{ "ticker": { "uuid": "08920571-5e28-466b-ba44-1e7c7e70cc25", "symbol": "GTE", "name": "Gran Tierra Energy Inc.", "exchange": "LSE", "exchange_name": "London Stock Exchange", "country": "GB", "currency": "GBP", "sector": "Energy", "industry": "Oil & Gas E&P", "page_url": "https://sharemaestro.com/factors/ticker/08920571-5e28-466b-ba44-1e7c7e70cc25/", "api_url": "https://sharemaestro.com/factors/api/tickers/08920571-5e28-466b-ba44-1e7c7e70cc25/" }, "latest_snapshot": { "ticker": { "uuid": "08920571-5e28-466b-ba44-1e7c7e70cc25", "symbol": "GTE", "name": "Gran Tierra Energy Inc.", "exchange": "LSE", "exchange_name": "London Stock Exchange", "country": "GB", "currency": "GBP", "sector": "Energy", "industry": "Oil & Gas E&P", "page_url": "https://sharemaestro.com/factors/ticker/08920571-5e28-466b-ba44-1e7c7e70cc25/", "api_url": "https://sharemaestro.com/factors/api/tickers/08920571-5e28-466b-ba44-1e7c7e70cc25/" }, "week_end_date": "2026-08-09", "universe": "GBP_UK", "score": { "os": 0.59, "value": 0.54, "quality": 0.55, "momentum": 0.56, "coverage": 0.818, "confidence": 0.766, "delta": -0.01 }, "headline_factors": { "price": 0.07, "market_cap": 2423559.39, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": null, "shareholder_yield": null, "roe": -2.6901, "piotroski_f_score": 4, "momentum_12_1": -0.9881, "volatility_252d": 1.2057 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "valuation": { "pe_ratio": null, "ev_ebitda": null, "earnings_yield": null, "fcf_yield": null, "shareholder_yield": null }, "quality": { "roe": -2.6901, "roic": -0.0351, "gross_margin": 0.5404, "fcf_margin": 0.2637, "piotroski_f_score": 4 }, "growth": { "revenue_growth_1y": -0.0404, "eps_growth_1y": null, "fcf_growth_1y": 5.4718 }, "momentum": { "price_return_12m": -0.9807, "momentum_12_1": -0.9881, "relative_strength": -1.1792 }, "scores": { "value_percentile": 0.54, "quality_percentile": 0.55, "momentum_percentile": 0.56, "growth_composite": 44, "yield_composite": 45, "overall_composite": 41, "os_score": 0.59, "factor_coverage": 0.818, "signal_confidence": 0.766 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 5.85, "os": 0.82, "value": 0.8, "quality": 0.2, "momentum": 0.89, "confidence": 0.848, "coverage": 0.848, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.0027, "roe": -2.6901, "momentum_12_1": 0.9345 }, { "week_end_date": "2026-06-14", "price": 5.7, "os": 0.79, "value": 0.8, "quality": 0.19, "momentum": 0.84, "confidence": 0.848, "coverage": 0.848, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.0028, "roe": -2.6901, "momentum_12_1": 0.6711 }, { "week_end_date": "2026-06-21", "price": 5.6, "os": 0.81, "value": 0.8, "quality": 0.2, "momentum": 0.86, "confidence": 0.848, "coverage": 0.848, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.0029, "roe": -2.6901, "momentum_12_1": 0.8551 }, { "week_end_date": "2026-06-28", "price": 4.6, "os": 0.79, "value": 0.83, "quality": 0.17, "momentum": 0.82, "confidence": 0.848, "coverage": 0.848, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.0035, "roe": -2.6901, "momentum_12_1": 0.8116 }, { "week_end_date": "2026-07-05", "price": 4.6, "os": 0.77, "value": 0.84, "quality": 0.18, "momentum": 0.74, "confidence": 0.84, "coverage": 0.848, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.0035, "roe": -2.6901, "momentum_12_1": -0.9835 }, { "week_end_date": "2026-07-12", "price": 0.04, "os": 0.56, "value": 0.94, "quality": 0.19, "momentum": 0.02, "confidence": 0.831, "coverage": 0.848, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": null, "roe": -2.6901, "momentum_12_1": -0.9872 }, { "week_end_date": "2026-07-19", "price": 0.05, "os": 0.62, "value": 0.56, "quality": 0.58, "momentum": 0.57, "confidence": 0.822, "coverage": 0.848, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": null, "roe": -2.6901, "momentum_12_1": -0.9855 }, { "week_end_date": "2026-07-26", "price": 0.05, "os": 0.61, "value": 0.55, "quality": 0.57, "momentum": 0.56, "confidence": 0.812, "coverage": 0.848, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": null, "roe": -2.6901, "momentum_12_1": -0.9872 }, { "week_end_date": "2026-08-02", "price": 0.05, "os": 0.6, "value": 0.55, "quality": 0.56, "momentum": 0.55, "confidence": 0.803, "coverage": 0.848, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": null, "roe": -2.6901, "momentum_12_1": -0.9872 }, { "week_end_date": "2026-08-09", "price": 0.07, "os": 0.59, "value": 0.54, "quality": 0.55, "momentum": 0.56, "confidence": 0.766, "coverage": 0.818, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": null, "roe": -2.6901, "momentum_12_1": -0.9881 } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "GBP", "is_restated": false, "income_statement": { "revenue": 596713000, "cost_of_revenue": 278353000, "gross_profit": 318360000, "ebit": -10786000, "ebitda": 129847000, "pretax_income": null, "tax_provision": null, "net_income": -193119000, "net_income_to_common": -193119000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 82931000, "total_current_assets": 213527000, "total_assets": 1586079000, "short_term_debt": 21212000, "long_term_debt": 674808000, "total_debt": 724782000, "total_liabilities": null, "total_equity": 228744000, "shares_outstanding": 35298774, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 313249000, "capital_expenditure": -280340000, "free_cash_flow": 32909000, "dividends_paid": null, "share_repurchases": -3466000, "shares_issued": null, "net_debt_issued": -56428000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "GBP", "is_restated": false, "income_statement": { "revenue": 596713000, "cost_of_revenue": 278353000, "gross_profit": 318360000, "ebit": -10786000, "ebitda": 129847000, "pretax_income": null, "tax_provision": null, "net_income": -193119000, "net_income_to_common": -193119000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 82931000, "total_current_assets": 213527000, "total_assets": 1586079000, "short_term_debt": 21212000, "long_term_debt": 674808000, "total_debt": 724782000, "total_liabilities": null, "total_equity": 228744000, "shares_outstanding": 35298774, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 313249000, "capital_expenditure": -280340000, "free_cash_flow": 32909000, "dividends_paid": null, "share_repurchases": -3466000, "shares_issued": null, "net_debt_issued": -56428000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "GBP", "is_restated": false, "income_statement": { "revenue": 596713000, "cost_of_revenue": 278353000, "gross_profit": 318360000, "ebit": -10786000, "ebitda": 129847000, "pretax_income": null, "tax_provision": null, "net_income": -193119000, "net_income_to_common": -193119000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 82931000, "total_current_assets": 213527000, "total_assets": 1586079000, "short_term_debt": 21212000, "long_term_debt": 674808000, "total_debt": 724782000, "total_liabilities": null, "total_equity": 228744000, "shares_outstanding": 35298774, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 313249000, "capital_expenditure": -280340000, "free_cash_flow": 32909000, "dividends_paid": null, "share_repurchases": -3466000, "shares_issued": null, "net_debt_issued": -56428000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "GBP", "is_restated": false, "income_statement": { "revenue": 596713000, "cost_of_revenue": 278353000, "gross_profit": 318360000, "ebit": -10786000, "ebitda": 129847000, "pretax_income": null, "tax_provision": null, "net_income": -193119000, "net_income_to_common": -193119000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 82931000, "total_current_assets": 213527000, "total_assets": 1586079000, "short_term_debt": 21212000, "long_term_debt": 674808000, "total_debt": 724782000, "total_liabilities": null, "total_equity": 228744000, "shares_outstanding": 35298774, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 313249000, "capital_expenditure": -280340000, "free_cash_flow": 32909000, "dividends_paid": null, "share_repurchases": -3466000, "shares_issued": null, "net_debt_issued": -56428000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "GBP", "is_restated": false, "income_statement": { "revenue": 596713000, "cost_of_revenue": 278353000, "gross_profit": 318360000, "ebit": -10786000, "ebitda": 129847000, "pretax_income": null, "tax_provision": null, "net_income": -193119000, "net_income_to_common": -193119000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 82931000, "total_current_assets": 213527000, "total_assets": 1586079000, "short_term_debt": 21212000, "long_term_debt": 674808000, "total_debt": 724782000, "total_liabilities": null, "total_equity": 228744000, "shares_outstanding": 35298774, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 313249000, "capital_expenditure": -280340000, "free_cash_flow": 32909000, "dividends_paid": null, "share_repurchases": -3466000, "shares_issued": null, "net_debt_issued": -56428000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "GBP", "is_restated": false, "income_statement": { "revenue": 596713000, "cost_of_revenue": 278353000, "gross_profit": 318360000, "ebit": -10786000, "ebitda": 129847000, "pretax_income": null, "tax_provision": null, "net_income": -193119000, "net_income_to_common": -193119000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 82931000, "total_current_assets": 213527000, "total_assets": 1586079000, "short_term_debt": 21212000, "long_term_debt": 674808000, "total_debt": 724782000, "total_liabilities": null, "total_equity": 228744000, "shares_outstanding": 35298774, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 313249000, "capital_expenditure": -280340000, "free_cash_flow": 32909000, "dividends_paid": null, "share_repurchases": -3466000, "shares_issued": null, "net_debt_issued": -56428000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "GBP", "is_restated": false, "income_statement": { "revenue": 596713000, "cost_of_revenue": 278353000, "gross_profit": 318360000, "ebit": -10786000, "ebitda": 129847000, "pretax_income": null, "tax_provision": null, "net_income": -193119000, "net_income_to_common": -193119000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 82931000, "total_current_assets": 213527000, "total_assets": 1586079000, "short_term_debt": 21212000, "long_term_debt": 674808000, "total_debt": 724782000, "total_liabilities": null, "total_equity": 228744000, "shares_outstanding": 35298774, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 313249000, "capital_expenditure": -280340000, "free_cash_flow": 32909000, "dividends_paid": null, "share_repurchases": -3466000, "shares_issued": null, "net_debt_issued": -56428000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "GBP", "is_restated": false, "income_statement": { "revenue": 596713000, "cost_of_revenue": 278353000, "gross_profit": 318360000, "ebit": -10786000, "ebitda": 129847000, "pretax_income": null, "tax_provision": null, "net_income": -193119000, "net_income_to_common": -193119000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 82931000, "total_current_assets": 213527000, "total_assets": 1586079000, "short_term_debt": 21212000, "long_term_debt": 674808000, "total_debt": 724782000, "total_liabilities": null, "total_equity": 228744000, "shares_outstanding": 35298774, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 313249000, "capital_expenditure": -280340000, "free_cash_flow": 32909000, "dividends_paid": null, "share_repurchases": -3466000, "shares_issued": null, "net_debt_issued": -56428000 } } ], "quarterly": [ { "period_end_date": "2026-06-30", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 2, "currency_reported": "GBP", "is_restated": false, "income_statement": { "revenue": 187181000, "cost_of_revenue": 62334000, "gross_profit": 124847000, "ebit": 58528000, "ebitda": 130434000, "pretax_income": null, "tax_provision": null, "net_income": 24861000, "net_income_to_common": 24861000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 126728000, "total_current_assets": 238962000, "total_assets": 1564095000, "short_term_debt": 45717000, "long_term_debt": 529506000, "total_debt": 622729000, "total_liabilities": null, "total_equity": 132232000, "shares_outstanding": 35380429, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 57414000, "capital_expenditure": -60977000, "free_cash_flow": -3563000, "dividends_paid": null, "share_repurchases": 0, "shares_issued": 315000, "net_debt_issued": -3930000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "GBP", "is_restated": false, "income_statement": { "revenue": 172057000, "cost_of_revenue": 69874000, "gross_profit": 102183000, "ebit": -5135000, "ebitda": -37308000, "pretax_income": null, "tax_provision": null, "net_income": -119172000, "net_income_to_common": -119172000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 124752000, "total_current_assets": 288913000, "total_assets": 1635080000, "short_term_debt": 21422000, "long_term_debt": 552078000, "total_debt": 621476000, "total_liabilities": null, "total_equity": 108920000, "shares_outstanding": 35346466, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 172734000, "capital_expenditure": -41540000, "free_cash_flow": 131194000, "dividends_paid": null, "share_repurchases": 0, "shares_issued": 433000, "net_debt_issued": -137504000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "GBP", "is_restated": false, "income_statement": { "revenue": 172057000, "cost_of_revenue": 69874000, "gross_profit": 102183000, "ebit": -5135000, "ebitda": -37308000, "pretax_income": null, "tax_provision": null, "net_income": -119172000, "net_income_to_common": -119172000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 124752000, "total_current_assets": 288913000, "total_assets": 1635080000, "short_term_debt": 21422000, "long_term_debt": 552078000, "total_debt": 621476000, "total_liabilities": null, "total_equity": 108920000, "shares_outstanding": 35346466, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 172734000, "capital_expenditure": -41540000, "free_cash_flow": 131194000, "dividends_paid": null, "share_repurchases": 0, "shares_issued": 433000, "net_debt_issued": -137504000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "GBP", "is_restated": false, "income_statement": { "revenue": 172057000, "cost_of_revenue": 69874000, "gross_profit": 102183000, "ebit": -5135000, "ebitda": -37308000, "pretax_income": null, "tax_provision": null, "net_income": -119172000, "net_income_to_common": -119172000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 124752000, "total_current_assets": 288913000, "total_assets": 1635080000, "short_term_debt": 21422000, "long_term_debt": 552078000, "total_debt": 621476000, "total_liabilities": null, "total_equity": 108920000, "shares_outstanding": 35346466, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 172734000, "capital_expenditure": -41540000, "free_cash_flow": 131194000, "dividends_paid": null, "share_repurchases": 0, "shares_issued": 433000, "net_debt_issued": -137504000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "GBP", "is_restated": false, "income_statement": { "revenue": 172057000, "cost_of_revenue": 69874000, "gross_profit": 102183000, "ebit": -5135000, "ebitda": -37308000, "pretax_income": null, "tax_provision": null, "net_income": -119172000, "net_income_to_common": -119172000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 124752000, "total_current_assets": 288913000, "total_assets": 1635080000, "short_term_debt": 21422000, "long_term_debt": 552078000, "total_debt": 621476000, "total_liabilities": null, "total_equity": 108920000, "shares_outstanding": 35346466, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 172734000, "capital_expenditure": -41540000, "free_cash_flow": 131194000, "dividends_paid": null, "share_repurchases": 0, "shares_issued": 433000, "net_debt_issued": -137504000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "GBP", "is_restated": false, "income_statement": { "revenue": 172057000, "cost_of_revenue": 69874000, "gross_profit": 102183000, "ebit": -5135000, "ebitda": -37308000, "pretax_income": null, "tax_provision": null, "net_income": -119172000, "net_income_to_common": -119172000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 124752000, "total_current_assets": 288913000, "total_assets": 1635080000, "short_term_debt": 21422000, "long_term_debt": 552078000, "total_debt": 621476000, "total_liabilities": null, "total_equity": 108920000, "shares_outstanding": 35346466, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 172734000, "capital_expenditure": -41540000, "free_cash_flow": 131194000, "dividends_paid": null, "share_repurchases": 0, "shares_issued": 433000, "net_debt_issued": -137504000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "GBP", "is_restated": false, "income_statement": { "revenue": 172057000, "cost_of_revenue": 69874000, "gross_profit": 102183000, "ebit": -5135000, "ebitda": -37308000, "pretax_income": null, "tax_provision": null, "net_income": -119172000, "net_income_to_common": -119172000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 124752000, "total_current_assets": 288913000, "total_assets": 1635080000, "short_term_debt": 21422000, "long_term_debt": 552078000, "total_debt": 621476000, "total_liabilities": null, "total_equity": 108920000, "shares_outstanding": 35346466, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 172734000, "capital_expenditure": -41540000, "free_cash_flow": 131194000, "dividends_paid": null, "share_repurchases": 0, "shares_issued": 433000, "net_debt_issued": -137504000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "GBP", "is_restated": false, "income_statement": { "revenue": 172057000, "cost_of_revenue": 69874000, "gross_profit": 102183000, "ebit": -5135000, "ebitda": -37308000, "pretax_income": null, "tax_provision": null, "net_income": -119172000, "net_income_to_common": -119172000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 124752000, "total_current_assets": 288913000, "total_assets": 1635080000, "short_term_debt": 21422000, "long_term_debt": 552078000, "total_debt": 621476000, "total_liabilities": null, "total_equity": 108920000, "shares_outstanding": 35346466, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 172734000, "capital_expenditure": -41540000, "free_cash_flow": 131194000, "dividends_paid": null, "share_repurchases": 0, "shares_issued": 433000, "net_debt_issued": -137504000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "GBP", "is_restated": false, "income_statement": { "revenue": 172057000, "cost_of_revenue": 69874000, "gross_profit": 102183000, "ebit": -5135000, "ebitda": -37308000, "pretax_income": null, "tax_provision": null, "net_income": -119172000, "net_income_to_common": -119172000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 124752000, "total_current_assets": 288913000, "total_assets": 1635080000, "short_term_debt": 21422000, "long_term_debt": 552078000, "total_debt": 621476000, "total_liabilities": null, "total_equity": 108920000, "shares_outstanding": 35346466, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 172734000, "capital_expenditure": -41540000, "free_cash_flow": 131194000, "dividends_paid": null, "share_repurchases": 0, "shares_issued": 433000, "net_debt_issued": -137504000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "GBP", "is_restated": false, "income_statement": { "revenue": 172057000, "cost_of_revenue": 69874000, "gross_profit": 102183000, "ebit": -5135000, "ebitda": -37308000, "pretax_income": null, "tax_provision": null, "net_income": -119172000, "net_income_to_common": -119172000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 124752000, "total_current_assets": 288913000, "total_assets": 1635080000, "short_term_debt": 21422000, "long_term_debt": 552078000, "total_debt": 621476000, "total_liabilities": null, "total_equity": 108920000, "shares_outstanding": 35346466, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 172734000, "capital_expenditure": -41540000, "free_cash_flow": 131194000, "dividends_paid": null, "share_repurchases": 0, "shares_issued": 433000, "net_debt_issued": -137504000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "GBP", "is_restated": false, "income_statement": { "revenue": 129929000, "cost_of_revenue": 72535000, "gross_profit": 57394000, "ebit": -23964000, "ebitda": -81789000, "pretax_income": null, "tax_provision": null, "net_income": -141148000, "net_income_to_common": -141148000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 82931000, "total_current_assets": 213527000, "total_assets": 1586079000, "short_term_debt": 21212000, "long_term_debt": 674808000, "total_debt": 724782000, "total_liabilities": null, "total_equity": 228744000, "shares_outstanding": 35298774, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 157193000, "capital_expenditure": -62185000, "free_cash_flow": 95008000, "dividends_paid": null, "share_repurchases": 0, "shares_issued": 11000, "net_debt_issued": -62593000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "GBP", "is_restated": false, "income_statement": { "revenue": 129929000, "cost_of_revenue": 72535000, "gross_profit": 57394000, "ebit": -23964000, "ebitda": -81789000, "pretax_income": null, "tax_provision": null, "net_income": -141148000, "net_income_to_common": -141148000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 82931000, "total_current_assets": 213527000, "total_assets": 1586079000, "short_term_debt": 21212000, "long_term_debt": 674808000, "total_debt": 724782000, "total_liabilities": null, "total_equity": 228744000, "shares_outstanding": 35298774, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 157193000, "capital_expenditure": -62185000, "free_cash_flow": 95008000, "dividends_paid": null, "share_repurchases": 0, "shares_issued": 11000, "net_debt_issued": -62593000 } } ] }, "strategy_matches": [ { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/" }, { "key": "risk_adj_momentum", "name": "Price Strength Relative to Volatility", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/" } ], "coverage": { "factor_history_points": 10, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-08-09", "latest_financials_period_end": "2026-03-31" }, "schema": { "public_fields_only": true } }