{ "ticker": { "uuid": "f74c61ac-d037-4c9c-a711-b0c1fddc8858", "symbol": "DEZ", "name": "DEUTZ Aktiengesellschaft", "exchange": "GER", "exchange_name": "XETRA", "country": "DE", "currency": "EUR", "sector": "Industrials", "industry": "Specialty Industrial Machinery", "page_url": "https://sharemaestro.com/factors/ticker/f74c61ac-d037-4c9c-a711-b0c1fddc8858/", "api_url": "https://sharemaestro.com/factors/api/tickers/f74c61ac-d037-4c9c-a711-b0c1fddc8858/" }, "ticker_metadata": { "id": 14711, "uuid": "f74c61ac-d037-4c9c-a711-b0c1fddc8858", "symbol": "DEZ", "name": "DEUTZ Aktiengesellschaft", "asset_type": "equity", "market_cap": 1598121088, "stock_exchange_id": 8, "industry": "Specialty Industrial Machinery", "sector": "Industrials", "description": "DEUTZ Aktiengesellschaft engages in the development, production, distribution, maintenance, and servicing of diesel and gas engines in Germany, Rest of Europe, the Middle East, Africa, the Asia Pacific, and the United States. It operates through five segments: Services, Engines, NewTech, Energy, and Defense & Other. The company offers engine finder, diesel engines, gas and gasoline engines, and hydrogen engines, as well as electric technology, such as electric systems, high voltage battery systems, and powertree products. It also provides spare parts for large and medium sized engines, such as turbo charger, starter, alternator, piston, piston liner, valves, crankshaft, camshaft, piston rods, water pump, oil pump, oil cooler, injection system, cylinder head, engine control unit, eat technology; operating liquids, oil, coolant, power blue, additives, fuel requirements; maintenance parts, air, oil, fuel filters, cylindrical head gasket, engine gasket set, and v- belt; xchange engines and parts; lifecycle solutions, care programs, diesel particulate filter cleaning services; daimler truck off-highway engines services; and hybrid, all-electric, and hydrogen drives, including mobile rapid charging stations and related services. In addition, the company offers compact engine systems and engine accessories. Its products are used in various applications, such as construction and agricultural machinery, mining, defense, material handling, energy supply, stationary systems, commercial vehicles, rail vehicles, ground support, and other applications. DEUTZ Aktiengesellschaft was founded in 1864 and is headquartered in Cologne, Germany.", "currency": "EUR", "is_active": true }, "exchange_metadata": { "id": 8, "name": "XETRA", "symbol": "GER", "country_code": "DE", "currency": "EUR", "benchmark": "^GDAXI", "data_symbol": "GER", "ticker_suffix": ".DE", "update_provider": "yfinance", "update_group": "primary", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "f74c61ac-d037-4c9c-a711-b0c1fddc8858", "symbol": "DEZ", "name": "DEUTZ Aktiengesellschaft", "exchange": "GER", "exchange_name": "XETRA", "country": "DE", "currency": "EUR", "sector": "Industrials", "industry": "Specialty Industrial Machinery", "page_url": "https://sharemaestro.com/factors/ticker/f74c61ac-d037-4c9c-a711-b0c1fddc8858/", "api_url": "https://sharemaestro.com/factors/api/tickers/f74c61ac-d037-4c9c-a711-b0c1fddc8858/" }, "week_end_date": "2026-06-07", "universe": "EUR_DE", "score": { "os": 0.18, "value": 0.29, "quality": 0.05, "momentum": 0.79, "coverage": 0.939, "confidence": 0.939, "delta": null }, "headline_factors": { "price": 9.55, "market_cap": 1458457093.28, "pe_ratio": 28.1555, "earnings_yield": 0.0355, "ebitda_to_ev": 0.0812, "shareholder_yield": -0.0485, "roe": 0.0516, "piotroski_f_score": 4, "momentum_12_1": 0.4303, "volatility_252d": 0.4945 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "yfinance", "financials_period_end": "2024-12-31", "financials_age_days": 523, "has_full_data": true, "completeness_score": 1, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T12:29:57.028230+00:00", "batch_id": "" }, "size": { "price_close": 9.555, "market_cap": 1458457093.275, "market_cap_usd": 1458457093.275, "enterprise_value": 1843557093.275, "shares_outstanding": 152638105, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 28.1555, "pb_ratio": 1.4528, "ptbv_ratio": 1.4528, "ps_ratio": 0.8041, "pcf_ratio": 14.3408, "pfcf_ratio": 38.8922, "ev_ebitda": 12.315, "ev_ebit": 51.496, "ev_sales": 1.0165, "ev_fcf": 49.1615, "earnings_yield": 0.0355, "fcf_yield": 0.0203, "price_to_sales": 0.8041, "price_to_book": 1.4528, "price_to_cashflow": 14.3408, "ebitda_to_ev": 0.0812, "sales_yield": 0.9838 }, "yield": { "dividend_yield": 0, "buyback_yield": -0.0485, "shareholder_yield": -0.0485, "debt_paydown_yield": 0, "total_yield": -0.0485 }, "quality": { "gross_margin": 0.221, "operating_margin": 0.0197, "net_margin": 0.0286, "ebitda_margin": 0.0825, "fcf_margin": 0.0207, "roe": 0.0516, "roa": 0.0243, "roic": 0.0193, "roc_greenblatt": null, "asset_turnover": 0.8509, "cash_conversion": 0.7239, "accruals_ratio": -0.0234, "sbc_to_revenue": null, "piotroski_f_score": 4, "altman_z_score": null, "earnings_stability_5y": 1.5577, "revenue_stability_5y": 0.1002, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.188, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": null, "net_debt_to_ebitda": 2.5725, "debt_to_assets": 0.2109, "interest_coverage": 1.7129, "current_ratio": 1.0101, "quick_ratio": 1.0101, "net_debt": 385100000, "local_beta": 2.1579, "volatility_252d": 0.4945, "volatility_60d": 1.0275, "max_drawdown_12m": -0.332, "risk_adjusted_momentum": 0.8701 }, "growth": { "revenue_growth_1y": -0.1209, "revenue_growth_3y_cagr": 0.0389, "revenue_growth_5y_cagr": null, "eps_growth_1y": -0.425, "eps_growth_3y_cagr": 0.1069, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.4919, "book_value_growth_1y": 0.0372, "revenue_growth": -0.1209, "earnings_growth": -0.425 }, "momentum": { "price_return_1m": -0.1018, "price_return_3m": -0.1018, "price_return_6m": 0.2118, "price_return_9m": 0.0172, "price_return_12m": 0.2847, "price_return_12m_ex1m": 0.4303, "momentum_6m": 0.2118, "momentum_12m": 0.2847, "momentum_12_1": 0.4303, "distance_from_52w_high": -0.2225, "distance_from_52w_low": 0.4199, "relative_strength": 0.266 }, "raw_ttm": { "revenue_ttm": 1813700000, "gross_profit_ttm": 400800000, "ebit_ttm": 35800000, "ebitda_ttm": 149700000, "net_income_ttm": 51800000, "eps_diluted_ttm": 0.3394, "operating_cash_flow_ttm": 101700000, "capital_expenditure_ttm": -64200000, "fcf_ttm": 37500000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": 70800000, "interest_expense_ttm": 20900000, "cash_and_equivalents": 64500000, "total_current_assets": 904100000, "total_current_liabilities": 895100000, "net_ppe": null, "total_assets": 2131400000, "total_debt": 449600000, "total_equity": 1003900000, "net_working_capital": 121800000, "book_value_per_share": 6.577, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 6.577 }, "ranks": { "universe_ticker_count": 632, "rank_pe": 74, "rank_pb": 36, "rank_ptbv": 36, "rank_ps": 33, "rank_pcf": 64, "rank_ev_ebitda": 59, "rank_ev_ebit": 94, "rank_earnings_yield": 74, "rank_fcf_yield": 68, "rank_dividend_yield": 77, "rank_shareholder_yield": 97, "rank_total_yield": 98, "rank_roe": 71, "rank_roc": 50, "rank_roic": 84, "rank_gross_margin": 81, "rank_fcf_margin": 73, "rank_piotroski": 82, "rank_accruals": 66, "rank_sue": 50, "rank_eps_growth_1y": 90, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 92, "rank_momentum_12m": 30, "rank_momentum_12m_ex1m": 20, "rank_relative_strength": 30 }, "composites": { "value_composite": 71, "quality_composite": 95, "momentum_composite": 21, "growth_composite": 98, "yield_composite": 94, "svqf_composite": 81, "vc1_composite": 62, "vc2_composite": 70, "vc3_composite": 71, "trending_value_composite": null, "overall_composite": 82, "quality_value_composite": 0.1204, "os_score": 0.18, "value_percentile": 0.29, "quality_percentile": 0.05, "momentum_percentile": 0.79, "factor_coverage": 0.939, "signal_confidence": 0.939, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 96, "small_cap_core_rank": 73, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 7729, "ticker_id": 14711, "universe_id": 5, "week_end_date": "2026-06-07", "source_primary": "yfinance", "source_gaps": {}, "financials_period_end": "2024-12-31", "financials_age_days": 523, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T12:29:57.028230+00:00", "batch_id": "", "os_score_delta": null, "price_close": 9.555, "market_cap": 1458457093.275, "market_cap_usd": 1458457093.275, "enterprise_value": 1843557093.275, "shares_outstanding": 152638105, "fx_rate_to_usd": null, "pe_ratio": 28.15554234, "pb_ratio": 1.45279121, "ptbv_ratio": 1.45279121, "ps_ratio": 0.80413359, "pcf_ratio": 14.34077771, "pfcf_ratio": 38.89218915, "ev_ebitda": 12.31501064, "ev_ebit": 51.49600819, "ev_sales": 1.01646198, "ev_fcf": 49.16152249, "earnings_yield": 0.03551699, "fcf_yield": 0.02034111, "dividend_yield": 0, "buyback_yield": -0.04854445, "shareholder_yield": -0.04854445, "debt_paydown_yield": 0, "total_yield": -0.04854445, "gross_margin": 0.22098473, "operating_margin": 0.01973866, "net_margin": 0.0285604, "ebitda_margin": 0.08253846, "fcf_margin": 0.02067597, "roe": 0.05159876, "roa": 0.02430327, "roic": 0.01933045, "roc_greenblatt": null, "asset_turnover": 0.85094304, "cash_conversion": 0.72393822, "accruals_ratio": -0.02341184, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 2.57247829, "debt_to_assets": 0.21094117, "interest_coverage": 1.71291866, "current_ratio": 1.01005474, "quick_ratio": 1.01005474, "net_debt": 385100000, "revenue_growth_1y": -0.12092865, "revenue_growth_3y_cagr": 0.03894276, "revenue_growth_5y_cagr": null, "eps_growth_1y": -0.42501942, "eps_growth_3y_cagr": 0.10685008, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.49186992, "book_value_growth_1y": 0.03716117, "piotroski_f_score": 4, "altman_z_score": null, "earnings_stability_5y": 1.557692, "revenue_stability_5y": 0.100172, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.10176001, "price_return_3m": -0.10176001, "price_return_6m": 0.21183988, "price_return_9m": 0.01715917, "price_return_12m": 0.28472644, "price_return_12m_ex1m": 0.43027082, "distance_from_52w_high": -0.22248348, "distance_from_52w_low": 0.41986205, "relative_strength": 0.26602247, "local_beta": 2.1579, "volatility_252d": 0.494499, "volatility_60d": 1.027478, "max_drawdown_12m": -0.33199996, "revenue_ttm": 1813700000, "gross_profit_ttm": 400800000, "ebit_ttm": 35800000, "ebitda_ttm": 149700000, "net_income_ttm": 51800000, "eps_diluted_ttm": 0.3393648, "operating_cash_flow_ttm": 101700000, "capital_expenditure_ttm": -64200000, "fcf_ttm": 37500000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": 70800000, "interest_expense_ttm": 20900000, "cash_and_equivalents": 64500000, "total_current_assets": 904100000, "total_current_liabilities": 895100000, "net_ppe": null, "total_assets": 2131400000, "total_debt": 449600000, "total_equity": 1003900000, "net_working_capital": 121800000, "book_value_per_share": 6.57699465, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 6.57699465, "universe_ticker_count": 632, "sector": "Industrials", "rank_pe": 74, "rank_pb": 36, "rank_ptbv": 36, "rank_ps": 33, "rank_pcf": 64, "rank_ev_ebitda": 59, "rank_ev_ebit": 94, "rank_earnings_yield": 74, "rank_fcf_yield": 68, "rank_dividend_yield": 77, "rank_shareholder_yield": 97, "rank_total_yield": 98, "rank_roe": 71, "rank_roc": 50, "rank_roic": 84, "rank_gross_margin": 81, "rank_fcf_margin": 73, "rank_piotroski": 82, "rank_accruals": 66, "rank_sue": 50, "rank_eps_growth_1y": 90, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 92, "rank_momentum_12m": 30, "rank_momentum_12m_ex1m": 20, "rank_relative_strength": 30, "value_composite": 71, "quality_composite": 95, "momentum_composite": 21, "growth_composite": 98, "yield_composite": 94, "svqf_composite": 81, "vc1_composite": 62, "vc2_composite": 70, "vc3_composite": 71, "trending_value_composite": null, "overall_composite": 82, "factor_coverage": 0.939, "signal_confidence": 0.939, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 96, "small_cap_core_rank": 73, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 9.55, "os": 0.18, "value": 0.29, "quality": 0.05, "momentum": 0.79, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 28.1555, "earnings_yield": 0.0355, "shareholder_yield": -0.0485, "roe": 0.0516, "momentum_12_1": 0.4303, "complete_fields": { "id": 7729, "ticker_id": 14711, "universe_id": 5, "week_end_date": "2026-06-07", "source_primary": "yfinance", "source_gaps": {}, "financials_period_end": "2024-12-31", "financials_age_days": 523, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T12:29:57.028230+00:00", "batch_id": "", "os_score_delta": null, "price_close": 9.555, "market_cap": 1458457093.275, "market_cap_usd": 1458457093.275, "enterprise_value": 1843557093.275, "shares_outstanding": 152638105, "fx_rate_to_usd": null, "pe_ratio": 28.15554234, "pb_ratio": 1.45279121, "ptbv_ratio": 1.45279121, "ps_ratio": 0.80413359, "pcf_ratio": 14.34077771, "pfcf_ratio": 38.89218915, "ev_ebitda": 12.31501064, "ev_ebit": 51.49600819, "ev_sales": 1.01646198, "ev_fcf": 49.16152249, "earnings_yield": 0.03551699, "fcf_yield": 0.02034111, "dividend_yield": 0, "buyback_yield": -0.04854445, "shareholder_yield": -0.04854445, "debt_paydown_yield": 0, "total_yield": -0.04854445, "gross_margin": 0.22098473, "operating_margin": 0.01973866, "net_margin": 0.0285604, "ebitda_margin": 0.08253846, "fcf_margin": 0.02067597, "roe": 0.05159876, "roa": 0.02430327, "roic": 0.01933045, "roc_greenblatt": null, "asset_turnover": 0.85094304, "cash_conversion": 0.72393822, "accruals_ratio": -0.02341184, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 2.57247829, "debt_to_assets": 0.21094117, "interest_coverage": 1.71291866, "current_ratio": 1.01005474, "quick_ratio": 1.01005474, "net_debt": 385100000, "revenue_growth_1y": -0.12092865, "revenue_growth_3y_cagr": 0.03894276, "revenue_growth_5y_cagr": null, "eps_growth_1y": -0.42501942, "eps_growth_3y_cagr": 0.10685008, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.49186992, "book_value_growth_1y": 0.03716117, "piotroski_f_score": 4, "altman_z_score": null, "earnings_stability_5y": 1.557692, "revenue_stability_5y": 0.100172, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.10176001, "price_return_3m": -0.10176001, "price_return_6m": 0.21183988, "price_return_9m": 0.01715917, "price_return_12m": 0.28472644, "price_return_12m_ex1m": 0.43027082, "distance_from_52w_high": -0.22248348, "distance_from_52w_low": 0.41986205, "relative_strength": 0.26602247, "local_beta": 2.1579, "volatility_252d": 0.494499, "volatility_60d": 1.027478, "max_drawdown_12m": -0.33199996, "revenue_ttm": 1813700000, "gross_profit_ttm": 400800000, "ebit_ttm": 35800000, "ebitda_ttm": 149700000, "net_income_ttm": 51800000, "eps_diluted_ttm": 0.3393648, "operating_cash_flow_ttm": 101700000, "capital_expenditure_ttm": -64200000, "fcf_ttm": 37500000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": 70800000, "interest_expense_ttm": 20900000, "cash_and_equivalents": 64500000, "total_current_assets": 904100000, "total_current_liabilities": 895100000, "net_ppe": null, "total_assets": 2131400000, "total_debt": 449600000, "total_equity": 1003900000, "net_working_capital": 121800000, "book_value_per_share": 6.57699465, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 6.57699465, "universe_ticker_count": 632, "sector": "Industrials", "rank_pe": 74, "rank_pb": 36, "rank_ptbv": 36, "rank_ps": 33, "rank_pcf": 64, "rank_ev_ebitda": 59, "rank_ev_ebit": 94, "rank_earnings_yield": 74, "rank_fcf_yield": 68, "rank_dividend_yield": 77, "rank_shareholder_yield": 97, "rank_total_yield": 98, "rank_roe": 71, "rank_roc": 50, "rank_roic": 84, "rank_gross_margin": 81, "rank_fcf_margin": 73, "rank_piotroski": 82, "rank_accruals": 66, "rank_sue": 50, "rank_eps_growth_1y": 90, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 92, "rank_momentum_12m": 30, "rank_momentum_12m_ex1m": 20, "rank_relative_strength": 30, "value_composite": 71, "quality_composite": 95, "momentum_composite": 21, "growth_composite": 98, "yield_composite": 94, "svqf_composite": 81, "vc1_composite": 62, "vc2_composite": 70, "vc3_composite": 71, "trending_value_composite": null, "overall_composite": 82, "factor_coverage": 0.939, "signal_confidence": 0.939, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 96, "small_cap_core_rank": 73, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:54:06.131426+00:00", "is_restated": false, "income_statement": { "revenue": 1813700000, "cost_of_revenue": 1412900000, "gross_profit": 400800000, "ebit": 35800000, "ebitda": 149700000, "pretax_income": null, "tax_provision": null, "net_income": 51800000, "net_income_to_common": 51800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 62000000, "total_current_assets": 745800000, "total_assets": 1683300000, "short_term_debt": 129100000, "long_term_debt": 71600000, "total_debt": 287600000, "total_liabilities": null, "total_equity": 847900000, "shares_outstanding": 138761914, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 101700000, "capital_expenditure": -64200000, "free_cash_flow": 37500000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 70800000, "net_debt_issued": 27200000 }, "complete_fields": { "id": 385389, "ticker_id": 14711, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:54:06.131426+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "149700000", "netIncome": "51800000", "grossProfit": "400800000", "totalRevenue": "1813700000", "costOfRevenue": "1412900000", "interestExpense": "20900000", "operatingIncome": "35800000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": "100400000", "depreciationAndAmortization": "104100000" }, "balance": { "totalDebt": "287600000", "totalAssets": "1683300000", "longTermDebt": "71600000", "shortTermDebt": "129100000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "138761914", "totalCurrentAssets": "745800000", "totalShareholderEquity": "847900000", "totalCurrentLiabilities": "574300000", "cashAndShortTermInvestments": "62000000" }, "cashflow": { "freeCashFlow": "37500000", "dividendsPaid": null, "issuanceOfDebt": "175700000", "issuanceOfStock": "70800000", "repaymentOfDebt": "-148500000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "101700000", "repurchaseOfStock": null, "capitalExpenditures": "-64200000" } }, "revenue": 1813700000, "cost_of_revenue": 1412900000, "gross_profit": 400800000, "research_and_development": 100400000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 35800000, "depreciation_amortisation": 104100000, "ebitda": 149700000, "interest_expense": 20900000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 51800000, "net_income_continuing_ops": null, "net_income_to_common": 51800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 62000000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 745800000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": 1683300000, "short_term_debt": 129100000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 574300000, "long_term_debt": 71600000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 287600000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 847900000, "shares_outstanding": 138761914, "operating_cash_flow": 101700000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -64200000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": 70800000, "net_debt_issued": 27200000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 37500000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "149700000", "netIncome": "51800000", "grossProfit": "400800000", "totalRevenue": "1813700000", "costOfRevenue": "1412900000", "interestExpense": "20900000", "operatingIncome": "35800000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": "100400000", "depreciationAndAmortization": "104100000" }, "balance": { "totalDebt": "287600000", "totalAssets": "1683300000", "longTermDebt": "71600000", "shortTermDebt": "129100000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "138761914", "totalCurrentAssets": "745800000", "totalShareholderEquity": "847900000", "totalCurrentLiabilities": "574300000", "cashAndShortTermInvestments": "62000000" }, "cashflow": { "freeCashFlow": "37500000", "dividendsPaid": null, "issuanceOfDebt": "175700000", "issuanceOfStock": "70800000", "repaymentOfDebt": "-148500000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "101700000", "repurchaseOfStock": null, "capitalExpenditures": "-64200000" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:54:06.131426+00:00", "is_restated": false, "income_statement": { "revenue": 2063200000, "cost_of_revenue": 1616400000, "gross_profit": 446800000, "ebit": 131900000, "ebitda": 233300000, "pretax_income": null, "tax_provision": null, "net_income": 81900000, "net_income_to_common": 81900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 90100000, "total_current_assets": 855500000, "total_assets": 1590200000, "short_term_debt": 171700000, "long_term_debt": 300000, "total_debt": 253500000, "total_liabilities": null, "total_equity": 743200000, "shares_outstanding": 126147195, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 138800000, "capital_expenditure": -65000000, "free_cash_flow": 73800000, "dividends_paid": -18900000, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": 46800000 }, "complete_fields": { "id": 385391, "ticker_id": 14711, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:54:06.131426+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "233300000", "netIncome": "81900000", "grossProfit": "446800000", "totalRevenue": "2063200000", "costOfRevenue": "1616400000", "interestExpense": "16400000", "operatingIncome": "131900000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": "109600000", "depreciationAndAmortization": "108700000" }, "balance": { "totalDebt": "253500000", "totalAssets": "1590200000", "longTermDebt": "300000", "shortTermDebt": "171700000", "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "126147195", "totalCurrentAssets": "855500000", "totalShareholderEquity": "743200000", "totalCurrentLiabilities": "644100000", "cashAndShortTermInvestments": "90100000" }, "cashflow": { "freeCashFlow": "73800000", "dividendsPaid": "-18900000", "issuanceOfDebt": "55900000", "issuanceOfStock": "0", "repaymentOfDebt": "-9100000", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "138800000", "repurchaseOfStock": null, "capitalExpenditures": "-65000000" } }, "revenue": 2063200000, "cost_of_revenue": 1616400000, "gross_profit": 446800000, "research_and_development": 109600000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 131900000, "depreciation_amortisation": 108700000, "ebitda": 233300000, "interest_expense": 16400000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 81900000, "net_income_continuing_ops": null, "net_income_to_common": 81900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 90100000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 855500000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": 1590200000, "short_term_debt": 171700000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 644100000, "long_term_debt": 300000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 253500000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 743200000, "shares_outstanding": 126147195, "operating_cash_flow": 138800000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -65000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -18900000, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": 46800000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 73800000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "233300000", "netIncome": "81900000", "grossProfit": "446800000", "totalRevenue": "2063200000", "costOfRevenue": "1616400000", "interestExpense": "16400000", "operatingIncome": "131900000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": "109600000", "depreciationAndAmortization": "108700000" }, "balance": { "totalDebt": "253500000", "totalAssets": "1590200000", "longTermDebt": "300000", "shortTermDebt": "171700000", "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "126147195", "totalCurrentAssets": "855500000", "totalShareholderEquity": "743200000", "totalCurrentLiabilities": "644100000", "cashAndShortTermInvestments": "90100000" }, "cashflow": { "freeCashFlow": "73800000", "dividendsPaid": "-18900000", "issuanceOfDebt": "55900000", "issuanceOfStock": "0", "repaymentOfDebt": "-9100000", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "138800000", "repurchaseOfStock": null, "capitalExpenditures": "-65000000" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:54:06.131426+00:00", "is_restated": false, "income_statement": { "revenue": 1892100000, "cost_of_revenue": 1524500000, "gross_profit": 367600000, "ebit": 104200000, "ebitda": 191600000, "pretax_income": null, "tax_provision": null, "net_income": 80200000, "net_income_to_common": 80200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 54900000, "total_current_assets": 745100000, "total_assets": 1475400000, "short_term_debt": 124100000, "long_term_debt": 400000, "total_debt": 219100000, "total_liabilities": null, "total_equity": 668800000, "shares_outstanding": 120861783, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 57700000, "capital_expenditure": -55900000, "free_cash_flow": 1800000, "dividends_paid": -18200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 69500000 }, "complete_fields": { "id": 385392, "ticker_id": 14711, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:54:06.131426+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "191600000", "netIncome": "80200000", "grossProfit": "367600000", "totalRevenue": "1892100000", "costOfRevenue": "1524500000", "interestExpense": "6300000", "operatingIncome": "104200000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": "97500000", "depreciationAndAmortization": "93600000" }, "balance": { "totalDebt": "219100000", "totalAssets": "1475400000", "longTermDebt": "400000", "shortTermDebt": "124100000", "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "120861783", "totalCurrentAssets": "745100000", "totalShareholderEquity": "668800000", "totalCurrentLiabilities": "610800000", "cashAndShortTermInvestments": "54900000" }, "cashflow": { "freeCashFlow": "1800000", "dividendsPaid": "-18200000", "issuanceOfDebt": "89500000", "issuanceOfStock": null, "repaymentOfDebt": "-20000000", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "57700000", "repurchaseOfStock": null, "capitalExpenditures": "-55900000" } }, "revenue": 1892100000, "cost_of_revenue": 1524500000, "gross_profit": 367600000, "research_and_development": 97500000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 104200000, "depreciation_amortisation": 93600000, "ebitda": 191600000, "interest_expense": 6300000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 80200000, "net_income_continuing_ops": null, "net_income_to_common": 80200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 54900000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 745100000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": 1475400000, "short_term_debt": 124100000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 610800000, "long_term_debt": 400000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 219100000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 668800000, "shares_outstanding": 120861783, "operating_cash_flow": 57700000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -55900000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -18200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 69500000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 1800000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "191600000", "netIncome": "80200000", "grossProfit": "367600000", "totalRevenue": "1892100000", "costOfRevenue": "1524500000", "interestExpense": "6300000", "operatingIncome": "104200000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": "97500000", "depreciationAndAmortization": "93600000" }, "balance": { "totalDebt": "219100000", "totalAssets": "1475400000", "longTermDebt": "400000", "shortTermDebt": "124100000", "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "120861783", "totalCurrentAssets": "745100000", "totalShareholderEquity": "668800000", "totalCurrentLiabilities": "610800000", "cashAndShortTermInvestments": "54900000" }, "cashflow": { "freeCashFlow": "1800000", "dividendsPaid": "-18200000", "issuanceOfDebt": "89500000", "issuanceOfStock": null, "repaymentOfDebt": "-20000000", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "57700000", "repurchaseOfStock": null, "capitalExpenditures": "-55900000" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:54:06.131426+00:00", "is_restated": false, "income_statement": { "revenue": 1617300000, "cost_of_revenue": 1344800000, "gross_profit": 272500000, "ebit": 29300000, "ebitda": 123300000, "pretax_income": null, "tax_provision": null, "net_income": 38200000, "net_income_to_common": 38200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 36100000, "total_current_assets": 593300000, "total_assets": 1290100000, "short_term_debt": 50700000, "long_term_debt": 3800000, "total_debt": 115800000, "total_liabilities": null, "total_equity": 588400000, "shares_outstanding": 120861783, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 93300000, "capital_expenditure": -61700000, "free_cash_flow": 31600000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -35800000 }, "complete_fields": { "id": 385393, "ticker_id": 14711, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:54:06.131426+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "123300000", "netIncome": "38200000", "grossProfit": "272500000", "totalRevenue": "1617300000", "costOfRevenue": "1344800000", "interestExpense": "5200000", "operatingIncome": "29300000", "fiscalDateEnding": "2021-12-31", "researchAndDevelopment": "5800000", "depreciationAndAmortization": "89000000" }, "balance": { "totalDebt": "115800000", "totalAssets": "1290100000", "longTermDebt": "3800000", "shortTermDebt": "50700000", "fiscalDateEnding": "2021-12-31", "totalLiabilities": null, "sharesOutstanding": "120861783", "totalCurrentAssets": "593300000", "totalShareholderEquity": "588400000", "totalCurrentLiabilities": "487000000", "cashAndShortTermInvestments": "36100000" }, "cashflow": { "freeCashFlow": "31600000", "dividendsPaid": "0", "issuanceOfDebt": "15000000", "issuanceOfStock": null, "repaymentOfDebt": "-50800000", "fiscalDateEnding": "2021-12-31", "operatingCashflow": "93300000", "repurchaseOfStock": null, "capitalExpenditures": "-61700000" } }, "revenue": 1617300000, "cost_of_revenue": 1344800000, "gross_profit": 272500000, "research_and_development": 5800000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 29300000, "depreciation_amortisation": 89000000, "ebitda": 123300000, "interest_expense": 5200000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 38200000, "net_income_continuing_ops": null, "net_income_to_common": 38200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 36100000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 593300000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": 1290100000, "short_term_debt": 50700000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 487000000, "long_term_debt": 3800000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 115800000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 588400000, "shares_outstanding": 120861783, "operating_cash_flow": 93300000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -61700000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -35800000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 31600000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "123300000", "netIncome": "38200000", "grossProfit": "272500000", "totalRevenue": "1617300000", "costOfRevenue": "1344800000", "interestExpense": "5200000", "operatingIncome": "29300000", "fiscalDateEnding": "2021-12-31", "researchAndDevelopment": "5800000", "depreciationAndAmortization": "89000000" }, "balance": { "totalDebt": "115800000", "totalAssets": "1290100000", "longTermDebt": "3800000", "shortTermDebt": "50700000", "fiscalDateEnding": "2021-12-31", "totalLiabilities": null, "sharesOutstanding": "120861783", "totalCurrentAssets": "593300000", "totalShareholderEquity": "588400000", "totalCurrentLiabilities": "487000000", "cashAndShortTermInvestments": "36100000" }, "cashflow": { "freeCashFlow": "31600000", "dividendsPaid": "0", "issuanceOfDebt": "15000000", "issuanceOfStock": null, "repaymentOfDebt": "-50800000", "fiscalDateEnding": "2021-12-31", "operatingCashflow": "93300000", "repurchaseOfStock": null, "capitalExpenditures": "-61700000" } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:54:06.131426+00:00", "is_restated": false, "income_statement": { "revenue": 530000000, "cost_of_revenue": 400600000, "gross_profit": 129400000, "ebit": 29000000, "ebitda": 54600000, "pretax_income": null, "tax_provision": null, "net_income": 21500000, "net_income_to_common": 21500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 64500000, "total_current_assets": 904100000, "total_assets": 2131400000, "short_term_debt": null, "long_term_debt": null, "total_debt": 449600000, "total_liabilities": null, "total_equity": 1003900000, "shares_outstanding": 152638105, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 25900000, "capital_expenditure": -27400000, "free_cash_flow": -1500000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 104400000 }, "complete_fields": { "id": 385384, "ticker_id": 14711, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:54:06.131426+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "54600000", "netIncome": "21500000", "grossProfit": "129400000", "totalRevenue": "530000000", "costOfRevenue": "400600000", "interestExpense": "5000000", "operatingIncome": "29000000", "fiscalDateEnding": "2026-03-31", "researchAndDevelopment": "18900000", "depreciationAndAmortization": "23500000" }, "balance": { "totalDebt": "449600000", "totalAssets": "2131400000", "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2026-03-31", "totalLiabilities": null, "sharesOutstanding": "152638105", "totalCurrentAssets": "904100000", "totalShareholderEquity": "1003900000", "totalCurrentLiabilities": "895100000", "cashAndShortTermInvestments": "64500000" }, "cashflow": { "freeCashFlow": "-1500000", "dividendsPaid": null, "issuanceOfDebt": "137100000", "issuanceOfStock": null, "repaymentOfDebt": "-32700000", "fiscalDateEnding": "2026-03-31", "operatingCashflow": "25900000", "repurchaseOfStock": null, "capitalExpenditures": "-27400000" } }, "revenue": 530000000, "cost_of_revenue": 400600000, "gross_profit": 129400000, "research_and_development": 18900000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 29000000, "depreciation_amortisation": 23500000, "ebitda": 54600000, "interest_expense": 5000000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 21500000, "net_income_continuing_ops": null, "net_income_to_common": 21500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 64500000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 904100000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": 2131400000, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 895100000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 449600000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 1003900000, "shares_outstanding": 152638105, "operating_cash_flow": 25900000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -27400000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 104400000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -1500000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "54600000", "netIncome": "21500000", "grossProfit": "129400000", "totalRevenue": "530000000", "costOfRevenue": "400600000", "interestExpense": "5000000", "operatingIncome": "29000000", "fiscalDateEnding": "2026-03-31", "researchAndDevelopment": "18900000", "depreciationAndAmortization": "23500000" }, "balance": { "totalDebt": "449600000", "totalAssets": "2131400000", "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2026-03-31", "totalLiabilities": null, "sharesOutstanding": "152638105", "totalCurrentAssets": "904100000", "totalShareholderEquity": "1003900000", "totalCurrentLiabilities": "895100000", "cashAndShortTermInvestments": "64500000" }, "cashflow": { "freeCashFlow": "-1500000", "dividendsPaid": null, "issuanceOfDebt": "137100000", "issuanceOfStock": null, "repaymentOfDebt": "-32700000", "fiscalDateEnding": "2026-03-31", "operatingCashflow": "25900000", "repurchaseOfStock": null, "capitalExpenditures": "-27400000" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:54:06.131426+00:00", "is_restated": false, "income_statement": { "revenue": null, "cost_of_revenue": null, "gross_profit": null, "ebit": null, "ebitda": null, "pretax_income": null, "tax_provision": null, "net_income": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": null, "total_current_assets": null, "total_assets": null, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": null, "total_equity": null, "shares_outstanding": 152638105, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": null, "free_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 385385, "ticker_id": 14711, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:54:06.131426+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2025-09-30", "totalLiabilities": null, "sharesOutstanding": "152638105", "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null } }, "revenue": null, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": null, "depreciation_amortisation": null, "ebitda": null, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": null, "net_income_continuing_ops": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": null, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": null, "shares_outstanding": 152638105, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": null, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2025-09-30", "totalLiabilities": null, "sharesOutstanding": "152638105", "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:54:06.131426+00:00", "is_restated": false, "income_statement": { "revenue": 518100000, "cost_of_revenue": 410400000, "gross_profit": 107700000, "ebit": 21800000, "ebitda": 46300000, "pretax_income": null, "tax_provision": null, "net_income": 17800000, "net_income_to_common": 17800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 59400000, "total_current_assets": 815400000, "total_assets": 1759500000, "short_term_debt": 177300000, "long_term_debt": 59600000, "total_debt": 318500000, "total_liabilities": null, "total_equity": 806800000, "shares_outstanding": null, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 9900000, "capital_expenditure": -16300000, "free_cash_flow": -6400000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 23000000 }, "complete_fields": { "id": 385386, "ticker_id": 14711, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:54:06.131426+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "46300000", "netIncome": "17800000", "grossProfit": "107700000", "totalRevenue": "518100000", "costOfRevenue": "410400000", "interestExpense": "4700000", "operatingIncome": "21800000", "fiscalDateEnding": "2025-06-30", "researchAndDevelopment": "18200000", "depreciationAndAmortization": "23700000" }, "balance": { "totalDebt": "318500000", "totalAssets": "1759500000", "longTermDebt": "59600000", "shortTermDebt": "177300000", "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": "815400000", "totalShareholderEquity": "806800000", "totalCurrentLiabilities": "710200000", "cashAndShortTermInvestments": "59400000" }, "cashflow": { "freeCashFlow": "-6400000", "dividendsPaid": null, "issuanceOfDebt": "42300000", "issuanceOfStock": null, "repaymentOfDebt": "-19300000", "fiscalDateEnding": "2025-06-30", "operatingCashflow": "9900000", "repurchaseOfStock": null, "capitalExpenditures": "-16300000" } }, "revenue": 518100000, "cost_of_revenue": 410400000, "gross_profit": 107700000, "research_and_development": 18200000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 21800000, "depreciation_amortisation": 23700000, "ebitda": 46300000, "interest_expense": 4700000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 17800000, "net_income_continuing_ops": null, "net_income_to_common": 17800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 59400000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 815400000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": 1759500000, "short_term_debt": 177300000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 710200000, "long_term_debt": 59600000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 318500000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 806800000, "shares_outstanding": null, "operating_cash_flow": 9900000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -16300000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 23000000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -6400000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "46300000", "netIncome": "17800000", "grossProfit": "107700000", "totalRevenue": "518100000", "costOfRevenue": "410400000", "interestExpense": "4700000", "operatingIncome": "21800000", "fiscalDateEnding": "2025-06-30", "researchAndDevelopment": "18200000", "depreciationAndAmortization": "23700000" }, "balance": { "totalDebt": "318500000", "totalAssets": "1759500000", "longTermDebt": "59600000", "shortTermDebt": "177300000", "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": "815400000", "totalShareholderEquity": "806800000", "totalCurrentLiabilities": "710200000", "cashAndShortTermInvestments": "59400000" }, "cashflow": { "freeCashFlow": "-6400000", "dividendsPaid": null, "issuanceOfDebt": "42300000", "issuanceOfStock": null, "repaymentOfDebt": "-19300000", "fiscalDateEnding": "2025-06-30", "operatingCashflow": "9900000", "repurchaseOfStock": null, "capitalExpenditures": "-16300000" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:54:06.131426+00:00", "is_restated": false, "income_statement": { "revenue": 489000000, "cost_of_revenue": 374400000, "gross_profit": 114600000, "ebit": -4100000, "ebitda": 19800000, "pretax_income": null, "tax_provision": null, "net_income": -10000000, "net_income_to_common": -10000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 85800000, "total_current_assets": 819500000, "total_assets": 1754300000, "short_term_debt": null, "long_term_debt": null, "total_debt": 296000000, "total_liabilities": null, "total_equity": 831800000, "shares_outstanding": 138761914, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 50900000, "capital_expenditure": -23100000, "free_cash_flow": 27800000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 4900000 }, "complete_fields": { "id": 385387, "ticker_id": 14711, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:54:06.131426+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "19800000", "netIncome": "-10000000", "grossProfit": "114600000", "totalRevenue": "489000000", "costOfRevenue": "374400000", "interestExpense": "5000000", "operatingIncome": "-4100000", "fiscalDateEnding": "2025-03-31", "researchAndDevelopment": "44400000", "depreciationAndAmortization": "23600000" }, "balance": { "totalDebt": "296000000", "totalAssets": "1754300000", "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2025-03-31", "totalLiabilities": null, "sharesOutstanding": "138761914", "totalCurrentAssets": "819500000", "totalShareholderEquity": "831800000", "totalCurrentLiabilities": "679300000", "cashAndShortTermInvestments": "85800000" }, "cashflow": { "freeCashFlow": "27800000", "dividendsPaid": null, "issuanceOfDebt": "27000000", "issuanceOfStock": null, "repaymentOfDebt": "-22100000", "fiscalDateEnding": "2025-03-31", "operatingCashflow": "50900000", "repurchaseOfStock": null, "capitalExpenditures": "-23100000" } }, "revenue": 489000000, "cost_of_revenue": 374400000, "gross_profit": 114600000, "research_and_development": 44400000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -4100000, "depreciation_amortisation": 23600000, "ebitda": 19800000, "interest_expense": 5000000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -10000000, "net_income_continuing_ops": null, "net_income_to_common": -10000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 85800000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 819500000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": 1754300000, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 679300000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 296000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 831800000, "shares_outstanding": 138761914, "operating_cash_flow": 50900000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -23100000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 4900000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 27800000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "19800000", "netIncome": "-10000000", "grossProfit": "114600000", "totalRevenue": "489000000", "costOfRevenue": "374400000", "interestExpense": "5000000", "operatingIncome": "-4100000", "fiscalDateEnding": "2025-03-31", "researchAndDevelopment": "44400000", "depreciationAndAmortization": "23600000" }, "balance": { "totalDebt": "296000000", "totalAssets": "1754300000", "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2025-03-31", "totalLiabilities": null, "sharesOutstanding": "138761914", "totalCurrentAssets": "819500000", "totalShareholderEquity": "831800000", "totalCurrentLiabilities": "679300000", "cashAndShortTermInvestments": "85800000" }, "cashflow": { "freeCashFlow": "27800000", "dividendsPaid": null, "issuanceOfDebt": "27000000", "issuanceOfStock": null, "repaymentOfDebt": "-22100000", "fiscalDateEnding": "2025-03-31", "operatingCashflow": "50900000", "repurchaseOfStock": null, "capitalExpenditures": "-23100000" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:54:06.131426+00:00", "is_restated": false, "income_statement": { "revenue": 507800000, "cost_of_revenue": 403100000, "gross_profit": 104700000, "ebit": -3200000, "ebitda": 40000000, "pretax_income": null, "tax_provision": null, "net_income": 18000000, "net_income_to_common": 18000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 62000000, "total_current_assets": 745800000, "total_assets": 1683300000, "short_term_debt": 129100000, "long_term_debt": 71600000, "total_debt": 287600000, "total_liabilities": null, "total_equity": 847900000, "shares_outstanding": 138761914, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 78600000, "capital_expenditure": -18000000, "free_cash_flow": 60600000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -58800000 }, "complete_fields": { "id": 385388, "ticker_id": 14711, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:54:06.131426+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "40000000", "netIncome": "18000000", "grossProfit": "104700000", "totalRevenue": "507800000", "costOfRevenue": "403100000", "interestExpense": "6700000", "operatingIncome": "-3200000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": "30300000", "depreciationAndAmortization": "35800000" }, "balance": { "totalDebt": "287600000", "totalAssets": "1683300000", "longTermDebt": "71600000", "shortTermDebt": "129100000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "138761914", "totalCurrentAssets": "745800000", "totalShareholderEquity": "847900000", "totalCurrentLiabilities": "574300000", "cashAndShortTermInvestments": "62000000" }, "cashflow": { "freeCashFlow": "60600000", "dividendsPaid": null, "issuanceOfDebt": "2600000", "issuanceOfStock": null, "repaymentOfDebt": "-61400000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "78600000", "repurchaseOfStock": null, "capitalExpenditures": "-18000000" } }, "revenue": 507800000, "cost_of_revenue": 403100000, "gross_profit": 104700000, "research_and_development": 30300000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -3200000, "depreciation_amortisation": 35800000, "ebitda": 40000000, "interest_expense": 6700000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 18000000, "net_income_continuing_ops": null, "net_income_to_common": 18000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 62000000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 745800000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": 1683300000, "short_term_debt": 129100000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 574300000, "long_term_debt": 71600000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 287600000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 847900000, "shares_outstanding": 138761914, "operating_cash_flow": 78600000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -18000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -58800000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 60600000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "40000000", "netIncome": "18000000", "grossProfit": "104700000", "totalRevenue": "507800000", "costOfRevenue": "403100000", "interestExpense": "6700000", "operatingIncome": "-3200000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": "30300000", "depreciationAndAmortization": "35800000" }, "balance": { "totalDebt": "287600000", "totalAssets": "1683300000", "longTermDebt": "71600000", "shortTermDebt": "129100000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "138761914", "totalCurrentAssets": "745800000", "totalShareholderEquity": "847900000", "totalCurrentLiabilities": "574300000", "cashAndShortTermInvestments": "62000000" }, "cashflow": { "freeCashFlow": "60600000", "dividendsPaid": null, "issuanceOfDebt": "2600000", "issuanceOfStock": null, "repaymentOfDebt": "-61400000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "78600000", "repurchaseOfStock": null, "capitalExpenditures": "-18000000" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:54:06.131426+00:00", "is_restated": false, "income_statement": { "revenue": 430400000, "cost_of_revenue": 342500000, "gross_profit": 87900000, "ebit": 2200000, "ebitda": 25500000, "pretax_income": null, "tax_provision": null, "net_income": -2000000, "net_income_to_common": -2000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 73700000, "total_current_assets": 819400000, "total_assets": 1732500000, "short_term_debt": null, "long_term_debt": null, "total_debt": 342600000, "total_liabilities": null, "total_equity": 823300000, "shares_outstanding": 138761914, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 28100000, "capital_expenditure": -17100000, "free_cash_flow": 11000000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 107100000 }, "complete_fields": { "id": 385390, "ticker_id": 14711, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:54:06.131426+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "25500000", "netIncome": "-2000000", "grossProfit": "87900000", "totalRevenue": "430400000", "costOfRevenue": "342500000", "interestExpense": "4400000", "operatingIncome": "2200000", "fiscalDateEnding": "2024-09-30", "researchAndDevelopment": "20900000", "depreciationAndAmortization": "24100000" }, "balance": { "totalDebt": "342600000", "totalAssets": "1732500000", "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2024-09-30", "totalLiabilities": null, "sharesOutstanding": "138761914", "totalCurrentAssets": "819400000", "totalShareholderEquity": "823300000", "totalCurrentLiabilities": "634100000", "cashAndShortTermInvestments": "73700000" }, "cashflow": { "freeCashFlow": "11000000", "dividendsPaid": "0", "issuanceOfDebt": "109800000", "issuanceOfStock": null, "repaymentOfDebt": "-2700000", "fiscalDateEnding": "2024-09-30", "operatingCashflow": "28100000", "repurchaseOfStock": null, "capitalExpenditures": "-17100000" } }, "revenue": 430400000, "cost_of_revenue": 342500000, "gross_profit": 87900000, "research_and_development": 20900000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 2200000, "depreciation_amortisation": 24100000, "ebitda": 25500000, "interest_expense": 4400000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -2000000, "net_income_continuing_ops": null, "net_income_to_common": -2000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 73700000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 819400000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": 1732500000, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 634100000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 342600000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 823300000, "shares_outstanding": 138761914, "operating_cash_flow": 28100000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -17100000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 107100000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 11000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "25500000", "netIncome": "-2000000", "grossProfit": "87900000", "totalRevenue": "430400000", "costOfRevenue": "342500000", "interestExpense": "4400000", "operatingIncome": "2200000", "fiscalDateEnding": "2024-09-30", "researchAndDevelopment": "20900000", "depreciationAndAmortization": "24100000" }, "balance": { "totalDebt": "342600000", "totalAssets": "1732500000", "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2024-09-30", "totalLiabilities": null, "sharesOutstanding": "138761914", "totalCurrentAssets": "819400000", "totalShareholderEquity": "823300000", "totalCurrentLiabilities": "634100000", "cashAndShortTermInvestments": "73700000" }, "cashflow": { "freeCashFlow": "11000000", "dividendsPaid": "0", "issuanceOfDebt": "109800000", "issuanceOfStock": null, "repaymentOfDebt": "-2700000", "fiscalDateEnding": "2024-09-30", "operatingCashflow": "28100000", "repurchaseOfStock": null, "capitalExpenditures": "-17100000" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "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": 4, "quarterly_financial_periods": 6, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2024-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }