Sportradar Group AG (SRAD)
Every figure this model derived for SRAD, the value it took, and the element in the company's own XBRL it was read from — so any of it can be checked against the filing rather than taken on trust. As at 2025-12-31.
The figures, and where each came from
This is the part no other screener shows. Each figure below names the XBRL element it was read from, so it can be checked against the filing itself.
| Figure | Value | XBRL tag | As at |
|---|---|---|---|
| capex | 4,902,000 | PurchaseOfPropertyPlantAndEquipmentClassifiedAsInvestingActivities |
2025-12-31 |
| cash | 405,179,000 | CashAndCashEquivalents |
2025-12-31 |
| current assets | 670,474,000 | CurrentAssets |
2025-12-31 |
| current liabilities | 574,630,000 | CurrentLiabilities |
2025-12-31 |
| equity | 978,335,000 | EquityAttributableToOwnersOfParent |
2025-12-31 |
| interest expense | 86,531,000 | FinanceCosts |
2025-12-31 |
| ocf | 403,015,000 | CashFlowsFromUsedInOperatingActivities |
2025-12-31 |
| revenue | 1,289,965,000 | Revenue |
2025-12-31 |
| sbc | 54,877,000 | AdjustmentsForSharebasedPayments |
2025-12-31 |
The ratios
The figures themselves rather than their scores — what somebody looking up SRAD on one particular measure came for.
| Ratio | Value |
|---|---|
| current ratio | 1.24 |
| current ratio reported | 1.17 |
| deferred revenue growth | 16.54 |
| fcf margin | 30.86 |
| growth cv | 0.29 |
| owner earnings margin | 26.61 |
| revenue growth | 16.57 |
| revenue growth per share | 16.57 |
| sbc pct revenue | 4.25 |
Everything else this filing tags
282 more elements from SRAD's own XBRL that this model has no measure for, newest reading each, largest first. Nothing here is converted, added up or renamed — it is the filing's own element names and the filing's own numbers.
| Element | Newest | As of | Periods | Unit |
|---|---|---|---|---|
Assets | 2,872,735,000 | 2025-12-31 | 10 | EUR |
EquityAndLiabilities | 2,872,735,000 | 2025-12-31 | 10 | EUR |
DeductibleTemporaryDifferencesForWhichNoDeferredTaxAssetIsRecognised | 2,696,009,000 | 2022-12-31 | 4 | EUR |
UnusedTaxLossesForWhichNoDeferredTaxAssetRecognised | 2,304,642,000 | 2025-12-31 | 6 | EUR |
NoncurrentAssets | 2,202,261,000 | 2025-12-31 | 10 | EUR |
TransactionPriceAllocatedToRemainingPerformanceObligations | 2,122,582,000 | 2025-12-31 | 10 | EUR |
NoncurrentAssetsOtherThanFinancialInstrumentsDeferredTaxAssetsPostemploymentBenefitAssetsAndRightsArisingUnderInsuranceContracts | 2,119,019,000 | 2025-12-31 | 2 | EUR |
IntangibleAssetsAndGoodwill | 2,033,653,000 | 2025-12-31 | 12 | EUR |
Liabilities | 1,894,398,000 | 2025-12-31 | 10 | EUR |
TradeAndOtherPayables | 1,636,733,000 | 2025-12-31 | 10 | EUR |
FinancialLiabilitiesAtFairValue | 1,565,875,000 | 2025-12-31 | 6 | EUR |
FinancialLiabilities | 1,530,926,000 | 2025-12-31 | 8 | EUR |
TradeAndOtherPayablesUndiscountedCashFlows | 1,351,557,000 | 2024-12-31 | 6 | EUR |
NoncurrentLiabilities | 1,319,768,000 | 2025-12-31 | 10 | EUR |
RevenueFromContractsWithCustomers | 1,289,965,000 | 2025-12-31 | 15 | EUR |
NoncurrentPayables | 1,209,876,000 | 2025-12-31 | 10 | EUR |
Equity | 978,337,000 | 2025-12-31 | 20 | EUR |
AdditionalPaidinCapital | 682,475,000 | 2025-12-31 | 10 | EUR |
ProceedsFromIssuingShares | 556,639,000 | 2021-12-31 | 5 | EUR |
IssueOfEquity | 546,630,000 | 2021-12-31 | 3 | EUR |
CashFlowsFromUsedInOperations | 523,921,000 | 2025-12-31 | 3 | EUR |
FinancialLiabilitiesAtAmortisedCost | 521,706,000 | 2022-12-31 | 4 | EUR |
CashFlowsFromUsedInOperationsBeforeChangesInWorkingCapital | 439,543,000 | 2024-12-31 | 12 | EUR |
TradeAndOtherCurrentPayables | 426,857,000 | 2025-12-31 | 10 | EUR |
EmployeeBenefitsExpense | 402,221,000 | 2025-12-31 | 15 | EUR |
RetainedEarnings | 342,051,000 | 2025-12-31 | 10 | EUR |
FinancialAssetsAtAmortisedCost | 315,039,000 | 2022-12-31 | 4 | EUR |
Goodwill | 296,401,000 | 2023-12-31 | 8 | EUR |
AdjustmentsForAmortisationExpense | 270,162,000 | 2025-12-31 | 6 | EUR |
AmortisationExpense | 270,162,000 | 2025-12-31 | 6 | EUR |
CapitalCommitments | 233,541,000 | 2025-12-31 | 10 | EUR |
CashFlowsFromUsedInInvestingActivities | -231,951,000 | 2025-12-31 | 15 | EUR |
PurchaseOfIntangibleAssetsClassifiedAsInvestingActivities | 223,377,000 | 2025-12-31 | 15 | EUR |
AdjustmentsForDepreciationAndAmortisationExpenseAndImpairmentLossReversalOfImpairmentLossRecognisedInProfitOrLoss | 201,620,000 | 2023-12-31 | 5 | EUR |
CostOfSales | 190,928,000 | 2025-12-31 | 15 | EUR |
ForeignExchangeGain | 184,079,000 | 2025-12-31 | 5 | EUR |
AmortisationAssetsRecognisedFromCostsIncurredToObtainOrFulfilContractsWithCustomers | 160,017,000 | 2023-12-31 | 9 | EUR |
FinancialAssets | 154,108,000 | 2025-12-31 | 6 | EUR |
FinancialAssetsAtFairValue | 154,108,000 | 2025-12-31 | 6 | EUR |
OtherOperatingIncomeExpense | -146,015,000 | 2025-12-31 | 15 | EUR |
IncreaseDecreaseThroughTransfersIntangibleAssetsAndGoodwill | 134,500,000 | 2025-12-31 | 13 | EUR |
CashFlowsFromUsedInFinancingActivities | -127,773,000 | 2025-12-31 | 15 | EUR |
ContingentConsiderationRecognisedAsOfAcquisitionDate | 125,000,000 | 2025-03-19 | 1 | USD |
ContractAssets | 123,456,000 | 2025-12-31 | 10 | EUR |
CurrentContractAssets | 123,456,000 | 2025-12-31 | 10 | EUR |
OperatingExpense | 119,426,000 | 2021-12-31 | 3 | EUR |
ProfitLossBeforeTax | 118,764,000 | 2025-12-31 | 15 | EUR |
AccountingProfit | 118,764,000 | 2025-12-31 | 3 | EUR |
IncreaseDecreaseThroughOtherContributionsByOwners | 107,801,000 | 2019-12-31 | 1 | EUR |
ForeignExchangeLoss | 105,265,000 | 2025-12-31 | 5 | EUR |
PurchaseOfTreasuryShares | 105,216,000 | 2025-12-31 | 11 | EUR |
PaymentsToAcquireOrRedeemEntitysShares | 105,216,000 | 2025-12-31 | 9 | EUR |
ProfitLoss | 100,324,000 | 2025-12-31 | 15 | EUR |
ProfitLossFromContinuingOperations | 100,324,000 | 2025-12-31 | 9 | EUR |
ProfitLossAttributableToOwnersOfParent | 100,322,000 | 2025-12-31 | 15 | EUR |
IncomeFromContinuingOperationsAttributableToOwnersOfParent | 100,322,000 | 2025-12-31 | 9 | EUR |
OtherCurrentLiabilities | 94,677,000 | 2025-12-31 | 10 | EUR |
AmortisationIntangibleAssetsOtherThanGoodwill | 94,312,000 | 2021-12-31 | 2 | EUR |
TradeAndOtherCurrentReceivables | 93,552,000 | 2025-12-31 | 10 | EUR |
TradeReceivables | 88,719,000 | 2024-12-31 | 8 | EUR |
AdjustmentsForInterestExpense | 86,326,000 | 2025-12-31 | 15 | EUR |
InterestPaidClassifiedAsOperatingActivities | 85,585,000 | 2025-12-31 | 15 | EUR |
ComprehensiveIncomeAttributableToOwnersOfParent | 79,717,000 | 2025-12-31 | 15 | EUR |
ComprehensiveIncome | 79,614,000 | 2025-12-31 | 15 | EUR |
TreasuryShares | 79,388,000 | 2025-12-31 | 12 | EUR |
PropertyPlantAndEquipmentIncludingRightofuseAssets | 79,343,000 | 2025-12-31 | 6 | EUR |
GainsLossesOnExchangeDifferencesOnTranslationRecognisedInProfitOrLoss | 78,814,000 | 2025-12-31 | 15 | EUR |
AdjustmentsForUnrealisedForeignExchangeLossesGains | -78,814,000 | 2025-12-31 | 3 | EUR |
AcquisitionsThroughBusinessCombinationsIntangibleAssetsAndGoodwill | 77,468,000 | 2022-12-31 | 3 | EUR |
PropertyPlantAndEquipment | 72,762,000 | 2023-12-31 | 6 | EUR |
CurrentPrepaymentsAndOtherCurrentAssets | 72,287,000 | 2025-12-31 | 10 | EUR |
AdjustmentsForDepreciationExpense | 66,951,000 | 2025-12-31 | 15 | EUR |
DepreciationAndAmortisationExpense | 66,951,000 | 2025-12-31 | 15 | EUR |
Borrowings | 62,852,000 | 2025-12-31 | 10 | EUR |
LeaseLiabilities | 62,852,000 | 2025-12-31 | 15 | EUR |
GrossLeaseLiabilities | 61,941,000 | 2024-12-31 | 6 | EUR |
RightofuseAssets | 61,084,000 | 2025-12-31 | 15 | EUR |
ShorttermEmployeeBenefitsAccruals | 54,906,000 | 2025-12-31 | 10 | EUR |
IncreaseDecreaseThroughSharebasedPaymentTransactions | 54,877,000 | 2025-12-31 | 14 | EUR |
LongtermBorrowings | 51,842,000 | 2025-12-31 | 10 | EUR |
NoncurrentLeaseLiabilities | 51,842,000 | 2025-12-31 | 10 | EUR |
ResearchAndDevelopmentExpense | 50,914,000 | 2022-12-31 | 6 | EUR |
DisposalsIntangibleAssetsAndGoodwill | 49,277,000 | 2022-12-31 | 4 | EUR |
AdditionsOtherThanThroughBusinessCombinationsIntangibleAssetsOtherThanGoodwill | 46,700,000 | 2025-12-31 | 5 | EUR |
ContractLiabilities | 46,687,000 | 2025-12-31 | 2 | EUR |
MediaProductionExpense | 45,563,000 | 2025-12-31 | 15 | EUR |
CancellationOfTreasuryShares | -44,641,000 | 2025-12-31 | 7 | EUR |
IncreaseDecreaseInCashAndCashEquivalentsBeforeEffectOfExchangeRateChanges | 43,291,000 | 2025-12-31 | 15 | EUR |
OtherFinancialAssets | 40,860,000 | 2025-12-31 | 8 | EUR |
OtherCurrentFinancialAssets | 39,884,000 | 2025-12-31 | 10 | EUR |
TradeAndOtherCurrentPayablesToTradeSuppliers | 38,066,000 | 2025-12-31 | 2 | EUR |
NoncurrentContractLiabilities | 38,024,000 | 2025-12-31 | 10 | EUR |
NoncurrentPrepayments | 35,304,000 | 2022-12-31 | 4 | EUR |
CurrentContractLiabilities | 35,195,000 | 2025-12-31 | 10 | EUR |
InvestmentAccountedForUsingEquityMethod | 33,888,000 | 2022-12-31 | 5 | EUR |
DeferredTaxAssets | 28,748,000 | 2025-12-31 | 10 | EUR |
PurchaseOfInterestsInInvestmentsAccountedForUsingEquityMethod | 27,873,000 | 2022-12-31 | 8 | EUR |
IssuedCapitalOrdinaryShares | 27,582,000 | 2025-12-31 | 15 | EUR |
CashFlowsUsedInObtainingControlOfSubsidiariesOrOtherBusinessesClassifiedAsInvestingActivities | 27,060,000 | 2024-12-31 | 12 | EUR |
EffectOfExchangeRateChangesOnCashAndCashEquivalents | -26,353,000 | 2025-12-31 | 15 | EUR |
DefinedBenefitObligationAtPresentValue | 25,454,000 | 2025-12-31 | 10 | EUR |
AdditionsToRightofuseAssets | 25,150,000 | 2025-12-31 | 10 | EUR |
IncreaseDecreaseInWorkingCapital | 24,973,000 | 2025-12-31 | 15 | EUR |
EquityInterestsOfAcquirer | 22,400,000 | 2021-05-06 | 1 | EUR |
OtherComprehensiveIncome | -20,710,000 | 2025-12-31 | 15 | EUR |
CurrentPrepaidExpenses | 20,292,000 | 2025-12-31 | 10 | EUR |
OtherComprehensiveIncomeNetOfTaxExchangeDifferencesOnTranslation | -19,723,000 | 2025-12-31 | 15 | EUR |
IncomeTaxesPaidClassifiedAsOperatingActivities | 19,181,000 | 2025-12-31 | 15 | EUR |
GainsLossesOnLitigationSettlements | -19,045,000 | 2022-12-31 | 1 | EUR |
AdjustmentsForIncomeTaxExpense | 18,440,000 | 2025-12-31 | 15 | EUR |
IncomeTaxExpenseContinuingOperations | 18,440,000 | 2025-12-31 | 15 | EUR |
GeneralAndAdministrativeExpense | 18,132,000 | 2025-12-31 | 9 | EUR |
OtherShorttermProvisions | 17,888,000 | 2025-12-31 | 6 | EUR |
AdjustmentsForProvisions | 17,888,000 | 2025-12-31 | 1 | EUR |
TaxExpenseIncomeAtApplicableTaxRate | 16,971,000 | 2025-12-31 | 15 | EUR |
DeferredTaxLiabilities | 16,146,000 | 2025-12-31 | 10 | EUR |
CurrentTaxAssetsCurrent | 15,884,000 | 2025-12-31 | 10 | EUR |
ProceedsFromSalesOfInvestmentsAccountedForUsingEquityMethod | 15,172,000 | 2023-12-31 | 3 | EUR |
IncreaseDecreaseThroughChangeInEquityOfSubsidiaries | -15,000,000 | 2025-12-31 | 4 | EUR |
AllowanceAccountForCreditLossesOfFinancialAssets | 14,345,000 | 2022-12-31 | 6 | EUR |
AdjustmentsForGainLossOnDisposalOfInvestmentsInSubsidiariesJointVenturesAndAssociates | -13,604,000 | 2023-12-31 | 3 | EUR |
IncreaseDecreaseThroughNetExchangeDifferencesIntangibleAssetsAndGoodwill | 13,416,000 | 2022-12-31 | 4 | EUR |
CurrentTaxExpenseIncome | 12,734,000 | 2025-12-31 | 15 | EUR |
DeferredTaxLiabilityAsset | 12,601,000 | 2025-12-31 | 9 | EUR |
IncreaseDecreaseThroughChangesInOwnershipInterestsInSubsidiariesThatDoNotResultInLossOfControl | -12,302,000 | 2019-12-31 | 1 | EUR |
CashAdvancesAndLoansMadeToOtherPartiesClassifiedAsInvestingActivities | 11,500,000 | 2025-12-31 | 8 | EUR |
ExpenseFromSharebasedPaymentTransactionsInWhichGoodsOrServicesReceivedDidNotQualifyForRecognitionAsAssets | 11,500,000 | 2025-12-31 | 11 | EUR |
OtherComprehensiveIncomeThatWillBeReclassifiedToProfitOrLossNetOfTax | 11,182,000 | 2024-12-31 | 12 | EUR |
CashOutflowForLeases | 11,136,000 | 2025-12-31 | 15 | EUR |
CurrentLeaseLiabilities | 11,010,000 | 2025-12-31 | 10 | EUR |
CurrentPortionOfLongtermBorrowings | 11,010,000 | 2025-12-31 | 10 | EUR |
TravelExpense | 10,992,000 | 2025-12-31 | 15 | EUR |
ProfessionalFeesExpense | 10,722,000 | 2025-12-31 | 15 | EUR |
FinanceIncome | 10,532,000 | 2025-12-31 | 15 | EUR |
PaymentsForShareIssueCosts | 10,009,000 | 2021-12-31 | 5 | EUR |
SalesAndMarketingExpense | 9,849,000 | 2025-12-31 | 15 | EUR |
AdjustmentsForInterestIncome | 9,683,000 | 2025-12-31 | 15 | EUR |
RevenueFromInterest | 9,683,000 | 2025-12-31 | 15 | EUR |
DepreciationRightofuseAssets | 9,505,000 | 2025-12-31 | 10 | EUR |
PlanAssetsAtFairValue | 9,365,000 | 2021-12-31 | 2 | EUR |
KeyManagementPersonnelCompensation | 9,362,000 | 2022-12-31 | 6 | EUR |
InterestReceivedClassifiedAsOperatingActivities | 8,833,000 | 2025-12-31 | 15 | EUR |
ExpenseOfRestructuringActivities | 8,005,000 | 2023-12-31 | 3 | EUR |
PaymentsOfLeaseLiabilitiesClassifiedAsFinancingActivities | 7,555,000 | 2025-12-31 | 15 | EUR |
PostemploymentBenefitExpenseDefinedContributionPlans | 7,000,000 | 2025-12-31 | 15 | EUR |
CurrentTaxLiabilitiesCurrent | 6,891,000 | 2025-12-31 | 10 | EUR |
ImpairmentLossRecognisedInProfitOrLossGoodwill | 6,493,000 | 2023-12-31 | 1 | EUR |
DeferredTaxExpenseIncomeRecognisedInProfitOrLoss | 6,119,000 | 2025-12-31 | 10 | EUR |
OtherLiabilities | 6,102,000 | 2025-12-31 | 8 | EUR |
EquityInstrumentsHeld | 5,984,000 | 2025-12-31 | 2 | EUR |
ProvisionUsedOtherProvisions | 5,942,000 | 2023-12-31 | 6 | EUR |
ImpairmentLossOnFinancialAssets | 5,889,000 | 2021-12-31 | 3 | EUR |
TaxEffectOfTaxLosses | -5,707,000 | 2025-12-31 | 15 | EUR |
ImpairmentLossOnReceivablesOrContractAssetsArisingFromContractsWithCustomers | 5,699,000 | 2024-12-31 | 12 | EUR |
InterestExpenseOnBorrowings | 5,693,000 | 2025-12-31 | 15 | EUR |
OtherReserves | 5,615,000 | 2025-12-31 | 10 | EUR |
BankBorrowingsUndiscountedCashFlows | 5,520,000 | 2024-12-31 | 6 | EUR |
InventoriesTotal | 5,478,000 | 2025-12-31 | 6 | EUR |
ReceivablesFromTaxesOtherThanIncomeTax | 5,405,000 | 2025-12-31 | 10 | EUR |
AdministrativeExpense | 5,403,000 | 2024-12-31 | 12 | EUR |
IncreaseDecreaseThroughNetExchangeDifferencesGoodwill | -5,331,000 | 2023-12-31 | 1 | EUR |
OtherProvisions | 5,323,000 | 2022-12-31 | 8 | EUR |
ContingentLiabilitiesRecognisedInBusinessCombination | 4,894,000 | 2022-12-31 | 2 | EUR |
IncreaseDecreaseInFairValueMeasurementDueToReasonablyPossibleIncreaseInUnobservableInputRecognisedInProfitOrLossAfterTaxLiabilities | 4,600,000 | 2021-12-31 | 1 | EUR |
OtherExpenseByNature | 4,403,000 | 2025-12-31 | 12 | EUR |
SettledLiabilitiesContingentLiabilitiesRecognisedInBusinessCombination | 4,385,000 | 2022-12-31 | 1 | EUR |
MiscellaneousOtherOperatingExpense | 4,304,000 | 2022-12-31 | 6 | EUR |
AdditionalRecognitionGoodwill | 4,236,000 | 2023-12-31 | 1 | EUR |
DeferredTaxExpenseIncomeRelatingToTaxRateChangesOrImpositionOfNewTaxes | 3,973,000 | 2019-12-31 | 1 | EUR |
SharesInEntityHeldByEntityOrByItsSubsidiariesOrAssociates | 3,939,842 | 2025-12-31 | 9 | shares |
NumberOfOtherEquityInstrumentsExercisableInSharebasedPaymentArrangement | 3,922,664 | 2025-12-31 | 8 | shares |
OtherNoncurrentLiabilities | 3,880,000 | 2025-12-31 | 10 | EUR |
TaxEffectFromChangeInTaxRate | 3,847,000 | 2025-12-31 | 6 | EUR |
PurchaseOfFinancialInstrumentsClassifiedAsInvestingActivities | 3,716,000 | 2023-12-31 | 1 | EUR |
ShareOfProfitLossOfContinuingOperationsOfAssociatesAndJointVenturesAccountedForUsingEquityMethod | 3,699,000 | 2023-12-31 | 8 | EUR |
OtherAdjustmentsForNoncashItems | -3,485,000 | 2025-12-31 | 15 | EUR |
InterestExpenseOnLeaseLiabilities | 3,242,000 | 2025-12-31 | 15 | EUR |
LiabilityAssetOfDefinedBenefitPlans | 2,966,000 | 2025-12-31 | 10 | EUR |
NoncurrentRecognisedLiabilitiesDefinedBenefitPlan | 2,966,000 | 2025-12-31 | 10 | EUR |
InsuranceExpense | 2,953,000 | 2025-12-31 | 15 | EUR |
DeferredTaxExpenseIncomeRelatingToOriginationAndReversalOfTemporaryDifferences | 2,938,000 | 2025-12-31 | 15 | EUR |
CommunicationExpense | 2,891,000 | 2024-12-31 | 12 | EUR |
ReclassificationIntoLoansAndReceivables | 2,846,000 | 2022-12-31 | 1 | EUR |
GainsLossesRecognisedWhenControlInSubsidiaryIsLost | -2,825,000 | 2019-12-31 | 1 | EUR |
FairValueOfInvestmentsInEquityInstrumentsDesignatedAsMeasuredAtFairValueThroughOtherComprehensiveIncome | 2,820,000 | 2022-12-31 | 3 | EUR |
InterestPaidClassifiedAsFinancingActivities | 2,797,000 | 2024-12-31 | 6 | EUR |
PurchaseOfAvailableforsaleFinancialAssets | 2,605,000 | 2021-12-31 | 4 | EUR |
SellingExpense | 2,379,000 | 2025-12-31 | 15 | EUR |
LongtermDeposits | 2,173,000 | 2025-12-31 | 8 | EUR |
TaxBenefitArisingFromPreviouslyUnrecognisedTaxLossTaxCreditOrTemporaryDifferenceOfPriorPeriodUsedToReduceDeferredTaxExpense | 1,919,000 | 2025-12-31 | 9 | EUR |
LoansAndReceivables | 1,832,000 | 2022-12-31 | 6 | EUR |
SaleOrIssueOfTreasuryShares | 1,815,000 | 2021-12-31 | 5 | EUR |
ReceivablesDueFromAssociates | 1,786,000 | 2021-12-31 | 3 | EUR |
NewProvisionsOtherProvisions | 1,741,000 | 2023-12-31 | 6 | EUR |
CurrentDepositsFromCustomers | 1,721,000 | 2023-12-31 | 7 | EUR |
AdjustmentsForIncreaseDecreaseInDeposits | -1,721,000 | 2024-12-31 | 3 | EUR |
ProceedsFromIssuingOtherEquityInstruments | 1,650,000 | 2021-12-31 | 6 | EUR |
NumberOfInstrumentsOtherEquityInstrumentsGranted | 1,353,740 | 2021-12-31 | 1 | instrument |
NumberOfOtherEquityInstrumentsOutstandingInSharebasedPaymentArrangement | 1,353,740 | 2021-12-31 | 2 | shares |
NumberOfOtherEquityInstrumentsOutstandingInSharebasedPaymentArrangement | 1,353,740 | 2021-12-31 | 2 | instrument |
OtherAssets | 1,228,000 | 2025-12-31 | 10 | EUR |
IncreaseDecreaseThroughNetExchangeDifferencesDeferredTaxLiabilityAsset | -1,200,000 | 2025-12-31 | 10 | EUR |
WeightedAverageNumberOfInstrumentsUsedInCalculatingDilutedEarningsLossPerInstrumentParticipatingEquityInstrumentsOtherThanOrdinaryShares | 1,185,658 | 2020-12-31 | 2 | shares |
OtherComprehensiveIncomeBeforeTaxGainsLossesOnRemeasurementsOfDefinedBenefitPlans | -1,174,000 | 2025-12-31 | 15 | EUR |
IncreaseDecreaseThroughTransfersAndOtherChangesOtherProvisions | -1,122,000 | 2023-12-31 | 6 | EUR |
PaymentsForDebtIssueCosts | 1,100,000 | 2022-12-31 | 7 | EUR |
IncreaseThroughAdjustmentsArisingFromPassageOfTimeContingentLiabilitiesRecognisedInBusinessCombination | 1,079,000 | 2022-12-31 | 1 | EUR |
OtherComprehensiveIncomeNetOfTaxGainsLossesOnRemeasurementsOfDefinedBenefitPlans | -987,000 | 2025-12-31 | 15 | EUR |
NetDeferredTaxAssets | 966,000 | 2022-12-31 | 6 | EUR |
ExpenseRelatingToShorttermLeasesForWhichRecognitionExemptionHasBeenUsed | 938,000 | 2023-12-31 | 9 | EUR |
ImpairmentLossRecognisedInProfitOrLoss | 935,000 | 2025-12-31 | 5 | EUR |
IncreaseDecreaseThroughNetExchangeDifferencesRightofuseAssets | -851,000 | 2025-12-31 | 2 | EUR |
OtherFinanceIncome | 849,000 | 2025-12-31 | 12 | EUR |
CashFlowsFromLosingControlOfSubsidiariesOrOtherBusinessesClassifiedAsInvestingActivities | 778,000 | 2023-12-31 | 1 | EUR |
DecreaseThroughClassifiedAsHeldForSaleIntangibleAssetsAndGoodwill | 646,000 | 2022-12-31 | 4 | EUR |
DirectorsRemunerationExpense | 556,000 | 2022-12-31 | 6 | EUR |
TaxEffectOfExpenseNotDeductibleInDeterminingTaxableProfitTaxLoss | 520,000 | 2025-12-31 | 3 | EUR |
KeyManagementPersonnelCompensationPostemploymentBenefits | 456,000 | 2022-12-31 | 5 | EUR |
AdjustmentsForCurrentTaxOfPriorPeriod | -413,000 | 2025-12-31 | 15 | EUR |
IncreaseDecreaseThroughBusinessCombinationsDeferredTaxLiabilityAsset | -340,000 | 2023-12-31 | 6 | EUR |
InterestIncomeOnLoansAndReceivables | 290,000 | 2022-12-31 | 4 | EUR |
AdjustmentsForFinanceIncomeCost | 267,000 | 2024-12-31 | 12 | EUR |
IncreaseDecreaseThroughObtainingOrLosingControlOfSubsidiariesOrOtherBusinessesLiabilitiesArisingFromFinancingActivities | 225,000 | 2022-12-31 | 3 | EUR |
OtherFinanceCost | 205,000 | 2025-12-31 | 13 | EUR |
AmountRecognisedInProfitOrLossForReportingPeriodToReflectChangesInLeasePaymentsThatAriseFromRentConcessionsOccurringAsDirectConsequenceOfCovid19PandemicToWhichLesseeAppliedPracticalExpedientInParagraph46AOfIFRS16 | 195,000 | 2025-12-31 | 15 | EUR |
LiabilitiesArisingFromFinancingActivities | 194,000 | 2023-12-31 | 9 | EUR |
IncomeTaxRelatingToComponentsOfOtherComprehensiveIncome | -187,000 | 2025-12-31 | 10 | EUR |
IncomeTaxRelatingToRemeasurementsOfDefinedBenefitPlansOfOtherComprehensiveIncome | -187,000 | 2025-12-31 | 15 | EUR |
IncomeFromSubleasingRightofuseAssets | 175,000 | 2025-12-31 | 12 | EUR |
ImpairmentLossRecognisedInProfitOrLossIntangibleAssetsAndGoodwill | 167,000 | 2024-12-31 | 6 | EUR |
ReserveOfDiscretionaryParticipationFeatures | 161,000 | 2020-12-31 | 2 | EUR |
RepaymentsOfBorrowingsClassifiedAsFinancingActivities | 150,000 | 2024-12-31 | 11 | EUR |
DonationsAndSubsidiesExpense | 146,000 | 2022-12-31 | 2 | EUR |
NoncurrentPortionOfNoncurrentUnsecuredBankLoansReceived | 145,000 | 2023-12-31 | 7 | EUR |
ComprehensiveIncomeAttributableToNoncontrollingInterests | -103,000 | 2025-12-31 | 15 | EUR |
RevenueFromSaleOfGoodsRelatedPartyTransactions | 100,000 | 2025-12-31 | 14 | EUR |
OtherInflowsOutflowsOfCashClassifiedAsInvestingActivities | -97,000 | 2025-12-31 | 3 | EUR |
TradeAndOtherCurrentPayablesToRelatedParties | 90,000 | 2022-12-31 | 5 | EUR |
RetirementsRightofuseAssets | 79,000 | 2025-12-31 | 2 | EUR |
OtherNoncurrentPayables | 62,000 | 2023-12-31 | 7 | EUR |
CurrentUnsecuredBankLoansReceivedAndCurrentPortionOfNoncurrentUnsecuredBankLoansReceived | 54,000 | 2024-12-31 | 9 | EUR |
CashFlowsFromUsedInIncreaseDecreaseInCurrentBorrowings | -46,000 | 2024-12-31 | 14 | EUR |
CashReceiptsFromRepaymentOfAdvancesAndLoansMadeToOtherPartiesClassifiedAsInvestingActivities | 41,000 | 2023-12-31 | 9 | EUR |
OtherTaxEffectsForReconciliationBetweenAccountingProfitAndTaxExpenseIncome | 41,000 | 2025-12-31 | 15 | EUR |
InterestExpenseOnOtherFinancialLiabilities | 22,000 | 2020-12-31 | 2 | EUR |
IncreaseDecreaseThroughEffectOfChangesInForeignExchangeRatesLiabilitiesArisingFromFinancingActivities | -12,000 | 2023-12-31 | 6 | EUR |
AdjustmentsForImpairmentLossReversalOfImpairmentLossRecognisedInProfitOrLoss | -5,000 | 2022-12-31 | 8 | EUR |
ExpenseRelatingToLeasesOfLowvalueAssetsForWhichRecognitionExemptionHasBeenUsed | 3,000 | 2023-12-31 | 7 | EUR |
NoncontrollingInterests | 2,000 | 2025-12-31 | 10 | EUR |
ProfitLossAttributableToNoncontrollingInterests | 2,000 | 2025-12-31 | 15 | EUR |
IncreaseDecreaseThroughFinancingCashFlowsLiabilitiesArisingFromFinancingActivities | 2,000 | 2023-12-31 | 2 | EUR |
OtherInflowsOutflowsOfCashClassifiedAsFinancingActivities | -2,000 | 2025-12-31 | 1 | EUR |
WeightedAverageExercisePriceOfOtherEquityInstrumentsGrantedInSharebasedPaymentArrangement2019 | 23 | 2021-12-31 | 2 | USD/shares |
WeightedAverageExercisePriceOfOtherEquityInstrumentsOutstandingInSharebasedPaymentArrangement2019 | 23 | 2021-12-31 | 4 | USD/shares |
ExercisePriceShareOptionsGranted2019 | 13 | 2023-12-31 | 4 | USD/shares |
WeightedAverageSharePriceShareOptionsGranted2019 | 13 | 2023-12-31 | 4 | USD/shares |
DescriptionOfOptionLifeShareOptionsGranted | 6 | 2021-12-31 | 1 | Y |
ParValuePerShare | 1 | 2020-12-31 | 2 | USD/shares |
ParValuePerShare | 1 | 2020-12-31 | 1 | CHF/shares |
PercentageOfVotingEquityInterestsAcquired | 1 | 2022-04-29 | 2 | pure |
DescriptionOfExpectedVolatilityShareOptionsGranted | 0 | 2023-12-31 | 4 | pure |
AverageEffectiveTaxRate | 0 | 2025-12-31 | 15 | pure |
ApplicableTaxRate | 0 | 2025-12-31 | 9 | pure |
DescriptionOfDiscountRatesAppliedToCashFlowProjections | 0 | 2025-12-31 | 3 | pure |
DescriptionOfRiskFreeInterestRateShareOptionsGranted | 0 | 2023-12-31 | 4 | pure |
DescriptionOfGrowthRateUsedToExtrapolateCashFlowProjections | 0 | 2025-12-31 | 3 | pure |
FinancialAssetsAtFairValueThroughProfitOrLossMandatorilyMeasuredAtFairValue | 0 | 2021-12-31 | 2 | EUR |
ImpairmentLoss | 0 | 2021-12-31 | 4 | EUR |
IncreaseDecreaseThroughOtherChangesLiabilitiesArisingFromFinancingActivities | 0 | 2020-12-31 | 1 | EUR |
NumberOfInstrumentsOtherEquityInstrumentsGranted | 0 | 2021-12-31 | 1 | shares |
NumberOfSharesOutstanding | 0 | 2021-12-31 | 4 | shares |
PaymentsOfOtherEquityInstruments | 0 | 2021-12-31 | 4 | EUR |
ProceedsFromBorrowingsClassifiedAsFinancingActivities | 0 | 2021-12-31 | 4 | EUR |
ShareOfProfitLossOfAssociatesAndJointVenturesAccountedForUsingEquityMethod | 0 | 2024-12-31 | 14 | EUR |
GainLossRecognisedAsResultOfRemeasuringToFairValueEquityInterestInAcquireeHeldByAcquirerBeforeBusinessCombination | 0 | 2024-12-31 | 5 | EUR |
ImpairmentLossReversalOfImpairmentLossRecognisedInProfitOrLoss | 0 | 2022-12-31 | 3 | EUR |
ImpairmentLossReversalOfImpairmentLossRecognisedInProfitOrLoss | 0 | 2025-12-31 | 9 | USD |
ReversalOfImpairmentLoss | 0 | 2021-12-31 | 1 | EUR |
ExpectedDividendAsPercentageShareOptionsGranted | 0 | 2023-12-31 | 4 | pure |
GainsLossesOnDisposalsOfInvestments | 0 | 2024-12-31 | 5 | EUR |
ProfitLossFromDiscontinuedOperations | 0 | 2024-12-31 | 5 | EUR |
DilutedEarningsLossPerShareFromDiscontinuedOperations | 0 | 2023-12-31 | 1 | EUR/shares |
What to be careful about
What this model itself distrusts about SRAD's figures. Written by the derivation as it ran, not added afterwards.
- presents no operating result; summing the costs it tags misses its own pre-tax profit by 74.6% of revenue, far more than interest can explain, so a cost line it does not tag is missing and the sum was refused rather than used
- revenue is annual, not TTM
- no operating income found in XBRL
- no market cap; set `market_cap` in overrides.yaml
- reports in EUR and quotes in USD, so the share price is converted at 1 USD = 0.8989 EUR as at 2026-10-14. Only the price is converted: every figure from the filing is as reported, and only the multiples built on market capitalisation carry the rate — but no share count is available, so there is still no market capitalisation
- no usable diluted share count, so growth is measured on total revenue rather than per share; a company issuing shares to fund that growth reads better than it is
- gross profit not tagged; rebuilt from Revenue - CostOfSales
- analyst estimate not used: no trailing EPS to measure the growth from
- quality DROPPED from the total: only 2 of 5 inputs could be computed (operating margin, roic, cash operating margin not tagged), so the score is not meaningful. Its weight is spread over the other dimensions
- valuation DROPPED from the total: only 0 of 2 inputs could be computed (ev ebit, ev owner earnings not tagged), so the score is not meaningful. Its weight is spread over the other dimensions
- resilience rests on 2 of 3 inputs; not tagged: interest cover
- growth DROPPED from the total: only 2 of 4 inputs could be computed (margin trend, margin recent not tagged), so the score is not meaningful. Its weight is spread over the other dimensions
- 3 of 5 dimensions could not be measured (quality, valuation, growth -- 75% of the model), so this row is not comparable with the others; its total rests on what was left