{ "ticker": { "uuid": "fc3d34b1-3254-4a0c-8c3e-1317b5a3ca0b", "symbol": "MUX", "name": "Mutares SE & Co. KGaA", "exchange": "GER", "exchange_name": "XETRA", "country": "DE", "currency": "EUR", "sector": "Financial Services", "industry": "Asset Management", "page_url": "https://sharemaestro.com/factors/ticker/fc3d34b1-3254-4a0c-8c3e-1317b5a3ca0b/", "api_url": "https://sharemaestro.com/factors/api/tickers/fc3d34b1-3254-4a0c-8c3e-1317b5a3ca0b/" }, "ticker_metadata": { "id": 19740, "uuid": "fc3d34b1-3254-4a0c-8c3e-1317b5a3ca0b", "symbol": "MUX", "name": "Mutares SE & Co. KGaA", "asset_type": "equity", "market_cap": 607801408, "stock_exchange_id": 8, "industry": "Asset Management", "sector": "Financial Services", "description": "Mutares SE & Co. KGaA is a private equity firm specializing in investments in secondary direct, special situations, bridge financing, recapitalization, distressed/vulture, management succession, reorganization, carve-outs, turnarounds, spin-offs and re-funding. It also considers co-investments. The firm typically acquires small and medium-sized companies. It also focuses on platform and add-on acquisitions. The firm makes investments in automotive and mobility, wood and paper, construction and infrastructure, engineering, consumer goods and services, technology, commercial repair services, automobiles and components, retail and food, healthcare equipment and services, chemicals and materials including containers and packaging. The firm primarily invests in companies with established market positions and whose focus of activity is on Europe, North America and Asia. It considers acquiring companies that have revenues between 100 million ($107.33 million) and 750 million ($804.94 million) with an EBITDA up to 5 million ($5.37 million). It prefers to acquire a controlling and majority stake in its portfolio companies. It typically makes long term investments with a holding period between three and five years. The firm prefers to invest from its personal capital and from balance sheet investments. Mutares SE & Co. KGaA was founded in February 2008 and is based in Munich, Germany, with additional offices in across Europe and Asia.", "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": "fc3d34b1-3254-4a0c-8c3e-1317b5a3ca0b", "symbol": "MUX", "name": "Mutares SE & Co. KGaA", "exchange": "GER", "exchange_name": "XETRA", "country": "DE", "currency": "EUR", "sector": "Financial Services", "industry": "Asset Management", "page_url": "https://sharemaestro.com/factors/ticker/fc3d34b1-3254-4a0c-8c3e-1317b5a3ca0b/", "api_url": "https://sharemaestro.com/factors/api/tickers/fc3d34b1-3254-4a0c-8c3e-1317b5a3ca0b/" }, "week_end_date": "2026-06-07", "universe": "EUR_DE", "score": { "os": 0.21, "value": 0.63, "quality": 0.01, "momentum": 0.21, "coverage": 0.818, "confidence": 0.818, "delta": null }, "headline_factors": { "price": 27.8, "market_cap": 605622922.62, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": 0.0228, "shareholder_yield": 0.0756, "roe": -0.6756, "piotroski_f_score": 3, "momentum_12_1": -0.1733, "volatility_252d": 0.3455 }, "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": 0.7857, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T12:30:23.957430+00:00", "batch_id": "" }, "size": { "price_close": 27.8, "market_cap": 605622922.615, "market_cap_usd": 605622922.615, "enterprise_value": 1669822922.615, "shares_outstanding": 21784998, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 1.007, "ptbv_ratio": 1.007, "ps_ratio": 0.1151, "pcf_ratio": null, "pfcf_ratio": -1.3461, "ev_ebitda": 43.8274, "ev_ebit": -2.1223, "ev_sales": 0.3174, "ev_fcf": -3.7115, "earnings_yield": null, "fcf_yield": -0.2694, "price_to_sales": 0.1151, "price_to_book": 1.007, "price_to_cashflow": null, "ebitda_to_ev": 0.0228, "sales_yield": 3.151 }, "yield": { "dividend_yield": 0.0783, "buyback_yield": -0.0026, "shareholder_yield": 0.0756, "debt_paydown_yield": 0, "total_yield": 0.0756 }, "quality": { "gross_margin": 0.1513, "operating_margin": -0.1495, "net_margin": -0.0772, "ebitda_margin": 0.0072, "fcf_margin": -0.0855, "roe": -0.6756, "roa": -0.0772, "roic": -0.3543, "roc_greenblatt": null, "asset_turnover": 0.9995, "cash_conversion": 1.1073, "accruals_ratio": -0.0227, "sbc_to_revenue": null, "piotroski_f_score": 3, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.2974, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.1512, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": null, "net_debt_to_ebitda": 27.9318, "debt_to_assets": 0.2795, "interest_coverage": -6.2743, "current_ratio": 0.905, "quick_ratio": 0.905, "net_debt": 1064200000, "local_beta": 0.7711, "volatility_252d": 0.3455, "volatility_60d": 0.8011, "max_drawdown_12m": -0.326, "risk_adjusted_momentum": -0.5017 }, "growth": { "revenue_growth_1y": 0.1221, "revenue_growth_3y_cagr": 0.2808, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": -0.3736, "revenue_growth": 0.1221, "earnings_growth": null }, "momentum": { "price_return_1m": 0.0651, "price_return_3m": -0.0749, "price_return_6m": -0.0228, "price_return_9m": -0.0624, "price_return_12m": -0.1195, "price_return_12m_ex1m": -0.1733, "momentum_6m": -0.0228, "momentum_12m": -0.1195, "momentum_12_1": -0.1733, "distance_from_52w_high": -0.1941, "distance_from_52w_low": 0.1957, "relative_strength": -0.1382 }, "raw_ttm": { "revenue_ttm": 5261600000, "gross_profit_ttm": 796100000, "ebit_ttm": -786800000, "ebitda_ttm": 38100000, "net_income_ttm": -406300000, "eps_diluted_ttm": -18.6504, "operating_cash_flow_ttm": -286900000, "capital_expenditure_ttm": -163000000, "fcf_ttm": -449900000, "dividends_paid_ttm": -47400000, "share_repurchases_ttm": null, "shares_issued_ttm": 1600000, "interest_expense_ttm": 125400000, "cash_and_equivalents": 407100000, "total_current_assets": 3059400000, "total_current_liabilities": 3380400000, "net_ppe": null, "total_assets": 5264300000, "total_debt": 1471300000, "total_equity": 601400000, "net_working_capital": -465500000, "book_value_per_share": 27.6062, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 27.6062 }, "ranks": { "universe_ticker_count": 632, "rank_pe": 50, "rank_pb": 23, "rank_ptbv": 23, "rank_ps": 3, "rank_pcf": 50, "rank_ev_ebitda": 96, "rank_ev_ebit": 12, "rank_earnings_yield": 50, "rank_fcf_yield": 98, "rank_dividend_yield": 5, "rank_shareholder_yield": 13, "rank_total_yield": 23, "rank_roe": 97, "rank_roc": 50, "rank_roic": 98, "rank_gross_margin": 91, "rank_fcf_margin": 90, "rank_piotroski": 94, "rank_accruals": 67, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 20, "rank_momentum_12m": 71, "rank_momentum_12m_ex1m": 76, "rank_relative_strength": 71 }, "composites": { "value_composite": 37, "quality_composite": 99, "momentum_composite": 79, "growth_composite": 22, "yield_composite": 8, "svqf_composite": 52, "vc1_composite": 38, "vc2_composite": 29, "vc3_composite": 31, "trending_value_composite": null, "overall_composite": 79, "quality_value_composite": 0.0794, "os_score": 0.21, "value_percentile": 0.63, "quality_percentile": 0.01, "momentum_percentile": 0.21, "factor_coverage": 0.818, "signal_confidence": 0.818, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 91, "small_cap_core_rank": 35, "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": 7990, "ticker_id": 19740, "universe_id": 5, "week_end_date": "2026-06-07", "source_primary": "yfinance", "source_gaps": {}, "financials_period_end": "2024-12-31", "financials_age_days": 523, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T12:30:23.957430+00:00", "batch_id": "", "os_score_delta": null, "price_close": 27.8, "market_cap": 605622922.615, "market_cap_usd": 605622922.615, "enterprise_value": 1669822922.615, "shares_outstanding": 21784998, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 1.00702182, "ptbv_ratio": 1.00702182, "ps_ratio": 0.11510243, "pcf_ratio": null, "pfcf_ratio": -1.34612786, "ev_ebitda": 43.8273733, "ev_ebit": -2.12229655, "ev_sales": 0.31736029, "ev_fcf": -3.71154239, "earnings_yield": null, "fcf_yield": -0.26942977, "dividend_yield": 0.07826652, "buyback_yield": -0.00264191, "shareholder_yield": 0.07562461, "debt_paydown_yield": 0, "total_yield": 0.07562461, "gross_margin": 0.15130379, "operating_margin": -0.14953626, "net_margin": -0.07721986, "ebitda_margin": 0.00724114, "fcf_margin": -0.08550631, "roe": -0.67559029, "roa": -0.07718025, "roic": -0.35428674, "roc_greenblatt": null, "asset_turnover": 0.99948711, "cash_conversion": 1.10730987, "accruals_ratio": -0.02268108, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 27.93175853, "debt_to_assets": 0.27948635, "interest_coverage": -6.27432217, "current_ratio": 0.90504082, "quick_ratio": 0.90504082, "net_debt": 1064200000, "revenue_growth_1y": 0.12209166, "revenue_growth_3y_cagr": 0.28083888, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": -0.37361618, "piotroski_f_score": 3, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.297394, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.06513406, "price_return_3m": -0.07487521, "price_return_6m": -0.02284717, "price_return_9m": -0.06239464, "price_return_12m": -0.11948687, "price_return_12m_ex1m": -0.17333117, "distance_from_52w_high": -0.19406578, "distance_from_52w_low": 0.19569888, "relative_strength": -0.13819084, "local_beta": 0.7711, "volatility_252d": 0.34547, "volatility_60d": 0.80108, "max_drawdown_12m": -0.32597225, "revenue_ttm": 5261600000, "gross_profit_ttm": 796100000, "ebit_ttm": -786800000, "ebitda_ttm": 38100000, "net_income_ttm": -406300000, "eps_diluted_ttm": -18.65044927, "operating_cash_flow_ttm": -286900000, "capital_expenditure_ttm": -163000000, "fcf_ttm": -449900000, "dividends_paid_ttm": -47400000, "share_repurchases_ttm": null, "shares_issued_ttm": 1600000, "interest_expense_ttm": 125400000, "cash_and_equivalents": 407100000, "total_current_assets": 3059400000, "total_current_liabilities": 3380400000, "net_ppe": null, "total_assets": 5264300000, "total_debt": 1471300000, "total_equity": 601400000, "net_working_capital": -465500000, "book_value_per_share": 27.60615356, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 27.60615356, "universe_ticker_count": 632, "sector": "Financial Services", "rank_pe": 50, "rank_pb": 23, "rank_ptbv": 23, "rank_ps": 3, "rank_pcf": 50, "rank_ev_ebitda": 96, "rank_ev_ebit": 12, "rank_earnings_yield": 50, "rank_fcf_yield": 98, "rank_dividend_yield": 5, "rank_shareholder_yield": 13, "rank_total_yield": 23, "rank_roe": 97, "rank_roc": 50, "rank_roic": 98, "rank_gross_margin": 91, "rank_fcf_margin": 90, "rank_piotroski": 94, "rank_accruals": 67, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 20, "rank_momentum_12m": 71, "rank_momentum_12m_ex1m": 76, "rank_relative_strength": 71, "value_composite": 37, "quality_composite": 99, "momentum_composite": 79, "growth_composite": 22, "yield_composite": 8, "svqf_composite": 52, "vc1_composite": 38, "vc2_composite": 29, "vc3_composite": 31, "trending_value_composite": null, "overall_composite": 79, "factor_coverage": 0.818, "signal_confidence": 0.818, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 91, "small_cap_core_rank": 35, "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": 27.8, "os": 0.21, "value": 0.63, "quality": 0.01, "momentum": 0.21, "confidence": 0.818, "coverage": 0.818, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.0756, "roe": -0.6756, "momentum_12_1": -0.1733, "complete_fields": { "id": 7990, "ticker_id": 19740, "universe_id": 5, "week_end_date": "2026-06-07", "source_primary": "yfinance", "source_gaps": {}, "financials_period_end": "2024-12-31", "financials_age_days": 523, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T12:30:23.957430+00:00", "batch_id": "", "os_score_delta": null, "price_close": 27.8, "market_cap": 605622922.615, "market_cap_usd": 605622922.615, "enterprise_value": 1669822922.615, "shares_outstanding": 21784998, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 1.00702182, "ptbv_ratio": 1.00702182, "ps_ratio": 0.11510243, "pcf_ratio": null, "pfcf_ratio": -1.34612786, "ev_ebitda": 43.8273733, "ev_ebit": -2.12229655, "ev_sales": 0.31736029, "ev_fcf": -3.71154239, "earnings_yield": null, "fcf_yield": -0.26942977, "dividend_yield": 0.07826652, "buyback_yield": -0.00264191, "shareholder_yield": 0.07562461, "debt_paydown_yield": 0, "total_yield": 0.07562461, "gross_margin": 0.15130379, "operating_margin": -0.14953626, "net_margin": -0.07721986, "ebitda_margin": 0.00724114, "fcf_margin": -0.08550631, "roe": -0.67559029, "roa": -0.07718025, "roic": -0.35428674, "roc_greenblatt": null, "asset_turnover": 0.99948711, "cash_conversion": 1.10730987, "accruals_ratio": -0.02268108, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 27.93175853, "debt_to_assets": 0.27948635, "interest_coverage": -6.27432217, "current_ratio": 0.90504082, "quick_ratio": 0.90504082, "net_debt": 1064200000, "revenue_growth_1y": 0.12209166, "revenue_growth_3y_cagr": 0.28083888, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": -0.37361618, "piotroski_f_score": 3, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.297394, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.06513406, "price_return_3m": -0.07487521, "price_return_6m": -0.02284717, "price_return_9m": -0.06239464, "price_return_12m": -0.11948687, "price_return_12m_ex1m": -0.17333117, "distance_from_52w_high": -0.19406578, "distance_from_52w_low": 0.19569888, "relative_strength": -0.13819084, "local_beta": 0.7711, "volatility_252d": 0.34547, "volatility_60d": 0.80108, "max_drawdown_12m": -0.32597225, "revenue_ttm": 5261600000, "gross_profit_ttm": 796100000, "ebit_ttm": -786800000, "ebitda_ttm": 38100000, "net_income_ttm": -406300000, "eps_diluted_ttm": -18.65044927, "operating_cash_flow_ttm": -286900000, "capital_expenditure_ttm": -163000000, "fcf_ttm": -449900000, "dividends_paid_ttm": -47400000, "share_repurchases_ttm": null, "shares_issued_ttm": 1600000, "interest_expense_ttm": 125400000, "cash_and_equivalents": 407100000, "total_current_assets": 3059400000, "total_current_liabilities": 3380400000, "net_ppe": null, "total_assets": 5264300000, "total_debt": 1471300000, "total_equity": 601400000, "net_working_capital": -465500000, "book_value_per_share": 27.60615356, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 27.60615356, "universe_ticker_count": 632, "sector": "Financial Services", "rank_pe": 50, "rank_pb": 23, "rank_ptbv": 23, "rank_ps": 3, "rank_pcf": 50, "rank_ev_ebitda": 96, "rank_ev_ebit": 12, "rank_earnings_yield": 50, "rank_fcf_yield": 98, "rank_dividend_yield": 5, "rank_shareholder_yield": 13, "rank_total_yield": 23, "rank_roe": 97, "rank_roc": 50, "rank_roic": 98, "rank_gross_margin": 91, "rank_fcf_margin": 90, "rank_piotroski": 94, "rank_accruals": 67, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 20, "rank_momentum_12m": 71, "rank_momentum_12m_ex1m": 76, "rank_relative_strength": 71, "value_composite": 37, "quality_composite": 99, "momentum_composite": 79, "growth_composite": 22, "yield_composite": 8, "svqf_composite": 52, "vc1_composite": 38, "vc2_composite": 29, "vc3_composite": 31, "trending_value_composite": null, "overall_composite": 79, "factor_coverage": 0.818, "signal_confidence": 0.818, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 91, "small_cap_core_rank": 35, "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": "2026-06-07T12:09:29.791474+00:00", "is_restated": false, "income_statement": { "revenue": 5261600000, "cost_of_revenue": 4465500000, "gross_profit": 796100000, "ebit": -786800000, "ebitda": 38100000, "pretax_income": null, "tax_provision": null, "net_income": -406300000, "net_income_to_common": -406300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 403100000, "total_current_assets": 2224500000, "total_assets": 4370400000, "short_term_debt": 607900000, "long_term_debt": 205800000, "total_debt": 1322100000, "total_liabilities": null, "total_equity": 679000000, "shares_outstanding": 21784998, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -286900000, "capital_expenditure": -163000000, "free_cash_flow": -449900000, "dividends_paid": -47400000, "share_repurchases": null, "shares_issued": 1600000, "net_debt_issued": 299800000 }, "complete_fields": { "id": 388047, "ticker_id": 19740, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:09:29.791474+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "38100000", "netIncome": "-406300000", "grossProfit": "796100000", "totalRevenue": "5261600000", "costOfRevenue": "4465500000", "interestExpense": "125400000", "operatingIncome": "-786800000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": "7100000", "depreciationAndAmortization": "463800000" }, "balance": { "totalDebt": "1322100000", "totalAssets": "4370400000", "longTermDebt": "205800000", "shortTermDebt": "607900000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "21784998", "totalCurrentAssets": "2224500000", "totalShareholderEquity": "679000000", "totalCurrentLiabilities": "2628200000", "cashAndShortTermInvestments": "403100000" }, "cashflow": { "freeCashFlow": "-449900000", "dividendsPaid": "-47400000", "issuanceOfDebt": "378800000", "issuanceOfStock": "1600000", "repaymentOfDebt": "-79000000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "-286900000", "repurchaseOfStock": null, "capitalExpenditures": "-163000000" } }, "revenue": 5261600000, "cost_of_revenue": 4465500000, "gross_profit": 796100000, "research_and_development": 7100000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -786800000, "depreciation_amortisation": 463800000, "ebitda": 38100000, "interest_expense": 125400000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -406300000, "net_income_continuing_ops": null, "net_income_to_common": -406300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 403100000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 2224500000, "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": 4370400000, "short_term_debt": 607900000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2628200000, "long_term_debt": 205800000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 1322100000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 679000000, "shares_outstanding": 21784998, "operating_cash_flow": -286900000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -163000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -47400000, "share_repurchases": null, "shares_issued": 1600000, "net_debt_issued": 299800000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -449900000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "38100000", "netIncome": "-406300000", "grossProfit": "796100000", "totalRevenue": "5261600000", "costOfRevenue": "4465500000", "interestExpense": "125400000", "operatingIncome": "-786800000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": "7100000", "depreciationAndAmortization": "463800000" }, "balance": { "totalDebt": "1322100000", "totalAssets": "4370400000", "longTermDebt": "205800000", "shortTermDebt": "607900000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "21784998", "totalCurrentAssets": "2224500000", "totalShareholderEquity": "679000000", "totalCurrentLiabilities": "2628200000", "cashAndShortTermInvestments": "403100000" }, "cashflow": { "freeCashFlow": "-449900000", "dividendsPaid": "-47400000", "issuanceOfDebt": "378800000", "issuanceOfStock": "1600000", "repaymentOfDebt": "-79000000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "-286900000", "repurchaseOfStock": null, "capitalExpenditures": "-163000000" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:09:29.791474+00:00", "is_restated": false, "income_statement": { "revenue": 4689100000, "cost_of_revenue": 3930700000, "gross_profit": 758400000, "ebit": -397800000, "ebitda": 766600000, "pretax_income": null, "tax_provision": null, "net_income": 397100000, "net_income_to_common": 397100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 504500000, "total_current_assets": 2304200000, "total_assets": 4348700000, "short_term_debt": 158600000, "long_term_debt": 305900000, "total_debt": 466900000, "total_liabilities": null, "total_equity": 1069300000, "shares_outstanding": 21489576, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -27500000, "capital_expenditure": -164500000, "free_cash_flow": -192000000, "dividends_paid": -36100000, "share_repurchases": null, "shares_issued": 4900000, "net_debt_issued": 52700000 }, "complete_fields": { "id": 388048, "ticker_id": 19740, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:09:29.791474+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "766600000", "netIncome": "397100000", "grossProfit": "758400000", "totalRevenue": "4689100000", "costOfRevenue": "3930700000", "interestExpense": "83100000", "operatingIncome": "-397800000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": "8700000", "depreciationAndAmortization": "320000000" }, "balance": { "totalDebt": "466900000", "totalAssets": "4348700000", "longTermDebt": "305900000", "shortTermDebt": "158600000", "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "21489576", "totalCurrentAssets": "2304200000", "totalShareholderEquity": "1069300000", "totalCurrentLiabilities": "2004500000", "cashAndShortTermInvestments": "504500000" }, "cashflow": { "freeCashFlow": "-192000000", "dividendsPaid": "-36100000", "issuanceOfDebt": "166700000", "issuanceOfStock": "4900000", "repaymentOfDebt": "-114000000", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "-27500000", "repurchaseOfStock": null, "capitalExpenditures": "-164500000" } }, "revenue": 4689100000, "cost_of_revenue": 3930700000, "gross_profit": 758400000, "research_and_development": 8700000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -397800000, "depreciation_amortisation": 320000000, "ebitda": 766600000, "interest_expense": 83100000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 397100000, "net_income_continuing_ops": null, "net_income_to_common": 397100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 504500000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 2304200000, "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": 4348700000, "short_term_debt": 158600000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2004500000, "long_term_debt": 305900000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 466900000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 1069300000, "shares_outstanding": 21489576, "operating_cash_flow": -27500000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -164500000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -36100000, "share_repurchases": null, "shares_issued": 4900000, "net_debt_issued": 52700000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -192000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "766600000", "netIncome": "397100000", "grossProfit": "758400000", "totalRevenue": "4689100000", "costOfRevenue": "3930700000", "interestExpense": "83100000", "operatingIncome": "-397800000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": "8700000", "depreciationAndAmortization": "320000000" }, "balance": { "totalDebt": "466900000", "totalAssets": "4348700000", "longTermDebt": "305900000", "shortTermDebt": "158600000", "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "21489576", "totalCurrentAssets": "2304200000", "totalShareholderEquity": "1069300000", "totalCurrentLiabilities": "2004500000", "cashAndShortTermInvestments": "504500000" }, "cashflow": { "freeCashFlow": "-192000000", "dividendsPaid": "-36100000", "issuanceOfDebt": "166700000", "issuanceOfStock": "4900000", "repaymentOfDebt": "-114000000", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "-27500000", "repurchaseOfStock": null, "capitalExpenditures": "-164500000" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:09:29.791474+00:00", "is_restated": false, "income_statement": { "revenue": 3751700000, "cost_of_revenue": 3156200000, "gross_profit": 595500000, "ebit": -298300000, "ebitda": 182800000, "pretax_income": null, "tax_provision": null, "net_income": -6700000, "net_income_to_common": -6700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 236100000, "total_current_assets": 1652400000, "total_assets": 3029600000, "short_term_debt": 171600000, "long_term_debt": 154600000, "total_debt": 681000000, "total_liabilities": null, "total_equity": 712700000, "shares_outstanding": 21048228, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -20800000, "capital_expenditure": -102900000, "free_cash_flow": -123700000, "dividends_paid": -30900000, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": 78400000 }, "complete_fields": { "id": 388049, "ticker_id": 19740, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:09:29.791474+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "182800000", "netIncome": "-6700000", "grossProfit": "595500000", "totalRevenue": "3751700000", "costOfRevenue": "3156200000", "interestExpense": "54700000", "operatingIncome": "-298300000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "184600000" }, "balance": { "totalDebt": "681000000", "totalAssets": "3029600000", "longTermDebt": "154600000", "shortTermDebt": "171600000", "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "21048228", "totalCurrentAssets": "1652400000", "totalShareholderEquity": "712700000", "totalCurrentLiabilities": "1499600000", "cashAndShortTermInvestments": "236100000" }, "cashflow": { "freeCashFlow": "-123700000", "dividendsPaid": "-30900000", "issuanceOfDebt": "139100000", "issuanceOfStock": "0", "repaymentOfDebt": "-60700000", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "-20800000", "repurchaseOfStock": "0", "capitalExpenditures": "-102900000" } }, "revenue": 3751700000, "cost_of_revenue": 3156200000, "gross_profit": 595500000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -298300000, "depreciation_amortisation": 184600000, "ebitda": 182800000, "interest_expense": 54700000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -6700000, "net_income_continuing_ops": null, "net_income_to_common": -6700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 236100000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 1652400000, "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": 3029600000, "short_term_debt": 171600000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1499600000, "long_term_debt": 154600000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 681000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 712700000, "shares_outstanding": 21048228, "operating_cash_flow": -20800000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -102900000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -30900000, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": 78400000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -123700000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "182800000", "netIncome": "-6700000", "grossProfit": "595500000", "totalRevenue": "3751700000", "costOfRevenue": "3156200000", "interestExpense": "54700000", "operatingIncome": "-298300000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "184600000" }, "balance": { "totalDebt": "681000000", "totalAssets": "3029600000", "longTermDebt": "154600000", "shortTermDebt": "171600000", "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "21048228", "totalCurrentAssets": "1652400000", "totalShareholderEquity": "712700000", "totalCurrentLiabilities": "1499600000", "cashAndShortTermInvestments": "236100000" }, "cashflow": { "freeCashFlow": "-123700000", "dividendsPaid": "-30900000", "issuanceOfDebt": "139100000", "issuanceOfStock": "0", "repaymentOfDebt": "-60700000", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "-20800000", "repurchaseOfStock": "0", "capitalExpenditures": "-102900000" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:09:29.791474+00:00", "is_restated": false, "income_statement": { "revenue": 2504000000, "cost_of_revenue": 2097500000, "gross_profit": 406500000, "ebit": -245600000, "ebitda": 572200000, "pretax_income": null, "tax_provision": null, "net_income": 449000000, "net_income_to_common": 449000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 248400000, "total_current_assets": 1440600000, "total_assets": 2560400000, "short_term_debt": 79800000, "long_term_debt": 124300000, "total_debt": 526900000, "total_liabilities": null, "total_equity": 721200000, "shares_outstanding": 21048228, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -103500000, "capital_expenditure": -59700000, "free_cash_flow": -163200000, "dividends_paid": -23100000, "share_repurchases": -5900000, "shares_issued": 105600000, "net_debt_issued": 34100000 }, "complete_fields": { "id": 388050, "ticker_id": 19740, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:09:29.791474+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "572200000", "netIncome": "449000000", "grossProfit": "406500000", "totalRevenue": "2504000000", "costOfRevenue": "2097500000", "interestExpense": "24400000", "operatingIncome": "-245600000", "fiscalDateEnding": "2021-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "119200000" }, "balance": { "totalDebt": "526900000", "totalAssets": "2560400000", "longTermDebt": "124300000", "shortTermDebt": "79800000", "fiscalDateEnding": "2021-12-31", "totalLiabilities": null, "sharesOutstanding": "21048228", "totalCurrentAssets": "1440600000", "totalShareholderEquity": "721200000", "totalCurrentLiabilities": "1029400000", "cashAndShortTermInvestments": "248400000" }, "cashflow": { "freeCashFlow": "-163200000", "dividendsPaid": "-23100000", "issuanceOfDebt": "61700000", "issuanceOfStock": "105600000", "repaymentOfDebt": "-27600000", "fiscalDateEnding": "2021-12-31", "operatingCashflow": "-103500000", "repurchaseOfStock": "-5900000", "capitalExpenditures": "-59700000" } }, "revenue": 2504000000, "cost_of_revenue": 2097500000, "gross_profit": 406500000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -245600000, "depreciation_amortisation": 119200000, "ebitda": 572200000, "interest_expense": 24400000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 449000000, "net_income_continuing_ops": null, "net_income_to_common": 449000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 248400000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 1440600000, "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": 2560400000, "short_term_debt": 79800000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1029400000, "long_term_debt": 124300000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 526900000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 721200000, "shares_outstanding": 21048228, "operating_cash_flow": -103500000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -59700000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -23100000, "share_repurchases": -5900000, "shares_issued": 105600000, "net_debt_issued": 34100000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -163200000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "572200000", "netIncome": "449000000", "grossProfit": "406500000", "totalRevenue": "2504000000", "costOfRevenue": "2097500000", "interestExpense": "24400000", "operatingIncome": "-245600000", "fiscalDateEnding": "2021-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "119200000" }, "balance": { "totalDebt": "526900000", "totalAssets": "2560400000", "longTermDebt": "124300000", "shortTermDebt": "79800000", "fiscalDateEnding": "2021-12-31", "totalLiabilities": null, "sharesOutstanding": "21048228", "totalCurrentAssets": "1440600000", "totalShareholderEquity": "721200000", "totalCurrentLiabilities": "1029400000", "cashAndShortTermInvestments": "248400000" }, "cashflow": { "freeCashFlow": "-163200000", "dividendsPaid": "-23100000", "issuanceOfDebt": "61700000", "issuanceOfStock": "105600000", "repaymentOfDebt": "-27600000", "fiscalDateEnding": "2021-12-31", "operatingCashflow": "-103500000", "repurchaseOfStock": "-5900000", "capitalExpenditures": "-59700000" } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:09:29.791474+00:00", "is_restated": false, "income_statement": { "revenue": 1678700000, "cost_of_revenue": 1488500000, "gross_profit": 190200000, "ebit": -152500000, "ebitda": -55800000, "pretax_income": null, "tax_provision": null, "net_income": 18900000, "net_income_to_common": 18900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 407100000, "total_current_assets": 3059400000, "total_assets": 5264300000, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": null, "total_equity": 601400000, "shares_outstanding": 21784998, "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": 388044, "ticker_id": 19740, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:09:29.791474+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-55800000", "netIncome": "18900000", "grossProfit": "190200000", "totalRevenue": "1678700000", "costOfRevenue": "1488500000", "interestExpense": null, "operatingIncome": "-152500000", "fiscalDateEnding": "2026-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "96700000" }, "balance": { "totalDebt": null, "totalAssets": "5264300000", "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2026-03-31", "totalLiabilities": null, "sharesOutstanding": "21784998", "totalCurrentAssets": "3059400000", "totalShareholderEquity": "601400000", "totalCurrentLiabilities": "3380400000", "cashAndShortTermInvestments": "407100000" } }, "revenue": 1678700000, "cost_of_revenue": 1488500000, "gross_profit": 190200000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -152500000, "depreciation_amortisation": 96700000, "ebitda": -55800000, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 18900000, "net_income_continuing_ops": null, "net_income_to_common": 18900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 407100000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 3059400000, "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": 5264300000, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3380400000, "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": 601400000, "shares_outstanding": 21784998, "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": { "income": { "ebitda": "-55800000", "netIncome": "18900000", "grossProfit": "190200000", "totalRevenue": "1678700000", "costOfRevenue": "1488500000", "interestExpense": null, "operatingIncome": "-152500000", "fiscalDateEnding": "2026-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "96700000" }, "balance": { "totalDebt": null, "totalAssets": "5264300000", "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2026-03-31", "totalLiabilities": null, "sharesOutstanding": "21784998", "totalCurrentAssets": "3059400000", "totalShareholderEquity": "601400000", "totalCurrentLiabilities": "3380400000", "cashAndShortTermInvestments": "407100000" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:09:29.791474+00:00", "is_restated": false, "income_statement": { "revenue": 1580100000, "cost_of_revenue": 1431500000, "gross_profit": 148600000, "ebit": -188300000, "ebitda": 700700000, "pretax_income": null, "tax_provision": null, "net_income": 40800000, "net_income_to_common": 40800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 431400000, "total_current_assets": null, "total_assets": null, "short_term_debt": 262600000, "long_term_debt": null, "total_debt": 1471300000, "total_liabilities": null, "total_equity": null, "shares_outstanding": 21784998, "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": 388045, "ticker_id": 19740, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:09:29.791474+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "700700000", "netIncome": "40800000", "grossProfit": "148600000", "totalRevenue": "1580100000", "costOfRevenue": "1431500000", "interestExpense": null, "operatingIncome": "-188300000", "fiscalDateEnding": "2025-06-30", "researchAndDevelopment": null, "depreciationAndAmortization": "161800000" }, "balance": { "totalDebt": "1471300000", "totalAssets": null, "longTermDebt": null, "shortTermDebt": "262600000", "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "21784998", "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": "2714300000", "cashAndShortTermInvestments": "431400000" } }, "revenue": 1580100000, "cost_of_revenue": 1431500000, "gross_profit": 148600000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -188300000, "depreciation_amortisation": 161800000, "ebitda": 700700000, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 40800000, "net_income_continuing_ops": null, "net_income_to_common": 40800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 431400000, "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": 262600000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2714300000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 1471300000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": null, "shares_outstanding": 21784998, "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": { "income": { "ebitda": "700700000", "netIncome": "40800000", "grossProfit": "148600000", "totalRevenue": "1580100000", "costOfRevenue": "1431500000", "interestExpense": null, "operatingIncome": "-188300000", "fiscalDateEnding": "2025-06-30", "researchAndDevelopment": null, "depreciationAndAmortization": "161800000" }, "balance": { "totalDebt": "1471300000", "totalAssets": null, "longTermDebt": null, "shortTermDebt": "262600000", "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "21784998", "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": "2714300000", "cashAndShortTermInvestments": "431400000" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:09:29.791474+00:00", "is_restated": false, "income_statement": { "revenue": 1526200000, "cost_of_revenue": 1357700000, "gross_profit": 168500000, "ebit": -188300000, "ebitda": -90900000, "pretax_income": null, "tax_provision": null, "net_income": 247900000, "net_income_to_common": 247900000, "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": null, "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": 388046, "ticker_id": 19740, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:09:29.791474+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-90900000", "netIncome": "247900000", "grossProfit": "168500000", "totalRevenue": "1526200000", "costOfRevenue": "1357700000", "interestExpense": null, "operatingIncome": "-188300000", "fiscalDateEnding": "2025-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "97400000" } }, "revenue": 1526200000, "cost_of_revenue": 1357700000, "gross_profit": 168500000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -188300000, "depreciation_amortisation": 97400000, "ebitda": -90900000, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 247900000, "net_income_continuing_ops": null, "net_income_to_common": 247900000, "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": null, "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": { "income": { "ebitda": "-90900000", "netIncome": "247900000", "grossProfit": "168500000", "totalRevenue": "1526200000", "costOfRevenue": "1357700000", "interestExpense": null, "operatingIncome": "-188300000", "fiscalDateEnding": "2025-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "97400000" } } } ] }, "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": "cornerstone_value", "name": "Cornerstone Value", "slug": "cornerstone-value", "group": "value", "page_url": "/factors/cornerstone-value/", "rank_field": "cornerstone_value_rank" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 4, "quarterly_financial_periods": 3, "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" ] } } }