{ "ticker": { "uuid": "fbe5d679-7853-4922-a9ae-217d7df0848c", "symbol": "ERAG", "name": "Ernst Russ AG", "exchange": "GER", "exchange_name": "XETRA", "country": "DE", "currency": "EUR", "sector": "Industrials", "industry": "Marine Shipping", "page_url": "https://sharemaestro.com/factors/ticker/fbe5d679-7853-4922-a9ae-217d7df0848c/", "api_url": "https://sharemaestro.com/factors/api/tickers/fbe5d679-7853-4922-a9ae-217d7df0848c/" }, "latest_snapshot": { "ticker": { "uuid": "fbe5d679-7853-4922-a9ae-217d7df0848c", "symbol": "ERAG", "name": "Ernst Russ AG", "exchange": "GER", "exchange_name": "XETRA", "country": "DE", "currency": "EUR", "sector": "Industrials", "industry": "Marine Shipping", "page_url": "https://sharemaestro.com/factors/ticker/fbe5d679-7853-4922-a9ae-217d7df0848c/", "api_url": "https://sharemaestro.com/factors/api/tickers/fbe5d679-7853-4922-a9ae-217d7df0848c/" }, "week_end_date": "2026-07-19", "universe": "EUR_DE", "score": { "os": 0.96, "value": 0.94, "quality": 0.75, "momentum": 0.63, "coverage": 0.939, "confidence": 0.91, "delta": 1 }, "headline_factors": { "price": 7.74, "market_cap": 260755267.14, "pe_ratio": 4.3559, "earnings_yield": 0.1377, "ebitda_to_ev": 0.5339, "shareholder_yield": 0.0606, "roe": 0.2309, "piotroski_f_score": 7, "momentum_12_1": 0.1663, "volatility_252d": 0.2103 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": true, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "valuation": { "pe_ratio": 4.3559, "ev_ebitda": 1.8729, "earnings_yield": 0.1377, "fcf_yield": 0.0541, "shareholder_yield": 0.0606 }, "quality": { "roe": 0.2309, "roic": 0.137, "gross_margin": 0.3318, "fcf_margin": 0.0652, "piotroski_f_score": 7 }, "growth": { "revenue_growth_1y": -0.0848, "eps_growth_1y": 0.73, "fcf_growth_1y": -0.5655 }, "momentum": { "price_return_12m": 0.1256, "momentum_12_1": 0.1663, "relative_strength": 0.1033 }, "scores": { "value_percentile": 0.94, "quality_percentile": 0.75, "momentum_percentile": 0.63, "growth_composite": 64, "yield_composite": 18, "overall_composite": 4, "os_score": 0.96, "factor_coverage": 0.939, "signal_confidence": 0.91 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 8.68, "os": 0.97, "value": 0.92, "quality": 0.76, "momentum": 0.71, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 4.8849, "earnings_yield": 0.1177, "shareholder_yield": 0.054, "roe": 0.2309, "momentum_12_1": 0.2402 }, { "week_end_date": "2026-06-14", "price": 8.4, "os": 0.96, "value": 0.92, "quality": 0.75, "momentum": 0.65, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 4.7273, "earnings_yield": 0.123, "shareholder_yield": 0.0558, "roe": 0.2309, "momentum_12_1": 0.1562 }, { "week_end_date": "2026-06-21", "price": 8.02, "os": 0.97, "value": 0.94, "quality": 0.76, "momentum": 0.71, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 4.5134, "earnings_yield": 0.1311, "shareholder_yield": 0.0585, "roe": 0.2309, "momentum_12_1": 0.3261 }, { "week_end_date": "2026-06-28", "price": 7.96, "os": 0.97, "value": 0.93, "quality": 0.76, "momentum": 0.63, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 4.4797, "earnings_yield": 0.1324, "shareholder_yield": 0.0589, "roe": 0.2309, "momentum_12_1": 0.2534 }, { "week_end_date": "2026-07-05", "price": 7.68, "os": 0.97, "value": 0.94, "quality": 0.77, "momentum": 0.62, "confidence": 0.931, "coverage": 0.939, "pe_ratio": 4.3221, "earnings_yield": 0.1392, "shareholder_yield": 0.0611, "roe": 0.2309, "momentum_12_1": 0.2447 }, { "week_end_date": "2026-07-12", "price": 8.02, "os": 0.97, "value": 0.94, "quality": 0.75, "momentum": 0.64, "confidence": 0.92, "coverage": 0.939, "pe_ratio": 4.5134, "earnings_yield": 0.1311, "shareholder_yield": 0.0585, "roe": 0.2309, "momentum_12_1": 0.2012 }, { "week_end_date": "2026-07-19", "price": 7.74, "os": 0.96, "value": 0.94, "quality": 0.75, "momentum": 0.63, "confidence": 0.91, "coverage": 0.939, "pe_ratio": 4.3559, "earnings_yield": 0.1377, "shareholder_yield": 0.0606, "roe": 0.2309, "momentum_12_1": 0.1663 } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "EUR", "is_restated": false, "income_statement": { "revenue": 158068000, "cost_of_revenue": 106666000, "gross_profit": 51402000, "ebit": 51102000, "ebitda": 124461000, "pretax_income": null, "tax_provision": null, "net_income": 73478000, "net_income_to_common": 73478000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 114348000, "total_current_assets": 122944000, "total_assets": 370073000, "short_term_debt": 207000, "long_term_debt": 1653000, "total_debt": 1860000, "total_liabilities": null, "total_equity": 248265000, "shares_outstanding": 33689311, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 86902000, "capital_expenditure": -45811000, "free_cash_flow": 41091000, "dividends_paid": -67179000, "share_repurchases": -14125000, "shares_issued": 105000, "net_debt_issued": -13425000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "EUR", "is_restated": false, "income_statement": { "revenue": 158068000, "cost_of_revenue": 106666000, "gross_profit": 51402000, "ebit": 51102000, "ebitda": 124461000, "pretax_income": null, "tax_provision": null, "net_income": 73478000, "net_income_to_common": 73478000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 114348000, "total_current_assets": 122944000, "total_assets": 370073000, "short_term_debt": 207000, "long_term_debt": 1653000, "total_debt": 1860000, "total_liabilities": null, "total_equity": 248265000, "shares_outstanding": 33689311, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 86902000, "capital_expenditure": -45811000, "free_cash_flow": 41091000, "dividends_paid": -67179000, "share_repurchases": -14125000, "shares_issued": 105000, "net_debt_issued": -13425000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "EUR", "is_restated": false, "income_statement": { "revenue": 158068000, "cost_of_revenue": 106666000, "gross_profit": 51402000, "ebit": 51102000, "ebitda": 124461000, "pretax_income": null, "tax_provision": null, "net_income": 73478000, "net_income_to_common": 73478000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 114348000, "total_current_assets": 122944000, "total_assets": 370073000, "short_term_debt": 207000, "long_term_debt": 1653000, "total_debt": 1860000, "total_liabilities": null, "total_equity": 248265000, "shares_outstanding": 33689311, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 86902000, "capital_expenditure": -45811000, "free_cash_flow": 41091000, "dividends_paid": -67179000, "share_repurchases": -14125000, "shares_issued": 105000, "net_debt_issued": -13425000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "EUR", "is_restated": false, "income_statement": { "revenue": 158068000, "cost_of_revenue": 106666000, "gross_profit": 51402000, "ebit": 51102000, "ebitda": 124461000, "pretax_income": null, "tax_provision": null, "net_income": 73478000, "net_income_to_common": 73478000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 114348000, "total_current_assets": 122944000, "total_assets": 370073000, "short_term_debt": 207000, "long_term_debt": 1653000, "total_debt": 1860000, "total_liabilities": null, "total_equity": 248265000, "shares_outstanding": 33689311, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 86902000, "capital_expenditure": -45811000, "free_cash_flow": 41091000, "dividends_paid": -67179000, "share_repurchases": -14125000, "shares_issued": 105000, "net_debt_issued": -13425000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "EUR", "is_restated": false, "income_statement": { "revenue": 158068000, "cost_of_revenue": 106666000, "gross_profit": 51402000, "ebit": 51102000, "ebitda": 124461000, "pretax_income": null, "tax_provision": null, "net_income": 73478000, "net_income_to_common": 73478000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 114348000, "total_current_assets": 122944000, "total_assets": 370073000, "short_term_debt": 207000, "long_term_debt": 1653000, "total_debt": 1860000, "total_liabilities": null, "total_equity": 248265000, "shares_outstanding": 33689311, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 86902000, "capital_expenditure": -45811000, "free_cash_flow": 41091000, "dividends_paid": -67179000, "share_repurchases": -14125000, "shares_issued": 105000, "net_debt_issued": -13425000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "EUR", "is_restated": false, "income_statement": { "revenue": 158068000, "cost_of_revenue": 106666000, "gross_profit": 51402000, "ebit": 51102000, "ebitda": 124461000, "pretax_income": null, "tax_provision": null, "net_income": 73478000, "net_income_to_common": 73478000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 114348000, "total_current_assets": 122944000, "total_assets": 370073000, "short_term_debt": 207000, "long_term_debt": 1653000, "total_debt": 1860000, "total_liabilities": null, "total_equity": 248265000, "shares_outstanding": 33689311, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 86902000, "capital_expenditure": -45811000, "free_cash_flow": 41091000, "dividends_paid": -67179000, "share_repurchases": -14125000, "shares_issued": 105000, "net_debt_issued": -13425000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "EUR", "is_restated": false, "income_statement": { "revenue": 172717000, "cost_of_revenue": 119043000, "gross_profit": 53674000, "ebit": 49798000, "ebitda": 101315000, "pretax_income": null, "tax_provision": null, "net_income": 42472000, "net_income_to_common": 42472000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 110670000, "total_current_assets": 123991000, "total_assets": 355006000, "short_term_debt": 2067000, "long_term_debt": 0, "total_debt": 2067000, "total_liabilities": null, "total_equity": 180846000, "shares_outstanding": 33689311, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 98470000, "capital_expenditure": -3899000, "free_cash_flow": 94571000, "dividends_paid": -47646000, "share_repurchases": -3584000, "shares_issued": 65000, "net_debt_issued": -22611000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "EUR", "is_restated": false, "income_statement": { "revenue": 172717000, "cost_of_revenue": 119043000, "gross_profit": 53674000, "ebit": 49798000, "ebitda": 101315000, "pretax_income": null, "tax_provision": null, "net_income": 42472000, "net_income_to_common": 42472000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 110670000, "total_current_assets": 123991000, "total_assets": 355006000, "short_term_debt": 2067000, "long_term_debt": 0, "total_debt": 2067000, "total_liabilities": null, "total_equity": 180846000, "shares_outstanding": 33689311, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 98470000, "capital_expenditure": -3899000, "free_cash_flow": 94571000, "dividends_paid": -47646000, "share_repurchases": -3584000, "shares_issued": 65000, "net_debt_issued": -22611000 } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "EUR", "is_restated": false, "income_statement": { "revenue": 37759000, "cost_of_revenue": 23785000, "gross_profit": 13974000, "ebit": 14930000, "ebitda": 23291000, "pretax_income": null, "tax_provision": null, "net_income": 10985000, "net_income_to_common": 10985000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 120196000, "total_current_assets": 129939000, "total_assets": 414320000, "short_term_debt": null, "long_term_debt": 1808000, "total_debt": 1808000, "total_liabilities": null, "total_equity": 259250000, "shares_outstanding": 33689311, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 17434000, "capital_expenditure": -47259000, "free_cash_flow": -29825000, "dividends_paid": -1154000, "share_repurchases": 0, "shares_issued": null, "net_debt_issued": 31309000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "EUR", "is_restated": false, "income_statement": { "revenue": 37759000, "cost_of_revenue": 23785000, "gross_profit": 13974000, "ebit": 14930000, "ebitda": 23291000, "pretax_income": null, "tax_provision": null, "net_income": 10985000, "net_income_to_common": 10985000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 120196000, "total_current_assets": 129939000, "total_assets": 414320000, "short_term_debt": null, "long_term_debt": 1808000, "total_debt": 1808000, "total_liabilities": null, "total_equity": 259250000, "shares_outstanding": 33689311, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 17434000, "capital_expenditure": -47259000, "free_cash_flow": -29825000, "dividends_paid": -1154000, "share_repurchases": 0, "shares_issued": null, "net_debt_issued": 31309000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "EUR", "is_restated": false, "income_statement": { "revenue": 37759000, "cost_of_revenue": 23785000, "gross_profit": 13974000, "ebit": 14930000, "ebitda": 23291000, "pretax_income": null, "tax_provision": null, "net_income": 10985000, "net_income_to_common": 10985000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 120196000, "total_current_assets": 129939000, "total_assets": 414320000, "short_term_debt": null, "long_term_debt": 1808000, "total_debt": 1808000, "total_liabilities": null, "total_equity": 259250000, "shares_outstanding": 33689311, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 17434000, "capital_expenditure": -47259000, "free_cash_flow": -29825000, "dividends_paid": -1154000, "share_repurchases": 0, "shares_issued": null, "net_debt_issued": 31309000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "EUR", "is_restated": false, "income_statement": { "revenue": 37759000, "cost_of_revenue": 23785000, "gross_profit": 13974000, "ebit": 14930000, "ebitda": 23291000, "pretax_income": null, "tax_provision": null, "net_income": 10985000, "net_income_to_common": 10985000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 120196000, "total_current_assets": 129939000, "total_assets": 414320000, "short_term_debt": null, "long_term_debt": 1808000, "total_debt": 1808000, "total_liabilities": null, "total_equity": 259250000, "shares_outstanding": 33689311, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 17434000, "capital_expenditure": -47259000, "free_cash_flow": -29825000, "dividends_paid": -1154000, "share_repurchases": 0, "shares_issued": null, "net_debt_issued": 31309000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "EUR", "is_restated": false, "income_statement": { "revenue": 37759000, "cost_of_revenue": 23785000, "gross_profit": 13974000, "ebit": 14930000, "ebitda": 23291000, "pretax_income": null, "tax_provision": null, "net_income": 10985000, "net_income_to_common": 10985000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 120196000, "total_current_assets": 129939000, "total_assets": 414320000, "short_term_debt": null, "long_term_debt": 1808000, "total_debt": 1808000, "total_liabilities": null, "total_equity": 259250000, "shares_outstanding": 33689311, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 17434000, "capital_expenditure": -47259000, "free_cash_flow": -29825000, "dividends_paid": -1154000, "share_repurchases": 0, "shares_issued": null, "net_debt_issued": 31309000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "EUR", "is_restated": false, "income_statement": { "revenue": 37759000, "cost_of_revenue": 23785000, "gross_profit": 13974000, "ebit": 14930000, "ebitda": 23291000, "pretax_income": null, "tax_provision": null, "net_income": 10985000, "net_income_to_common": 10985000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 120196000, "total_current_assets": 129939000, "total_assets": 414320000, "short_term_debt": null, "long_term_debt": 1808000, "total_debt": 1808000, "total_liabilities": null, "total_equity": 259250000, "shares_outstanding": 33689311, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 17434000, "capital_expenditure": -47259000, "free_cash_flow": -29825000, "dividends_paid": -1154000, "share_repurchases": 0, "shares_issued": null, "net_debt_issued": 31309000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "EUR", "is_restated": false, "income_statement": { "revenue": 38866000, "cost_of_revenue": 23986000, "gross_profit": 14880000, "ebit": -20265000, "ebitda": 27253000, "pretax_income": null, "tax_provision": null, "net_income": 18840000, "net_income_to_common": 18840000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 114348000, "total_current_assets": 122944000, "total_assets": 370073000, "short_term_debt": 207000, "long_term_debt": 1653000, "total_debt": 1860000, "total_liabilities": null, "total_equity": 248265000, "shares_outstanding": 33689311, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 19548000, "capital_expenditure": -28950000, "free_cash_flow": -9402000, "dividends_paid": -738000, "share_repurchases": -249000, "shares_issued": 105000, "net_debt_issued": -446000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "EUR", "is_restated": false, "income_statement": { "revenue": 38866000, "cost_of_revenue": 23986000, "gross_profit": 14880000, "ebit": -20265000, "ebitda": 27253000, "pretax_income": null, "tax_provision": null, "net_income": 18840000, "net_income_to_common": 18840000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 114348000, "total_current_assets": 122944000, "total_assets": 370073000, "short_term_debt": 207000, "long_term_debt": 1653000, "total_debt": 1860000, "total_liabilities": null, "total_equity": 248265000, "shares_outstanding": 33689311, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 19548000, "capital_expenditure": -28950000, "free_cash_flow": -9402000, "dividends_paid": -738000, "share_repurchases": -249000, "shares_issued": 105000, "net_debt_issued": -446000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "EUR", "is_restated": false, "income_statement": { "revenue": 38866000, "cost_of_revenue": 23986000, "gross_profit": 14880000, "ebit": -20265000, "ebitda": 27253000, "pretax_income": null, "tax_provision": null, "net_income": 18840000, "net_income_to_common": 18840000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 114348000, "total_current_assets": 122944000, "total_assets": 370073000, "short_term_debt": 207000, "long_term_debt": 1653000, "total_debt": 1860000, "total_liabilities": null, "total_equity": 248265000, "shares_outstanding": 33689311, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 19548000, "capital_expenditure": -28950000, "free_cash_flow": -9402000, "dividends_paid": -738000, "share_repurchases": -249000, "shares_issued": 105000, "net_debt_issued": -446000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "EUR", "is_restated": false, "income_statement": { "revenue": 38866000, "cost_of_revenue": 23986000, "gross_profit": 14880000, "ebit": -20265000, "ebitda": 27253000, "pretax_income": null, "tax_provision": null, "net_income": 18840000, "net_income_to_common": 18840000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 114348000, "total_current_assets": 122944000, "total_assets": 370073000, "short_term_debt": 207000, "long_term_debt": 1653000, "total_debt": 1860000, "total_liabilities": null, "total_equity": 248265000, "shares_outstanding": 33689311, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 19548000, "capital_expenditure": -28950000, "free_cash_flow": -9402000, "dividends_paid": -738000, "share_repurchases": -249000, "shares_issued": 105000, "net_debt_issued": -446000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "EUR", "is_restated": false, "income_statement": { "revenue": 38866000, "cost_of_revenue": 23986000, "gross_profit": 14880000, "ebit": -20265000, "ebitda": 27253000, "pretax_income": null, "tax_provision": null, "net_income": 18840000, "net_income_to_common": 18840000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 114348000, "total_current_assets": 122944000, "total_assets": 370073000, "short_term_debt": 207000, "long_term_debt": 1653000, "total_debt": 1860000, "total_liabilities": null, "total_equity": 248265000, "shares_outstanding": 33689311, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 19548000, "capital_expenditure": -28950000, "free_cash_flow": -9402000, "dividends_paid": -738000, "share_repurchases": -249000, "shares_issued": 105000, "net_debt_issued": -446000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "EUR", "is_restated": false, "income_statement": { "revenue": 38866000, "cost_of_revenue": 23986000, "gross_profit": 14880000, "ebit": -20265000, "ebitda": 27253000, "pretax_income": null, "tax_provision": null, "net_income": 18840000, "net_income_to_common": 18840000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 114348000, "total_current_assets": 122944000, "total_assets": 370073000, "short_term_debt": 207000, "long_term_debt": 1653000, "total_debt": 1860000, "total_liabilities": null, "total_equity": 248265000, "shares_outstanding": 33689311, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 19548000, "capital_expenditure": -28950000, "free_cash_flow": -9402000, "dividends_paid": -738000, "share_repurchases": -249000, "shares_issued": 105000, "net_debt_issued": -446000 } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/" }, { "key": "deep_value", "name": "Deep Value", "slug": "deep-value", "group": "value", "page_url": "/factors/deep-value/" }, { "key": "vc2_cheapest", "name": "VC2 Cheapest Decile", "slug": "vc2-cheapest", "group": "value", "page_url": "/factors/vc2-cheapest/" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/" }, { "key": "piotroski_bargains", "name": "Piotroski Bargains", "slug": "piotroski-bargains", "group": "quality", "page_url": "/factors/piotroski-bargains/" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/" }, { "key": "momentum_leaders", "name": "Momentum Leaders", "slug": "momentum-leaders", "group": "momentum", "page_url": "/factors/momentum-leaders/" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/" }, { "key": "high_yield", "name": "High Yield", "slug": "high-yield", "group": "income", "page_url": "/factors/high-yield/" }, { "key": "small_cap_value", "name": "Small Cap Value", "slug": "small-cap-value", "group": "universe", "page_url": "/factors/small-cap-value/" }, { "key": "low_volatility", "name": "Low Volatility", "slug": "low-volatility", "group": "defensive", "page_url": "/factors/low-volatility/" } ], "coverage": { "factor_history_points": 7, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-07-19", "latest_financials_period_end": "2025-12-31" }, "schema": { "public_fields_only": true } }