{ "ticker": { "uuid": "0756d760-516c-4972-8938-49e9ed3665cd", "symbol": "ICGC", "name": "Irish Continental Group plc", "exchange": "LSE", "exchange_name": "London Stock Exchange", "country": "GB", "currency": "GBP", "sector": "Industrials", "industry": "Marine Shipping", "page_url": "https://sharemaestro.com/factors/ticker/0756d760-516c-4972-8938-49e9ed3665cd/", "api_url": "https://sharemaestro.com/factors/api/tickers/0756d760-516c-4972-8938-49e9ed3665cd/" }, "ticker_metadata": { "id": 28960, "uuid": "0756d760-516c-4972-8938-49e9ed3665cd", "symbol": "ICGC", "name": "Irish Continental Group plc", "asset_type": "equity", "market_cap": 812670592, "stock_exchange_id": 19, "industry": "Marine Shipping", "sector": "Industrials", "description": "Irish Continental Group plc operates as a maritime transport company in Ireland, the United Kingdom, and Continental Europe. It operates through two segments, Ferries, and Container and Terminal. The Ferries segment provides ferry services carrying passengers and roll on roll off freight on short sea routes; and chartering services. The Container and Terminal segment provides door-to-door and feeder lift on lift off freight services under the Eucon brand; stevedoring; and other related terminal services, as well as operates container terminals in the ports of Dublin and Belfast. It provides container shipping, ship leasing, administration, and container handling services. The company also operates ferry; acts as a shipping and forwarding agents; and engages in non-trading activities. Irish Continental Group plc was founded in 1972 and is based in Dublin, Ireland.", "currency": "GBP", "is_active": true }, "exchange_metadata": { "id": 19, "name": "London Stock Exchange", "symbol": "LSE", "country_code": "GB", "currency": "GBP", "benchmark": "^FTSE", "data_symbol": "LSE", "ticker_suffix": ".L", "update_provider": "yfinance", "update_group": "primary", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "0756d760-516c-4972-8938-49e9ed3665cd", "symbol": "ICGC", "name": "Irish Continental Group plc", "exchange": "LSE", "exchange_name": "London Stock Exchange", "country": "GB", "currency": "GBP", "sector": "Industrials", "industry": "Marine Shipping", "page_url": "https://sharemaestro.com/factors/ticker/0756d760-516c-4972-8938-49e9ed3665cd/", "api_url": "https://sharemaestro.com/factors/api/tickers/0756d760-516c-4972-8938-49e9ed3665cd/" }, "week_end_date": "2026-06-07", "universe": "GBP_UK", "score": { "os": 0.93, "value": 0.67, "quality": 0.93, "momentum": 0.78, "coverage": 0.909, "confidence": 0.813, "delta": null }, "headline_factors": { "price": 542.5, "market_cap": 80524891650, "pe_ratio": 1075.0987, "earnings_yield": 0.0009, "ebitda_to_ev": 0.0019, "shareholder_yield": 0.0015, "roe": 0.2641, "piotroski_f_score": 6, "momentum_12_1": 0.2697, "volatility_252d": 0.2494 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": true, "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": "2026-06-07T13:36:29.122264+00:00", "batch_id": "" }, "size": { "price_close": 542.5, "market_cap": 80524891650, "market_cap_usd": 80524891650, "enterprise_value": 80780991650, "shares_outstanding": 148432980, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 1075.0987, "pb_ratio": 283.9383, "ptbv_ratio": 283.9383, "ps_ratio": 120.7813, "pcf_ratio": 537.1907, "pfcf_ratio": 1681.1042, "ev_ebitda": 529.0176, "ev_ebit": 943.7032, "ev_sales": 121.1654, "ev_fcf": 1686.4508, "earnings_yield": 0.0009, "fcf_yield": 0.0006, "price_to_sales": 120.7813, "price_to_book": 283.9383, "price_to_cashflow": 537.1907, "ebitda_to_ev": 0.0019, "sales_yield": 0.0083 }, "yield": { "dividend_yield": 0.0003, "buyback_yield": 0.0012, "shareholder_yield": 0.0015, "debt_paydown_yield": 0, "total_yield": 0.0015 }, "quality": { "gross_margin": 0.7578, "operating_margin": 0.1284, "net_margin": 0.1123, "ebitda_margin": 0.229, "fcf_margin": 0.0718, "roe": 0.2641, "roa": 0.1048, "roic": 0.119, "roc_greenblatt": null, "asset_turnover": 0.933, "cash_conversion": 0.6395, "accruals_ratio": -0.105, "sbc_to_revenue": null, "piotroski_f_score": 6, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.0692, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.707, "external_financing": 0.1338 }, "leverage_and_risk": { "debt_to_equity": null, "net_debt_to_ebitda": 1.6771, "debt_to_assets": 0.4097, "interest_coverage": 8.3922, "current_ratio": 0.5927, "quick_ratio": 0.5927, "net_debt": 256100000, "local_beta": 0.0236, "volatility_252d": 0.2494, "volatility_60d": 0.5617, "max_drawdown_12m": -0.0813, "risk_adjusted_momentum": 1.0814 }, "growth": { "revenue_growth_1y": 0.1042, "revenue_growth_3y_cagr": 0.0446, "revenue_growth_5y_cagr": null, "eps_growth_1y": 0.3864, "eps_growth_3y_cagr": 0.0779, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.5299, "book_value_growth_1y": -0.0243, "revenue_growth": 0.1042, "earnings_growth": 0.3864 }, "momentum": { "price_return_1m": -0.0709, "price_return_3m": -0.0481, "price_return_6m": 0.019, "price_return_9m": 0.0832, "price_return_12m": 0.1797, "price_return_12m_ex1m": 0.2697, "momentum_6m": 0.019, "momentum_12m": 0.1797, "momentum_12_1": 0.2697, "distance_from_52w_high": -0.0709, "distance_from_52w_low": 0.1875, "relative_strength": 0.0066 }, "raw_ttm": { "revenue_ttm": 666700000, "gross_profit_ttm": 505200000, "ebit_ttm": 85600000, "ebitda_ttm": 152700000, "net_income_ttm": 74900000, "eps_diluted_ttm": 0.5046, "operating_cash_flow_ttm": 149900000, "capital_expenditure_ttm": -102000000, "fcf_ttm": 47900000, "dividends_paid_ttm": -25500000, "share_repurchases_ttm": -97700000, "shares_issued_ttm": -2100000, "interest_expense_ttm": 10200000, "cash_and_equivalents": 36700000, "total_current_assets": 132400000, "total_current_liabilities": 223400000, "net_ppe": null, "total_assets": 714600000, "total_debt": 292800000, "total_equity": 283600000, "net_working_capital": -120400000, "book_value_per_share": 1.9106, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 1.9106 }, "ranks": { "universe_ticker_count": 765, "rank_pe": 34, "rank_pb": 75, "rank_ptbv": 75, "rank_ps": 49, "rank_pcf": 34, "rank_ev_ebitda": 38, "rank_ev_ebit": 59, "rank_earnings_yield": 32, "rank_fcf_yield": 50, "rank_dividend_yield": 34, "rank_shareholder_yield": 7, "rank_total_yield": 12, "rank_roe": 11, "rank_roc": 50, "rank_roic": 32, "rank_gross_margin": 13, "rank_fcf_margin": 48, "rank_piotroski": 33, "rank_accruals": 29, "rank_sue": 50, "rank_eps_growth_1y": 27, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 36, "rank_momentum_12m": 34, "rank_momentum_12m_ex1m": 27, "rank_relative_strength": 34 }, "composites": { "value_composite": 33, "quality_composite": 7, "momentum_composite": 22, "growth_composite": 15, "yield_composite": 10, "svqf_composite": 16, "vc1_composite": 28, "vc2_composite": 19, "vc3_composite": 20, "trending_value_composite": null, "overall_composite": 7, "quality_value_composite": 0.7894, "os_score": 0.93, "value_percentile": 0.67, "quality_percentile": 0.93, "momentum_percentile": 0.78, "factor_coverage": 0.909, "signal_confidence": 0.813, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 4, "small_cap_core_rank": 18, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 8805, "ticker_id": 28960, "universe_id": 3, "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": "2026-06-07T13:36:29.122264+00:00", "batch_id": "", "os_score_delta": null, "price_close": 542.5, "market_cap": 80524891650, "market_cap_usd": 80524891650, "enterprise_value": 80780991650, "shares_outstanding": 148432980, "fx_rate_to_usd": null, "pe_ratio": 1075.09868692, "pb_ratio": 283.93826393, "ptbv_ratio": 283.93826393, "ps_ratio": 120.78129841, "pcf_ratio": 537.19073816, "pfcf_ratio": 1681.10420981, "ev_ebitda": 529.01762705, "ev_ebit": 943.70317348, "ev_sales": 121.1654292, "ev_fcf": 1686.45076514, "earnings_yield": 0.00093015, "fcf_yield": 0.00059296, "dividend_yield": 0.00031667, "buyback_yield": 0.00118721, "shareholder_yield": 0.00150388, "debt_paydown_yield": 0, "total_yield": 0.00150388, "gross_margin": 0.75776211, "operating_margin": 0.12839358, "net_margin": 0.11234438, "ebitda_margin": 0.22903855, "fcf_margin": 0.07184641, "roe": 0.26410437, "roa": 0.10481388, "roic": 0.11895497, "roc_greenblatt": null, "asset_turnover": 0.93296949, "cash_conversion": 0.63951936, "accruals_ratio": -0.10495382, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 1.67714473, "debt_to_assets": 0.40973971, "interest_coverage": 8.39215686, "current_ratio": 0.59265891, "quick_ratio": 0.59265891, "net_debt": 256100000, "revenue_growth_1y": 0.10417357, "revenue_growth_3y_cagr": 0.04459901, "revenue_growth_5y_cagr": null, "eps_growth_1y": 0.38644657, "eps_growth_3y_cagr": 0.07793741, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.52993131, "book_value_growth_1y": -0.02434997, "piotroski_f_score": 6, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.069181, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.07088152, "price_return_3m": -0.04806111, "price_return_6m": 0.01897684, "price_return_9m": 0.08316495, "price_return_12m": 0.17970784, "price_return_12m_ex1m": 0.26970657, "distance_from_52w_high": -0.07088152, "distance_from_52w_low": 0.1874521, "relative_strength": 0.00656726, "local_beta": 0.0236, "volatility_252d": 0.249407, "volatility_60d": 0.561696, "max_drawdown_12m": -0.08134915, "revenue_ttm": 666700000, "gross_profit_ttm": 505200000, "ebit_ttm": 85600000, "ebitda_ttm": 152700000, "net_income_ttm": 74900000, "eps_diluted_ttm": 0.50460484, "operating_cash_flow_ttm": 149900000, "capital_expenditure_ttm": -102000000, "fcf_ttm": 47900000, "dividends_paid_ttm": -25500000, "share_repurchases_ttm": -97700000, "shares_issued_ttm": -2100000, "interest_expense_ttm": 10200000, "cash_and_equivalents": 36700000, "total_current_assets": 132400000, "total_current_liabilities": 223400000, "net_ppe": null, "total_assets": 714600000, "total_debt": 292800000, "total_equity": 283600000, "net_working_capital": -120400000, "book_value_per_share": 1.9106266, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 1.9106266, "universe_ticker_count": 765, "sector": "Industrials", "rank_pe": 34, "rank_pb": 75, "rank_ptbv": 75, "rank_ps": 49, "rank_pcf": 34, "rank_ev_ebitda": 38, "rank_ev_ebit": 59, "rank_earnings_yield": 32, "rank_fcf_yield": 50, "rank_dividend_yield": 34, "rank_shareholder_yield": 7, "rank_total_yield": 12, "rank_roe": 11, "rank_roc": 50, "rank_roic": 32, "rank_gross_margin": 13, "rank_fcf_margin": 48, "rank_piotroski": 33, "rank_accruals": 29, "rank_sue": 50, "rank_eps_growth_1y": 27, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 36, "rank_momentum_12m": 34, "rank_momentum_12m_ex1m": 27, "rank_relative_strength": 34, "value_composite": 33, "quality_composite": 7, "momentum_composite": 22, "growth_composite": 15, "yield_composite": 10, "svqf_composite": 16, "vc1_composite": 28, "vc2_composite": 19, "vc3_composite": 20, "trending_value_composite": null, "overall_composite": 7, "factor_coverage": 0.909, "signal_confidence": 0.813, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 4, "small_cap_core_rank": 18, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 542.5, "os": 0.93, "value": 0.67, "quality": 0.93, "momentum": 0.78, "confidence": 0.813, "coverage": 0.909, "pe_ratio": 1075.0987, "earnings_yield": 0.0009, "shareholder_yield": 0.0015, "roe": 0.2641, "momentum_12_1": 0.2697, "complete_fields": { "id": 8805, "ticker_id": 28960, "universe_id": 3, "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": "2026-06-07T13:36:29.122264+00:00", "batch_id": "", "os_score_delta": null, "price_close": 542.5, "market_cap": 80524891650, "market_cap_usd": 80524891650, "enterprise_value": 80780991650, "shares_outstanding": 148432980, "fx_rate_to_usd": null, "pe_ratio": 1075.09868692, "pb_ratio": 283.93826393, "ptbv_ratio": 283.93826393, "ps_ratio": 120.78129841, "pcf_ratio": 537.19073816, "pfcf_ratio": 1681.10420981, "ev_ebitda": 529.01762705, "ev_ebit": 943.70317348, "ev_sales": 121.1654292, "ev_fcf": 1686.45076514, "earnings_yield": 0.00093015, "fcf_yield": 0.00059296, "dividend_yield": 0.00031667, "buyback_yield": 0.00118721, "shareholder_yield": 0.00150388, "debt_paydown_yield": 0, "total_yield": 0.00150388, "gross_margin": 0.75776211, "operating_margin": 0.12839358, "net_margin": 0.11234438, "ebitda_margin": 0.22903855, "fcf_margin": 0.07184641, "roe": 0.26410437, "roa": 0.10481388, "roic": 0.11895497, "roc_greenblatt": null, "asset_turnover": 0.93296949, "cash_conversion": 0.63951936, "accruals_ratio": -0.10495382, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 1.67714473, "debt_to_assets": 0.40973971, "interest_coverage": 8.39215686, "current_ratio": 0.59265891, "quick_ratio": 0.59265891, "net_debt": 256100000, "revenue_growth_1y": 0.10417357, "revenue_growth_3y_cagr": 0.04459901, "revenue_growth_5y_cagr": null, "eps_growth_1y": 0.38644657, "eps_growth_3y_cagr": 0.07793741, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.52993131, "book_value_growth_1y": -0.02434997, "piotroski_f_score": 6, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.069181, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.07088152, "price_return_3m": -0.04806111, "price_return_6m": 0.01897684, "price_return_9m": 0.08316495, "price_return_12m": 0.17970784, "price_return_12m_ex1m": 0.26970657, "distance_from_52w_high": -0.07088152, "distance_from_52w_low": 0.1874521, "relative_strength": 0.00656726, "local_beta": 0.0236, "volatility_252d": 0.249407, "volatility_60d": 0.561696, "max_drawdown_12m": -0.08134915, "revenue_ttm": 666700000, "gross_profit_ttm": 505200000, "ebit_ttm": 85600000, "ebitda_ttm": 152700000, "net_income_ttm": 74900000, "eps_diluted_ttm": 0.50460484, "operating_cash_flow_ttm": 149900000, "capital_expenditure_ttm": -102000000, "fcf_ttm": 47900000, "dividends_paid_ttm": -25500000, "share_repurchases_ttm": -97700000, "shares_issued_ttm": -2100000, "interest_expense_ttm": 10200000, "cash_and_equivalents": 36700000, "total_current_assets": 132400000, "total_current_liabilities": 223400000, "net_ppe": null, "total_assets": 714600000, "total_debt": 292800000, "total_equity": 283600000, "net_working_capital": -120400000, "book_value_per_share": 1.9106266, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 1.9106266, "universe_ticker_count": 765, "sector": "Industrials", "rank_pe": 34, "rank_pb": 75, "rank_ptbv": 75, "rank_ps": 49, "rank_pcf": 34, "rank_ev_ebitda": 38, "rank_ev_ebit": 59, "rank_earnings_yield": 32, "rank_fcf_yield": 50, "rank_dividend_yield": 34, "rank_shareholder_yield": 7, "rank_total_yield": 12, "rank_roe": 11, "rank_roc": 50, "rank_roic": 32, "rank_gross_margin": 13, "rank_fcf_margin": 48, "rank_piotroski": 33, "rank_accruals": 29, "rank_sue": 50, "rank_eps_growth_1y": 27, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 36, "rank_momentum_12m": 34, "rank_momentum_12m_ex1m": 27, "rank_relative_strength": 34, "value_composite": 33, "quality_composite": 7, "momentum_composite": 22, "growth_composite": 15, "yield_composite": 10, "svqf_composite": 16, "vc1_composite": 28, "vc2_composite": 19, "vc3_composite": 20, "trending_value_composite": null, "overall_composite": 7, "factor_coverage": 0.909, "signal_confidence": 0.813, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 4, "small_cap_core_rank": 18, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "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": "GBP", "fetched_at": "2026-06-07T12:57:34.953692+00:00", "is_restated": false, "income_statement": { "revenue": 666700000, "cost_of_revenue": 161500000, "gross_profit": 505200000, "ebit": 85600000, "ebitda": 152700000, "pretax_income": null, "tax_provision": null, "net_income": 74900000, "net_income_to_common": 74900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 36700000, "total_current_assets": 132400000, "total_assets": 714600000, "short_term_debt": 7300000, "long_term_debt": 162900000, "total_debt": 292800000, "total_liabilities": null, "total_equity": 283600000, "shares_outstanding": 148432980, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 149900000, "capital_expenditure": -102000000, "free_cash_flow": 47900000, "dividends_paid": -25500000, "share_repurchases": -97700000, "shares_issued": -2100000, "net_debt_issued": 74000000 }, "complete_fields": { "id": 394784, "ticker_id": 28960, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T12:57:34.953692+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "152700000", "netIncome": "74900000", "grossProfit": "505200000", "totalRevenue": "666700000", "costOfRevenue": "161500000", "interestExpense": "10200000", "operatingIncome": "85600000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "65000000" }, "balance": { "totalDebt": "292800000", "totalAssets": "714600000", "longTermDebt": "162900000", "shortTermDebt": "7300000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "148432980", "totalCurrentAssets": "132400000", "totalShareholderEquity": "283600000", "totalCurrentLiabilities": "223400000", "cashAndShortTermInvestments": "36700000" }, "cashflow": { "freeCashFlow": "47900000", "dividendsPaid": "-25500000", "issuanceOfDebt": "104000000", "issuanceOfStock": "-2100000", "repaymentOfDebt": "-30000000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "149900000", "repurchaseOfStock": "-97700000", "capitalExpenditures": "-102000000" } }, "revenue": 666700000, "cost_of_revenue": 161500000, "gross_profit": 505200000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 85600000, "depreciation_amortisation": 65000000, "ebitda": 152700000, "interest_expense": 10200000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 74900000, "net_income_continuing_ops": null, "net_income_to_common": 74900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 36700000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 132400000, "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": 714600000, "short_term_debt": 7300000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 223400000, "long_term_debt": 162900000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 292800000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 283600000, "shares_outstanding": 148432980, "operating_cash_flow": 149900000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -102000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -25500000, "share_repurchases": -97700000, "shares_issued": -2100000, "net_debt_issued": 74000000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 47900000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "152700000", "netIncome": "74900000", "grossProfit": "505200000", "totalRevenue": "666700000", "costOfRevenue": "161500000", "interestExpense": "10200000", "operatingIncome": "85600000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "65000000" }, "balance": { "totalDebt": "292800000", "totalAssets": "714600000", "longTermDebt": "162900000", "shortTermDebt": "7300000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "148432980", "totalCurrentAssets": "132400000", "totalShareholderEquity": "283600000", "totalCurrentLiabilities": "223400000", "cashAndShortTermInvestments": "36700000" }, "cashflow": { "freeCashFlow": "47900000", "dividendsPaid": "-25500000", "issuanceOfDebt": "104000000", "issuanceOfStock": "-2100000", "repaymentOfDebt": "-30000000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "149900000", "repurchaseOfStock": "-97700000", "capitalExpenditures": "-102000000" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T12:57:34.953692+00:00", "is_restated": false, "income_statement": { "revenue": 603800000, "cost_of_revenue": 154800000, "gross_profit": 449000000, "ebit": 69100000, "ebitda": 135100000, "pretax_income": null, "tax_provision": null, "net_income": 59900000, "net_income_to_common": 59900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 41300000, "total_current_assets": 125600000, "total_assets": 639100000, "short_term_debt": 7300000, "long_term_debt": 89100000, "total_debt": 203500000, "total_liabilities": null, "total_equity": 322300000, "shares_outstanding": 164580565, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 131800000, "capital_expenditure": -29900000, "free_cash_flow": 101900000, "dividends_paid": -24700000, "share_repurchases": -9000000, "shares_issued": -3000000, "net_debt_issued": -56500000 }, "complete_fields": { "id": 394787, "ticker_id": 28960, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T12:57:34.953692+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "135100000", "netIncome": "59900000", "grossProfit": "449000000", "totalRevenue": "603800000", "costOfRevenue": "154800000", "interestExpense": "8500000", "operatingIncome": "69100000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "64400000" }, "balance": { "totalDebt": "203500000", "totalAssets": "639100000", "longTermDebt": "89100000", "shortTermDebt": "7300000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "164580565", "totalCurrentAssets": "125600000", "totalShareholderEquity": "322300000", "totalCurrentLiabilities": "121700000", "cashAndShortTermInvestments": "41300000" }, "cashflow": { "freeCashFlow": "101900000", "dividendsPaid": "-24700000", "issuanceOfDebt": "37500000", "issuanceOfStock": "-3000000", "repaymentOfDebt": "-94000000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "131800000", "repurchaseOfStock": "-9000000", "capitalExpenditures": "-29900000" } }, "revenue": 603800000, "cost_of_revenue": 154800000, "gross_profit": 449000000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 69100000, "depreciation_amortisation": 64400000, "ebitda": 135100000, "interest_expense": 8500000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 59900000, "net_income_continuing_ops": null, "net_income_to_common": 59900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 41300000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 125600000, "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": 639100000, "short_term_debt": 7300000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 121700000, "long_term_debt": 89100000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 203500000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 322300000, "shares_outstanding": 164580565, "operating_cash_flow": 131800000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -29900000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -24700000, "share_repurchases": -9000000, "shares_issued": -3000000, "net_debt_issued": -56500000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 101900000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "135100000", "netIncome": "59900000", "grossProfit": "449000000", "totalRevenue": "603800000", "costOfRevenue": "154800000", "interestExpense": "8500000", "operatingIncome": "69100000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "64400000" }, "balance": { "totalDebt": "203500000", "totalAssets": "639100000", "longTermDebt": "89100000", "shortTermDebt": "7300000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "164580565", "totalCurrentAssets": "125600000", "totalShareholderEquity": "322300000", "totalCurrentLiabilities": "121700000", "cashAndShortTermInvestments": "41300000" }, "cashflow": { "freeCashFlow": "101900000", "dividendsPaid": "-24700000", "issuanceOfDebt": "37500000", "issuanceOfStock": "-3000000", "repaymentOfDebt": "-94000000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "131800000", "repurchaseOfStock": "-9000000", "capitalExpenditures": "-29900000" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T12:57:34.953692+00:00", "is_restated": false, "income_statement": { "revenue": 572000000, "cost_of_revenue": 149600000, "gross_profit": 422400000, "ebit": 68400000, "ebitda": 134000000, "pretax_income": null, "tax_provision": null, "net_income": 61600000, "net_income_to_common": 61600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 46800000, "total_current_assets": 119400000, "total_assets": 573300000, "short_term_debt": 112400000, "long_term_debt": 41100000, "total_debt": 190500000, "total_liabilities": null, "total_equity": 282300000, "shares_outstanding": 166217207, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 128600000, "capital_expenditure": -51300000, "free_cash_flow": 77300000, "dividends_paid": -24400000, "share_repurchases": -21400000, "shares_issued": -2700000, "net_debt_issued": -14400000 }, "complete_fields": { "id": 394788, "ticker_id": 28960, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T12:57:34.953692+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "134000000", "netIncome": "61600000", "grossProfit": "422400000", "totalRevenue": "572000000", "costOfRevenue": "149600000", "interestExpense": "6500000", "operatingIncome": "68400000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "64200000" }, "balance": { "totalDebt": "190500000", "totalAssets": "573300000", "longTermDebt": "41100000", "shortTermDebt": "112400000", "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "166217207", "totalCurrentAssets": "119400000", "totalShareholderEquity": "282300000", "totalCurrentLiabilities": "218600000", "cashAndShortTermInvestments": "46800000" }, "cashflow": { "freeCashFlow": "77300000", "dividendsPaid": "-24400000", "issuanceOfDebt": "25600000", "issuanceOfStock": "-2700000", "repaymentOfDebt": "-40000000", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "128600000", "repurchaseOfStock": "-21400000", "capitalExpenditures": "-51300000" } }, "revenue": 572000000, "cost_of_revenue": 149600000, "gross_profit": 422400000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 68400000, "depreciation_amortisation": 64200000, "ebitda": 134000000, "interest_expense": 6500000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 61600000, "net_income_continuing_ops": null, "net_income_to_common": 61600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 46800000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 119400000, "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": 573300000, "short_term_debt": 112400000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 218600000, "long_term_debt": 41100000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 190500000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 282300000, "shares_outstanding": 166217207, "operating_cash_flow": 128600000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -51300000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -24400000, "share_repurchases": -21400000, "shares_issued": -2700000, "net_debt_issued": -14400000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 77300000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "134000000", "netIncome": "61600000", "grossProfit": "422400000", "totalRevenue": "572000000", "costOfRevenue": "149600000", "interestExpense": "6500000", "operatingIncome": "68400000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "64200000" }, "balance": { "totalDebt": "190500000", "totalAssets": "573300000", "longTermDebt": "41100000", "shortTermDebt": "112400000", "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "166217207", "totalCurrentAssets": "119400000", "totalShareholderEquity": "282300000", "totalCurrentLiabilities": "218600000", "cashAndShortTermInvestments": "46800000" }, "cashflow": { "freeCashFlow": "77300000", "dividendsPaid": "-24400000", "issuanceOfDebt": "25600000", "issuanceOfStock": "-2700000", "repaymentOfDebt": "-40000000", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "128600000", "repurchaseOfStock": "-21400000", "capitalExpenditures": "-51300000" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T12:57:34.953692+00:00", "is_restated": false, "income_statement": { "revenue": 584900000, "cost_of_revenue": 141100000, "gross_profit": 443800000, "ebit": 66700000, "ebitda": 127300000, "pretax_income": null, "tax_provision": null, "net_income": 59800000, "net_income_to_common": 59800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 39000000, "total_current_assets": 124100000, "total_assets": 573900000, "short_term_debt": 7300000, "long_term_debt": 160400000, "total_debt": 210100000, "total_liabilities": null, "total_equity": 260800000, "shares_outstanding": 170823142, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 126300000, "capital_expenditure": -75700000, "free_cash_flow": 50600000, "dividends_paid": -24200000, "share_repurchases": -49200000, "shares_issued": -2800000, "net_debt_issued": 44400000 }, "complete_fields": { "id": 394789, "ticker_id": 28960, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T12:57:34.953692+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "127300000", "netIncome": "59800000", "grossProfit": "443800000", "totalRevenue": "584900000", "costOfRevenue": "141100000", "interestExpense": "4300000", "operatingIncome": "66700000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "60500000" }, "balance": { "totalDebt": "210100000", "totalAssets": "573900000", "longTermDebt": "160400000", "shortTermDebt": "7300000", "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "170823142", "totalCurrentAssets": "124100000", "totalShareholderEquity": "260800000", "totalCurrentLiabilities": "116900000", "cashAndShortTermInvestments": "39000000" }, "cashflow": { "freeCashFlow": "50600000", "dividendsPaid": "-24200000", "issuanceOfDebt": "52000000", "issuanceOfStock": "-2800000", "repaymentOfDebt": "-7600000", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "126300000", "repurchaseOfStock": "-49200000", "capitalExpenditures": "-75700000" } }, "revenue": 584900000, "cost_of_revenue": 141100000, "gross_profit": 443800000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 66700000, "depreciation_amortisation": 60500000, "ebitda": 127300000, "interest_expense": 4300000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 59800000, "net_income_continuing_ops": null, "net_income_to_common": 59800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 39000000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 124100000, "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": 573900000, "short_term_debt": 7300000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 116900000, "long_term_debt": 160400000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 210100000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 260800000, "shares_outstanding": 170823142, "operating_cash_flow": 126300000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -75700000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -24200000, "share_repurchases": -49200000, "shares_issued": -2800000, "net_debt_issued": 44400000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 50600000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "127300000", "netIncome": "59800000", "grossProfit": "443800000", "totalRevenue": "584900000", "costOfRevenue": "141100000", "interestExpense": "4300000", "operatingIncome": "66700000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "60500000" }, "balance": { "totalDebt": "210100000", "totalAssets": "573900000", "longTermDebt": "160400000", "shortTermDebt": "7300000", "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "170823142", "totalCurrentAssets": "124100000", "totalShareholderEquity": "260800000", "totalCurrentLiabilities": "116900000", "cashAndShortTermInvestments": "39000000" }, "cashflow": { "freeCashFlow": "50600000", "dividendsPaid": "-24200000", "issuanceOfDebt": "52000000", "issuanceOfStock": "-2800000", "repaymentOfDebt": "-7600000", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "126300000", "repurchaseOfStock": "-49200000", "capitalExpenditures": "-75700000" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T12:57:34.953692+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": 394790, "ticker_id": 28960, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T12:57:34.953692+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2021-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "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": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2021-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "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": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T12:57:34.953692+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": 36700000, "total_current_assets": 132400000, "total_assets": 714600000, "short_term_debt": 7300000, "long_term_debt": 162900000, "total_debt": 292800000, "total_liabilities": null, "total_equity": 283600000, "shares_outstanding": 148432980, "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": 394783, "ticker_id": 28960, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T12:57:34.953692+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": "292800000", "totalAssets": "714600000", "longTermDebt": "162900000", "shortTermDebt": "7300000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "148432980", "totalCurrentAssets": "132400000", "totalShareholderEquity": "283600000", "totalCurrentLiabilities": "223400000", "cashAndShortTermInvestments": "36700000" } }, "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": 36700000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 132400000, "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": 714600000, "short_term_debt": 7300000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 223400000, "long_term_debt": 162900000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 292800000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 283600000, "shares_outstanding": 148432980, "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": "292800000", "totalAssets": "714600000", "longTermDebt": "162900000", "shortTermDebt": "7300000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "148432980", "totalCurrentAssets": "132400000", "totalShareholderEquity": "283600000", "totalCurrentLiabilities": "223400000", "cashAndShortTermInvestments": "36700000" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T12:57:34.953692+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": 17800000, "total_current_assets": 121000000, "total_assets": 697500000, "short_term_debt": 7300000, "long_term_debt": 131600000, "total_debt": 241900000, "total_liabilities": null, "total_equity": 303900000, "shares_outstanding": 161819315, "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": 394785, "ticker_id": 28960, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T12:57:34.953692+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": "241900000", "totalAssets": "697500000", "longTermDebt": "131600000", "shortTermDebt": "7300000", "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "161819315", "totalCurrentAssets": "121000000", "totalShareholderEquity": "303900000", "totalCurrentLiabilities": "225500000", "cashAndShortTermInvestments": "17800000" } }, "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": 17800000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 121000000, "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": 697500000, "short_term_debt": 7300000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 225500000, "long_term_debt": 131600000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 241900000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 303900000, "shares_outstanding": 161819315, "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": "241900000", "totalAssets": "697500000", "longTermDebt": "131600000", "shortTermDebt": "7300000", "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "161819315", "totalCurrentAssets": "121000000", "totalShareholderEquity": "303900000", "totalCurrentLiabilities": "225500000", "cashAndShortTermInvestments": "17800000" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T12:57:34.953692+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": 41300000, "total_current_assets": 125600000, "total_assets": 639100000, "short_term_debt": 7300000, "long_term_debt": 89100000, "total_debt": 203500000, "total_liabilities": null, "total_equity": 322300000, "shares_outstanding": 164580565, "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": 394786, "ticker_id": 28960, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T12:57:34.953692+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": "203500000", "totalAssets": "639100000", "longTermDebt": "89100000", "shortTermDebt": "7300000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "164580565", "totalCurrentAssets": "125600000", "totalShareholderEquity": "322300000", "totalCurrentLiabilities": "121700000", "cashAndShortTermInvestments": "41300000" } }, "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": 41300000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 125600000, "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": 639100000, "short_term_debt": 7300000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 121700000, "long_term_debt": 89100000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 203500000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 322300000, "shares_outstanding": 164580565, "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": "203500000", "totalAssets": "639100000", "longTermDebt": "89100000", "shortTermDebt": "7300000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "164580565", "totalCurrentAssets": "125600000", "totalShareholderEquity": "322300000", "totalCurrentLiabilities": "121700000", "cashAndShortTermInvestments": "41300000" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "cornerstone_value", "name": "Cornerstone Value", "slug": "cornerstone-value", "group": "value", "page_url": "/factors/cornerstone-value/", "rank_field": "cornerstone_value_rank" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "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": "low_volatility", "name": "Low Volatility", "slug": "low-volatility", "group": "defensive", "page_url": "/factors/low-volatility/", "rank_field": "volatility_252d" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 5, "quarterly_financial_periods": 3, "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" ] } } }