cashAndShortTermInvestments": "43161000" }, "cashflow": { "freeCashFlow": "714000", "dividendsPaid": null, "issuanceOfDebt": "11199000", "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2025-06-30", "operatingCashflow": "3917000", "repurchaseOfStock": null, "capitalExpenditures": "-3203000" } }, "revenue": 115530000, "cost_of_revenue": 63320000, "gross_profit": 52210000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 4204000, "depreciation_amortisation": 4105000, "ebitda": 8210000, "interest_expense": 804000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 2520000, "net_income_continuing_ops": null, "net_income_to_common": 2520000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 43161000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 269833000, "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": 444695000, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 123441000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 15884000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 263182000, "shares_outstanding": null, "operating_cash_flow": 3917000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -3203000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 11199000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 714000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "8210000", "netIncome": "2520000", "grossProfit": "52210000", "totalRevenue": "115530000", "costOfRevenue": "63320000", "interestExpense": "804000", "operatingIncome": "4204000", "fiscalDateEnding": "2025-06-30", "researchAndDevelopment": null, "depreciationAndAmortization": "4105000" }, "balance": { "totalDebt": "15884000", "totalAssets": "444695000", "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": "269833000", "totalShareholderEquity": "263182000", "totalCurrentLiabilities": "123441000", "cashAndShortTermInvestments": "43161000" }, "cashflow": { "freeCashFlow": "714000", "dividendsPaid": null, "issuanceOfDebt": "11199000", "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2025-06-30", "operatingCashflow": "3917000", "repurchaseOfStock": null, "capitalExpenditures": "-3203000" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:00:59.944304+00:00", "is_restated": false, "income_statement": { "revenue": 121712000, "cost_of_revenue": 67337000, "gross_profit": 54375000, "ebit": 4099000, "ebitda": 8092000, "pretax_income": null, "tax_provision": null, "net_income": 2017000, "net_income_to_common": 2017000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 31113000, "total_current_assets": 262513000, "total_assets": 438732000, "short_term_debt": 31370000, "long_term_debt": 21949000, "total_debt": 70210000, "total_liabilities": null, "total_equity": 265117000, "shares_outstanding": null, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 5572000, "capital_expenditure": -1473000, "free_cash_flow": 4099000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -3889000 }, "complete_fields": { "id": 386580, "ticker_id": 18835, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:00:59.944304+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "8092000", "netIncome": "2017000", "grossProfit": "54375000", "totalRevenue": "121712000", "costOfRevenue": "67337000", "interestExpense": "872000", "operatingIncome": "4099000", "fiscalDateEnding": "2025-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "4065000" }, "balance": { "totalDebt": "70210000", "totalAssets": "438732000", "longTermDebt": "21949000", "shortTermDebt": "31370000", "fiscalDateEnding": "2025-03-31", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": "262513000", "totalShareholderEquity": "265117000", "totalCurrentLiabilities": "116495000", "cashAndShortTermInvestments": "31113000" }, "cashflow": { "freeCashFlow": "4099000", "dividendsPaid": null, "issuanceOfDebt": "0", "issuanceOfStock": null, "repaymentOfDebt": "-3889000", "fiscalDateEnding": "2025-03-31", "operatingCashflow": "5572000", "repurchaseOfStock": null, "capitalExpenditures": "-1473000" } }, "revenue": 121712000, "cost_of_revenue": 67337000, "gross_profit": 54375000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 4099000, "depreciation_amortisation": 4065000, "ebitda": 8092000, "interest_expense": 872000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 2017000, "net_income_continuing_ops": null, "net_income_to_common": 2017000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 31113000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 262513000, "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": 438732000, "short_term_debt": 31370000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 116495000, "long_term_debt": 21949000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 70210000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 265117000, "shares_outstanding": null, "operating_cash_flow": 5572000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -1473000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -3889000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 4099000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "8092000", "netIncome": "2017000", "grossProfit": "54375000", "totalRevenue": "121712000", "costOfRevenue": "67337000", "interestExpense": "872000", "operatingIncome": "4099000", "fiscalDateEnding": "2025-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "4065000" }, "balance": { "totalDebt": "70210000", "totalAssets": "438732000", "longTermDebt": "21949000", "shortTermDebt": "31370000", "fiscalDateEnding": "2025-03-31", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": "262513000", "totalShareholderEquity": "265117000", "totalCurrentLiabilities": "116495000", "cashAndShortTermInvestments": "31113000" }, "cashflow": { "freeCashFlow": "4099000", "dividendsPaid": null, "issuanceOfDebt": "0", "issuanceOfStock": null, "repaymentOfDebt": "-3889000", "fiscalDateEnding": "2025-03-31", "operatingCashflow": "5572000", "repurchaseOfStock": null, "capitalExpenditures": "-1473000" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:00:59.944304+00:00", "is_restated": false, "income_statement": { "revenue": 130880000, "cost_of_revenue": 77195000, "gross_profit": 53685000, "ebit": 984000, "ebitda": 10053000, "pretax_income": null, "tax_provision": null, "net_income": -930000, "net_income_to_common": -930000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 33290000, "total_current_assets": 255273000, "total_assets": 433316000, "short_term_debt": 31472000, "long_term_debt": 25795000, "total_debt": 74882000, "total_liabilities": null, "total_equity": 264349000, "shares_outstanding": null, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 22592000, "capital_expenditure": -1885000, "free_cash_flow": 20707000, "dividends_paid": 0, "share_repurchases": -1000, "shares_issued": null, "net_debt_issued": -20829000 }, "complete_fields": { "id": 386581, "ticker_id": 18835, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:00:59.944304+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "10053000", "netIncome": "-930000", "grossProfit": "53685000", "totalRevenue": "130880000", "costOfRevenue": "77195000", "interestExpense": "1531000", "operatingIncome": "984000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "7754000" }, "balance": { "totalDebt": "74882000", "totalAssets": "433316000", "longTermDebt": "25795000", "shortTermDebt": "31472000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": "255273000", "totalShareholderEquity": "264349000", "totalCurrentLiabilities": "107599000", "cashAndShortTermInvestments": "33290000" }, "cashflow": { "freeCashFlow": "20707000", "dividendsPaid": "0", "issuanceOfDebt": "-7019000", "issuanceOfStock": null, "repaymentOfDebt": "-13810000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "22592000", "repurchaseOfStock": "-1000", "capitalExpenditures": "-1885000" } }, "revenue": 130880000, "cost_of_revenue": 77195000, "gross_profit": 53685000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 984000, "depreciation_amortisation": 7754000, "ebitda": 10053000, "interest_expense": 1531000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -930000, "net_income_continuing_ops": null, "net_income_to_common": -930000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 33290000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 255273000, "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": 433316000, "short_term_debt": 31472000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 107599000, "long_term_debt": 25795000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 74882000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 264349000, "shares_outstanding": null, "operating_cash_flow": 22592000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -1885000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": 0, "share_repurchases": -1000, "shares_issued": null, "net_debt_issued": -20829000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 20707000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "10053000", "netIncome": "-930000", "grossProfit": "53685000", "totalRevenue": "130880000", "costOfRevenue": "77195000", "interestExpense": "1531000", "operatingIncome": "984000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "7754000" }, "balance": { "totalDebt": "74882000", "totalAssets": "433316000", "longTermDebt": "25795000", "shortTermDebt": "31472000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": "255273000", "totalShareholderEquity": "264349000", "totalCurrentLiabilities": "107599000", "cashAndShortTermInvestments": "33290000" }, "cashflow": { "freeCashFlow": "20707000", "dividendsPaid": "0", "issuanceOfDebt": "-7019000", "issuanceOfStock": null, "repaymentOfDebt": "-13810000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "22592000", "repurchaseOfStock": "-1000", "capitalExpenditures": "-1885000" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:00:59.944304+00:00", "is_restated": false, "income_statement": { "revenue": 130084000, "cost_of_revenue": 73047000, "gross_profit": 57037000, "ebit": 6188000, "ebitda": 11033000, "pretax_income": null, "tax_provision": null, "net_income": 3350000, "net_income_to_common": 3350000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 30764000, "total_current_assets": 290699000, "total_assets": 471389000, "short_term_debt": null, "long_term_debt": null, "total_debt": 15655000, "total_liabilities": null, "total_equity": 263578000, "shares_outstanding": 10328195, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 11272000, "capital_expenditure": -5983000, "free_cash_flow": 5289000, "dividends_paid": 0, "share_repurchases": 0, "shares_issued": null, "net_debt_issued": -13471000 }, "complete_fields": { "id": 386583, "ticker_id": 18835, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:00:59.944304+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "11033000", "netIncome": "3350000", "grossProfit": "57037000", "totalRevenue": "130084000", "costOfRevenue": "73047000", "interestExpense": "1292000", "operatingIncome": "6188000", "fiscalDateEnding": "2024-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": "4627000" }, "balance": { "totalDebt": "15655000", "totalAssets": "471389000", "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2024-09-30", "totalLiabilities": null, "sharesOutstanding": "10328195", "totalCurrentAssets": "290699000", "totalShareholderEquity": "263578000", "totalCurrentLiabilities": "148985000", "cashAndShortTermInvestments": "30764000" }, "cashflow": { "freeCashFlow": "5289000", "dividendsPaid": "0", "issuanceOfDebt": "-8455000", "issuanceOfStock": null, "repaymentOfDebt": "-5016000", "fiscalDateEnding": "2024-09-30", "operatingCashflow": "11272000", "repurchaseOfStock": "0", "capitalExpenditures": "-5983000" } }, "revenue": 130084000, "cost_of_revenue": 73047000, "gross_profit": 57037000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 6188000, "depreciation_amortisation": 4627000, "ebitda": 11033000, "interest_expense": 1292000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 3350000, "net_income_continuing_ops": null, "net_income_to_common": 3350000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 30764000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 290699000, "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": 471389000, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 148985000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 15655000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 263578000, "shares_outstanding": 10328195, "operating_cash_flow": 11272000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -5983000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": 0, "share_repurchases": 0, "shares_issued": null, "net_debt_issued": -13471000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 5289000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "11033000", "netIncome": "3350000", "grossProfit": "57037000", "totalRevenue": "130084000", "costOfRevenue": "73047000", "interestExpense": "1292000", "operatingIncome": "6188000", "fiscalDateEnding": "2024-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": "4627000" }, "balance": { "totalDebt": "15655000", "totalAssets": "471389000", "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2024-09-30", "totalLiabilities": null, "sharesOutstanding": "10328195", "totalCurrentAssets": "290699000", "totalShareholderEquity": "263578000", "totalCurrentLiabilities": "148985000", "cashAndShortTermInvestments": "30764000" }, "cashflow": { "freeCashFlow": "5289000", "dividendsPaid": "0", "issuanceOfDebt": "-8455000", "issuanceOfStock": null, "repaymentOfDebt": "-5016000", "fiscalDateEnding": "2024-09-30", "operatingCashflow": "11272000", "repurchaseOfStock": "0", "capitalExpenditures": "-5983000" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "trending_value", "name": "Trending Value", "slug": "trending-value", "group": "multi_factor", "page_url": "/factors/trending-value/", "rank_field": "trending_value_rank" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "cornerstone_value", "name": "Cornerstone Value", "slug": "cornerstone-value", "group": "value", "page_url": "/factors/cornerstone-value/", "rank_field": "cornerstone_value_rank" }, { "key": "vc2_cheapest", "name": "VC2 Cheapest Decile", "slug": "vc2-cheapest", "group": "value", "page_url": "/factors/vc2-cheapest/", "rank_field": "vc2_score" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" }, { "key": "small_cap_value", "name": "Small Cap Value", "slug": "small-cap-value", "group": "universe", "page_url": "/factors/small-cap-value/", "rank_field": "-value_percentile" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 4, "quarterly_financial_periods": 5, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2024-12-31" }, "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" ] } } }