{ "ticker": { "uuid": "f509854e-6755-4d40-8ff5-3b07d1df6554", "symbol": "CDLR", "name": "Cadeler A/S", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Industrials", "industry": "Engineering & Construction", "page_url": "https://sharemaestro.com/factors/ticker/f509854e-6755-4d40-8ff5-3b07d1df6554/", "api_url": "https://sharemaestro.com/factors/api/tickers/f509854e-6755-4d40-8ff5-3b07d1df6554/" }, "ticker_metadata": { "id": 666, "uuid": "f509854e-6755-4d40-8ff5-3b07d1df6554", "symbol": "CDLR", "name": "Cadeler A/S", "asset_type": "equity", "market_cap": 2488952000, "stock_exchange_id": 3, "industry": "Engineering & Construction", "sector": "Industrials", "description": "Cadeler A/S is a prominent player in the offshore wind services sector, renowned for its expertise in the installation and maintenance of wind turbines and associated infrastructure. The company operates a cutting-edge fleet of jack-up vessels, strategically positioned to capitalize on the increasing demand for renewable energy, particularly in key markets like the North Sea. With a robust commitment to sustainability and operational excellence, alongside strategic partnerships, Cadeler is well-equipped to leverage growth opportunities in the burgeoning offshore wind industry, solidifying its role as a critical contributor to the global transition towards a sustainable energy future.", "currency": "USD", "is_active": true }, "exchange_metadata": { "id": 3, "name": "NYSE", "symbol": "NYSE", "country_code": "US", "currency": "USD", "benchmark": "SPY", "data_symbol": "", "ticker_suffix": "", "update_provider": "alphavantage", "update_group": "us", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "f509854e-6755-4d40-8ff5-3b07d1df6554", "symbol": "CDLR", "name": "Cadeler A/S", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Industrials", "industry": "Engineering & Construction", "page_url": "https://sharemaestro.com/factors/ticker/f509854e-6755-4d40-8ff5-3b07d1df6554/", "api_url": "https://sharemaestro.com/factors/api/tickers/f509854e-6755-4d40-8ff5-3b07d1df6554/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.97, "value": 0.93, "quality": 0.91, "momentum": 0.7, "coverage": 1, "confidence": 1, "delta": null }, "headline_factors": { "price": 23.8, "market_cap": 2097077500, "pe_ratio": 7.7415, "earnings_yield": 0.1292, "ebitda_to_ev": 0.1309, "shareholder_yield": 0, "roe": 0.1611, "piotroski_f_score": 6, "momentum_12_1": 0.3883, "volatility_252d": 0.4219 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": true, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:52:26.103758+00:00", "batch_id": "" }, "size": { "price_close": 23.8, "market_cap": 2097077500, "market_cap_usd": 2097077500, "enterprise_value": 3459210500, "shares_outstanding": 88112500, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 7.7415, "pb_ratio": 1.2469, "ptbv_ratio": 1.2615, "ps_ratio": 3.0929, "pcf_ratio": 5.3562, "pfcf_ratio": 1.682, "ev_ebitda": 7.6395, "ev_ebit": 10.6432, "ev_sales": 5.1018, "ev_fcf": 2.7746, "earnings_yield": 0.1292, "fcf_yield": 0.3604, "price_to_sales": 3.0929, "price_to_book": 1.2469, "price_to_cashflow": 5.3562, "ebitda_to_ev": 0.1309, "sales_yield": 0.196 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": 0.5731, "operating_margin": 0.4794, "net_margin": 0.3995, "ebitda_margin": 0.6678, "fcf_margin": 1.8388, "roe": 0.1611, "roa": 0.0766, "roic": 0.1042, "roc_greenblatt": null, "asset_turnover": 0.1918, "cash_conversion": 4.6025, "accruals_ratio": -0.0341, "sbc_to_revenue": 0.0031, "piotroski_f_score": 6, "altman_z_score": 1.3405, "earnings_stability_5y": 1.2083, "revenue_stability_5y": 1.2057, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.1099, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 1.1022, "net_debt_to_ebitda": 3.0082, "debt_to_assets": 0.4479, "interest_coverage": 5.3945, "current_ratio": 1.3053, "quick_ratio": 1.2937, "net_debt": 1362133000, "local_beta": -0.0002, "volatility_252d": 0.4219, "volatility_60d": 0.963, "max_drawdown_12m": -0.2934, "risk_adjusted_momentum": 0.9204 }, "growth": { "revenue_growth_1y": 1.2973, "revenue_growth_3y_cagr": 0.7757, "revenue_growth_5y_cagr": 0.9816, "eps_growth_1y": 2.0902, "eps_growth_3y_cagr": 0.9637, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.1532, "book_value_growth_1y": 0.1916, "revenue_growth": 1.2973, "earnings_growth": 2.0902 }, "momentum": { "price_return_1m": -0.1951, "price_return_3m": -0.0161, "price_return_6m": 0.266, "price_return_9m": 0.135, "price_return_12m": 0.1174, "price_return_12m_ex1m": 0.3883, "momentum_6m": 0.266, "momentum_12m": 0.1174, "momentum_12_1": 0.3883, "distance_from_52w_high": -0.1951, "distance_from_52w_low": 0.495, "relative_strength": 0.0174 }, "raw_ttm": { "revenue_ttm": 678035627, "gross_profit_ttm": 388605403, "ebit_ttm": 325016568, "ebitda_ttm": 452804934, "net_income_ttm": 270888418, "eps_diluted_ttm": 3.0743, "operating_cash_flow_ttm": 391524007, "capital_expenditure_ttm": 855231299, "fcf_ttm": 1246755306, "dividends_paid_ttm": 0, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 60249955, "cash_and_equivalents": 221295000, "total_current_assets": 425627000, "total_current_liabilities": 326068000, "net_ppe": null, "total_assets": 3535513000, "total_debt": 1583428000, "total_equity": 1681824000, "net_working_capital": 4658000, "book_value_per_share": 19.0872, "retained_earnings": 335227000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 1662400279, "tangible_book_per_share": 18.8668 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 13, "rank_pb": 30, "rank_ptbv": 24, "rank_ps": 64, "rank_pcf": 19, "rank_ev_ebitda": 24, "rank_ev_ebit": 43, "rank_earnings_yield": 13, "rank_fcf_yield": 7, "rank_dividend_yield": 85, "rank_shareholder_yield": 85, "rank_total_yield": 85, "rank_roe": 26, "rank_roc": 50, "rank_roic": 36, "rank_gross_margin": 36, "rank_fcf_margin": 3, "rank_piotroski": 36, "rank_accruals": 55, "rank_sue": 50, "rank_eps_growth_1y": 7, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 4, "rank_momentum_12m": 53, "rank_momentum_12m_ex1m": 30, "rank_relative_strength": 51 }, "composites": { "value_composite": 7, "quality_composite": 9, "momentum_composite": 30, "growth_composite": 3, "yield_composite": 90, "svqf_composite": 7, "vc1_composite": 12, "vc2_composite": 21, "vc3_composite": 21, "trending_value_composite": null, "overall_composite": 3, "quality_value_composite": 0.9199, "os_score": 0.97, "value_percentile": 0.93, "quality_percentile": 0.91, "momentum_percentile": 0.7, "factor_coverage": 1, "signal_confidence": 1, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 8, "small_cap_core_rank": 26, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 3757, "ticker_id": 666, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:52:26.103758+00:00", "batch_id": "", "os_score_delta": null, "price_close": 23.8, "market_cap": 2097077500, "market_cap_usd": 2097077500, "enterprise_value": 3459210500, "shares_outstanding": 88112500, "fx_rate_to_usd": null, "pe_ratio": 7.74148085, "pb_ratio": 1.24690663, "ptbv_ratio": 1.26147567, "ps_ratio": 3.09287214, "pcf_ratio": 5.35619135, "pfcf_ratio": 1.68202813, "ev_ebitda": 7.63951592, "ev_ebit": 10.64318204, "ev_sales": 5.1018123, "ev_fcf": 2.77457051, "earnings_yield": 0.12917425, "fcf_yield": 0.36041614, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.57313419, "operating_margin": 0.47935028, "net_margin": 0.39951945, "ebitda_margin": 0.66781879, "fcf_margin": 1.83877551, "roe": 0.16106823, "roa": 0.07661927, "roic": 0.10422489, "roc_greenblatt": null, "asset_turnover": 0.19177857, "cash_conversion": 4.60246811, "accruals_ratio": -0.0341211, "sbc_to_revenue": 0.00311931, "debt_to_equity": 1.10218965, "net_debt_to_ebitda": 3.00821148, "debt_to_assets": 0.44786372, "interest_coverage": 5.39446989, "current_ratio": 1.30533202, "quick_ratio": 1.29372708, "net_debt": 1362133000, "revenue_growth_1y": 1.29726554, "revenue_growth_3y_cagr": 0.77570468, "revenue_growth_5y_cagr": 0.98161364, "eps_growth_1y": 2.09021695, "eps_growth_3y_cagr": 0.96370071, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.15318261, "book_value_growth_1y": 0.19157289, "piotroski_f_score": 6, "altman_z_score": 1.34045991, "earnings_stability_5y": 1.20834, "revenue_stability_5y": 1.20572, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.1951302, "price_return_3m": -0.01612236, "price_return_6m": 0.26595745, "price_return_9m": 0.1349547, "price_return_12m": 0.11737089, "price_return_12m_ex1m": 0.38826291, "distance_from_52w_high": -0.1951302, "distance_from_52w_low": 0.49497487, "relative_strength": 0.01740731, "local_beta": -0.0002, "volatility_252d": 0.421855, "volatility_60d": 0.96305, "max_drawdown_12m": -0.2933866, "revenue_ttm": 678035627, "gross_profit_ttm": 388605403, "ebit_ttm": 325016568, "ebitda_ttm": 452804934, "net_income_ttm": 270888418, "eps_diluted_ttm": 3.0743472, "operating_cash_flow_ttm": 391524007, "capital_expenditure_ttm": 855231299, "fcf_ttm": 1246755306, "dividends_paid_ttm": 0, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 60249955, "cash_and_equivalents": 221295000, "total_current_assets": 425627000, "total_current_liabilities": 326068000, "net_ppe": null, "total_assets": 3535513000, "total_debt": 1583428000, "total_equity": 1681824000, "net_working_capital": 4658000, "book_value_per_share": 19.08723507, "retained_earnings": 335227000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 1662400279, "tangible_book_per_share": 18.86679278, "universe_ticker_count": 3577, "sector": "Industrials", "rank_pe": 13, "rank_pb": 30, "rank_ptbv": 24, "rank_ps": 64, "rank_pcf": 19, "rank_ev_ebitda": 24, "rank_ev_ebit": 43, "rank_earnings_yield": 13, "rank_fcf_yield": 7, "rank_dividend_yield": 85, "rank_shareholder_yield": 85, "rank_total_yield": 85, "rank_roe": 26, "rank_roc": 50, "rank_roic": 36, "rank_gross_margin": 36, "rank_fcf_margin": 3, "rank_piotroski": 36, "rank_accruals": 55, "rank_sue": 50, "rank_eps_growth_1y": 7, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 4, "rank_momentum_12m": 53, "rank_momentum_12m_ex1m": 30, "rank_relative_strength": 51, "value_composite": 7, "quality_composite": 9, "momentum_composite": 30, "growth_composite": 3, "yield_composite": 90, "svqf_composite": 7, "vc1_composite": 12, "vc2_composite": 21, "vc3_composite": 21, "trending_value_composite": null, "overall_composite": 3, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 8, "small_cap_core_rank": 26, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 23.8, "os": 0.97, "value": 0.93, "quality": 0.91, "momentum": 0.7, "confidence": 1, "coverage": 1, "pe_ratio": 7.7415, "earnings_yield": 0.1292, "shareholder_yield": 0, "roe": 0.1611, "momentum_12_1": 0.3883, "complete_fields": { "id": 3757, "ticker_id": 666, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:52:26.103758+00:00", "batch_id": "", "os_score_delta": null, "price_close": 23.8, "market_cap": 2097077500, "market_cap_usd": 2097077500, "enterprise_value": 3459210500, "shares_outstanding": 88112500, "fx_rate_to_usd": null, "pe_ratio": 7.74148085, "pb_ratio": 1.24690663, "ptbv_ratio": 1.26147567, "ps_ratio": 3.09287214, "pcf_ratio": 5.35619135, "pfcf_ratio": 1.68202813, "ev_ebitda": 7.63951592, "ev_ebit": 10.64318204, "ev_sales": 5.1018123, "ev_fcf": 2.77457051, "earnings_yield": 0.12917425, "fcf_yield": 0.36041614, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.57313419, "operating_margin": 0.47935028, "net_margin": 0.39951945, "ebitda_margin": 0.66781879, "fcf_margin": 1.83877551, "roe": 0.16106823, "roa": 0.07661927, "roic": 0.10422489, "roc_greenblatt": null, "asset_turnover": 0.19177857, "cash_conversion": 4.60246811, "accruals_ratio": -0.0341211, "sbc_to_revenue": 0.00311931, "debt_to_equity": 1.10218965, "net_debt_to_ebitda": 3.00821148, "debt_to_assets": 0.44786372, "interest_coverage": 5.39446989, "current_ratio": 1.30533202, "quick_ratio": 1.29372708, "net_debt": 1362133000, "revenue_growth_1y": 1.29726554, "revenue_growth_3y_cagr": 0.77570468, "revenue_growth_5y_cagr": 0.98161364, "eps_growth_1y": 2.09021695, "eps_growth_3y_cagr": 0.96370071, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.15318261, "book_value_growth_1y": 0.19157289, "piotroski_f_score": 6, "altman_z_score": 1.34045991, "earnings_stability_5y": 1.20834, "revenue_stability_5y": 1.20572, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.1951302, "price_return_3m": -0.01612236, "price_return_6m": 0.26595745, "price_return_9m": 0.1349547, "price_return_12m": 0.11737089, "price_return_12m_ex1m": 0.38826291, "distance_from_52w_high": -0.1951302, "distance_from_52w_low": 0.49497487, "relative_strength": 0.01740731, "local_beta": -0.0002, "volatility_252d": 0.421855, "volatility_60d": 0.96305, "max_drawdown_12m": -0.2933866, "revenue_ttm": 678035627, "gross_profit_ttm": 388605403, "ebit_ttm": 325016568, "ebitda_ttm": 452804934, "net_income_ttm": 270888418, "eps_diluted_ttm": 3.0743472, "operating_cash_flow_ttm": 391524007, "capital_expenditure_ttm": 855231299, "fcf_ttm": 1246755306, "dividends_paid_ttm": 0, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 60249955, "cash_and_equivalents": 221295000, "total_current_assets": 425627000, "total_current_liabilities": 326068000, "net_ppe": null, "total_assets": 3535513000, "total_debt": 1583428000, "total_equity": 1681824000, "net_working_capital": 4658000, "book_value_per_share": 19.08723507, "retained_earnings": 335227000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 1662400279, "tangible_book_per_share": 18.86679278, "universe_ticker_count": 3577, "sector": "Industrials", "rank_pe": 13, "rank_pb": 30, "rank_ptbv": 24, "rank_ps": 64, "rank_pcf": 19, "rank_ev_ebitda": 24, "rank_ev_ebit": 43, "rank_earnings_yield": 13, "rank_fcf_yield": 7, "rank_dividend_yield": 85, "rank_shareholder_yield": 85, "rank_total_yield": 85, "rank_roe": 26, "rank_roc": 50, "rank_roic": 36, "rank_gross_margin": 36, "rank_fcf_margin": 3, "rank_piotroski": 36, "rank_accruals": 55, "rank_sue": 50, "rank_eps_growth_1y": 7, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 4, "rank_momentum_12m": 53, "rank_momentum_12m_ex1m": 30, "rank_relative_strength": 51, "value_composite": 7, "quality_composite": 9, "momentum_composite": 30, "growth_composite": 3, "yield_composite": 90, "svqf_composite": 7, "vc1_composite": 12, "vc2_composite": 21, "vc3_composite": 21, "trending_value_composite": null, "overall_composite": 3, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 8, "small_cap_core_rank": 26, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:19:39.187777+00:00", "is_restated": false, "income_statement": { "revenue": 595870376, "cost_of_revenue": 230819878, "gross_profit": 365050496, "ebit": 296778706, "ebitda": 400123392, "pretax_income": 276502818, "tax_provision": 7376891, "net_income": 269125926, "net_income_to_common": 269125926, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 151614395, "total_current_assets": 389790907, "total_assets": 3415220758, "short_term_debt": 117138086, "long_term_debt": 1494623000, "total_debt": 1611761086, "total_liabilities": 1912185209, "total_equity": 1503035549, "shares_outstanding": 88672500, "goodwill_and_intangibles": 19423721 }, "cash_flow": { "operating_cash_flow": 324399788, "capital_expenditure": 1186904468, "free_cash_flow": 1511304256, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 235644, "ticker_id": 666, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:19:39.187777+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "296778706", "ebitda": "400123392", "netIncome": "269125926", "grossProfit": "365050496", "depreciation": "None", "totalRevenue": "595870376", "costOfRevenue": "230819878", "interestIncome": "1714000", "incomeBeforeTax": "276502818", "interestExpense": "22984589", "operatingIncome": "296778706", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "7376891", "reportedCurrency": "EUR", "netInterestIncome": "-23209000", "nonInterestIncome": "None", "operatingExpenses": "68271790", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "230819878", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "103344686", "sellingGeneralAndAdministrative": "67628000", "netIncomeFromContinuingOperations": "280184000" }, "balance": { "goodwill": "17755433", "inventory": "3538491", "commonStock": "47123920", "currentDebt": "None", "investments": "None", "totalAssets": "3415220758", "longTermDebt": "1494623000", "shortTermDebt": "117138086", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "1668288", "reportedCurrency": "EUR", "retainedEarnings": "341467498", "totalLiabilities": "1912185209", "otherCurrentAssets": "13780131", "totalCurrentAssets": "389790907", "currentLongTermDebt": "116131000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "220857890", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3025429850", "currentAccountsPayable": "22378464", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1623601174", "totalShareholderEquity": "1503035549", "capitalLeaseObligations": "13539000", "otherCurrentLiabilities": "82756738", "totalCurrentLiabilities": "350934464", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1561250743", "cashAndShortTermInvestments": "151614395", "commonStockSharesOutstanding": "88672500", "intangibleAssetsExcludingGoodwill": "1668288", "cashAndCashEquivalentsAtCarryingValue": "151614395", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "269125926", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "EUR", "changeInInventory": "-2402291", "operatingCashflow": "324399788", "capitalExpenditures": "1186904468", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "983740252", "cashflowFromInvestment": "-1214271010", "stockBasedCompensation": "2071000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1648274.30", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "103344686", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 595870376, "cost_of_revenue": 230819878, "gross_profit": 365050496, "research_and_development": null, "selling_general_admin": 67628000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 296778706, "depreciation_amortisation": 103344686, "ebitda": 400123392, "interest_expense": 22984589, "interest_income": null, "other_non_operating": null, "pretax_income": 276502818, "tax_provision": 7376891, "effective_tax_rate": null, "net_income": 269125926, "net_income_continuing_ops": 280184000, "net_income_to_common": 269125926, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 151614395, "short_term_investments": null, "net_receivables": 220857890, "inventory": 3538491, "other_current_assets": null, "total_current_assets": 389790907, "net_ppe": null, "goodwill": 17755433, "intangible_assets": 1668288, "goodwill_and_intangibles": 19423721, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3025429850, "total_assets": 3415220758, "short_term_debt": 117138086, "accounts_payable": 22378464, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 350934464, "long_term_debt": 1494623000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1561250743, "total_liabilities": 1912185209, "total_debt": 1611761086, "preferred_stock": null, "minority_interest": null, "retained_earnings": 341467498, "total_equity": 1503035549, "shares_outstanding": 88672500, "operating_cash_flow": 324399788, "stock_based_compensation": 2071000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1186904468, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1214271010, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 983740252, "free_cash_flow": 1511304256, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "296778706", "ebitda": "400123392", "netIncome": "269125926", "grossProfit": "365050496", "depreciation": "None", "totalRevenue": "595870376", "costOfRevenue": "230819878", "interestIncome": "1714000", "incomeBeforeTax": "276502818", "interestExpense": "22984589", "operatingIncome": "296778706", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "7376891", "reportedCurrency": "EUR", "netInterestIncome": "-23209000", "nonInterestIncome": "None", "operatingExpenses": "68271790", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "230819878", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "103344686", "sellingGeneralAndAdministrative": "67628000", "netIncomeFromContinuingOperations": "280184000" }, "balance": { "goodwill": "17755433", "inventory": "3538491", "commonStock": "47123920", "currentDebt": "None", "investments": "None", "totalAssets": "3415220758", "longTermDebt": "1494623000", "shortTermDebt": "117138086", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "1668288", "reportedCurrency": "EUR", "retainedEarnings": "341467498", "totalLiabilities": "1912185209", "otherCurrentAssets": "13780131", "totalCurrentAssets": "389790907", "currentLongTermDebt": "116131000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "220857890", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3025429850", "currentAccountsPayable": "22378464", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1623601174", "totalShareholderEquity": "1503035549", "capitalLeaseObligations": "13539000", "otherCurrentLiabilities": "82756738", "totalCurrentLiabilities": "350934464", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1561250743", "cashAndShortTermInvestments": "151614395", "commonStockSharesOutstanding": "88672500", "intangibleAssetsExcludingGoodwill": "1668288", "cashAndCashEquivalentsAtCarryingValue": "151614395", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "269125926", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "EUR", "changeInInventory": "-2402291", "operatingCashflow": "324399788", "capitalExpenditures": "1186904468", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "983740252", "cashflowFromInvestment": "-1214271010", "stockBasedCompensation": "2071000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1648274.30", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "103344686", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:19:39.187777+00:00", "is_restated": false, "income_statement": { "revenue": 248738000, "cost_of_revenue": 127248000, "gross_profit": 121490000, "ebit": 69444000, "ebitda": 124471000, "pretax_income": 67477000, "tax_provision": 2408000, "net_income": 65069000, "net_income_to_common": 65069000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 58464000, "total_current_assets": 188616000, "total_assets": 1937016000, "short_term_debt": 32437000, "long_term_debt": 539854000, "total_debt": 572291000, "total_liabilities": 703122000, "total_equity": 1233894000, "shares_outstanding": 86739750, "goodwill_and_intangibles": 18190000 }, "cash_flow": { "operating_cash_flow": 93101000, "capital_expenditure": 615952000, "free_cash_flow": 709053000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 235649, "ticker_id": 666, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:19:39.187777+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "69444000", "ebitda": "124471000", "netIncome": "65069000", "grossProfit": "121490000", "depreciation": "None", "totalRevenue": "248738000", "costOfRevenue": "127248000", "interestIncome": "3294000", "incomeBeforeTax": "67477000", "interestExpense": "2796000", "operatingIncome": "69444000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "2408000", "reportedCurrency": "EUR", "netInterestIncome": "-584000", "nonInterestIncome": "None", "operatingExpenses": "52046000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "127248000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "55027000", "sellingGeneralAndAdministrative": "15061000", "netIncomeFromContinuingOperations": "65069000" }, "balance": { "goodwill": "17763000", "inventory": "1039000", "commonStock": "47144000", "currentDebt": "None", "investments": "None", "totalAssets": "1937016000", "longTermDebt": "539854000", "shortTermDebt": "32437000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "427000", "reportedCurrency": "EUR", "retainedEarnings": "59358000", "totalLiabilities": "703122000", "otherCurrentAssets": "28518000", "totalCurrentAssets": "188616000", "currentLongTermDebt": "31163000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "100595000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1748400000", "currentAccountsPayable": "11577000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "581988000", "totalShareholderEquity": "1233894000", "capitalLeaseObligations": "10971000", "otherCurrentLiabilities": "33291000", "totalCurrentLiabilities": "123647000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "579475000", "cashAndShortTermInvestments": "58464000", "commonStockSharesOutstanding": "86739750", "intangibleAssetsExcludingGoodwill": "427000", "cashAndCashEquivalentsAtCarryingValue": "58464000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "65069000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "EUR", "changeInInventory": "788000", "operatingCashflow": "93101000", "capitalExpenditures": "615952000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "481986000", "cashflowFromInvestment": "-615746000", "stockBasedCompensation": "1662000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1283000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "56595000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 248738000, "cost_of_revenue": 127248000, "gross_profit": 121490000, "research_and_development": null, "selling_general_admin": 15061000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 69444000, "depreciation_amortisation": 55027000, "ebitda": 124471000, "interest_expense": 2796000, "interest_income": null, "other_non_operating": null, "pretax_income": 67477000, "tax_provision": 2408000, "effective_tax_rate": null, "net_income": 65069000, "net_income_continuing_ops": 65069000, "net_income_to_common": 65069000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 58464000, "short_term_investments": null, "net_receivables": 100595000, "inventory": 1039000, "other_current_assets": null, "total_current_assets": 188616000, "net_ppe": null, "goodwill": 17763000, "intangible_assets": 427000, "goodwill_and_intangibles": 18190000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1748400000, "total_assets": 1937016000, "short_term_debt": 32437000, "accounts_payable": 11577000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 123647000, "long_term_debt": 539854000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 579475000, "total_liabilities": 703122000, "total_debt": 572291000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 59358000, "total_equity": 1233894000, "shares_outstanding": 86739750, "operating_cash_flow": 93101000, "stock_based_compensation": 1662000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 615952000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -615746000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 481986000, "free_cash_flow": 709053000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "69444000", "ebitda": "124471000", "netIncome": "65069000", "grossProfit": "121490000", "depreciation": "None", "totalRevenue": "248738000", "costOfRevenue": "127248000", "interestIncome": "3294000", "incomeBeforeTax": "67477000", "interestExpense": "2796000", "operatingIncome": "69444000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "2408000", "reportedCurrency": "EUR", "netInterestIncome": "-584000", "nonInterestIncome": "None", "operatingExpenses": "52046000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "127248000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "55027000", "sellingGeneralAndAdministrative": "15061000", "netIncomeFromContinuingOperations": "65069000" }, "balance": { "goodwill": "17763000", "inventory": "1039000", "commonStock": "47144000", "currentDebt": "None", "investments": "None", "totalAssets": "1937016000", "longTermDebt": "539854000", "shortTermDebt": "32437000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "427000", "reportedCurrency": "EUR", "retainedEarnings": "59358000", "totalLiabilities": "703122000", "otherCurrentAssets": "28518000", "totalCurrentAssets": "188616000", "currentLongTermDebt": "31163000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "100595000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1748400000", "currentAccountsPayable": "11577000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "581988000", "totalShareholderEquity": "1233894000", "capitalLeaseObligations": "10971000", "otherCurrentLiabilities": "33291000", "totalCurrentLiabilities": "123647000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "579475000", "cashAndShortTermInvestments": "58464000", "commonStockSharesOutstanding": "86739750", "intangibleAssetsExcludingGoodwill": "427000", "cashAndCashEquivalentsAtCarryingValue": "58464000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "65069000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "EUR", "changeInInventory": "788000", "operatingCashflow": "93101000", "capitalExpenditures": "615952000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "481986000", "cashflowFromInvestment": "-615746000", "stockBasedCompensation": "1662000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1283000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "56595000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:19:39.187777+00:00", "is_restated": false, "income_statement": { "revenue": 108622000, "cost_of_revenue": 55981000, "gross_profit": 52641000, "ebit": 27150000, "ebitda": 49654000, "pretax_income": 11498000, "tax_provision": 696000, "net_income": 11498000, "net_income_to_common": 11498000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 96608000, "total_current_assets": 147450000, "total_assets": 1252560000, "short_term_debt": 1400000, "long_term_debt": 204773000, "total_debt": 206173000, "total_liabilities": 293519000, "total_equity": 959041000, "shares_outstanding": 50805750, "goodwill_and_intangibles": 16947000 }, "cash_flow": { "operating_cash_flow": 63383000, "capital_expenditure": 66930000, "free_cash_flow": 130313000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 235654, "ticker_id": 666, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:19:39.187777+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "27150000", "ebitda": "49654000", "netIncome": "11498000", "grossProfit": "52641000", "depreciation": "None", "totalRevenue": "108622000", "costOfRevenue": "55981000", "interestIncome": "1432000", "incomeBeforeTax": "11498000", "interestExpense": "2876000", "operatingIncome": "14443000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "696000", "reportedCurrency": "EUR", "netInterestIncome": "-1900000", "nonInterestIncome": "None", "operatingExpenses": "38198000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "55981000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "22504000", "sellingGeneralAndAdministrative": "5001000", "netIncomeFromContinuingOperations": "11498000" }, "balance": { "goodwill": "16707000", "inventory": "1836000", "commonStock": "41839000", "currentDebt": "None", "investments": "None", "totalAssets": "1252560000", "longTermDebt": "204773000", "shortTermDebt": "1400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "240000", "reportedCurrency": "EUR", "retainedEarnings": "-7373000", "totalLiabilities": "293519000", "otherCurrentAssets": "9412340", "totalCurrentAssets": "147450000", "currentLongTermDebt": "799000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "39593660", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1105110000", "currentAccountsPayable": "8399000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "206565000", "totalShareholderEquity": "959041000", "capitalLeaseObligations": "993000", "otherCurrentLiabilities": "42592000", "totalCurrentLiabilities": "53615000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "239904000", "cashAndShortTermInvestments": "96608000", "commonStockSharesOutstanding": "50805750", "intangibleAssetsExcludingGoodwill": "240000", "cashAndCashEquivalentsAtCarryingValue": "96608000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "11498000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "EUR", "changeInInventory": "-1140000", "operatingCashflow": "63383000", "capitalExpenditures": "66930000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "70268000", "cashflowFromInvestment": "-54727000", "stockBasedCompensation": "1134000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "23048000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 108622000, "cost_of_revenue": 55981000, "gross_profit": 52641000, "research_and_development": null, "selling_general_admin": 5001000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 27150000, "depreciation_amortisation": 22504000, "ebitda": 49654000, "interest_expense": 2876000, "interest_income": null, "other_non_operating": null, "pretax_income": 11498000, "tax_provision": 696000, "effective_tax_rate": null, "net_income": 11498000, "net_income_continuing_ops": 11498000, "net_income_to_common": 11498000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 96608000, "short_term_investments": null, "net_receivables": 39593660, "inventory": 1836000, "other_current_assets": null, "total_current_assets": 147450000, "net_ppe": null, "goodwill": 16707000, "intangible_assets": 240000, "goodwill_and_intangibles": 16947000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1105110000, "total_assets": 1252560000, "short_term_debt": 1400000, "accounts_payable": 8399000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 53615000, "long_term_debt": 204773000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 239904000, "total_liabilities": 293519000, "total_debt": 206173000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -7373000, "total_equity": 959041000, "shares_outstanding": 50805750, "operating_cash_flow": 63383000, "stock_based_compensation": 1134000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 66930000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -54727000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 70268000, "free_cash_flow": 130313000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "27150000", "ebitda": "49654000", "netIncome": "11498000", "grossProfit": "52641000", "depreciation": "None", "totalRevenue": "108622000", "costOfRevenue": "55981000", "interestIncome": "1432000", "incomeBeforeTax": "11498000", "interestExpense": "2876000", "operatingIncome": "14443000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "696000", "reportedCurrency": "EUR", "netInterestIncome": "-1900000", "nonInterestIncome": "None", "operatingExpenses": "38198000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "55981000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "22504000", "sellingGeneralAndAdministrative": "5001000", "netIncomeFromContinuingOperations": "11498000" }, "balance": { "goodwill": "16707000", "inventory": "1836000", "commonStock": "41839000", "currentDebt": "None", "investments": "None", "totalAssets": "1252560000", "longTermDebt": "204773000", "shortTermDebt": "1400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "240000", "reportedCurrency": "EUR", "retainedEarnings": "-7373000", "totalLiabilities": "293519000", "otherCurrentAssets": "9412340", "totalCurrentAssets": "147450000", "currentLongTermDebt": "799000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "39593660", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1105110000", "currentAccountsPayable": "8399000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "206565000", "totalShareholderEquity": "959041000", "capitalLeaseObligations": "993000", "otherCurrentLiabilities": "42592000", "totalCurrentLiabilities": "53615000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "239904000", "cashAndShortTermInvestments": "96608000", "commonStockSharesOutstanding": "50805750", "intangibleAssetsExcludingGoodwill": "240000", "cashAndCashEquivalentsAtCarryingValue": "96608000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "11498000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "EUR", "changeInInventory": "-1140000", "operatingCashflow": "63383000", "capitalExpenditures": "66930000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "70268000", "cashflowFromInvestment": "-54727000", "stockBasedCompensation": "1134000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "23048000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:19:39.187777+00:00", "is_restated": false, "income_statement": { "revenue": 106424000, "cost_of_revenue": 50333000, "gross_profit": 56091000, "ebit": 41191000, "ebitda": 62914000, "pretax_income": 35541000, "tax_provision": -4484000, "net_income": 35541000, "net_income_to_common": 35541000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 19012000, "total_current_assets": 59506000, "total_assets": 670030000, "short_term_debt": 1051000, "long_term_debt": 114230000, "total_debt": 115281000, "total_liabilities": 129462000, "total_equity": 540568000, "shares_outstanding": 40973750, "goodwill_and_intangibles": 419000 }, "cash_flow": { "operating_cash_flow": 29036000, "capital_expenditure": 225408000, "free_cash_flow": 254444000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 235659, "ticker_id": 666, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:19:39.187777+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "41191000", "ebitda": "62914000", "netIncome": "35541000", "grossProfit": "56091000", "depreciation": "None", "totalRevenue": "106424000", "costOfRevenue": "50333000", "interestIncome": "244000", "incomeBeforeTax": "35541000", "interestExpense": "1529000", "operatingIncome": "41191000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "-4484000", "reportedCurrency": "EUR", "netInterestIncome": "-1603000", "nonInterestIncome": "None", "operatingExpenses": "14900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "50333000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "21723000", "sellingGeneralAndAdministrative": "2345000", "netIncomeFromContinuingOperations": "35541000" }, "balance": { "goodwill": "None", "inventory": "549000", "commonStock": "26575000", "currentDebt": "None", "investments": "None", "totalAssets": "670030000", "longTermDebt": "114230000", "shortTermDebt": "1051000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "419000", "reportedCurrency": "USD", "retainedEarnings": "3108000", "totalLiabilities": "129462000", "otherCurrentAssets": "2311000", "totalCurrentAssets": "59506000", "currentLongTermDebt": "772000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "37634000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "610524000", "currentAccountsPayable": "3979000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "115281000", "totalShareholderEquity": "540568000", "capitalLeaseObligations": "279000", "otherCurrentLiabilities": "4932000", "totalCurrentLiabilities": "11798000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "117664000", "cashAndShortTermInvestments": "19012000", "commonStockSharesOutstanding": "40973750", "intangibleAssetsExcludingGoodwill": "419000", "cashAndCashEquivalentsAtCarryingValue": "19012000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "35541000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-109000", "operatingCashflow": "29036000", "capitalExpenditures": "225408000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "213075000", "cashflowFromInvestment": "-225408000", "stockBasedCompensation": "352000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "22684000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 106424000, "cost_of_revenue": 50333000, "gross_profit": 56091000, "research_and_development": null, "selling_general_admin": 2345000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 41191000, "depreciation_amortisation": 21723000, "ebitda": 62914000, "interest_expense": 1529000, "interest_income": null, "other_non_operating": null, "pretax_income": 35541000, "tax_provision": -4484000, "effective_tax_rate": null, "net_income": 35541000, "net_income_continuing_ops": 35541000, "net_income_to_common": 35541000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 19012000, "short_term_investments": null, "net_receivables": 37634000, "inventory": 549000, "other_current_assets": null, "total_current_assets": 59506000, "net_ppe": null, "goodwill": null, "intangible_assets": 419000, "goodwill_and_intangibles": 419000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 610524000, "total_assets": 670030000, "short_term_debt": 1051000, "accounts_payable": 3979000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 11798000, "long_term_debt": 114230000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 117664000, "total_liabilities": 129462000, "total_debt": 115281000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3108000, "total_equity": 540568000, "shares_outstanding": 40973750, "operating_cash_flow": 29036000, "stock_based_compensation": 352000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 225408000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -225408000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 213075000, "free_cash_flow": 254444000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "41191000", "ebitda": "62914000", "netIncome": "35541000", "grossProfit": "56091000", "depreciation": "None", "totalRevenue": "106424000", "costOfRevenue": "50333000", "interestIncome": "244000", "incomeBeforeTax": "35541000", "interestExpense": "1529000", "operatingIncome": "41191000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "-4484000", "reportedCurrency": "EUR", "netInterestIncome": "-1603000", "nonInterestIncome": "None", "operatingExpenses": "14900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "50333000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "21723000", "sellingGeneralAndAdministrative": "2345000", "netIncomeFromContinuingOperations": "35541000" }, "balance": { "goodwill": "None", "inventory": "549000", "commonStock": "26575000", "currentDebt": "None", "investments": "None", "totalAssets": "670030000", "longTermDebt": "114230000", "shortTermDebt": "1051000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "419000", "reportedCurrency": "USD", "retainedEarnings": "3108000", "totalLiabilities": "129462000", "otherCurrentAssets": "2311000", "totalCurrentAssets": "59506000", "currentLongTermDebt": "772000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "37634000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "610524000", "currentAccountsPayable": "3979000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "115281000", "totalShareholderEquity": "540568000", "capitalLeaseObligations": "279000", "otherCurrentLiabilities": "4932000", "totalCurrentLiabilities": "11798000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "117664000", "cashAndShortTermInvestments": "19012000", "commonStockSharesOutstanding": "40973750", "intangibleAssetsExcludingGoodwill": "419000", "cashAndCashEquivalentsAtCarryingValue": "19012000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "35541000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-109000", "operatingCashflow": "29036000", "capitalExpenditures": "225408000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "213075000", "cashflowFromInvestment": "-225408000", "stockBasedCompensation": "352000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "22684000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:19:39.187777+00:00", "is_restated": false, "income_statement": { "revenue": 60938000, "cost_of_revenue": 39023000, "gross_profit": 21915000, "ebit": 11134000, "ebitda": 27305000, "pretax_income": 7438000, "tax_provision": -13000, "net_income": 7451000, "net_income_to_common": 7451000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2308000, "total_current_assets": 24618000, "total_assets": 424766000, "short_term_debt": 28897000, "long_term_debt": 44476000, "total_debt": 73373000, "total_liabilities": 99510000, "total_equity": 325256000, "shares_outstanding": 32790250, "goodwill_and_intangibles": 402000 }, "cash_flow": { "operating_cash_flow": 30200000, "capital_expenditure": 163375000, "free_cash_flow": 193575000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 235664, "ticker_id": 666, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:19:39.187777+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "11134000", "ebitda": "27305000", "netIncome": "7451000", "grossProfit": "21915000", "depreciation": "None", "totalRevenue": "60938000", "costOfRevenue": "39023000", "interestIncome": "0", "incomeBeforeTax": "7438000", "interestExpense": "3441000", "operatingIncome": "11134000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "-13000", "reportedCurrency": "EUR", "netInterestIncome": "-3799000", "nonInterestIncome": "None", "operatingExpenses": "10781000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "39023000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "16171000", "sellingGeneralAndAdministrative": "2059000", "netIncomeFromContinuingOperations": "7451000" }, "balance": { "goodwill": "None", "inventory": "440000", "commonStock": "18641000", "currentDebt": "None", "investments": "None", "totalAssets": "424766000", "longTermDebt": "44476000", "shortTermDebt": "28897000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "402000", "reportedCurrency": "USD", "retainedEarnings": "-32785000", "totalLiabilities": "99510000", "otherCurrentAssets": "1497000", "totalCurrentAssets": "24618000", "currentLongTermDebt": "28599000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "20373000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "400148000", "currentAccountsPayable": "2795000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "73582000", "totalShareholderEquity": "325256000", "capitalLeaseObligations": "507000", "otherCurrentLiabilities": "-5000", "totalCurrentLiabilities": "53857000", "otherNonCurrentLiabilities": "-1000", "totalNonCurrentLiabilities": "45653000", "cashAndShortTermInvestments": "2308000", "commonStockSharesOutstanding": "32790250", "intangibleAssetsExcludingGoodwill": "402000", "cashAndCashEquivalentsAtCarryingValue": "2308000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "7451000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-128000", "operatingCashflow": "30200000", "capitalExpenditures": "163375000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "71847000", "cashflowFromInvestment": "-163375000", "stockBasedCompensation": "-321000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "16479000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 60938000, "cost_of_revenue": 39023000, "gross_profit": 21915000, "research_and_development": null, "selling_general_admin": 2059000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 11134000, "depreciation_amortisation": 16171000, "ebitda": 27305000, "interest_expense": 3441000, "interest_income": null, "other_non_operating": null, "pretax_income": 7438000, "tax_provision": -13000, "effective_tax_rate": null, "net_income": 7451000, "net_income_continuing_ops": 7451000, "net_income_to_common": 7451000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2308000, "short_term_investments": null, "net_receivables": 20373000, "inventory": 440000, "other_current_assets": null, "total_current_assets": 24618000, "net_ppe": null, "goodwill": null, "intangible_assets": 402000, "goodwill_and_intangibles": 402000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 400148000, "total_assets": 424766000, "short_term_debt": 28897000, "accounts_payable": 2795000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 53857000, "long_term_debt": 44476000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 45653000, "total_liabilities": 99510000, "total_debt": 73373000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -32785000, "total_equity": 325256000, "shares_outstanding": 32790250, "operating_cash_flow": 30200000, "stock_based_compensation": -321000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 163375000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -163375000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 71847000, "free_cash_flow": 193575000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "11134000", "ebitda": "27305000", "netIncome": "7451000", "grossProfit": "21915000", "depreciation": "None", "totalRevenue": "60938000", "costOfRevenue": "39023000", "interestIncome": "0", "incomeBeforeTax": "7438000", "interestExpense": "3441000", "operatingIncome": "11134000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "-13000", "reportedCurrency": "EUR", "netInterestIncome": "-3799000", "nonInterestIncome": "None", "operatingExpenses": "10781000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "39023000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "16171000", "sellingGeneralAndAdministrative": "2059000", "netIncomeFromContinuingOperations": "7451000" }, "balance": { "goodwill": "None", "inventory": "440000", "commonStock": "18641000", "currentDebt": "None", "investments": "None", "totalAssets": "424766000", "longTermDebt": "44476000", "shortTermDebt": "28897000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "402000", "reportedCurrency": "USD", "retainedEarnings": "-32785000", "totalLiabilities": "99510000", "otherCurrentAssets": "1497000", "totalCurrentAssets": "24618000", "currentLongTermDebt": "28599000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "20373000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "400148000", "currentAccountsPayable": "2795000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "73582000", "totalShareholderEquity": "325256000", "capitalLeaseObligations": "507000", "otherCurrentLiabilities": "-5000", "totalCurrentLiabilities": "53857000", "otherNonCurrentLiabilities": "-1000", "totalNonCurrentLiabilities": "45653000", "cashAndShortTermInvestments": "2308000", "commonStockSharesOutstanding": "32790250", "intangibleAssetsExcludingGoodwill": "402000", "cashAndCashEquivalentsAtCarryingValue": "2308000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "7451000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-128000", "operatingCashflow": "30200000", "capitalExpenditures": "163375000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "71847000", "cashflowFromInvestment": "-163375000", "stockBasedCompensation": "-321000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "16479000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:19:39.187777+00:00", "is_restated": false, "income_statement": { "revenue": 19501000, "cost_of_revenue": 45938000, "gross_profit": -26437000, "ebit": -35904000, "ebitda": -31964000, "pretax_income": -27033000, "tax_provision": -1000, "net_income": -27032000, "net_income_to_common": -27032000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 63636000, "total_current_assets": 83541000, "total_assets": 336811000, "short_term_debt": 9918000, "long_term_debt": 63867000, "total_debt": 73785000, "total_liabilities": 95748000, "total_equity": 241063000, "shares_outstanding": 6483500, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -9597000, "capital_expenditure": 256138000, "free_cash_flow": 246541000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 235669, "ticker_id": 666, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:19:39.187777+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-35904000", "ebitda": "-31964000", "netIncome": "-27032000", "grossProfit": "-26437000", "depreciation": "None", "totalRevenue": "19501000", "costOfRevenue": "45938000", "interestIncome": "7703000", "incomeBeforeTax": "-27033000", "interestExpense": "4292000", "operatingIncome": "-35914000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-1000", "reportedCurrency": "EUR", "netInterestIncome": "3385000", "nonInterestIncome": "None", "operatingExpenses": "9477000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "45938000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3940000", "sellingGeneralAndAdministrative": "2794000", "netIncomeFromContinuingOperations": "-27032000" }, "balance": { "goodwill": "None", "inventory": "312000", "commonStock": "15557000", "currentDebt": "None", "investments": "None", "totalAssets": "336811000", "longTermDebt": "63867000", "shortTermDebt": "9918000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-40236000", "totalLiabilities": "95748000", "otherCurrentAssets": "12642000", "totalCurrentAssets": "83541000", "currentLongTermDebt": "9633000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "6951000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "253270000", "currentAccountsPayable": "4365000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "74292000", "totalShareholderEquity": "241063000", "capitalLeaseObligations": "792000", "otherCurrentLiabilities": "11351000", "totalCurrentLiabilities": "25634000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "70114000", "cashAndShortTermInvestments": "63636000", "commonStockSharesOutstanding": "6483500", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "63636000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-27032000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-51000", "operatingCashflow": "-9597000", "capitalExpenditures": "256138000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "338812000", "cashflowFromInvestment": "-256138000", "stockBasedCompensation": "156000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "15482000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 19501000, "cost_of_revenue": 45938000, "gross_profit": -26437000, "research_and_development": null, "selling_general_admin": 2794000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -35904000, "depreciation_amortisation": 3940000, "ebitda": -31964000, "interest_expense": 4292000, "interest_income": null, "other_non_operating": null, "pretax_income": -27033000, "tax_provision": -1000, "effective_tax_rate": null, "net_income": -27032000, "net_income_continuing_ops": -27032000, "net_income_to_common": -27032000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 63636000, "short_term_investments": null, "net_receivables": 6951000, "inventory": 312000, "other_current_assets": null, "total_current_assets": 83541000, "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": 253270000, "total_assets": 336811000, "short_term_debt": 9918000, "accounts_payable": 4365000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 25634000, "long_term_debt": 63867000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 70114000, "total_liabilities": 95748000, "total_debt": 73785000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -40236000, "total_equity": 241063000, "shares_outstanding": 6483500, "operating_cash_flow": -9597000, "stock_based_compensation": 156000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 256138000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -256138000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 338812000, "free_cash_flow": 246541000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-35904000", "ebitda": "-31964000", "netIncome": "-27032000", "grossProfit": "-26437000", "depreciation": "None", "totalRevenue": "19501000", "costOfRevenue": "45938000", "interestIncome": "7703000", "incomeBeforeTax": "-27033000", "interestExpense": "4292000", "operatingIncome": "-35914000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-1000", "reportedCurrency": "EUR", "netInterestIncome": "3385000", "nonInterestIncome": "None", "operatingExpenses": "9477000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "45938000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3940000", "sellingGeneralAndAdministrative": "2794000", "netIncomeFromContinuingOperations": "-27032000" }, "balance": { "goodwill": "None", "inventory": "312000", "commonStock": "15557000", "currentDebt": "None", "investments": "None", "totalAssets": "336811000", "longTermDebt": "63867000", "shortTermDebt": "9918000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-40236000", "totalLiabilities": "95748000", "otherCurrentAssets": "12642000", "totalCurrentAssets": "83541000", "currentLongTermDebt": "9633000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "6951000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "253270000", "currentAccountsPayable": "4365000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "74292000", "totalShareholderEquity": "241063000", "capitalLeaseObligations": "792000", "otherCurrentLiabilities": "11351000", "totalCurrentLiabilities": "25634000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "70114000", "cashAndShortTermInvestments": "63636000", "commonStockSharesOutstanding": "6483500", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "63636000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-27032000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-51000", "operatingCashflow": "-9597000", "capitalExpenditures": "256138000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "338812000", "cashflowFromInvestment": "-256138000", "stockBasedCompensation": "156000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "15482000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:19:39.187777+00:00", "is_restated": false, "income_statement": { "revenue": 38382000, "cost_of_revenue": 44803000, "gross_profit": -6421000, "ebit": -13645000, "ebitda": -13564000, "pretax_income": -22183000, "tax_provision": 1580000, "net_income": -23763000, "net_income_to_common": -23763000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1243000, "total_current_assets": 18016000, "total_assets": 268033000, "short_term_debt": 26365000, "long_term_debt": null, "total_debt": 26365000, "total_liabilities": 124269000, "total_equity": -13100000, "shares_outstanding": 9620046, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -2012000, "capital_expenditure": 64000, "free_cash_flow": -1948000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 235674, "ticker_id": 666, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:19:39.187777+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-13645000", "ebitda": "-13564000", "netIncome": "-23763000", "grossProfit": "-6421000", "depreciation": "None", "totalRevenue": "38382000", "costOfRevenue": "44803000", "interestIncome": "None", "incomeBeforeTax": "-22183000", "interestExpense": "5663000", "operatingIncome": "-13645000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "1580000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "7224000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "44803000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "81000", "sellingGeneralAndAdministrative": "1674000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "261000", "commonStock": "104000", "currentDebt": "None", "investments": "None", "totalAssets": "268033000", "longTermDebt": "None", "shortTermDebt": "26365000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "None", "reportedCurrency": "EUR", "retainedEarnings": "-13204000", "totalLiabilities": "124269000", "otherCurrentAssets": "1631000", "totalCurrentAssets": "18016000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "14881000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "250017000", "currentAccountsPayable": "1304000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "114316000", "totalShareholderEquity": "-13100000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1922000", "totalCurrentLiabilities": "31225000", "otherNonCurrentLiabilities": "1000", "totalNonCurrentLiabilities": "93044000", "cashAndShortTermInvestments": "1243000", "commonStockSharesOutstanding": "9620046", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "1243000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-23763000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "581000", "operatingCashflow": "-2012000", "capitalExpenditures": "64000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2922000", "cashflowFromInvestment": "-64000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "15644000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 38382000, "cost_of_revenue": 44803000, "gross_profit": -6421000, "research_and_development": null, "selling_general_admin": 1674000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -13645000, "depreciation_amortisation": 81000, "ebitda": -13564000, "interest_expense": 5663000, "interest_income": null, "other_non_operating": null, "pretax_income": -22183000, "tax_provision": 1580000, "effective_tax_rate": null, "net_income": -23763000, "net_income_continuing_ops": null, "net_income_to_common": -23763000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1243000, "short_term_investments": null, "net_receivables": 14881000, "inventory": 261000, "other_current_assets": null, "total_current_assets": 18016000, "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": 250017000, "total_assets": 268033000, "short_term_debt": 26365000, "accounts_payable": 1304000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 31225000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 93044000, "total_liabilities": 124269000, "total_debt": 26365000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -13204000, "total_equity": -13100000, "shares_outstanding": 9620046, "operating_cash_flow": -2012000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 64000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -64000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 2922000, "free_cash_flow": -1948000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-13645000", "ebitda": "-13564000", "netIncome": "-23763000", "grossProfit": "-6421000", "depreciation": "None", "totalRevenue": "38382000", "costOfRevenue": "44803000", "interestIncome": "None", "incomeBeforeTax": "-22183000", "interestExpense": "5663000", "operatingIncome": "-13645000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "1580000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "7224000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "44803000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "81000", "sellingGeneralAndAdministrative": "1674000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "261000", "commonStock": "104000", "currentDebt": "None", "investments": "None", "totalAssets": "268033000", "longTermDebt": "None", "shortTermDebt": "26365000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "None", "reportedCurrency": "EUR", "retainedEarnings": "-13204000", "totalLiabilities": "124269000", "otherCurrentAssets": "1631000", "totalCurrentAssets": "18016000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "14881000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "250017000", "currentAccountsPayable": "1304000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "114316000", "totalShareholderEquity": "-13100000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1922000", "totalCurrentLiabilities": "31225000", "otherNonCurrentLiabilities": "1000", "totalNonCurrentLiabilities": "93044000", "cashAndShortTermInvestments": "1243000", "commonStockSharesOutstanding": "9620046", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "1243000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-23763000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "581000", "operatingCashflow": "-2012000", "capitalExpenditures": "64000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2922000", "cashflowFromInvestment": "-64000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "15644000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:19:39.187777+00:00", "is_restated": false, "income_statement": { "revenue": 71925670, "cost_of_revenue": 65521110, "gross_profit": 6404560, "ebit": 2484218, "ebitda": 2559895, "pretax_income": 2637447, "tax_provision": 1712000, "net_income": 918974, "net_income_to_common": 918974, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 397000, "total_current_assets": 26114000, "total_assets": 134843000, "short_term_debt": 14457000, "long_term_debt": null, "total_debt": 14457000, "total_liabilities": 124180000, "total_equity": 10663000, "shares_outstanding": 9620046, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 12151000, "capital_expenditure": 172000, "free_cash_flow": 12323000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 235678, "ticker_id": 666, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:19:39.187777+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "2484218", "ebitda": "2559895", "netIncome": "918974", "grossProfit": "6404560", "depreciation": "None", "totalRevenue": "71925670", "costOfRevenue": "65521110", "interestIncome": "None", "incomeBeforeTax": "2637447", "interestExpense": "5679000", "operatingIncome": "2559895", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "1712000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "3844665", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "65521110", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "75677", "sellingGeneralAndAdministrative": "3964000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "842000", "commonStock": "104000", "currentDebt": "None", "investments": "None", "totalAssets": "134843000", "longTermDebt": "None", "shortTermDebt": "14457000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "10559000", "totalLiabilities": "124180000", "otherCurrentAssets": "12286213", "totalCurrentAssets": "26114000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "12588787", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "108729000", "currentAccountsPayable": "1795000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "115630000", "totalShareholderEquity": "10663000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "6540000", "totalCurrentLiabilities": "22943000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "101237000", "cashAndShortTermInvestments": "397000", "commonStockSharesOutstanding": "9620046", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "397000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-6339000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "None", "changeInInventory": "-196000", "operatingCashflow": "12151000", "capitalExpenditures": "172000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-12579000", "cashflowFromInvestment": "28000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "15638000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 71925670, "cost_of_revenue": 65521110, "gross_profit": 6404560, "research_and_development": null, "selling_general_admin": 3964000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 2484218, "depreciation_amortisation": 75677, "ebitda": 2559895, "interest_expense": 5679000, "interest_income": null, "other_non_operating": null, "pretax_income": 2637447, "tax_provision": 1712000, "effective_tax_rate": null, "net_income": 918974, "net_income_continuing_ops": null, "net_income_to_common": 918974, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 397000, "short_term_investments": null, "net_receivables": 12588787, "inventory": 842000, "other_current_assets": null, "total_current_assets": 26114000, "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": 108729000, "total_assets": 134843000, "short_term_debt": 14457000, "accounts_payable": 1795000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 22943000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 101237000, "total_liabilities": 124180000, "total_debt": 14457000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 10559000, "total_equity": 10663000, "shares_outstanding": 9620046, "operating_cash_flow": 12151000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 172000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 28000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -12579000, "free_cash_flow": 12323000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "2484218", "ebitda": "2559895", "netIncome": "918974", "grossProfit": "6404560", "depreciation": "None", "totalRevenue": "71925670", "costOfRevenue": "65521110", "interestIncome": "None", "incomeBeforeTax": "2637447", "interestExpense": "5679000", "operatingIncome": "2559895", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "1712000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "3844665", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "65521110", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "75677", "sellingGeneralAndAdministrative": "3964000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "842000", "commonStock": "104000", "currentDebt": "None", "investments": "None", "totalAssets": "134843000", "longTermDebt": "None", "shortTermDebt": "14457000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "10559000", "totalLiabilities": "124180000", "otherCurrentAssets": "12286213", "totalCurrentAssets": "26114000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "12588787", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "108729000", "currentAccountsPayable": "1795000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "115630000", "totalShareholderEquity": "10663000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "6540000", "totalCurrentLiabilities": "22943000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "101237000", "cashAndShortTermInvestments": "397000", "commonStockSharesOutstanding": "9620046", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "397000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-6339000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "None", "changeInInventory": "-196000", "operatingCashflow": "12151000", "capitalExpenditures": "172000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-12579000", "cashflowFromInvestment": "28000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "15638000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:19:39.187777+00:00", "is_restated": false, "income_statement": { "revenue": 124727000, "cost_of_revenue": 97964000, "gross_profit": 26763000, "ebit": 17320000, "ebitda": 56447000, "pretax_income": -6852000, "tax_provision": 197000, "net_income": -7049000, "net_income_to_common": -7049000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 221295000, "total_current_assets": 425627000, "total_assets": 3535513000, "short_term_debt": 126394000, "long_term_debt": 1457034000, "total_debt": 1583428000, "total_liabilities": 1853689000, "total_equity": 1681824000, "shares_outstanding": 88112500, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 42213000, "capital_expenditure": 91168000, "free_cash_flow": 133381000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 235642, "ticker_id": 666, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:19:39.187777+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "17320000", "ebitda": "56447000", "netIncome": "-7049000", "grossProfit": "26763000", "depreciation": "None", "totalRevenue": "124727000", "costOfRevenue": "97964000", "interestIncome": "9534000", "incomeBeforeTax": "-6852000", "interestExpense": "24172000", "operatingIncome": "7786000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "197000", "reportedCurrency": "EUR", "netInterestIncome": "-14638000", "nonInterestIncome": "None", "operatingExpenses": "18977000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "97964000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "39127000", "sellingGeneralAndAdministrative": "19915000", "netIncomeFromContinuingOperations": "-7049000" }, "balance": { "goodwill": "None", "inventory": "3784000", "commonStock": "51841000", "currentDebt": "None", "investments": "None", "totalAssets": "3535513000", "longTermDebt": "1457034000", "shortTermDebt": "126394000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "None", "reportedCurrency": "EUR", "retainedEarnings": "335227000", "totalLiabilities": "1853689000", "otherCurrentAssets": "15128000", "totalCurrentAssets": "425627000", "currentLongTermDebt": "124493000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "185420000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3109886000", "currentAccountsPayable": "76955000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1594603000", "totalShareholderEquity": "1681824000", "capitalLeaseObligations": "13076000", "otherCurrentLiabilities": "696000", "totalCurrentLiabilities": "326068000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1527621000", "cashAndShortTermInvestments": "221295000", "commonStockSharesOutstanding": "88112500", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "221295000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-7049000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "EUR", "changeInInventory": "-244000", "operatingCashflow": "42213000", "capitalExpenditures": "91168000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "118803000", "cashflowFromInvestment": "-90672000", "stockBasedCompensation": "663000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "39127000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 124727000, "cost_of_revenue": 97964000, "gross_profit": 26763000, "research_and_development": null, "selling_general_admin": 19915000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 17320000, "depreciation_amortisation": 39127000, "ebitda": 56447000, "interest_expense": 24172000, "interest_income": null, "other_non_operating": null, "pretax_income": -6852000, "tax_provision": 197000, "effective_tax_rate": null, "net_income": -7049000, "net_income_continuing_ops": -7049000, "net_income_to_common": -7049000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 221295000, "short_term_investments": null, "net_receivables": 185420000, "inventory": 3784000, "other_current_assets": null, "total_current_assets": 425627000, "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": 3109886000, "total_assets": 3535513000, "short_term_debt": 126394000, "accounts_payable": 76955000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 326068000, "long_term_debt": 1457034000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1527621000, "total_liabilities": 1853689000, "total_debt": 1583428000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 335227000, "total_equity": 1681824000, "shares_outstanding": 88112500, "operating_cash_flow": 42213000, "stock_based_compensation": 663000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 91168000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -90672000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 118803000, "free_cash_flow": 133381000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "17320000", "ebitda": "56447000", "netIncome": "-7049000", "grossProfit": "26763000", "depreciation": "None", "totalRevenue": "124727000", "costOfRevenue": "97964000", "interestIncome": "9534000", "incomeBeforeTax": "-6852000", "interestExpense": "24172000", "operatingIncome": "7786000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "197000", "reportedCurrency": "EUR", "netInterestIncome": "-14638000", "nonInterestIncome": "None", "operatingExpenses": "18977000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "97964000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "39127000", "sellingGeneralAndAdministrative": "19915000", "netIncomeFromContinuingOperations": "-7049000" }, "balance": { "goodwill": "None", "inventory": "3784000", "commonStock": "51841000", "currentDebt": "None", "investments": "None", "totalAssets": "3535513000", "longTermDebt": "1457034000", "shortTermDebt": "126394000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "None", "reportedCurrency": "EUR", "retainedEarnings": "335227000", "totalLiabilities": "1853689000", "otherCurrentAssets": "15128000", "totalCurrentAssets": "425627000", "currentLongTermDebt": "124493000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "185420000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3109886000", "currentAccountsPayable": "76955000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1594603000", "totalShareholderEquity": "1681824000", "capitalLeaseObligations": "13076000", "otherCurrentLiabilities": "696000", "totalCurrentLiabilities": "326068000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1527621000", "cashAndShortTermInvestments": "221295000", "commonStockSharesOutstanding": "88112500", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "221295000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-7049000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "EUR", "changeInInventory": "-244000", "operatingCashflow": "42213000", "capitalExpenditures": "91168000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "118803000", "cashflowFromInvestment": "-90672000", "stockBasedCompensation": "663000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "39127000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:19:39.187777+00:00", "is_restated": false, "income_statement": { "revenue": 165997627, "cost_of_revenue": 77198223, "gross_profit": 88799403, "ebit": 65224568, "ebitda": 98778934, "pretax_income": 49471688, "tax_provision": 2084269, "net_income": 47387418, "net_income_to_common": 47387418, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 151614395, "total_current_assets": 389790907, "total_assets": 3415220758, "short_term_debt": 117138086, "long_term_debt": 1494623000, "total_debt": 1611761086, "total_liabilities": 1912185209, "total_equity": 1503035549, "shares_outstanding": 87716897, "goodwill_and_intangibles": 19423721 }, "cash_flow": { "operating_cash_flow": 84178007, "capital_expenditure": 299415299, "free_cash_flow": 383593306, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 235643, "ticker_id": 666, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:19:39.187777+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "65224568", "ebitda": "98778934", "netIncome": "47387418", "grossProfit": "88799403", "depreciation": "None", "totalRevenue": "165997627", "costOfRevenue": "77198223", "interestIncome": "2698000", "incomeBeforeTax": "49471688", "interestExpense": "23033955", "operatingIncome": "65224568", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "2084269", "reportedCurrency": "EUR", "netInterestIncome": "-13496000", "nonInterestIncome": "None", "operatingExpenses": "23574835", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "77198223", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "33554366", "sellingGeneralAndAdministrative": "16800000", "netIncomeFromContinuingOperations": "47836000" }, "balance": { "goodwill": "17755433", "inventory": "3538491", "commonStock": "47123920", "currentDebt": "None", "investments": "None", "totalAssets": "3415220758", "longTermDebt": "1494623000", "shortTermDebt": "117138086", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "1668288", "reportedCurrency": "EUR", "retainedEarnings": "341467498", "totalLiabilities": "1912185209", "otherCurrentAssets": "13780131", "totalCurrentAssets": "389790907", "currentLongTermDebt": "116131000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "220857890", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3025429850", "currentAccountsPayable": "98166170", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1623601174", "totalShareholderEquity": "1503035549", "capitalLeaseObligations": "13539000", "otherCurrentLiabilities": "6969032", "totalCurrentLiabilities": "350934464", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1561250743", "cashAndShortTermInvestments": "151614395", "commonStockSharesOutstanding": "87716897", "intangibleAssetsExcludingGoodwill": "1668288", "cashAndCashEquivalentsAtCarryingValue": "151614395", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "47387418", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "EUR", "changeInInventory": "-654517", "operatingCashflow": "84178007", "capitalExpenditures": "299415299", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "182864645", "cashflowFromInvestment": "-325580994", "stockBasedCompensation": "459000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-8869", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "33554366", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 165997627, "cost_of_revenue": 77198223, "gross_profit": 88799403, "research_and_development": null, "selling_general_admin": 16800000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 65224568, "depreciation_amortisation": 33554366, "ebitda": 98778934, "interest_expense": 23033955, "interest_income": null, "other_non_operating": null, "pretax_income": 49471688, "tax_provision": 2084269, "effective_tax_rate": null, "net_income": 47387418, "net_income_continuing_ops": 47836000, "net_income_to_common": 47387418, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 151614395, "short_term_investments": null, "net_receivables": 220857890, "inventory": 3538491, "other_current_assets": null, "total_current_assets": 389790907, "net_ppe": null, "goodwill": 17755433, "intangible_assets": 1668288, "goodwill_and_intangibles": 19423721, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3025429850, "total_assets": 3415220758, "short_term_debt": 117138086, "accounts_payable": 98166170, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 350934464, "long_term_debt": 1494623000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1561250743, "total_liabilities": 1912185209, "total_debt": 1611761086, "preferred_stock": null, "minority_interest": null, "retained_earnings": 341467498, "total_equity": 1503035549, "shares_outstanding": 87716897, "operating_cash_flow": 84178007, "stock_based_compensation": 459000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 299415299, "acquisitions": null, "other_investing": null, "investing_cash_flow": -325580994, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 182864645, "free_cash_flow": 383593306, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "65224568", "ebitda": "98778934", "netIncome": "47387418", "grossProfit": "88799403", "depreciation": "None", "totalRevenue": "165997627", "costOfRevenue": "77198223", "interestIncome": "2698000", "incomeBeforeTax": "49471688", "interestExpense": "23033955", "operatingIncome": "65224568", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "2084269", "reportedCurrency": "EUR", "netInterestIncome": "-13496000", "nonInterestIncome": "None", "operatingExpenses": "23574835", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "77198223", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "33554366", "sellingGeneralAndAdministrative": "16800000", "netIncomeFromContinuingOperations": "47836000" }, "balance": { "goodwill": "17755433", "inventory": "3538491", "commonStock": "47123920", "currentDebt": "None", "investments": "None", "totalAssets": "3415220758", "longTermDebt": "1494623000", "shortTermDebt": "117138086", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "1668288", "reportedCurrency": "EUR", "retainedEarnings": "341467498", "totalLiabilities": "1912185209", "otherCurrentAssets": "13780131", "totalCurrentAssets": "389790907", "currentLongTermDebt": "116131000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "220857890", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3025429850", "currentAccountsPayable": "98166170", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1623601174", "totalShareholderEquity": "1503035549", "capitalLeaseObligations": "13539000", "otherCurrentLiabilities": "6969032", "totalCurrentLiabilities": "350934464", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1561250743", "cashAndShortTermInvestments": "151614395", "commonStockSharesOutstanding": "87716897", "intangibleAssetsExcludingGoodwill": "1668288", "cashAndCashEquivalentsAtCarryingValue": "151614395", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "47387418", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "EUR", "changeInInventory": "-654517", "operatingCashflow": "84178007", "capitalExpenditures": "299415299", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "182864645", "cashflowFromInvestment": "-325580994", "stockBasedCompensation": "459000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-8869", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "33554366", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:19:39.187777+00:00", "is_restated": false, "income_statement": { "revenue": 154250000, "cost_of_revenue": 58592000, "gross_profit": 95658000, "ebit": 79348000, "ebitda": 108454000, "pretax_income": 66799000, "tax_provision": 2184000, "net_income": 64615000, "net_income_to_common": 64615000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 217757000, "total_current_assets": 395510000, "total_assets": 3056062000, "short_term_debt": 240655000, "long_term_debt": 1180823000, "total_debt": 1421478000, "total_liabilities": 1610072000, "total_equity": 1445990000, "shares_outstanding": 93198176, "goodwill_and_intangibles": 22657529 }, "cash_flow": { "operating_cash_flow": 214030000, "capital_expenditure": 258153000, "free_cash_flow": 472183000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 235645, "ticker_id": 666, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:19:39.187777+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "79348000", "ebitda": "108454000", "netIncome": "64615000", "grossProfit": "95658000", "depreciation": "None", "totalRevenue": "154250000", "costOfRevenue": "58592000", "interestIncome": "335000", "incomeBeforeTax": "66799000", "interestExpense": "12549000", "operatingIncome": "79683000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "2184000", "reportedCurrency": "EUR", "netInterestIncome": "-12884000", "nonInterestIncome": "None", "operatingExpenses": "15975000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "58592000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "29106000", "sellingGeneralAndAdministrative": "17627000", "netIncomeFromContinuingOperations": "64615000" }, "balance": { "goodwill": "None", "inventory": "2871000", "commonStock": "47144000", "currentDebt": "None", "investments": "None", "totalAssets": "3056062000", "longTermDebt": "1180823000", "shortTermDebt": "240655000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "22657529", "reportedCurrency": "EUR", "retainedEarnings": "293318000", "totalLiabilities": "1610072000", "otherCurrentAssets": "17837000", "totalCurrentAssets": "395510000", "currentLongTermDebt": "239416000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "157045000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2660552000", "currentAccountsPayable": "46509000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1433020000", "totalShareholderEquity": "1445990000", "capitalLeaseObligations": "12781000", "otherCurrentLiabilities": "7800000", "totalCurrentLiabilities": "371241000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1238831000", "cashAndShortTermInvestments": "217757000", "commonStockSharesOutstanding": "93198176", "intangibleAssetsExcludingGoodwill": "22657529", "cashAndCashEquivalentsAtCarryingValue": "217757000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "64615000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "EUR", "changeInInventory": "-602000", "operatingCashflow": "214030000", "capitalExpenditures": "258153000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "208903000", "cashflowFromInvestment": "-258207000", "stockBasedCompensation": "510000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-67972", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "29106000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 154250000, "cost_of_revenue": 58592000, "gross_profit": 95658000, "research_and_development": null, "selling_general_admin": 17627000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 79348000, "depreciation_amortisation": 29106000, "ebitda": 108454000, "interest_expense": 12549000, "interest_income": null, "other_non_operating": null, "pretax_income": 66799000, "tax_provision": 2184000, "effective_tax_rate": null, "net_income": 64615000, "net_income_continuing_ops": 64615000, "net_income_to_common": 64615000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 217757000, "short_term_investments": null, "net_receivables": 157045000, "inventory": 2871000, "other_current_assets": null, "total_current_assets": 395510000, "net_ppe": null, "goodwill": null, "intangible_assets": 22657529, "goodwill_and_intangibles": 22657529, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2660552000, "total_assets": 3056062000, "short_term_debt": 240655000, "accounts_payable": 46509000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 371241000, "long_term_debt": 1180823000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1238831000, "total_liabilities": 1610072000, "total_debt": 1421478000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 293318000, "total_equity": 1445990000, "shares_outstanding": 93198176, "operating_cash_flow": 214030000, "stock_based_compensation": 510000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 258153000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -258207000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 208903000, "free_cash_flow": 472183000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "79348000", "ebitda": "108454000", "netIncome": "64615000", "grossProfit": "95658000", "depreciation": "None", "totalRevenue": "154250000", "costOfRevenue": "58592000", "interestIncome": "335000", "incomeBeforeTax": "66799000", "interestExpense": "12549000", "operatingIncome": "79683000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "2184000", "reportedCurrency": "EUR", "netInterestIncome": "-12884000", "nonInterestIncome": "None", "operatingExpenses": "15975000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "58592000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "29106000", "sellingGeneralAndAdministrative": "17627000", "netIncomeFromContinuingOperations": "64615000" }, "balance": { "goodwill": "None", "inventory": "2871000", "commonStock": "47144000", "currentDebt": "None", "investments": "None", "totalAssets": "3056062000", "longTermDebt": "1180823000", "shortTermDebt": "240655000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "22657529", "reportedCurrency": "EUR", "retainedEarnings": "293318000", "totalLiabilities": "1610072000", "otherCurrentAssets": "17837000", "totalCurrentAssets": "395510000", "currentLongTermDebt": "239416000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "157045000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2660552000", "currentAccountsPayable": "46509000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1433020000", "totalShareholderEquity": "1445990000", "capitalLeaseObligations": "12781000", "otherCurrentLiabilities": "7800000", "totalCurrentLiabilities": "371241000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1238831000", "cashAndShortTermInvestments": "217757000", "commonStockSharesOutstanding": "93198176", "intangibleAssetsExcludingGoodwill": "22657529", "cashAndCashEquivalentsAtCarryingValue": "217757000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "64615000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "EUR", "changeInInventory": "-602000", "operatingCashflow": "214030000", "capitalExpenditures": "258153000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "208903000", "cashflowFromInvestment": "-258207000", "stockBasedCompensation": "510000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-67972", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "29106000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:19:39.187777+00:00", "is_restated": false, "income_statement": { "revenue": 233061000, "cost_of_revenue": 55676000, "gross_profit": 177385000, "ebit": 163124000, "ebitda": 189125000, "pretax_income": 168096000, "tax_provision": 2161000, "net_income": 165935000, "net_income_to_common": 165935000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 53030000, "total_current_assets": 352670000, "total_assets": 2769469000, "short_term_debt": 206495000, "long_term_debt": 993600000, "total_debt": 1200095000, "total_liabilities": 1398542000, "total_equity": 1370927000, "shares_outstanding": 87973431, "goodwill_and_intangibles": 19106000 }, "cash_flow": { "operating_cash_flow": 51103000, "capital_expenditure": 206495000, "free_cash_flow": 257598000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 235646, "ticker_id": 666, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:19:39.187777+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "163124000", "ebitda": "189125000", "netIncome": "165935000", "grossProfit": "177385000", "depreciation": "None", "totalRevenue": "233061000", "costOfRevenue": "55676000", "interestIncome": "4477000", "incomeBeforeTax": "168096000", "interestExpense": "495000", "operatingIncome": "163124000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "2161000", "reportedCurrency": "EUR", "netInterestIncome": "4972000", "nonInterestIncome": "None", "operatingExpenses": "14261000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "55676000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "26001000", "sellingGeneralAndAdministrative": "16979000", "netIncomeFromContinuingOperations": "165935000" }, "balance": { "goodwill": "None", "inventory": "2269000", "commonStock": "47144000", "currentDebt": "None", "investments": "None", "totalAssets": "2769469000", "longTermDebt": "993600000", "shortTermDebt": "206495000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "19106000", "reportedCurrency": "EUR", "retainedEarnings": "228193000", "totalLiabilities": "1398542000", "otherCurrentAssets": "31532000", "totalCurrentAssets": "352670000", "currentLongTermDebt": "204785000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "265839000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2416799000", "currentAccountsPayable": "52237000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1210228000", "totalShareholderEquity": "1370927000", "capitalLeaseObligations": "11843000", "otherCurrentLiabilities": "15273000", "totalCurrentLiabilities": "357837000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1040705000", "cashAndShortTermInvestments": "53030000", "commonStockSharesOutstanding": "87973431", "intangibleAssetsExcludingGoodwill": "19106000", "cashAndCashEquivalentsAtCarryingValue": "53030000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "165935000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "EUR", "changeInInventory": "1310000", "operatingCashflow": "51103000", "capitalExpenditures": "206495000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "114315000", "cashflowFromInvestment": "-206494000", "stockBasedCompensation": "483000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1716000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "25718000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 233061000, "cost_of_revenue": 55676000, "gross_profit": 177385000, "research_and_development": null, "selling_general_admin": 16979000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 163124000, "depreciation_amortisation": 26001000, "ebitda": 189125000, "interest_expense": 495000, "interest_income": null, "other_non_operating": null, "pretax_income": 168096000, "tax_provision": 2161000, "effective_tax_rate": null, "net_income": 165935000, "net_income_continuing_ops": 165935000, "net_income_to_common": 165935000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 53030000, "short_term_investments": null, "net_receivables": 265839000, "inventory": 2269000, "other_current_assets": null, "total_current_assets": 352670000, "net_ppe": null, "goodwill": null, "intangible_assets": 19106000, "goodwill_and_intangibles": 19106000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2416799000, "total_assets": 2769469000, "short_term_debt": 206495000, "accounts_payable": 52237000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 357837000, "long_term_debt": 993600000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1040705000, "total_liabilities": 1398542000, "total_debt": 1200095000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 228193000, "total_equity": 1370927000, "shares_outstanding": 87973431, "operating_cash_flow": 51103000, "stock_based_compensation": 483000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 206495000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -206494000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 114315000, "free_cash_flow": 257598000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "163124000", "ebitda": "189125000", "netIncome": "165935000", "grossProfit": "177385000", "depreciation": "None", "totalRevenue": "233061000", "costOfRevenue": "55676000", "interestIncome": "4477000", "incomeBeforeTax": "168096000", "interestExpense": "495000", "operatingIncome": "163124000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "2161000", "reportedCurrency": "EUR", "netInterestIncome": "4972000", "nonInterestIncome": "None", "operatingExpenses": "14261000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "55676000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "26001000", "sellingGeneralAndAdministrative": "16979000", "netIncomeFromContinuingOperations": "165935000" }, "balance": { "goodwill": "None", "inventory": "2269000", "commonStock": "47144000", "currentDebt": "None", "investments": "None", "totalAssets": "2769469000", "longTermDebt": "993600000", "shortTermDebt": "206495000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "19106000", "reportedCurrency": "EUR", "retainedEarnings": "228193000", "totalLiabilities": "1398542000", "otherCurrentAssets": "31532000", "totalCurrentAssets": "352670000", "currentLongTermDebt": "204785000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "265839000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2416799000", "currentAccountsPayable": "52237000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1210228000", "totalShareholderEquity": "1370927000", "capitalLeaseObligations": "11843000", "otherCurrentLiabilities": "15273000", "totalCurrentLiabilities": "357837000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1040705000", "cashAndShortTermInvestments": "53030000", "commonStockSharesOutstanding": "87973431", "intangibleAssetsExcludingGoodwill": "19106000", "cashAndCashEquivalentsAtCarryingValue": "53030000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "165935000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "EUR", "changeInInventory": "1310000", "operatingCashflow": "51103000", "capitalExpenditures": "206495000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "114315000", "cashflowFromInvestment": "-206494000", "stockBasedCompensation": "483000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1716000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "25718000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:19:39.187777+00:00", "is_restated": false, "income_statement": { "revenue": 65474000, "cost_of_revenue": 44558000, "gross_profit": 20916000, "ebit": 4830000, "ebitda": 23371000, "pretax_income": 3029000, "tax_provision": 1231000, "net_income": 1798000, "net_income_to_common": 1798000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 94106000, "total_current_assets": 241992000, "total_assets": 2463647000, "short_term_debt": 64571000, "long_term_debt": 995471000, "total_debt": 1060042000, "total_liabilities": 1238109000, "total_equity": 1225538000, "shares_outstanding": 87716011, "goodwill_and_intangibles": 18644000 }, "cash_flow": { "operating_cash_flow": 20387000, "capital_expenditure": 466709000, "free_cash_flow": 487096000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 235647, "ticker_id": 666, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:19:39.187777+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "4830000", "ebitda": "23371000", "netIncome": "1798000", "grossProfit": "20916000", "depreciation": "None", "totalRevenue": "65474000", "costOfRevenue": "44558000", "interestIncome": "270000", "incomeBeforeTax": "3029000", "interestExpense": "2071000", "operatingIncome": "4830000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "1231000", "reportedCurrency": "EUR", "netInterestIncome": "-1801000", "nonInterestIncome": "None", "operatingExpenses": "16086000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "44558000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "18541000", "sellingGeneralAndAdministrative": "16222000", "netIncomeFromContinuingOperations": "1798000" }, "balance": { "goodwill": "None", "inventory": "3579000", "commonStock": "47144000", "currentDebt": "None", "investments": "None", "totalAssets": "2463647000", "longTermDebt": "995471000", "shortTermDebt": "64571000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "18644000", "reportedCurrency": "EUR", "retainedEarnings": "61775000", "totalLiabilities": "1238109000", "otherCurrentAssets": "14410000", "totalCurrentAssets": "241992000", "currentLongTermDebt": "63736000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "129897000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2221655000", "currentAccountsPayable": "36251000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1070080000", "totalShareholderEquity": "1225538000", "capitalLeaseObligations": "10873000", "otherCurrentLiabilities": "1350000", "totalCurrentLiabilities": "203003000", "otherNonCurrentLiabilities": "1000", "totalNonCurrentLiabilities": "1035106000", "cashAndShortTermInvestments": "94106000", "commonStockSharesOutstanding": "87716011", "intangibleAssetsExcludingGoodwill": "18644000", "cashAndCashEquivalentsAtCarryingValue": "94106000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1798000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "EUR", "changeInInventory": "-2540000", "operatingCashflow": "20387000", "capitalExpenditures": "466709000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "482041000", "cashflowFromInvestment": "-466786000", "stockBasedCompensation": "619000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "18824000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 65474000, "cost_of_revenue": 44558000, "gross_profit": 20916000, "research_and_development": null, "selling_general_admin": 16222000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 4830000, "depreciation_amortisation": 18541000, "ebitda": 23371000, "interest_expense": 2071000, "interest_income": null, "other_non_operating": null, "pretax_income": 3029000, "tax_provision": 1231000, "effective_tax_rate": null, "net_income": 1798000, "net_income_continuing_ops": 1798000, "net_income_to_common": 1798000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 94106000, "short_term_investments": null, "net_receivables": 129897000, "inventory": 3579000, "other_current_assets": null, "total_current_assets": 241992000, "net_ppe": null, "goodwill": null, "intangible_assets": 18644000, "goodwill_and_intangibles": 18644000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2221655000, "total_assets": 2463647000, "short_term_debt": 64571000, "accounts_payable": 36251000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 203003000, "long_term_debt": 995471000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1035106000, "total_liabilities": 1238109000, "total_debt": 1060042000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 61775000, "total_equity": 1225538000, "shares_outstanding": 87716011, "operating_cash_flow": 20387000, "stock_based_compensation": 619000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 466709000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -466786000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 482041000, "free_cash_flow": 487096000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "4830000", "ebitda": "23371000", "netIncome": "1798000", "grossProfit": "20916000", "depreciation": "None", "totalRevenue": "65474000", "costOfRevenue": "44558000", "interestIncome": "270000", "incomeBeforeTax": "3029000", "interestExpense": "2071000", "operatingIncome": "4830000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "1231000", "reportedCurrency": "EUR", "netInterestIncome": "-1801000", "nonInterestIncome": "None", "operatingExpenses": "16086000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "44558000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "18541000", "sellingGeneralAndAdministrative": "16222000", "netIncomeFromContinuingOperations": "1798000" }, "balance": { "goodwill": "None", "inventory": "3579000", "commonStock": "47144000", "currentDebt": "None", "investments": "None", "totalAssets": "2463647000", "longTermDebt": "995471000", "shortTermDebt": "64571000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "18644000", "reportedCurrency": "EUR", "retainedEarnings": "61775000", "totalLiabilities": "1238109000", "otherCurrentAssets": "14410000", "totalCurrentAssets": "241992000", "currentLongTermDebt": "63736000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "129897000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2221655000", "currentAccountsPayable": "36251000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1070080000", "totalShareholderEquity": "1225538000", "capitalLeaseObligations": "10873000", "otherCurrentLiabilities": "1350000", "totalCurrentLiabilities": "203003000", "otherNonCurrentLiabilities": "1000", "totalNonCurrentLiabilities": "1035106000", "cashAndShortTermInvestments": "94106000", "commonStockSharesOutstanding": "87716011", "intangibleAssetsExcludingGoodwill": "18644000", "cashAndCashEquivalentsAtCarryingValue": "94106000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1798000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "EUR", "changeInInventory": "-2540000", "operatingCashflow": "20387000", "capitalExpenditures": "466709000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "482041000", "cashflowFromInvestment": "-466786000", "stockBasedCompensation": "619000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "18824000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:19:39.187777+00:00", "is_restated": false, "income_statement": { "revenue": 85953000, "cost_of_revenue": 36752000, "gross_profit": 49201000, "ebit": 37603000, "ebitda": 60689000, "pretax_income": 38050000, "tax_provision": 797000, "net_income": 37253000, "net_income_to_common": 37253000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 58464000, "total_current_assets": 188616000, "total_assets": 1937016000, "short_term_debt": 32437000, "long_term_debt": 539854000, "total_debt": 572291000, "total_liabilities": 703122000, "total_equity": 1233894000, "shares_outstanding": 87716011, "goodwill_and_intangibles": 18190000 }, "cash_flow": { "operating_cash_flow": 48331000, "capital_expenditure": 66686000, "free_cash_flow": 115017000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 235648, "ticker_id": 666, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:19:39.187777+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "37603000", "ebitda": "60689000", "netIncome": "37253000", "grossProfit": "49201000", "depreciation": "None", "totalRevenue": "85953000", "costOfRevenue": "36752000", "interestIncome": "167000", "incomeBeforeTax": "38050000", "interestExpense": "1663000", "operatingIncome": "37603000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "797000", "reportedCurrency": "EUR", "netInterestIncome": "1830000", "nonInterestIncome": "None", "operatingExpenses": "11598000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "36752000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "23086000", "sellingGeneralAndAdministrative": "26735000", "netIncomeFromContinuingOperations": "37253000" }, "balance": { "goodwill": "17763000", "inventory": "1039000", "commonStock": "47144000", "currentDebt": "None", "investments": "None", "totalAssets": "1937016000", "longTermDebt": "539854000", "shortTermDebt": "32437000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "427000", "reportedCurrency": "EUR", "retainedEarnings": "59358000", "totalLiabilities": "703122000", "otherCurrentAssets": "28518000", "totalCurrentAssets": "188616000", "currentLongTermDebt": "31163000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "100595000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1748400000", "currentAccountsPayable": "11577000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "581988000", "totalShareholderEquity": "1233894000", "capitalLeaseObligations": "10971000", "otherCurrentLiabilities": "33291000", "totalCurrentLiabilities": "123647000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "579475000", "cashAndShortTermInvestments": "58464000", "commonStockSharesOutstanding": "87716011", "intangibleAssetsExcludingGoodwill": "427000", "cashAndCashEquivalentsAtCarryingValue": "58464000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "37253000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "EUR", "changeInInventory": "301000", "operatingCashflow": "48331000", "capitalExpenditures": "66686000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-20462000", "cashflowFromInvestment": "-66654000", "stockBasedCompensation": "491000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5312", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "23603000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 85953000, "cost_of_revenue": 36752000, "gross_profit": 49201000, "research_and_development": null, "selling_general_admin": 26735000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 37603000, "depreciation_amortisation": 23086000, "ebitda": 60689000, "interest_expense": 1663000, "interest_income": null, "other_non_operating": null, "pretax_income": 38050000, "tax_provision": 797000, "effective_tax_rate": null, "net_income": 37253000, "net_income_continuing_ops": 37253000, "net_income_to_common": 37253000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 58464000, "short_term_investments": null, "net_receivables": 100595000, "inventory": 1039000, "other_current_assets": null, "total_current_assets": 188616000, "net_ppe": null, "goodwill": 17763000, "intangible_assets": 427000, "goodwill_and_intangibles": 18190000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1748400000, "total_assets": 1937016000, "short_term_debt": 32437000, "accounts_payable": 11577000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 123647000, "long_term_debt": 539854000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 579475000, "total_liabilities": 703122000, "total_debt": 572291000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 59358000, "total_equity": 1233894000, "shares_outstanding": 87716011, "operating_cash_flow": 48331000, "stock_based_compensation": 491000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 66686000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -66654000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -20462000, "free_cash_flow": 115017000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "37603000", "ebitda": "60689000", "netIncome": "37253000", "grossProfit": "49201000", "depreciation": "None", "totalRevenue": "85953000", "costOfRevenue": "36752000", "interestIncome": "167000", "incomeBeforeTax": "38050000", "interestExpense": "1663000", "operatingIncome": "37603000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "797000", "reportedCurrency": "EUR", "netInterestIncome": "1830000", "nonInterestIncome": "None", "operatingExpenses": "11598000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "36752000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "23086000", "sellingGeneralAndAdministrative": "26735000", "netIncomeFromContinuingOperations": "37253000" }, "balance": { "goodwill": "17763000", "inventory": "1039000", "commonStock": "47144000", "currentDebt": "None", "investments": "None", "totalAssets": "1937016000", "longTermDebt": "539854000", "shortTermDebt": "32437000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "427000", "reportedCurrency": "EUR", "retainedEarnings": "59358000", "totalLiabilities": "703122000", "otherCurrentAssets": "28518000", "totalCurrentAssets": "188616000", "currentLongTermDebt": "31163000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "100595000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1748400000", "currentAccountsPayable": "11577000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "581988000", "totalShareholderEquity": "1233894000", "capitalLeaseObligations": "10971000", "otherCurrentLiabilities": "33291000", "totalCurrentLiabilities": "123647000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "579475000", "cashAndShortTermInvestments": "58464000", "commonStockSharesOutstanding": "87716011", "intangibleAssetsExcludingGoodwill": "427000", "cashAndCashEquivalentsAtCarryingValue": "58464000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "37253000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "EUR", "changeInInventory": "301000", "operatingCashflow": "48331000", "capitalExpenditures": "66686000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-20462000", "cashflowFromInvestment": "-66654000", "stockBasedCompensation": "491000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5312", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "23603000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:19:39.187777+00:00", "is_restated": false, "income_statement": { "revenue": 80567000, "cost_of_revenue": 33098000, "gross_profit": 47469000, "ebit": 33204000, "ebitda": 42722000, "pretax_income": 28157000, "tax_provision": 494000, "net_income": 27663000, "net_income_to_common": 27663000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 91854000, "total_current_assets": 185714000, "total_assets": 1827571000, "short_term_debt": 33723000, "long_term_debt": 546753000, "total_debt": 580476000, "total_liabilities": 695171000, "total_equity": 1132400000, "shares_outstanding": 87739250, "goodwill_and_intangibles": 16720001 }, "cash_flow": { "operating_cash_flow": 27470000, "capital_expenditure": 253106000, "free_cash_flow": 280576000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 235650, "ticker_id": 666, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:19:39.187777+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "33204000", "ebitda": "42722000", "netIncome": "27663000", "grossProfit": "47469000", "depreciation": "None", "totalRevenue": "80567000", "costOfRevenue": "33098000", "interestIncome": "1735000", "incomeBeforeTax": "28157000", "interestExpense": "3312000", "operatingIncome": "33204000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "494000", "reportedCurrency": "EUR", "netInterestIncome": "-5047000", "nonInterestIncome": "None", "operatingExpenses": "14265000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "33098000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "9518000", "sellingGeneralAndAdministrative": "14866000", "netIncomeFromContinuingOperations": "27663000" }, "balance": { "goodwill": "1", "inventory": "1351000", "commonStock": "47144000", "currentDebt": "None", "investments": "None", "totalAssets": "1827571000", "longTermDebt": "546753000", "shortTermDebt": "33723000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "16720000", "reportedCurrency": "EUR", "retainedEarnings": "21614000", "totalLiabilities": "695171000", "otherCurrentAssets": "15627000", "totalCurrentAssets": "185714000", "currentLongTermDebt": "32568000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "76882000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1641857000", "currentAccountsPayable": "37745000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "590085000", "totalShareholderEquity": "1132400000", "capitalLeaseObligations": "10764000", "otherCurrentLiabilities": "7364000", "totalCurrentLiabilities": "101961000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "593210000", "cashAndShortTermInvestments": "91854000", "commonStockSharesOutstanding": "87739250", "intangibleAssetsExcludingGoodwill": "16720000", "cashAndCashEquivalentsAtCarryingValue": "91854000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "27663000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "EUR", "changeInInventory": "-398000", "operatingCashflow": "27470000", "capitalExpenditures": "253106000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "228073000", "cashflowFromInvestment": "-253105000", "stockBasedCompensation": "480000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1283000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "9912000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 80567000, "cost_of_revenue": 33098000, "gross_profit": 47469000, "research_and_development": null, "selling_general_admin": 14866000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 33204000, "depreciation_amortisation": 9518000, "ebitda": 42722000, "interest_expense": 3312000, "interest_income": null, "other_non_operating": null, "pretax_income": 28157000, "tax_provision": 494000, "effective_tax_rate": null, "net_income": 27663000, "net_income_continuing_ops": 27663000, "net_income_to_common": 27663000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 91854000, "short_term_investments": null, "net_receivables": 76882000, "inventory": 1351000, "other_current_assets": null, "total_current_assets": 185714000, "net_ppe": null, "goodwill": 1, "intangible_assets": 16720000, "goodwill_and_intangibles": 16720001, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1641857000, "total_assets": 1827571000, "short_term_debt": 33723000, "accounts_payable": 37745000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 101961000, "long_term_debt": 546753000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 593210000, "total_liabilities": 695171000, "total_debt": 580476000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 21614000, "total_equity": 1132400000, "shares_outstanding": 87739250, "operating_cash_flow": 27470000, "stock_based_compensation": 480000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 253106000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -253105000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 228073000, "free_cash_flow": 280576000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "33204000", "ebitda": "42722000", "netIncome": "27663000", "grossProfit": "47469000", "depreciation": "None", "totalRevenue": "80567000", "costOfRevenue": "33098000", "interestIncome": "1735000", "incomeBeforeTax": "28157000", "interestExpense": "3312000", "operatingIncome": "33204000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "494000", "reportedCurrency": "EUR", "netInterestIncome": "-5047000", "nonInterestIncome": "None", "operatingExpenses": "14265000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "33098000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "9518000", "sellingGeneralAndAdministrative": "14866000", "netIncomeFromContinuingOperations": "27663000" }, "balance": { "goodwill": "1", "inventory": "1351000", "commonStock": "47144000", "currentDebt": "None", "investments": "None", "totalAssets": "1827571000", "longTermDebt": "546753000", "shortTermDebt": "33723000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "16720000", "reportedCurrency": "EUR", "retainedEarnings": "21614000", "totalLiabilities": "695171000", "otherCurrentAssets": "15627000", "totalCurrentAssets": "185714000", "currentLongTermDebt": "32568000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "76882000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1641857000", "currentAccountsPayable": "37745000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "590085000", "totalShareholderEquity": "1132400000", "capitalLeaseObligations": "10764000", "otherCurrentLiabilities": "7364000", "totalCurrentLiabilities": "101961000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "593210000", "cashAndShortTermInvestments": "91854000", "commonStockSharesOutstanding": "87739250", "intangibleAssetsExcludingGoodwill": "16720000", "cashAndCashEquivalentsAtCarryingValue": "91854000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "27663000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "EUR", "changeInInventory": "-398000", "operatingCashflow": "27470000", "capitalExpenditures": "253106000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "228073000", "cashflowFromInvestment": "-253105000", "stockBasedCompensation": "480000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1283000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "9912000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:19:39.187777+00:00", "is_restated": false, "income_statement": { "revenue": 63155000, "cost_of_revenue": 30419000, "gross_profit": 32735999, "ebit": 18730000, "ebitda": 32037999, "pretax_income": 22044000, "tax_provision": 1098000, "net_income": 20946000, "net_income_to_common": 20946000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 93050000, "total_current_assets": 175807000, "total_assets": 1589528000, "short_term_debt": 5606000, "long_term_debt": 335028000, "total_debt": 340634000, "total_liabilities": 438213000, "total_equity": 1151315000, "shares_outstanding": 87739250, "goodwill_and_intangibles": 17440000 }, "cash_flow": { "operating_cash_flow": 4161000, "capital_expenditure": 194293000, "free_cash_flow": 198454000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 235651, "ticker_id": 666, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:19:39.187777+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "18730000", "ebitda": "32037999", "netIncome": "20946000", "grossProfit": "32735999", "depreciation": "None", "totalRevenue": "63155000", "costOfRevenue": "30419000", "interestIncome": "4456000", "incomeBeforeTax": "22044000", "interestExpense": "1142000", "operatingIncome": "18730000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "1098000", "reportedCurrency": "EUR", "netInterestIncome": "3314000", "nonInterestIncome": "None", "operatingExpenses": "14006000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "30419000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "13307999", "sellingGeneralAndAdministrative": "14133000", "netIncomeFromContinuingOperations": "20946000" }, "balance": { "goodwill": "None", "inventory": "947000", "commonStock": "47144000", "currentDebt": "None", "investments": "None", "totalAssets": "1589528000", "longTermDebt": "335028000", "shortTermDebt": "5606000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "17440000", "reportedCurrency": "EUR", "retainedEarnings": "-6529000", "totalLiabilities": "438213000", "otherCurrentAssets": "23833000", "totalCurrentAssets": "175807000", "currentLongTermDebt": "4344000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "57977000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1413721000", "currentAccountsPayable": "42279000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "350493000", "totalShareholderEquity": "1151315000", "capitalLeaseObligations": "11121000", "otherCurrentLiabilities": "28379000", "totalCurrentLiabilities": "76747000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "361466000", "cashAndShortTermInvestments": "93050000", "commonStockSharesOutstanding": "87739250", "intangibleAssetsExcludingGoodwill": "17440000", "cashAndCashEquivalentsAtCarryingValue": "93050000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "20946000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "EUR", "changeInInventory": "10542914", "operatingCashflow": "4161000", "capitalExpenditures": "194293000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "73686000", "cashflowFromInvestment": "-194120000", "stockBasedCompensation": "419000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "13047000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 63155000, "cost_of_revenue": 30419000, "gross_profit": 32735999, "research_and_development": null, "selling_general_admin": 14133000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 18730000, "depreciation_amortisation": 13307999, "ebitda": 32037999, "interest_expense": 1142000, "interest_income": null, "other_non_operating": null, "pretax_income": 22044000, "tax_provision": 1098000, "effective_tax_rate": null, "net_income": 20946000, "net_income_continuing_ops": 20946000, "net_income_to_common": 20946000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 93050000, "short_term_investments": null, "net_receivables": 57977000, "inventory": 947000, "other_current_assets": null, "total_current_assets": 175807000, "net_ppe": null, "goodwill": null, "intangible_assets": 17440000, "goodwill_and_intangibles": 17440000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1413721000, "total_assets": 1589528000, "short_term_debt": 5606000, "accounts_payable": 42279000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 76747000, "long_term_debt": 335028000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 361466000, "total_liabilities": 438213000, "total_debt": 340634000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -6529000, "total_equity": 1151315000, "shares_outstanding": 87739250, "operating_cash_flow": 4161000, "stock_based_compensation": 419000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 194293000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -194120000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 73686000, "free_cash_flow": 198454000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "18730000", "ebitda": "32037999", "netIncome": "20946000", "grossProfit": "32735999", "depreciation": "None", "totalRevenue": "63155000", "costOfRevenue": "30419000", "interestIncome": "4456000", "incomeBeforeTax": "22044000", "interestExpense": "1142000", "operatingIncome": "18730000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "1098000", "reportedCurrency": "EUR", "netInterestIncome": "3314000", "nonInterestIncome": "None", "operatingExpenses": "14006000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "30419000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "13307999", "sellingGeneralAndAdministrative": "14133000", "netIncomeFromContinuingOperations": "20946000" }, "balance": { "goodwill": "None", "inventory": "947000", "commonStock": "47144000", "currentDebt": "None", "investments": "None", "totalAssets": "1589528000", "longTermDebt": "335028000", "shortTermDebt": "5606000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "17440000", "reportedCurrency": "EUR", "retainedEarnings": "-6529000", "totalLiabilities": "438213000", "otherCurrentAssets": "23833000", "totalCurrentAssets": "175807000", "currentLongTermDebt": "4344000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "57977000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1413721000", "currentAccountsPayable": "42279000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "350493000", "totalShareholderEquity": "1151315000", "capitalLeaseObligations": "11121000", "otherCurrentLiabilities": "28379000", "totalCurrentLiabilities": "76747000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "361466000", "cashAndShortTermInvestments": "93050000", "commonStockSharesOutstanding": "87739250", "intangibleAssetsExcludingGoodwill": "17440000", "cashAndCashEquivalentsAtCarryingValue": "93050000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "20946000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "EUR", "changeInInventory": "10542914", "operatingCashflow": "4161000", "capitalExpenditures": "194293000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "73686000", "cashflowFromInvestment": "-194120000", "stockBasedCompensation": "419000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "13047000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:19:39.187777+00:00", "is_restated": false, "income_statement": { "revenue": 19063000, "cost_of_revenue": 26979000, "gross_profit": -7916000, "ebit": -20093000, "ebitda": -10321000, "pretax_income": -20774000, "tax_provision": 19000, "net_income": -20793000, "net_income_to_common": -20793000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 209130000, "total_current_assets": 264468000, "total_assets": 1484291000, "short_term_debt": 4699000, "long_term_debt": 254591000, "total_debt": 259290000, "total_liabilities": 369156000, "total_equity": 1115135000, "shares_outstanding": 86637500, "goodwill_and_intangibles": 17236000 }, "cash_flow": { "operating_cash_flow": 13139000, "capital_expenditure": 101867000, "free_cash_flow": 115006000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 235652, "ticker_id": 666, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:19:39.187777+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-20093000", "ebitda": "-10321000", "netIncome": "-20793000", "grossProfit": "-7916000", "depreciation": "None", "totalRevenue": "19063000", "costOfRevenue": "26979000", "interestIncome": "406000", "incomeBeforeTax": "-20774000", "interestExpense": "1087000", "operatingIncome": "-20093000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "19000", "reportedCurrency": "EUR", "netInterestIncome": "-681000", "nonInterestIncome": "None", "operatingExpenses": "12177000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "26979000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "9772000", "sellingGeneralAndAdministrative": "12797000", "netIncomeFromContinuingOperations": "-20793000" }, "balance": { "goodwill": "None", "inventory": "1860000", "commonStock": "47140000", "currentDebt": "None", "investments": "None", "totalAssets": "1484291000", "longTermDebt": "254591000", "shortTermDebt": "4699000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "17236000", "reportedCurrency": "EUR", "retainedEarnings": "-27894000", "totalLiabilities": "369156000", "otherCurrentAssets": "15389000", "totalCurrentAssets": "264468000", "currentLongTermDebt": "3281000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "38089000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1219823000", "currentAccountsPayable": "49115000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "269148000", "totalShareholderEquity": "1115135000", "capitalLeaseObligations": "11276000", "otherCurrentLiabilities": "2932000", "totalCurrentLiabilities": "74833000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "294323000", "cashAndShortTermInvestments": "209130000", "commonStockSharesOutstanding": "86637500", "intangibleAssetsExcludingGoodwill": "17236000", "cashAndCashEquivalentsAtCarryingValue": "209130000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-20793000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "EUR", "changeInInventory": "-26000", "operatingCashflow": "13139000", "capitalExpenditures": "101867000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "200689000", "cashflowFromInvestment": "-101867000", "stockBasedCompensation": "272000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "10033000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 19063000, "cost_of_revenue": 26979000, "gross_profit": -7916000, "research_and_development": null, "selling_general_admin": 12797000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -20093000, "depreciation_amortisation": 9772000, "ebitda": -10321000, "interest_expense": 1087000, "interest_income": null, "other_non_operating": null, "pretax_income": -20774000, "tax_provision": 19000, "effective_tax_rate": null, "net_income": -20793000, "net_income_continuing_ops": -20793000, "net_income_to_common": -20793000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 209130000, "short_term_investments": null, "net_receivables": 38089000, "inventory": 1860000, "other_current_assets": null, "total_current_assets": 264468000, "net_ppe": null, "goodwill": null, "intangible_assets": 17236000, "goodwill_and_intangibles": 17236000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1219823000, "total_assets": 1484291000, "short_term_debt": 4699000, "accounts_payable": 49115000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 74833000, "long_term_debt": 254591000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 294323000, "total_liabilities": 369156000, "total_debt": 259290000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -27894000, "total_equity": 1115135000, "shares_outstanding": 86637500, "operating_cash_flow": 13139000, "stock_based_compensation": 272000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 101867000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -101867000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 200689000, "free_cash_flow": 115006000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-20093000", "ebitda": "-10321000", "netIncome": "-20793000", "grossProfit": "-7916000", "depreciation": "None", "totalRevenue": "19063000", "costOfRevenue": "26979000", "interestIncome": "406000", "incomeBeforeTax": "-20774000", "interestExpense": "1087000", "operatingIncome": "-20093000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "19000", "reportedCurrency": "EUR", "netInterestIncome": "-681000", "nonInterestIncome": "None", "operatingExpenses": "12177000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "26979000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "9772000", "sellingGeneralAndAdministrative": "12797000", "netIncomeFromContinuingOperations": "-20793000" }, "balance": { "goodwill": "None", "inventory": "1860000", "commonStock": "47140000", "currentDebt": "None", "investments": "None", "totalAssets": "1484291000", "longTermDebt": "254591000", "shortTermDebt": "4699000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "17236000", "reportedCurrency": "EUR", "retainedEarnings": "-27894000", "totalLiabilities": "369156000", "otherCurrentAssets": "15389000", "totalCurrentAssets": "264468000", "currentLongTermDebt": "3281000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "38089000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1219823000", "currentAccountsPayable": "49115000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "269148000", "totalShareholderEquity": "1115135000", "capitalLeaseObligations": "11276000", "otherCurrentLiabilities": "2932000", "totalCurrentLiabilities": "74833000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "294323000", "cashAndShortTermInvestments": "209130000", "commonStockSharesOutstanding": "86637500", "intangibleAssetsExcludingGoodwill": "17236000", "cashAndCashEquivalentsAtCarryingValue": "209130000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-20793000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "EUR", "changeInInventory": "-26000", "operatingCashflow": "13139000", "capitalExpenditures": "101867000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "200689000", "cashflowFromInvestment": "-101867000", "stockBasedCompensation": "272000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "10033000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:19:39.187777+00:00", "is_restated": false, "income_statement": { "revenue": 17434000, "cost_of_revenue": 14937000, "gross_profit": 2497000, "ebit": -6778000, "ebitda": 2498000, "pretax_income": -18701000, "tax_provision": 0.36, "net_income": -18701000, "net_income_to_common": -18701000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 96608000, "total_current_assets": 147450000, "total_assets": 1252560000, "short_term_debt": 1400000, "long_term_debt": 254591000, "total_debt": 255991000, "total_liabilities": 293519000, "total_equity": 959041000, "shares_outstanding": 50252777, "goodwill_and_intangibles": 16947000 }, "cash_flow": { "operating_cash_flow": 10535000, "capital_expenditure": 54428702, "free_cash_flow": 64963702, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 235653, "ticker_id": 666, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:19:39.187777+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-6778000", "ebitda": "2498000", "netIncome": "-18701000", "grossProfit": "2497000", "depreciation": "None", "totalRevenue": "17434000", "costOfRevenue": "14937000", "interestIncome": "406000", "incomeBeforeTax": "-18701000", "interestExpense": "2248000", "operatingIncome": "-15658000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "0.36", "reportedCurrency": "EUR", "netInterestIncome": "-681000", "nonInterestIncome": "None", "operatingExpenses": "18155000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "14937000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "9276000", "sellingGeneralAndAdministrative": "11215000", "netIncomeFromContinuingOperations": "-20793000" }, "balance": { "goodwill": "16707000", "inventory": "1836000", "commonStock": "41839000", "currentDebt": "None", "investments": "None", "totalAssets": "1252560000", "longTermDebt": "254591000", "shortTermDebt": "1400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "240000", "reportedCurrency": "EUR", "retainedEarnings": "-7373000", "totalLiabilities": "293519000", "otherCurrentAssets": "9598280", "totalCurrentAssets": "147450000", "currentLongTermDebt": "3281000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "39593660", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1105110000", "currentAccountsPayable": "8399000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "206565000", "totalShareholderEquity": "959041000", "capitalLeaseObligations": "11276000", "otherCurrentLiabilities": "30489000", "totalCurrentLiabilities": "53615000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "239904000", "cashAndShortTermInvestments": "96608000", "commonStockSharesOutstanding": "50252777", "intangibleAssetsExcludingGoodwill": "240000", "cashAndCashEquivalentsAtCarryingValue": "96608000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-18701000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "EUR", "changeInInventory": "-261000", "operatingCashflow": "10535000", "capitalExpenditures": "54428702", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "79334000", "cashflowFromInvestment": "-31342000", "stockBasedCompensation": "175000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "9532000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 17434000, "cost_of_revenue": 14937000, "gross_profit": 2497000, "research_and_development": null, "selling_general_admin": 11215000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -6778000, "depreciation_amortisation": 9276000, "ebitda": 2498000, "interest_expense": 2248000, "interest_income": null, "other_non_operating": null, "pretax_income": -18701000, "tax_provision": 0.36, "effective_tax_rate": null, "net_income": -18701000, "net_income_continuing_ops": -20793000, "net_income_to_common": -18701000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 96608000, "short_term_investments": null, "net_receivables": 39593660, "inventory": 1836000, "other_current_assets": null, "total_current_assets": 147450000, "net_ppe": null, "goodwill": 16707000, "intangible_assets": 240000, "goodwill_and_intangibles": 16947000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1105110000, "total_assets": 1252560000, "short_term_debt": 1400000, "accounts_payable": 8399000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 53615000, "long_term_debt": 254591000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 239904000, "total_liabilities": 293519000, "total_debt": 255991000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -7373000, "total_equity": 959041000, "shares_outstanding": 50252777, "operating_cash_flow": 10535000, "stock_based_compensation": 175000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 54428702, "acquisitions": null, "other_investing": null, "investing_cash_flow": -31342000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 79334000, "free_cash_flow": 64963702, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-6778000", "ebitda": "2498000", "netIncome": "-18701000", "grossProfit": "2497000", "depreciation": "None", "totalRevenue": "17434000", "costOfRevenue": "14937000", "interestIncome": "406000", "incomeBeforeTax": "-18701000", "interestExpense": "2248000", "operatingIncome": "-15658000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "0.36", "reportedCurrency": "EUR", "netInterestIncome": "-681000", "nonInterestIncome": "None", "operatingExpenses": "18155000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "14937000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "9276000", "sellingGeneralAndAdministrative": "11215000", "netIncomeFromContinuingOperations": "-20793000" }, "balance": { "goodwill": "16707000", "inventory": "1836000", "commonStock": "41839000", "currentDebt": "None", "investments": "None", "totalAssets": "1252560000", "longTermDebt": "254591000", "shortTermDebt": "1400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "240000", "reportedCurrency": "EUR", "retainedEarnings": "-7373000", "totalLiabilities": "293519000", "otherCurrentAssets": "9598280", "totalCurrentAssets": "147450000", "currentLongTermDebt": "3281000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "39593660", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1105110000", "currentAccountsPayable": "8399000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "206565000", "totalShareholderEquity": "959041000", "capitalLeaseObligations": "11276000", "otherCurrentLiabilities": "30489000", "totalCurrentLiabilities": "53615000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "239904000", "cashAndShortTermInvestments": "96608000", "commonStockSharesOutstanding": "50252777", "intangibleAssetsExcludingGoodwill": "240000", "cashAndCashEquivalentsAtCarryingValue": "96608000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-18701000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "EUR", "changeInInventory": "-261000", "operatingCashflow": "10535000", "capitalExpenditures": "54428702", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "79334000", "cashflowFromInvestment": "-31342000", "stockBasedCompensation": "175000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "9532000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:19:39.187777+00:00", "is_restated": false, "income_statement": { "revenue": 23415000, "cost_of_revenue": 15822000, "gross_profit": 7593000, "ebit": 1906000, "ebitda": 3333000, "pretax_income": 610000, "tax_provision": 2700544, "net_income": 610000, "net_income_to_common": 610000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 74715695, "total_current_assets": 130471770, "total_assets": 724859250, "short_term_debt": 1400000, "long_term_debt": 254591000, "total_debt": 255991000, "total_liabilities": 89698751, "total_equity": 635160499, "shares_outstanding": 49400000, "goodwill_and_intangibles": 16947000 }, "cash_flow": { "operating_cash_flow": 34468000, "capital_expenditure": 10581000, "free_cash_flow": 45049000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 235655, "ticker_id": 666, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:19:39.187777+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1906000", "ebitda": "3333000", "netIncome": "610000", "grossProfit": "7593000", "depreciation": "None", "totalRevenue": "23415000", "costOfRevenue": "15822000", "interestIncome": "406000", "incomeBeforeTax": "610000", "interestExpense": "337000", "operatingIncome": "662000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "2700544", "reportedCurrency": "EUR", "netInterestIncome": "-681000", "nonInterestIncome": "None", "operatingExpenses": "6931000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "15822000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1427000", "sellingGeneralAndAdministrative": "5687000", "netIncomeFromContinuingOperations": "-20793000" }, "balance": { "goodwill": "16707000", "inventory": "1836000", "commonStock": "635160499", "currentDebt": "None", "investments": "None", "totalAssets": "724859250", "longTermDebt": "254591000", "shortTermDebt": "1400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "240000", "reportedCurrency": "EUR", "retainedEarnings": "-7373000", "totalLiabilities": "89698751", "otherCurrentAssets": "55756075", "totalCurrentAssets": "130471770", "currentLongTermDebt": "3281000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "40046367", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "594387480", "currentAccountsPayable": "35840151", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "53858600", "totalShareholderEquity": "635160499", "capitalLeaseObligations": "11276000", "otherCurrentLiabilities": "-35840151", "totalCurrentLiabilities": "35840151", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "53858600", "cashAndShortTermInvestments": "74715695", "commonStockSharesOutstanding": "49400000", "intangibleAssetsExcludingGoodwill": "240000", "cashAndCashEquivalentsAtCarryingValue": "74715695", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "610000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-934000", "operatingCashflow": "34468000", "capitalExpenditures": "10581000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-6300000", "cashflowFromInvestment": "-7811000", "stockBasedCompensation": "652000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1453000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 23415000, "cost_of_revenue": 15822000, "gross_profit": 7593000, "research_and_development": null, "selling_general_admin": 5687000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1906000, "depreciation_amortisation": 1427000, "ebitda": 3333000, "interest_expense": 337000, "interest_income": null, "other_non_operating": null, "pretax_income": 610000, "tax_provision": 2700544, "effective_tax_rate": null, "net_income": 610000, "net_income_continuing_ops": -20793000, "net_income_to_common": 610000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 74715695, "short_term_investments": null, "net_receivables": 40046367, "inventory": 1836000, "other_current_assets": null, "total_current_assets": 130471770, "net_ppe": null, "goodwill": 16707000, "intangible_assets": 240000, "goodwill_and_intangibles": 16947000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 594387480, "total_assets": 724859250, "short_term_debt": 1400000, "accounts_payable": 35840151, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 35840151, "long_term_debt": 254591000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 53858600, "total_liabilities": 89698751, "total_debt": 255991000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -7373000, "total_equity": 635160499, "shares_outstanding": 49400000, "operating_cash_flow": 34468000, "stock_based_compensation": 652000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 10581000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -7811000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -6300000, "free_cash_flow": 45049000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1906000", "ebitda": "3333000", "netIncome": "610000", "grossProfit": "7593000", "depreciation": "None", "totalRevenue": "23415000", "costOfRevenue": "15822000", "interestIncome": "406000", "incomeBeforeTax": "610000", "interestExpense": "337000", "operatingIncome": "662000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "2700544", "reportedCurrency": "EUR", "netInterestIncome": "-681000", "nonInterestIncome": "None", "operatingExpenses": "6931000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "15822000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1427000", "sellingGeneralAndAdministrative": "5687000", "netIncomeFromContinuingOperations": "-20793000" }, "balance": { "goodwill": "16707000", "inventory": "1836000", "commonStock": "635160499", "currentDebt": "None", "investments": "None", "totalAssets": "724859250", "longTermDebt": "254591000", "shortTermDebt": "1400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "240000", "reportedCurrency": "EUR", "retainedEarnings": "-7373000", "totalLiabilities": "89698751", "otherCurrentAssets": "55756075", "totalCurrentAssets": "130471770", "currentLongTermDebt": "3281000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "40046367", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "594387480", "currentAccountsPayable": "35840151", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "53858600", "totalShareholderEquity": "635160499", "capitalLeaseObligations": "11276000", "otherCurrentLiabilities": "-35840151", "totalCurrentLiabilities": "35840151", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "53858600", "cashAndShortTermInvestments": "74715695", "commonStockSharesOutstanding": "49400000", "intangibleAssetsExcludingGoodwill": "240000", "cashAndCashEquivalentsAtCarryingValue": "74715695", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "610000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-934000", "operatingCashflow": "34468000", "capitalExpenditures": "10581000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-6300000", "cashflowFromInvestment": "-7811000", "stockBasedCompensation": "652000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1453000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:19:39.187777+00:00", "is_restated": false, "income_statement": { "revenue": 48868000, "cost_of_revenue": 13072000, "gross_profit": 35796000, "ebit": 29962000, "ebitda": 35966000, "pretax_income": 27641000, "tax_provision": 0.26, "net_income": 27641000, "net_income_to_common": 27641000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 19052000, "total_current_assets": 81024000, "total_assets": 698195000, "short_term_debt": 80000, "long_term_debt": 204773000, "total_debt": 204853000, "total_liabilities": 134368000, "total_equity": 563827000, "shares_outstanding": 49569000, "goodwill_and_intangibles": 319889 }, "cash_flow": { "operating_cash_flow": 13634000, "capital_expenditure": 14084145, "free_cash_flow": 27718145, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 235656, "ticker_id": 666, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:19:39.187777+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "29962000", "ebitda": "35966000", "netIncome": "27641000", "grossProfit": "35796000", "depreciation": "None", "totalRevenue": "48868000", "costOfRevenue": "13072000", "interestIncome": "426000", "incomeBeforeTax": "27641000", "interestExpense": "164000", "operatingIncome": "27379000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "0.26", "reportedCurrency": "EUR", "netInterestIncome": "262000", "nonInterestIncome": "None", "operatingExpenses": "8417000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "13072000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6004000", "sellingGeneralAndAdministrative": "5834000", "netIncomeFromContinuingOperations": "27641000" }, "balance": { "goodwill": "-32111", "inventory": "494000", "commonStock": "26575000", "currentDebt": "None", "investments": "None", "totalAssets": "698195000", "longTermDebt": "204773000", "shortTermDebt": "80000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "352000", "reportedCurrency": "EUR", "retainedEarnings": "30353000", "totalLiabilities": "134368000", "otherCurrentAssets": "1839000", "totalCurrentAssets": "81024000", "currentLongTermDebt": "799000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "59639000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "617171000", "currentAccountsPayable": "8328000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "115491000", "totalShareholderEquity": "563827000", "capitalLeaseObligations": "993000", "otherCurrentLiabilities": "271000", "totalCurrentLiabilities": "9135000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "125233000", "cashAndShortTermInvestments": "19052000", "commonStockSharesOutstanding": "49569000", "intangibleAssetsExcludingGoodwill": "352000", "cashAndCashEquivalentsAtCarryingValue": "19052000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "27641000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "57000", "operatingCashflow": "13634000", "capitalExpenditures": "14084145", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1283000", "cashflowFromInvestment": "-7591000", "stockBasedCompensation": "229000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6104000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 48868000, "cost_of_revenue": 13072000, "gross_profit": 35796000, "research_and_development": null, "selling_general_admin": 5834000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 29962000, "depreciation_amortisation": 6004000, "ebitda": 35966000, "interest_expense": 164000, "interest_income": null, "other_non_operating": null, "pretax_income": 27641000, "tax_provision": 0.26, "effective_tax_rate": null, "net_income": 27641000, "net_income_continuing_ops": 27641000, "net_income_to_common": 27641000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 19052000, "short_term_investments": null, "net_receivables": 59639000, "inventory": 494000, "other_current_assets": null, "total_current_assets": 81024000, "net_ppe": null, "goodwill": -32111, "intangible_assets": 352000, "goodwill_and_intangibles": 319889, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 617171000, "total_assets": 698195000, "short_term_debt": 80000, "accounts_payable": 8328000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 9135000, "long_term_debt": 204773000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 125233000, "total_liabilities": 134368000, "total_debt": 204853000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 30353000, "total_equity": 563827000, "shares_outstanding": 49569000, "operating_cash_flow": 13634000, "stock_based_compensation": 229000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 14084145, "acquisitions": null, "other_investing": null, "investing_cash_flow": -7591000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1283000, "free_cash_flow": 27718145, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "29962000", "ebitda": "35966000", "netIncome": "27641000", "grossProfit": "35796000", "depreciation": "None", "totalRevenue": "48868000", "costOfRevenue": "13072000", "interestIncome": "426000", "incomeBeforeTax": "27641000", "interestExpense": "164000", "operatingIncome": "27379000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "0.26", "reportedCurrency": "EUR", "netInterestIncome": "262000", "nonInterestIncome": "None", "operatingExpenses": "8417000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "13072000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6004000", "sellingGeneralAndAdministrative": "5834000", "netIncomeFromContinuingOperations": "27641000" }, "balance": { "goodwill": "-32111", "inventory": "494000", "commonStock": "26575000", "currentDebt": "None", "investments": "None", "totalAssets": "698195000", "longTermDebt": "204773000", "shortTermDebt": "80000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "352000", "reportedCurrency": "EUR", "retainedEarnings": "30353000", "totalLiabilities": "134368000", "otherCurrentAssets": "1839000", "totalCurrentAssets": "81024000", "currentLongTermDebt": "799000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "59639000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "617171000", "currentAccountsPayable": "8328000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "115491000", "totalShareholderEquity": "563827000", "capitalLeaseObligations": "993000", "otherCurrentLiabilities": "271000", "totalCurrentLiabilities": "9135000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "125233000", "cashAndShortTermInvestments": "19052000", "commonStockSharesOutstanding": "49569000", "intangibleAssetsExcludingGoodwill": "352000", "cashAndCashEquivalentsAtCarryingValue": "19052000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "27641000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "57000", "operatingCashflow": "13634000", "capitalExpenditures": "14084145", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1283000", "cashflowFromInvestment": "-7591000", "stockBasedCompensation": "229000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6104000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "deep_value", "name": "Deep Value", "slug": "deep-value", "group": "value", "page_url": "/factors/deep-value/", "rank_field": "-earnings_yield" }, { "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": "garp", "name": "GARP", "slug": "garp", "group": "growth", "page_url": "/factors/garp/", "rank_field": "-revenue_growth" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "momentum_leaders", "name": "Momentum Leaders", "slug": "momentum-leaders", "group": "momentum", "page_url": "/factors/momentum-leaders/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }