{ "ticker": { "uuid": "fcb62f74-bc1d-4304-9fd9-1b116b87c1c0", "symbol": "DRW8", "name": "Dr\u00e4gerwerk AG & Co. KGaA", "exchange": "GER", "exchange_name": "XETRA", "country": "DE", "currency": "EUR", "sector": "Healthcare", "industry": "Medical Devices", "page_url": "https://sharemaestro.com/factors/ticker/fcb62f74-bc1d-4304-9fd9-1b116b87c1c0/", "api_url": "https://sharemaestro.com/factors/api/tickers/fcb62f74-bc1d-4304-9fd9-1b116b87c1c0/" }, "ticker_metadata": { "id": 14751, "uuid": "fcb62f74-bc1d-4304-9fd9-1b116b87c1c0", "symbol": "DRW8", "name": "Dr\u00e4gerwerk AG & Co. KGaA", "asset_type": "equity", "market_cap": 1369479936, "stock_exchange_id": 8, "industry": "Medical Devices", "sector": "Healthcare", "description": "Dr\u00e4gerwerk AG & Co. KGaA operates as a medical and safety technology company worldwide. It develops, produces, and markets system solutions, devices, and services for the medical division, including emergency medicine, perioperative care, intensive care, and perinatal medicine. The company also develops, produces, and markets products, system solutions, and services for personal protection, gas measurement technology, and comprehensive risk management to customers in industry and mining sectors, as well as public sectors, such as fire departments, police, and disaster protection. In addition, it offers patient monitoring systems; anaesthesia machines; medical ventilators and lung monitoring; neonatal incubators and thermoregulation; phototherapy lights and bilirubinometers; surgical and examination lights; medical pendants and infrastructure design; medical gas pipeline system in hospitals; and hospital consumables and accessories, as well as hospital planning and design services. Further, the company offers alcohol and drug testing; diving equipment; fixed gas detectors; hazmat suits; portable gas detection; head and eye protection; rescue and escape; respiratory protection; safety-training systems; thermal imaging cameras; and workshop solution and breathing gas supply, as well as provides various training and services. The company was founded in 1889 and is headquartered in L\u00fcbeck, Germany. Dr\u00e4gerwerk AG & Co. KGaA operates as a subsidiary of Stefan Dr\u00c4Ger Gmbh.", "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": "fcb62f74-bc1d-4304-9fd9-1b116b87c1c0", "symbol": "DRW8", "name": "Dr\u00e4gerwerk AG & Co. KGaA", "exchange": "GER", "exchange_name": "XETRA", "country": "DE", "currency": "EUR", "sector": "Healthcare", "industry": "Medical Devices", "page_url": "https://sharemaestro.com/factors/ticker/fcb62f74-bc1d-4304-9fd9-1b116b87c1c0/", "api_url": "https://sharemaestro.com/factors/api/tickers/fcb62f74-bc1d-4304-9fd9-1b116b87c1c0/" }, "week_end_date": "2026-06-07", "universe": "EUR_DE", "score": { "os": 0.96, "value": 0.93, "quality": 0.62, "momentum": 0.78, "coverage": 0.939, "confidence": 0.939, "delta": null }, "headline_factors": { "price": 72.8, "market_cap": 1365728056.28, "pe_ratio": 11.8495, "earnings_yield": 0.0844, "ebitda_to_ev": 0.1553, "shareholder_yield": 0.0278, "roe": 0.0697, "piotroski_f_score": 9, "momentum_12_1": 0.2792, "volatility_252d": 0.324 }, "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": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T12:30:00.597651+00:00", "batch_id": "" }, "size": { "price_close": 72.8, "market_cap": 1365728056.28, "market_cap_usd": 1365728056.28, "enterprise_value": 1322320056.28, "shares_outstanding": 18760000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 11.8495, "pb_ratio": 0.8256, "ptbv_ratio": 0.8256, "ps_ratio": 0.4012, "pcf_ratio": 6.0557, "pfcf_ratio": 10.1143, "ev_ebitda": 6.4372, "ev_ebit": 6.8495, "ev_sales": 0.3884, "ev_fcf": 9.7929, "earnings_yield": 0.0844, "fcf_yield": 0.1021, "price_to_sales": 0.4012, "price_to_book": 0.8256, "price_to_cashflow": 6.0557, "ebitda_to_ev": 0.1553, "sales_yield": 2.5746 }, "yield": { "dividend_yield": 0.0274, "buyback_yield": 0.0004, "shareholder_yield": 0.0278, "debt_paydown_yield": 0.0098, "total_yield": 0.0376 }, "quality": { "gross_margin": 0.4535, "operating_margin": 0.0567, "net_margin": 0.0339, "ebitda_margin": 0.0603, "fcf_margin": 0.0397, "roe": 0.0697, "roa": 0.0364, "roic": 0.0899, "roc_greenblatt": null, "asset_turnover": 1.0754, "cash_conversion": 1.1716, "accruals_ratio": -0.0348, "sbc_to_revenue": null, "piotroski_f_score": 9, "altman_z_score": null, "earnings_stability_5y": 1.1455, "revenue_stability_5y": 0.057, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.4877, "external_financing": 0.0036 }, "leverage_and_risk": { "debt_to_equity": null, "net_debt_to_ebitda": -0.2113, "debt_to_assets": 0.0713, "interest_coverage": 7.0319, "current_ratio": 2.0749, "quick_ratio": 2.0749, "net_debt": -43408000, "local_beta": 0.8578, "volatility_252d": 0.324, "volatility_60d": 0.7796, "max_drawdown_12m": -0.1311, "risk_adjusted_momentum": 0.8616 }, "growth": { "revenue_growth_1y": 0.0329, "revenue_growth_3y_cagr": 0.0457, "revenue_growth_5y_cagr": null, "eps_growth_1y": 0.1213, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.5228, "book_value_growth_1y": 0.0594, "revenue_growth": 0.0329, "earnings_growth": 0.1213 }, "momentum": { "price_return_1m": 0.0372, "price_return_3m": 0.0429, "price_return_6m": 0.2151, "price_return_9m": 0.3855, "price_return_12m": 0.3267, "price_return_12m_ex1m": 0.2792, "momentum_6m": 0.2151, "momentum_12m": 0.3267, "momentum_12_1": 0.2792, "distance_from_52w_high": -0.0298, "distance_from_52w_low": 0.4609, "relative_strength": 0.308 }, "raw_ttm": { "revenue_ttm": 3404500000, "gross_profit_ttm": 1544052000, "ebit_ttm": 193053000, "ebitda_ttm": 205418000, "net_income_ttm": 115256000, "eps_diluted_ttm": 6.1437, "operating_cash_flow_ttm": 225526000, "capital_expenditure_ttm": -90497000, "fcf_ttm": 135029000, "dividends_paid_ttm": -37473000, "share_repurchases_ttm": -5900000, "shares_issued_ttm": 5415000, "interest_expense_ttm": 27454000, "cash_and_equivalents": 269086000, "total_current_assets": 1912323000, "total_current_liabilities": 921647000, "net_ppe": null, "total_assets": 3165837000, "total_debt": 225678000, "total_equity": 1654154000, "net_working_capital": 746338000, "book_value_per_share": 88.1745, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 88.1745 }, "ranks": { "universe_ticker_count": 632, "rank_pe": 27, "rank_pb": 17, "rank_ptbv": 17, "rank_ps": 14, "rank_pcf": 27, "rank_ev_ebitda": 29, "rank_ev_ebit": 22, "rank_earnings_yield": 27, "rank_fcf_yield": 15, "rank_dividend_yield": 35, "rank_shareholder_yield": 47, "rank_total_yield": 50, "rank_roe": 65, "rank_roc": 50, "rank_roic": 52, "rank_gross_margin": 46, "rank_fcf_margin": 65, "rank_piotroski": 1, "rank_accruals": 55, "rank_sue": 50, "rank_eps_growth_1y": 43, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 49, "rank_momentum_12m": 27, "rank_momentum_12m_ex1m": 27, "rank_relative_strength": 27 }, "composites": { "value_composite": 7, "quality_composite": 38, "momentum_composite": 22, "growth_composite": 38, "yield_composite": 38, "svqf_composite": 20, "vc1_composite": 10, "vc2_composite": 12, "vc3_composite": 13, "trending_value_composite": null, "overall_composite": 4, "quality_value_composite": 0.7593, "os_score": 0.96, "value_percentile": 0.93, "quality_percentile": 0.62, "momentum_percentile": 0.78, "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": 40, "small_cap_core_rank": 15, "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": 7765, "ticker_id": 14751, "universe_id": 5, "week_end_date": "2026-06-07", "source_primary": "yfinance", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T12:30:00.597651+00:00", "batch_id": "", "os_score_delta": null, "price_close": 72.8, "market_cap": 1365728056.28, "market_cap_usd": 1365728056.28, "enterprise_value": 1322320056.28, "shares_outstanding": 18760000, "fx_rate_to_usd": null, "pe_ratio": 11.84951808, "pb_ratio": 0.82563537, "ptbv_ratio": 0.82563537, "ps_ratio": 0.40115378, "pcf_ratio": 6.05574549, "pfcf_ratio": 10.11433141, "ev_ebitda": 6.4372161, "ev_ebit": 6.8495183, "ev_sales": 0.3884036, "ev_fcf": 9.79285973, "earnings_yield": 0.08439162, "fcf_yield": 0.10211522, "dividend_yield": 0.02743811, "buyback_yield": 0.00035512, "shareholder_yield": 0.02779323, "debt_paydown_yield": 0.0098021, "total_yield": 0.03759533, "gross_margin": 0.45353268, "operating_margin": 0.05670524, "net_margin": 0.03385402, "ebitda_margin": 0.0603372, "fcf_margin": 0.03966192, "roe": 0.0696767, "roa": 0.03640617, "roic": 0.08988987, "roc_greenblatt": null, "asset_turnover": 1.07538701, "cash_conversion": 1.17155723, "accruals_ratio": -0.03483123, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": -0.21131546, "debt_to_assets": 0.07128541, "interest_coverage": 7.03187149, "current_ratio": 2.07489744, "quick_ratio": 2.07489744, "net_debt": -43408000, "revenue_growth_1y": 0.03293443, "revenue_growth_3y_cagr": 0.04567997, "revenue_growth_5y_cagr": null, "eps_growth_1y": 0.12128641, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.52277272, "book_value_growth_1y": 0.05939155, "piotroski_f_score": 9, "altman_z_score": null, "earnings_stability_5y": 1.145521, "revenue_stability_5y": 0.056959, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.0371848, "price_return_3m": 0.04294699, "price_return_6m": 0.21508385, "price_return_9m": 0.38546454, "price_return_12m": 0.32671701, "price_return_12m_ex1m": 0.279152, "distance_from_52w_high": -0.02981678, "distance_from_52w_low": 0.46093733, "relative_strength": 0.30801304, "local_beta": 0.8578, "volatility_252d": 0.324011, "volatility_60d": 0.77957, "max_drawdown_12m": -0.13109972, "revenue_ttm": 3404500000, "gross_profit_ttm": 1544052000, "ebit_ttm": 193053000, "ebitda_ttm": 205418000, "net_income_ttm": 115256000, "eps_diluted_ttm": 6.14371002, "operating_cash_flow_ttm": 225526000, "capital_expenditure_ttm": -90497000, "fcf_ttm": 135029000, "dividends_paid_ttm": -37473000, "share_repurchases_ttm": -5900000, "shares_issued_ttm": 5415000, "interest_expense_ttm": 27454000, "cash_and_equivalents": 269086000, "total_current_assets": 1912323000, "total_current_liabilities": 921647000, "net_ppe": null, "total_assets": 3165837000, "total_debt": 225678000, "total_equity": 1654154000, "net_working_capital": 746338000, "book_value_per_share": 88.17452026, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 88.17452026, "universe_ticker_count": 632, "sector": "Healthcare", "rank_pe": 27, "rank_pb": 17, "rank_ptbv": 17, "rank_ps": 14, "rank_pcf": 27, "rank_ev_ebitda": 29, "rank_ev_ebit": 22, "rank_earnings_yield": 27, "rank_fcf_yield": 15, "rank_dividend_yield": 35, "rank_shareholder_yield": 47, "rank_total_yield": 50, "rank_roe": 65, "rank_roc": 50, "rank_roic": 52, "rank_gross_margin": 46, "rank_fcf_margin": 65, "rank_piotroski": 1, "rank_accruals": 55, "rank_sue": 50, "rank_eps_growth_1y": 43, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 49, "rank_momentum_12m": 27, "rank_momentum_12m_ex1m": 27, "rank_relative_strength": 27, "value_composite": 7, "quality_composite": 38, "momentum_composite": 22, "growth_composite": 38, "yield_composite": 38, "svqf_composite": 20, "vc1_composite": 10, "vc2_composite": 12, "vc3_composite": 13, "trending_value_composite": null, "overall_composite": 4, "factor_coverage": 0.939, "signal_confidence": 0.939, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 40, "small_cap_core_rank": 15, "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": 72.8, "os": 0.96, "value": 0.93, "quality": 0.62, "momentum": 0.78, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 11.8495, "earnings_yield": 0.0844, "shareholder_yield": 0.0278, "roe": 0.0697, "momentum_12_1": 0.2792, "complete_fields": { "id": 7765, "ticker_id": 14751, "universe_id": 5, "week_end_date": "2026-06-07", "source_primary": "yfinance", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T12:30:00.597651+00:00", "batch_id": "", "os_score_delta": null, "price_close": 72.8, "market_cap": 1365728056.28, "market_cap_usd": 1365728056.28, "enterprise_value": 1322320056.28, "shares_outstanding": 18760000, "fx_rate_to_usd": null, "pe_ratio": 11.84951808, "pb_ratio": 0.82563537, "ptbv_ratio": 0.82563537, "ps_ratio": 0.40115378, "pcf_ratio": 6.05574549, "pfcf_ratio": 10.11433141, "ev_ebitda": 6.4372161, "ev_ebit": 6.8495183, "ev_sales": 0.3884036, "ev_fcf": 9.79285973, "earnings_yield": 0.08439162, "fcf_yield": 0.10211522, "dividend_yield": 0.02743811, "buyback_yield": 0.00035512, "shareholder_yield": 0.02779323, "debt_paydown_yield": 0.0098021, "total_yield": 0.03759533, "gross_margin": 0.45353268, "operating_margin": 0.05670524, "net_margin": 0.03385402, "ebitda_margin": 0.0603372, "fcf_margin": 0.03966192, "roe": 0.0696767, "roa": 0.03640617, "roic": 0.08988987, "roc_greenblatt": null, "asset_turnover": 1.07538701, "cash_conversion": 1.17155723, "accruals_ratio": -0.03483123, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": -0.21131546, "debt_to_assets": 0.07128541, "interest_coverage": 7.03187149, "current_ratio": 2.07489744, "quick_ratio": 2.07489744, "net_debt": -43408000, "revenue_growth_1y": 0.03293443, "revenue_growth_3y_cagr": 0.04567997, "revenue_growth_5y_cagr": null, "eps_growth_1y": 0.12128641, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.52277272, "book_value_growth_1y": 0.05939155, "piotroski_f_score": 9, "altman_z_score": null, "earnings_stability_5y": 1.145521, "revenue_stability_5y": 0.056959, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.0371848, "price_return_3m": 0.04294699, "price_return_6m": 0.21508385, "price_return_9m": 0.38546454, "price_return_12m": 0.32671701, "price_return_12m_ex1m": 0.279152, "distance_from_52w_high": -0.02981678, "distance_from_52w_low": 0.46093733, "relative_strength": 0.30801304, "local_beta": 0.8578, "volatility_252d": 0.324011, "volatility_60d": 0.77957, "max_drawdown_12m": -0.13109972, "revenue_ttm": 3404500000, "gross_profit_ttm": 1544052000, "ebit_ttm": 193053000, "ebitda_ttm": 205418000, "net_income_ttm": 115256000, "eps_diluted_ttm": 6.14371002, "operating_cash_flow_ttm": 225526000, "capital_expenditure_ttm": -90497000, "fcf_ttm": 135029000, "dividends_paid_ttm": -37473000, "share_repurchases_ttm": -5900000, "shares_issued_ttm": 5415000, "interest_expense_ttm": 27454000, "cash_and_equivalents": 269086000, "total_current_assets": 1912323000, "total_current_liabilities": 921647000, "net_ppe": null, "total_assets": 3165837000, "total_debt": 225678000, "total_equity": 1654154000, "net_working_capital": 746338000, "book_value_per_share": 88.17452026, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 88.17452026, "universe_ticker_count": 632, "sector": "Healthcare", "rank_pe": 27, "rank_pb": 17, "rank_ptbv": 17, "rank_ps": 14, "rank_pcf": 27, "rank_ev_ebitda": 29, "rank_ev_ebit": 22, "rank_earnings_yield": 27, "rank_fcf_yield": 15, "rank_dividend_yield": 35, "rank_shareholder_yield": 47, "rank_total_yield": 50, "rank_roe": 65, "rank_roc": 50, "rank_roic": 52, "rank_gross_margin": 46, "rank_fcf_margin": 65, "rank_piotroski": 1, "rank_accruals": 55, "rank_sue": 50, "rank_eps_growth_1y": 43, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 49, "rank_momentum_12m": 27, "rank_momentum_12m_ex1m": 27, "rank_relative_strength": 27, "value_composite": 7, "quality_composite": 38, "momentum_composite": 22, "growth_composite": 38, "yield_composite": 38, "svqf_composite": 20, "vc1_composite": 10, "vc2_composite": 12, "vc3_composite": 13, "trending_value_composite": null, "overall_composite": 4, "factor_coverage": 0.939, "signal_confidence": 0.939, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 40, "small_cap_core_rank": 15, "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": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:55:05.525615+00:00", "is_restated": false, "income_statement": { "revenue": 3481898000, "cost_of_revenue": 1907541000, "gross_profit": 1574357000, "ebit": 231570000, "ebitda": 243483000, "pretax_income": null, "tax_provision": null, "net_income": 139497000, "net_income_to_common": 139497000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 266127000, "total_current_assets": 1914588000, "total_assets": 3163092000, "short_term_debt": 68681000, "long_term_debt": 203748000, "total_debt": 405107000, "total_liabilities": null, "total_equity": 1626326000, "shares_outstanding": 18760000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 238326000, "capital_expenditure": -80684000, "free_cash_flow": 157642000, "dividends_paid": -37473000, "share_repurchases": -5900000, "shares_issued": 6498000, "net_debt_issued": 1350000 }, "complete_fields": { "id": 385557, "ticker_id": 14751, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:55:05.525615+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "243483000", "netIncome": "139497000", "grossProfit": "1574357000", "totalRevenue": "3481898000", "costOfRevenue": "1907541000", "interestExpense": "27840000", "operatingIncome": "231570000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": "333818000", "depreciationAndAmortization": null }, "balance": { "totalDebt": "405107000", "totalAssets": "3163092000", "longTermDebt": "203748000", "shortTermDebt": "68681000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "18760000", "totalCurrentAssets": "1914588000", "totalShareholderEquity": "1626326000", "totalCurrentLiabilities": "944409000", "cashAndShortTermInvestments": "266127000" }, "cashflow": { "freeCashFlow": "157642000", "dividendsPaid": "-37473000", "issuanceOfDebt": "68236000", "issuanceOfStock": "6498000", "repaymentOfDebt": "-66886000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "238326000", "repurchaseOfStock": "-5900000", "capitalExpenditures": "-80684000" } }, "revenue": 3481898000, "cost_of_revenue": 1907541000, "gross_profit": 1574357000, "research_and_development": 333818000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 231570000, "depreciation_amortisation": null, "ebitda": 243483000, "interest_expense": 27840000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 139497000, "net_income_continuing_ops": null, "net_income_to_common": 139497000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 266127000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 1914588000, "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": 3163092000, "short_term_debt": 68681000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 944409000, "long_term_debt": 203748000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 405107000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 1626326000, "shares_outstanding": 18760000, "operating_cash_flow": 238326000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -80684000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -37473000, "share_repurchases": -5900000, "shares_issued": 6498000, "net_debt_issued": 1350000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 157642000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "243483000", "netIncome": "139497000", "grossProfit": "1574357000", "totalRevenue": "3481898000", "costOfRevenue": "1907541000", "interestExpense": "27840000", "operatingIncome": "231570000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": "333818000", "depreciationAndAmortization": null }, "balance": { "totalDebt": "405107000", "totalAssets": "3163092000", "longTermDebt": "203748000", "shortTermDebt": "68681000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "18760000", "totalCurrentAssets": "1914588000", "totalShareholderEquity": "1626326000", "totalCurrentLiabilities": "944409000", "cashAndShortTermInvestments": "266127000" }, "cashflow": { "freeCashFlow": "157642000", "dividendsPaid": "-37473000", "issuanceOfDebt": "68236000", "issuanceOfStock": "6498000", "repaymentOfDebt": "-66886000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "238326000", "repurchaseOfStock": "-5900000", "capitalExpenditures": "-80684000" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:55:05.525615+00:00", "is_restated": false, "income_statement": { "revenue": 3370880000, "cost_of_revenue": 1858424000, "gross_profit": 1512456000, "ebit": 180013000, "ebitda": 202452000, "pretax_income": null, "tax_provision": null, "net_income": 124408000, "net_income_to_common": 124408000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 223465000, "total_current_assets": 1884764000, "total_assets": 3093435000, "short_term_debt": 67394000, "long_term_debt": 204354000, "total_debt": 395580000, "total_liabilities": null, "total_equity": 1535151000, "shares_outstanding": 18760000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 167308000, "capital_expenditure": -63785000, "free_cash_flow": 103523000, "dividends_paid": -33158000, "share_repurchases": -2535000, "shares_issued": 0, "net_debt_issued": -78435000 }, "complete_fields": { "id": 385561, "ticker_id": 14751, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:55:05.525615+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "202452000", "netIncome": "124408000", "grossProfit": "1512456000", "totalRevenue": "3370880000", "costOfRevenue": "1858424000", "interestExpense": "27059000", "operatingIncome": "180013000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": "333066000", "depreciationAndAmortization": null }, "balance": { "totalDebt": "395580000", "totalAssets": "3093435000", "longTermDebt": "204354000", "shortTermDebt": "67394000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "18760000", "totalCurrentAssets": "1884764000", "totalShareholderEquity": "1535151000", "totalCurrentLiabilities": "978480000", "cashAndShortTermInvestments": "223465000" }, "cashflow": { "freeCashFlow": "103523000", "dividendsPaid": "-33158000", "issuanceOfDebt": "6022000", "issuanceOfStock": "0", "repaymentOfDebt": "-84457000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "167308000", "repurchaseOfStock": "-2535000", "capitalExpenditures": "-63785000" } }, "revenue": 3370880000, "cost_of_revenue": 1858424000, "gross_profit": 1512456000, "research_and_development": 333066000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 180013000, "depreciation_amortisation": null, "ebitda": 202452000, "interest_expense": 27059000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 124408000, "net_income_continuing_ops": null, "net_income_to_common": 124408000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 223465000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 1884764000, "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": 3093435000, "short_term_debt": 67394000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 978480000, "long_term_debt": 204354000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 395580000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 1535151000, "shares_outstanding": 18760000, "operating_cash_flow": 167308000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -63785000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -33158000, "share_repurchases": -2535000, "shares_issued": 0, "net_debt_issued": -78435000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 103523000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "202452000", "netIncome": "124408000", "grossProfit": "1512456000", "totalRevenue": "3370880000", "costOfRevenue": "1858424000", "interestExpense": "27059000", "operatingIncome": "180013000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": "333066000", "depreciationAndAmortization": null }, "balance": { "totalDebt": "395580000", "totalAssets": "3093435000", "longTermDebt": "204354000", "shortTermDebt": "67394000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "18760000", "totalCurrentAssets": "1884764000", "totalShareholderEquity": "1535151000", "totalCurrentLiabilities": "978480000", "cashAndShortTermInvestments": "223465000" }, "cashflow": { "freeCashFlow": "103523000", "dividendsPaid": "-33158000", "issuanceOfDebt": "6022000", "issuanceOfStock": "0", "repaymentOfDebt": "-84457000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "167308000", "repurchaseOfStock": "-2535000", "capitalExpenditures": "-63785000" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:55:05.525615+00:00", "is_restated": false, "income_statement": { "revenue": 3373504000, "cost_of_revenue": 1913812000, "gross_profit": 1459692000, "ebit": 184126000, "ebitda": 172417000, "pretax_income": null, "tax_provision": null, "net_income": 110433000, "net_income_to_common": 110433000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 260003000, "total_current_assets": 1871752000, "total_assets": 3094549000, "short_term_debt": 92630000, "long_term_debt": 257711000, "total_debt": 471383000, "total_liabilities": null, "total_equity": 1406779000, "shares_outstanding": 18760000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 189677000, "capital_expenditure": -68211000, "free_cash_flow": 121466000, "dividends_paid": -3681000, "share_repurchases": -3962000, "shares_issued": 3066000, "net_debt_issued": 105370000 }, "complete_fields": { "id": 385563, "ticker_id": 14751, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:55:05.525615+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "172417000", "netIncome": "110433000", "grossProfit": "1459692000", "totalRevenue": "3373504000", "costOfRevenue": "1913812000", "interestExpense": "31097000", "operatingIncome": "184126000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": "325362000", "depreciationAndAmortization": null }, "balance": { "totalDebt": "471383000", "totalAssets": "3094549000", "longTermDebt": "257711000", "shortTermDebt": "92630000", "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "18760000", "totalCurrentAssets": "1871752000", "totalShareholderEquity": "1406779000", "totalCurrentLiabilities": "1024104000", "cashAndShortTermInvestments": "260003000" }, "cashflow": { "freeCashFlow": "121466000", "dividendsPaid": "-3681000", "issuanceOfDebt": "197107000", "issuanceOfStock": "3066000", "repaymentOfDebt": "-91737000", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "189677000", "repurchaseOfStock": "-3962000", "capitalExpenditures": "-68211000" } }, "revenue": 3373504000, "cost_of_revenue": 1913812000, "gross_profit": 1459692000, "research_and_development": 325362000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 184126000, "depreciation_amortisation": null, "ebitda": 172417000, "interest_expense": 31097000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 110433000, "net_income_continuing_ops": null, "net_income_to_common": 110433000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 260003000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 1871752000, "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": 3094549000, "short_term_debt": 92630000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1024104000, "long_term_debt": 257711000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 471383000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 1406779000, "shares_outstanding": 18760000, "operating_cash_flow": 189677000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -68211000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -3681000, "share_repurchases": -3962000, "shares_issued": 3066000, "net_debt_issued": 105370000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 121466000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "172417000", "netIncome": "110433000", "grossProfit": "1459692000", "totalRevenue": "3373504000", "costOfRevenue": "1913812000", "interestExpense": "31097000", "operatingIncome": "184126000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": "325362000", "depreciationAndAmortization": null }, "balance": { "totalDebt": "471383000", "totalAssets": "3094549000", "longTermDebt": "257711000", "shortTermDebt": "92630000", "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "18760000", "totalCurrentAssets": "1871752000", "totalShareholderEquity": "1406779000", "totalCurrentLiabilities": "1024104000", "cashAndShortTermInvestments": "260003000" }, "cashflow": { "freeCashFlow": "121466000", "dividendsPaid": "-3681000", "issuanceOfDebt": "197107000", "issuanceOfStock": "3066000", "repaymentOfDebt": "-91737000", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "189677000", "repurchaseOfStock": "-3962000", "capitalExpenditures": "-68211000" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:55:05.525615+00:00", "is_restated": false, "income_statement": { "revenue": 3045227000, "cost_of_revenue": 1806840000, "gross_profit": 1238387000, "ebit": -79761000, "ebitda": -79789000, "pretax_income": null, "tax_provision": null, "net_income": -64562000, "net_income_to_common": -64562000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 302466000, "total_current_assets": 1902629000, "total_assets": 3106576000, "short_term_debt": 83575000, "long_term_debt": 162212000, "total_debt": 361952000, "total_liabilities": null, "total_equity": 1318047000, "shares_outstanding": 18760000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -144228000, "capital_expenditure": -86859000, "free_cash_flow": -231087000, "dividends_paid": -3681000, "share_repurchases": -4549000, "shares_issued": 3328000, "net_debt_issued": 19642000 }, "complete_fields": { "id": 385564, "ticker_id": 14751, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:55:05.525615+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-79789000", "netIncome": "-64562000", "grossProfit": "1238387000", "totalRevenue": "3045227000", "costOfRevenue": "1806840000", "interestExpense": "22620000", "operatingIncome": "-79761000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": "343482000", "depreciationAndAmortization": null }, "balance": { "totalDebt": "361952000", "totalAssets": "3106576000", "longTermDebt": "162212000", "shortTermDebt": "83575000", "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "18760000", "totalCurrentAssets": "1902629000", "totalShareholderEquity": "1318047000", "totalCurrentLiabilities": "1218520000", "cashAndShortTermInvestments": "302466000" }, "cashflow": { "freeCashFlow": "-231087000", "dividendsPaid": "-3681000", "issuanceOfDebt": "36677000", "issuanceOfStock": "3328000", "repaymentOfDebt": "-17035000", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "-144228000", "repurchaseOfStock": "-4549000", "capitalExpenditures": "-86859000" } }, "revenue": 3045227000, "cost_of_revenue": 1806840000, "gross_profit": 1238387000, "research_and_development": 343482000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -79761000, "depreciation_amortisation": null, "ebitda": -79789000, "interest_expense": 22620000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -64562000, "net_income_continuing_ops": null, "net_income_to_common": -64562000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 302466000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 1902629000, "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": 3106576000, "short_term_debt": 83575000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1218520000, "long_term_debt": 162212000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 361952000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 1318047000, "shares_outstanding": 18760000, "operating_cash_flow": -144228000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -86859000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -3681000, "share_repurchases": -4549000, "shares_issued": 3328000, "net_debt_issued": 19642000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -231087000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-79789000", "netIncome": "-64562000", "grossProfit": "1238387000", "totalRevenue": "3045227000", "costOfRevenue": "1806840000", "interestExpense": "22620000", "operatingIncome": "-79761000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": "343482000", "depreciationAndAmortization": null }, "balance": { "totalDebt": "361952000", "totalAssets": "3106576000", "longTermDebt": "162212000", "shortTermDebt": "83575000", "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "18760000", "totalCurrentAssets": "1902629000", "totalShareholderEquity": "1318047000", "totalCurrentLiabilities": "1218520000", "cashAndShortTermInvestments": "302466000" }, "cashflow": { "freeCashFlow": "-231087000", "dividendsPaid": "-3681000", "issuanceOfDebt": "36677000", "issuanceOfStock": "3328000", "repaymentOfDebt": "-17035000", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "-144228000", "repurchaseOfStock": "-4549000", "capitalExpenditures": "-86859000" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:55:05.525615+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": 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": 385565, "ticker_id": 14751, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:55:05.525615+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2021-12-31", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2021-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": 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": 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": { "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2021-12-31", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2021-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:55:05.525615+00:00", "is_restated": false, "income_statement": { "revenue": 755873000, "cost_of_revenue": 406056000, "gross_profit": 349817000, "ebit": 18980000, "ebitda": 20892000, "pretax_income": null, "tax_provision": null, "net_income": 11437000, "net_income_to_common": 11437000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 269086000, "total_current_assets": 1912323000, "total_assets": 3165837000, "short_term_debt": 24748000, "long_term_debt": 200930000, "total_debt": 225678000, "total_liabilities": null, "total_equity": 1654154000, "shares_outstanding": 18760000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 62004000, "capital_expenditure": -27154000, "free_cash_flow": 34850000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -46598000 }, "complete_fields": { "id": 385555, "ticker_id": 14751, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:55:05.525615+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "20892000", "netIncome": "11437000", "grossProfit": "349817000", "totalRevenue": "755873000", "costOfRevenue": "406056000", "interestExpense": "5237000", "operatingIncome": "18980000", "fiscalDateEnding": "2026-03-31", "researchAndDevelopment": "79835000", "depreciationAndAmortization": null }, "balance": { "totalDebt": "225678000", "totalAssets": "3165837000", "longTermDebt": "200930000", "shortTermDebt": "24748000", "fiscalDateEnding": "2026-03-31", "totalLiabilities": null, "sharesOutstanding": "18760000", "totalCurrentAssets": "1912323000", "totalShareholderEquity": "1654154000", "totalCurrentLiabilities": "921647000", "cashAndShortTermInvestments": "269086000" }, "cashflow": { "freeCashFlow": "34850000", "dividendsPaid": null, "issuanceOfDebt": "8476000", "issuanceOfStock": "0", "repaymentOfDebt": "-55074000", "fiscalDateEnding": "2026-03-31", "operatingCashflow": "62004000", "repurchaseOfStock": null, "capitalExpenditures": "-27154000" } }, "revenue": 755873000, "cost_of_revenue": 406056000, "gross_profit": 349817000, "research_and_development": 79835000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 18980000, "depreciation_amortisation": null, "ebitda": 20892000, "interest_expense": 5237000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 11437000, "net_income_continuing_ops": null, "net_income_to_common": 11437000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 269086000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 1912323000, "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": 3165837000, "short_term_debt": 24748000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 921647000, "long_term_debt": 200930000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 225678000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 1654154000, "shares_outstanding": 18760000, "operating_cash_flow": 62004000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -27154000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -46598000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 34850000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "20892000", "netIncome": "11437000", "grossProfit": "349817000", "totalRevenue": "755873000", "costOfRevenue": "406056000", "interestExpense": "5237000", "operatingIncome": "18980000", "fiscalDateEnding": "2026-03-31", "researchAndDevelopment": "79835000", "depreciationAndAmortization": null }, "balance": { "totalDebt": "225678000", "totalAssets": "3165837000", "longTermDebt": "200930000", "shortTermDebt": "24748000", "fiscalDateEnding": "2026-03-31", "totalLiabilities": null, "sharesOutstanding": "18760000", "totalCurrentAssets": "1912323000", "totalShareholderEquity": "1654154000", "totalCurrentLiabilities": "921647000", "cashAndShortTermInvestments": "269086000" }, "cashflow": { "freeCashFlow": "34850000", "dividendsPaid": null, "issuanceOfDebt": "8476000", "issuanceOfStock": "0", "repaymentOfDebt": "-55074000", "fiscalDateEnding": "2026-03-31", "operatingCashflow": "62004000", "repurchaseOfStock": null, "capitalExpenditures": "-27154000" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:55:05.525615+00:00", "is_restated": false, "income_statement": { "revenue": 1138378000, "cost_of_revenue": 620713000, "gross_profit": 517665000, "ebit": 153797000, "ebitda": 160456000, "pretax_income": null, "tax_provision": null, "net_income": 94646000, "net_income_to_common": 94646000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 266127000, "total_current_assets": 1914588000, "total_assets": 3163092000, "short_term_debt": 68681000, "long_term_debt": 203748000, "total_debt": 405107000, "total_liabilities": null, "total_equity": 1626326000, "shares_outstanding": 18760000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 145678000, "capital_expenditure": -32526000, "free_cash_flow": 113152000, "dividends_paid": 0, "share_repurchases": 0, "shares_issued": 3886000, "net_debt_issued": -23554000 }, "complete_fields": { "id": 385556, "ticker_id": 14751, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:55:05.525615+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "160456000", "netIncome": "94646000", "grossProfit": "517665000", "totalRevenue": "1138378000", "costOfRevenue": "620713000", "interestExpense": "11514000", "operatingIncome": "153797000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": "84671000", "depreciationAndAmortization": null }, "balance": { "totalDebt": "405107000", "totalAssets": "3163092000", "longTermDebt": "203748000", "shortTermDebt": "68681000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "18760000", "totalCurrentAssets": "1914588000", "totalShareholderEquity": "1626326000", "totalCurrentLiabilities": "944409000", "cashAndShortTermInvestments": "266127000" }, "cashflow": { "freeCashFlow": "113152000", "dividendsPaid": "0", "issuanceOfDebt": "29442000", "issuanceOfStock": "3886000", "repaymentOfDebt": "-52996000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "145678000", "repurchaseOfStock": "0", "capitalExpenditures": "-32526000" } }, "revenue": 1138378000, "cost_of_revenue": 620713000, "gross_profit": 517665000, "research_and_development": 84671000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 153797000, "depreciation_amortisation": null, "ebitda": 160456000, "interest_expense": 11514000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 94646000, "net_income_continuing_ops": null, "net_income_to_common": 94646000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 266127000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 1914588000, "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": 3163092000, "short_term_debt": 68681000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 944409000, "long_term_debt": 203748000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 405107000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 1626326000, "shares_outstanding": 18760000, "operating_cash_flow": 145678000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -32526000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": 0, "share_repurchases": 0, "shares_issued": 3886000, "net_debt_issued": -23554000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 113152000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "160456000", "netIncome": "94646000", "grossProfit": "517665000", "totalRevenue": "1138378000", "costOfRevenue": "620713000", "interestExpense": "11514000", "operatingIncome": "153797000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": "84671000", "depreciationAndAmortization": null }, "balance": { "totalDebt": "405107000", "totalAssets": "3163092000", "longTermDebt": "203748000", "shortTermDebt": "68681000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "18760000", "totalCurrentAssets": "1914588000", "totalShareholderEquity": "1626326000", "totalCurrentLiabilities": "944409000", "cashAndShortTermInvestments": "266127000" }, "cashflow": { "freeCashFlow": "113152000", "dividendsPaid": "0", "issuanceOfDebt": "29442000", "issuanceOfStock": "3886000", "repaymentOfDebt": "-52996000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "145678000", "repurchaseOfStock": "0", "capitalExpenditures": "-32526000" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:55:05.525615+00:00", "is_restated": false, "income_statement": { "revenue": 779987000, "cost_of_revenue": 438015000, "gross_profit": 341972000, "ebit": 18603000, "ebitda": 21593000, "pretax_income": null, "tax_provision": null, "net_income": 11260000, "net_income_to_common": 11260000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 177406000, "total_current_assets": 1755739000, "total_assets": 2987304000, "short_term_debt": 173098000, "long_term_debt": 154203000, "total_debt": 446919000, "total_liabilities": null, "total_equity": 1464849000, "shares_outstanding": 18760000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -38075000, "capital_expenditure": -16469000, "free_cash_flow": -54544000, "dividends_paid": -37473000, "share_repurchases": -2992000, "shares_issued": 0, "net_debt_issued": 58347000 }, "complete_fields": { "id": 385558, "ticker_id": 14751, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:55:05.525615+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "21593000", "netIncome": "11260000", "grossProfit": "341972000", "totalRevenue": "779987000", "costOfRevenue": "438015000", "interestExpense": "5351000", "operatingIncome": "18603000", "fiscalDateEnding": "2025-06-30", "researchAndDevelopment": "85947000", "depreciationAndAmortization": null }, "balance": { "totalDebt": "446919000", "totalAssets": "2987304000", "longTermDebt": "154203000", "shortTermDebt": "173098000", "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "18760000", "totalCurrentAssets": "1755739000", "totalShareholderEquity": "1464849000", "totalCurrentLiabilities": "1010705000", "cashAndShortTermInvestments": "177406000" }, "cashflow": { "freeCashFlow": "-54544000", "dividendsPaid": "-37473000", "issuanceOfDebt": "65222000", "issuanceOfStock": "0", "repaymentOfDebt": "-6875000", "fiscalDateEnding": "2025-06-30", "operatingCashflow": "-38075000", "repurchaseOfStock": "-2992000", "capitalExpenditures": "-16469000" } }, "revenue": 779987000, "cost_of_revenue": 438015000, "gross_profit": 341972000, "research_and_development": 85947000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 18603000, "depreciation_amortisation": null, "ebitda": 21593000, "interest_expense": 5351000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 11260000, "net_income_continuing_ops": null, "net_income_to_common": 11260000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 177406000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 1755739000, "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": 2987304000, "short_term_debt": 173098000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1010705000, "long_term_debt": 154203000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 446919000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 1464849000, "shares_outstanding": 18760000, "operating_cash_flow": -38075000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -16469000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -37473000, "share_repurchases": -2992000, "shares_issued": 0, "net_debt_issued": 58347000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -54544000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "21593000", "netIncome": "11260000", "grossProfit": "341972000", "totalRevenue": "779987000", "costOfRevenue": "438015000", "interestExpense": "5351000", "operatingIncome": "18603000", "fiscalDateEnding": "2025-06-30", "researchAndDevelopment": "85947000", "depreciationAndAmortization": null }, "balance": { "totalDebt": "446919000", "totalAssets": "2987304000", "longTermDebt": "154203000", "shortTermDebt": "173098000", "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "18760000", "totalCurrentAssets": "1755739000", "totalShareholderEquity": "1464849000", "totalCurrentLiabilities": "1010705000", "cashAndShortTermInvestments": "177406000" }, "cashflow": { "freeCashFlow": "-54544000", "dividendsPaid": "-37473000", "issuanceOfDebt": "65222000", "issuanceOfStock": "0", "repaymentOfDebt": "-6875000", "fiscalDateEnding": "2025-06-30", "operatingCashflow": "-38075000", "repurchaseOfStock": "-2992000", "capitalExpenditures": "-16469000" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:55:05.525615+00:00", "is_restated": false, "income_statement": { "revenue": 730262000, "cost_of_revenue": 395664000, "gross_profit": 334598000, "ebit": 1673000, "ebitda": 2477000, "pretax_income": null, "tax_provision": null, "net_income": -2087000, "net_income_to_common": -2087000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 249583000, "total_current_assets": 1852274000, "total_assets": 3069546000, "short_term_debt": 115063000, "long_term_debt": 154325000, "total_debt": 269388000, "total_liabilities": null, "total_equity": 1529197000, "shares_outstanding": 18760000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 55919000, "capital_expenditure": -14348000, "free_cash_flow": 41571000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 1529000, "net_debt_issued": -1582000 }, "complete_fields": { "id": 385559, "ticker_id": 14751, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:55:05.525615+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "2477000", "netIncome": "-2087000", "grossProfit": "334598000", "totalRevenue": "730262000", "costOfRevenue": "395664000", "interestExpense": "5352000", "operatingIncome": "1673000", "fiscalDateEnding": "2025-03-31", "researchAndDevelopment": "83565000", "depreciationAndAmortization": null }, "balance": { "totalDebt": "269388000", "totalAssets": "3069546000", "longTermDebt": "154325000", "shortTermDebt": "115063000", "fiscalDateEnding": "2025-03-31", "totalLiabilities": null, "sharesOutstanding": "18760000", "totalCurrentAssets": "1852274000", "totalShareholderEquity": "1529197000", "totalCurrentLiabilities": "1020729000", "cashAndShortTermInvestments": "249583000" }, "cashflow": { "freeCashFlow": "41571000", "dividendsPaid": null, "issuanceOfDebt": "1797000", "issuanceOfStock": "1529000", "repaymentOfDebt": "-3379000", "fiscalDateEnding": "2025-03-31", "operatingCashflow": "55919000", "repurchaseOfStock": null, "capitalExpenditures": "-14348000" } }, "revenue": 730262000, "cost_of_revenue": 395664000, "gross_profit": 334598000, "research_and_development": 83565000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1673000, "depreciation_amortisation": null, "ebitda": 2477000, "interest_expense": 5352000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -2087000, "net_income_continuing_ops": null, "net_income_to_common": -2087000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 249583000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 1852274000, "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": 3069546000, "short_term_debt": 115063000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1020729000, "long_term_debt": 154325000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 269388000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 1529197000, "shares_outstanding": 18760000, "operating_cash_flow": 55919000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -14348000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": 1529000, "net_debt_issued": -1582000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 41571000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "2477000", "netIncome": "-2087000", "grossProfit": "334598000", "totalRevenue": "730262000", "costOfRevenue": "395664000", "interestExpense": "5352000", "operatingIncome": "1673000", "fiscalDateEnding": "2025-03-31", "researchAndDevelopment": "83565000", "depreciationAndAmortization": null }, "balance": { "totalDebt": "269388000", "totalAssets": "3069546000", "longTermDebt": "154325000", "shortTermDebt": "115063000", "fiscalDateEnding": "2025-03-31", "totalLiabilities": null, "sharesOutstanding": "18760000", "totalCurrentAssets": "1852274000", "totalShareholderEquity": "1529197000", "totalCurrentLiabilities": "1020729000", "cashAndShortTermInvestments": "249583000" }, "cashflow": { "freeCashFlow": "41571000", "dividendsPaid": null, "issuanceOfDebt": "1797000", "issuanceOfStock": "1529000", "repaymentOfDebt": "-3379000", "fiscalDateEnding": "2025-03-31", "operatingCashflow": "55919000", "repurchaseOfStock": null, "capitalExpenditures": "-14348000" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:55:05.525615+00:00", "is_restated": false, "income_statement": { "revenue": 1075817000, "cost_of_revenue": 581835000, "gross_profit": 493982000, "ebit": 99292000, "ebitda": 121731000, "pretax_income": null, "tax_provision": null, "net_income": 76028000, "net_income_to_common": 76028000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 223465000, "total_current_assets": 1884764000, "total_assets": 3093435000, "short_term_debt": 67394000, "long_term_debt": 204354000, "total_debt": 395580000, "total_liabilities": null, "total_equity": 1535151000, "shares_outstanding": 18760000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 110061000, "capital_expenditure": -24182000, "free_cash_flow": 85879000, "dividends_paid": 0, "share_repurchases": -2535000, "shares_issued": null, "net_debt_issued": -23374000 }, "complete_fields": { "id": 385560, "ticker_id": 14751, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:55:05.525615+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "121731000", "netIncome": "76028000", "grossProfit": "493982000", "totalRevenue": "1075817000", "costOfRevenue": "581835000", "interestExpense": null, "operatingIncome": "99292000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": "82773000", "depreciationAndAmortization": null }, "balance": { "totalDebt": "395580000", "totalAssets": "3093435000", "longTermDebt": "204354000", "shortTermDebt": "67394000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "18760000", "totalCurrentAssets": "1884764000", "totalShareholderEquity": "1535151000", "totalCurrentLiabilities": "978480000", "cashAndShortTermInvestments": "223465000" }, "cashflow": { "freeCashFlow": "85879000", "dividendsPaid": "0", "issuanceOfDebt": "2471000", "issuanceOfStock": null, "repaymentOfDebt": "-25845000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "110061000", "repurchaseOfStock": "-2535000", "capitalExpenditures": "-24182000" } }, "revenue": 1075817000, "cost_of_revenue": 581835000, "gross_profit": 493982000, "research_and_development": 82773000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 99292000, "depreciation_amortisation": null, "ebitda": 121731000, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 76028000, "net_income_continuing_ops": null, "net_income_to_common": 76028000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 223465000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 1884764000, "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": 3093435000, "short_term_debt": 67394000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 978480000, "long_term_debt": 204354000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 395580000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 1535151000, "shares_outstanding": 18760000, "operating_cash_flow": 110061000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -24182000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": 0, "share_repurchases": -2535000, "shares_issued": null, "net_debt_issued": -23374000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 85879000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "121731000", "netIncome": "76028000", "grossProfit": "493982000", "totalRevenue": "1075817000", "costOfRevenue": "581835000", "interestExpense": null, "operatingIncome": "99292000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": "82773000", "depreciationAndAmortization": null }, "balance": { "totalDebt": "395580000", "totalAssets": "3093435000", "longTermDebt": "204354000", "shortTermDebt": "67394000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "18760000", "totalCurrentAssets": "1884764000", "totalShareholderEquity": "1535151000", "totalCurrentLiabilities": "978480000", "cashAndShortTermInvestments": "223465000" }, "cashflow": { "freeCashFlow": "85879000", "dividendsPaid": "0", "issuanceOfDebt": "2471000", "issuanceOfStock": null, "repaymentOfDebt": "-25845000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "110061000", "repurchaseOfStock": "-2535000", "capitalExpenditures": "-24182000" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:55:05.525615+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": null, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": null, "free_cash_flow": null, "dividends_paid": null, "share_repurchases": 0, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 385562, "ticker_id": 14751, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:55:05.525615+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2024-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2024-09-30", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2024-09-30", "operatingCashflow": null, "repurchaseOfStock": "0", "capitalExpenditures": 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": 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": 0, "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": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2024-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2024-09-30", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2024-09-30", "operatingCashflow": null, "repurchaseOfStock": "0", "capitalExpenditures": null } } } ] }, "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": "deep_value", "name": "Deep Value", "slug": "deep-value", "group": "value", "page_url": "/factors/deep-value/", "rank_field": "-earnings_yield" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "piotroski_bargains", "name": "Piotroski Bargains", "slug": "piotroski-bargains", "group": "quality", "page_url": "/factors/piotroski-bargains/", "rank_field": "-piotroski_f_score" }, { "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": "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" }, { "key": "small_cap_value", "name": "Small Cap Value", "slug": "small-cap-value", "group": "universe", "page_url": "/factors/small-cap-value/", "rank_field": "-value_percentile" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 5, "quarterly_financial_periods": 6, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }