{ "ticker": { "uuid": "090c4d31-c668-4a1a-a770-58164d1d4607", "symbol": "ELM", "name": "Elementis plc", "exchange": "LSE", "exchange_name": "London Stock Exchange", "country": "GB", "currency": "GBP", "sector": "Basic Materials", "industry": "Specialty Chemicals", "page_url": "https://sharemaestro.com/factors/ticker/090c4d31-c668-4a1a-a770-58164d1d4607/", "api_url": "https://sharemaestro.com/factors/api/tickers/090c4d31-c668-4a1a-a770-58164d1d4607/" }, "ticker_metadata": { "id": 27826, "uuid": "090c4d31-c668-4a1a-a770-58164d1d4607", "symbol": "ELM", "name": "Elementis plc", "asset_type": "equity", "market_cap": 879451648, "stock_exchange_id": 19, "industry": "Specialty Chemicals", "sector": "Basic Materials", "description": "Elementis plc operates as a specialty chemical company in the United Kingdom, rest of Europe, North America, and internationally. It operates in two segments, Coatings and Personal Care. The Coatings segment offers production of rheological modifiers and additives for decorative and industrial coatings; and performance chemicals for the energy sector. This segment provides products for applications in architectural and industrial coatings, adhesives, and sealants and construction additives. The Personal Care segment offers rheological modifiers and compounded products, including active ingredients for antiperspirants (AP) deodorants for personal care manufacturers. This segment offers products for applications in antiperspirants, skin care, and color cosmetics. Elementis plc was founded in 1884 and is headquartered in London, the United Kingdom.", "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": "090c4d31-c668-4a1a-a770-58164d1d4607", "symbol": "ELM", "name": "Elementis plc", "exchange": "LSE", "exchange_name": "London Stock Exchange", "country": "GB", "currency": "GBP", "sector": "Basic Materials", "industry": "Specialty Chemicals", "page_url": "https://sharemaestro.com/factors/ticker/090c4d31-c668-4a1a-a770-58164d1d4607/", "api_url": "https://sharemaestro.com/factors/api/tickers/090c4d31-c668-4a1a-a770-58164d1d4607/" }, "week_end_date": "2026-06-07", "universe": "GBP_UK", "score": { "os": 0.33, "value": 0.33, "quality": 0.7, "momentum": 0.29, "coverage": 0.818, "confidence": 0.731, "delta": null }, "headline_factors": { "price": 149.2, "market_cap": 84924974589.19, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": 0.0016, "shareholder_yield": 0.0009, "roe": -0.0707, "piotroski_f_score": 5, "momentum_12_1": -0.0508, "volatility_252d": 0.2289 }, "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": 0.7857, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T13:36:08.198995+00:00", "batch_id": "" }, "size": { "price_close": 149.2, "market_cap": 84924974589.1932, "market_cap_usd": 84924974589.1932, "enterprise_value": 85126974589.1932, "shares_outstanding": 569202254, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 131.8916, "ptbv_ratio": 131.8916, "ps_ratio": 142.1338, "pcf_ratio": 1144.5414, "pfcf_ratio": 1655.4576, "ev_ebitda": 607.6158, "ev_ebit": 780.9814, "ev_sales": 142.4719, "ev_fcf": 1659.3952, "earnings_yield": null, "fcf_yield": 0.0006, "price_to_sales": 142.1338, "price_to_book": 131.8916, "price_to_cashflow": 1144.5414, "ebitda_to_ev": 0.0016, "sales_yield": 0.007 }, "yield": { "dividend_yield": 0.0003, "buyback_yield": 0.0006, "shareholder_yield": 0.0009, "debt_paydown_yield": 0, "total_yield": 0.0009 }, "quality": { "gross_margin": 0.4688, "operating_margin": 0.1824, "net_margin": -0.0762, "ebitda_margin": 0.2345, "fcf_margin": 0.0859, "roe": -0.0707, "roa": -0.0408, "roic": 0.0966, "roc_greenblatt": null, "asset_turnover": 0.5361, "cash_conversion": -1.1275, "accruals_ratio": -0.1074, "sbc_to_revenue": null, "piotroski_f_score": 5, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.1092, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.2513, "external_financing": 0.0488 }, "leverage_and_risk": { "debt_to_equity": null, "net_debt_to_ebitda": 1.4418, "debt_to_assets": 0.2302, "interest_coverage": 5.5897, "current_ratio": 1.916, "quick_ratio": 1.916, "net_debt": 202000000, "local_beta": 1.1503, "volatility_252d": 0.2289, "volatility_60d": 0.5172, "max_drawdown_12m": -0.1651, "risk_adjusted_momentum": -0.2219 }, "growth": { "revenue_growth_1y": -0.0104, "revenue_growth_3y_cagr": -0.0673, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.3827, "book_value_growth_1y": -0.1184, "revenue_growth": -0.0104, "earnings_growth": null }, "momentum": { "price_return_1m": 0.0275, "price_return_3m": -0.0209, "price_return_6m": -0.1054, "price_return_9m": -0.0879, "price_return_12m": -0.0246, "price_return_12m_ex1m": -0.0508, "momentum_6m": -0.1054, "momentum_12m": -0.0246, "momentum_12_1": -0.0508, "distance_from_52w_high": -0.1324, "distance_from_52w_low": 0.0392, "relative_strength": -0.1978 }, "raw_ttm": { "revenue_ttm": 597500000, "gross_profit_ttm": 280100000, "ebit_ttm": 109000000, "ebitda_ttm": 140100000, "net_income_ttm": -45500000, "eps_diluted_ttm": -0.0799, "operating_cash_flow_ttm": 74200000, "capital_expenditure_ttm": -22900000, "fcf_ttm": 51300000, "dividends_paid_ttm": -25300000, "share_repurchases_ttm": -54100000, "shares_issued_ttm": 300000, "interest_expense_ttm": 19500000, "cash_and_equivalents": 54600000, "total_current_assets": 314600000, "total_current_liabilities": 164200000, "net_ppe": null, "total_assets": 1114600000, "total_debt": 256600000, "total_equity": 643900000, "net_working_capital": 145800000, "book_value_per_share": 1.1312, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 1.1312 }, "ranks": { "universe_ticker_count": 765, "rank_pe": 50, "rank_pb": 49, "rank_ptbv": 49, "rank_ps": 54, "rank_pcf": 68, "rank_ev_ebitda": 46, "rank_ev_ebit": 51, "rank_earnings_yield": 50, "rank_fcf_yield": 50, "rank_dividend_yield": 35, "rank_shareholder_yield": 16, "rank_total_yield": 25, "rank_roe": 77, "rank_roc": 50, "rank_roic": 38, "rank_gross_margin": 46, "rank_fcf_margin": 43, "rank_piotroski": 51, "rank_accruals": 28, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 71, "rank_momentum_12m": 56, "rank_momentum_12m_ex1m": 58, "rank_relative_strength": 56 }, "composites": { "value_composite": 67, "quality_composite": 30, "momentum_composite": 71, "growth_composite": 76, "yield_composite": 15, "svqf_composite": 38, "vc1_composite": 70, "vc2_composite": 31, "vc3_composite": 32, "trending_value_composite": null, "overall_composite": 67, "quality_value_composite": 0.4806, "os_score": 0.33, "value_percentile": 0.33, "quality_percentile": 0.7, "momentum_percentile": 0.29, "factor_coverage": 0.818, "signal_confidence": 0.731, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 8, "small_cap_core_rank": 31, "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": 8600, "ticker_id": 27826, "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": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T13:36:08.198995+00:00", "batch_id": "", "os_score_delta": null, "price_close": 149.2, "market_cap": 84924974589.1932, "market_cap_usd": 84924974589.1932, "enterprise_value": 85126974589.1932, "shares_outstanding": 569202254, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 131.89155861, "ptbv_ratio": 131.89155861, "ps_ratio": 142.13384868, "pcf_ratio": 1144.54143651, "pfcf_ratio": 1655.45759433, "ev_ebitda": 607.6158072, "ev_ebit": 780.98141825, "ev_sales": 142.471924, "ev_fcf": 1659.39521616, "earnings_yield": null, "fcf_yield": 0.00060263, "dividend_yield": 0.00029791, "buyback_yield": 0.0006335, "shareholder_yield": 0.00093141, "debt_paydown_yield": 0, "total_yield": 0.00093141, "gross_margin": 0.46878661, "operating_margin": 0.18242678, "net_margin": -0.07615063, "ebitda_margin": 0.23447699, "fcf_margin": 0.08585774, "roe": -0.07066315, "roa": -0.04082182, "roic": 0.09664263, "roc_greenblatt": null, "asset_turnover": 0.53606675, "cash_conversion": -1.12747253, "accruals_ratio": -0.10739279, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 1.44182727, "debt_to_assets": 0.23021712, "interest_coverage": 5.58974359, "current_ratio": 1.91595615, "quick_ratio": 1.91595615, "net_debt": 202000000, "revenue_growth_1y": -0.01043392, "revenue_growth_3y_cagr": -0.06730129, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.38267148, "book_value_growth_1y": -0.11835203, "piotroski_f_score": 5, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.109228, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.02754821, "price_return_3m": -0.02085079, "price_return_6m": -0.10538173, "price_return_9m": -0.08788307, "price_return_12m": -0.02463448, "price_return_12m_ex1m": -0.05078369, "distance_from_52w_high": -0.13242831, "distance_from_52w_low": 0.03915273, "relative_strength": -0.19777507, "local_beta": 1.1503, "volatility_252d": 0.22888, "volatility_60d": 0.517191, "max_drawdown_12m": -0.16511629, "revenue_ttm": 597500000, "gross_profit_ttm": 280100000, "ebit_ttm": 109000000, "ebitda_ttm": 140100000, "net_income_ttm": -45500000, "eps_diluted_ttm": -0.07993644, "operating_cash_flow_ttm": 74200000, "capital_expenditure_ttm": -22900000, "fcf_ttm": 51300000, "dividends_paid_ttm": -25300000, "share_repurchases_ttm": -54100000, "shares_issued_ttm": 300000, "interest_expense_ttm": 19500000, "cash_and_equivalents": 54600000, "total_current_assets": 314600000, "total_current_liabilities": 164200000, "net_ppe": null, "total_assets": 1114600000, "total_debt": 256600000, "total_equity": 643900000, "net_working_capital": 145800000, "book_value_per_share": 1.13123234, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 1.13123234, "universe_ticker_count": 765, "sector": "Basic Materials", "rank_pe": 50, "rank_pb": 49, "rank_ptbv": 49, "rank_ps": 54, "rank_pcf": 68, "rank_ev_ebitda": 46, "rank_ev_ebit": 51, "rank_earnings_yield": 50, "rank_fcf_yield": 50, "rank_dividend_yield": 35, "rank_shareholder_yield": 16, "rank_total_yield": 25, "rank_roe": 77, "rank_roc": 50, "rank_roic": 38, "rank_gross_margin": 46, "rank_fcf_margin": 43, "rank_piotroski": 51, "rank_accruals": 28, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 71, "rank_momentum_12m": 56, "rank_momentum_12m_ex1m": 58, "rank_relative_strength": 56, "value_composite": 67, "quality_composite": 30, "momentum_composite": 71, "growth_composite": 76, "yield_composite": 15, "svqf_composite": 38, "vc1_composite": 70, "vc2_composite": 31, "vc3_composite": 32, "trending_value_composite": null, "overall_composite": 67, "factor_coverage": 0.818, "signal_confidence": 0.731, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 8, "small_cap_core_rank": 31, "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": 149.2, "os": 0.33, "value": 0.33, "quality": 0.7, "momentum": 0.29, "confidence": 0.731, "coverage": 0.818, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.0009, "roe": -0.0707, "momentum_12_1": -0.0508, "complete_fields": { "id": 8600, "ticker_id": 27826, "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": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T13:36:08.198995+00:00", "batch_id": "", "os_score_delta": null, "price_close": 149.2, "market_cap": 84924974589.1932, "market_cap_usd": 84924974589.1932, "enterprise_value": 85126974589.1932, "shares_outstanding": 569202254, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 131.89155861, "ptbv_ratio": 131.89155861, "ps_ratio": 142.13384868, "pcf_ratio": 1144.54143651, "pfcf_ratio": 1655.45759433, "ev_ebitda": 607.6158072, "ev_ebit": 780.98141825, "ev_sales": 142.471924, "ev_fcf": 1659.39521616, "earnings_yield": null, "fcf_yield": 0.00060263, "dividend_yield": 0.00029791, "buyback_yield": 0.0006335, "shareholder_yield": 0.00093141, "debt_paydown_yield": 0, "total_yield": 0.00093141, "gross_margin": 0.46878661, "operating_margin": 0.18242678, "net_margin": -0.07615063, "ebitda_margin": 0.23447699, "fcf_margin": 0.08585774, "roe": -0.07066315, "roa": -0.04082182, "roic": 0.09664263, "roc_greenblatt": null, "asset_turnover": 0.53606675, "cash_conversion": -1.12747253, "accruals_ratio": -0.10739279, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 1.44182727, "debt_to_assets": 0.23021712, "interest_coverage": 5.58974359, "current_ratio": 1.91595615, "quick_ratio": 1.91595615, "net_debt": 202000000, "revenue_growth_1y": -0.01043392, "revenue_growth_3y_cagr": -0.06730129, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.38267148, "book_value_growth_1y": -0.11835203, "piotroski_f_score": 5, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.109228, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.02754821, "price_return_3m": -0.02085079, "price_return_6m": -0.10538173, "price_return_9m": -0.08788307, "price_return_12m": -0.02463448, "price_return_12m_ex1m": -0.05078369, "distance_from_52w_high": -0.13242831, "distance_from_52w_low": 0.03915273, "relative_strength": -0.19777507, "local_beta": 1.1503, "volatility_252d": 0.22888, "volatility_60d": 0.517191, "max_drawdown_12m": -0.16511629, "revenue_ttm": 597500000, "gross_profit_ttm": 280100000, "ebit_ttm": 109000000, "ebitda_ttm": 140100000, "net_income_ttm": -45500000, "eps_diluted_ttm": -0.07993644, "operating_cash_flow_ttm": 74200000, "capital_expenditure_ttm": -22900000, "fcf_ttm": 51300000, "dividends_paid_ttm": -25300000, "share_repurchases_ttm": -54100000, "shares_issued_ttm": 300000, "interest_expense_ttm": 19500000, "cash_and_equivalents": 54600000, "total_current_assets": 314600000, "total_current_liabilities": 164200000, "net_ppe": null, "total_assets": 1114600000, "total_debt": 256600000, "total_equity": 643900000, "net_working_capital": 145800000, "book_value_per_share": 1.13123234, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 1.13123234, "universe_ticker_count": 765, "sector": "Basic Materials", "rank_pe": 50, "rank_pb": 49, "rank_ptbv": 49, "rank_ps": 54, "rank_pcf": 68, "rank_ev_ebitda": 46, "rank_ev_ebit": 51, "rank_earnings_yield": 50, "rank_fcf_yield": 50, "rank_dividend_yield": 35, "rank_shareholder_yield": 16, "rank_total_yield": 25, "rank_roe": 77, "rank_roc": 50, "rank_roic": 38, "rank_gross_margin": 46, "rank_fcf_margin": 43, "rank_piotroski": 51, "rank_accruals": 28, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 71, "rank_momentum_12m": 56, "rank_momentum_12m_ex1m": 58, "rank_relative_strength": 56, "value_composite": 67, "quality_composite": 30, "momentum_composite": 71, "growth_composite": 76, "yield_composite": 15, "svqf_composite": 38, "vc1_composite": 70, "vc2_composite": 31, "vc3_composite": 32, "trending_value_composite": null, "overall_composite": 67, "factor_coverage": 0.818, "signal_confidence": 0.731, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 8, "small_cap_core_rank": 31, "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": "2026-06-07T12:47:24.779072+00:00", "is_restated": false, "income_statement": { "revenue": 597500000, "cost_of_revenue": 317400000, "gross_profit": 280100000, "ebit": 109000000, "ebitda": 140100000, "pretax_income": null, "tax_provision": null, "net_income": -45500000, "net_income_to_common": -45500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 54600000, "total_current_assets": 314600000, "total_assets": 1114600000, "short_term_debt": 50000000, "long_term_debt": 186200000, "total_debt": 256600000, "total_liabilities": null, "total_equity": 643900000, "shares_outstanding": 569202254, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 74200000, "capital_expenditure": -22900000, "free_cash_flow": 51300000, "dividends_paid": -25300000, "share_repurchases": -54100000, "shares_issued": 300000, "net_debt_issued": 2200000 }, "complete_fields": { "id": 393374, "ticker_id": 27826, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T12:47:24.779072+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "140100000", "netIncome": "-45500000", "grossProfit": "280100000", "totalRevenue": "597500000", "costOfRevenue": "317400000", "interestExpense": "19500000", "operatingIncome": "109000000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "30700000" }, "balance": { "totalDebt": "256600000", "totalAssets": "1114600000", "longTermDebt": "186200000", "shortTermDebt": "50000000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "569202254", "totalCurrentAssets": "314600000", "totalShareholderEquity": "643900000", "totalCurrentLiabilities": "164200000", "cashAndShortTermInvestments": "54600000" }, "cashflow": { "freeCashFlow": "51300000", "dividendsPaid": "-25300000", "issuanceOfDebt": "246200000", "issuanceOfStock": "300000", "repaymentOfDebt": "-244000000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "74200000", "repurchaseOfStock": "-54100000", "capitalExpenditures": "-22900000" } }, "revenue": 597500000, "cost_of_revenue": 317400000, "gross_profit": 280100000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 109000000, "depreciation_amortisation": 30700000, "ebitda": 140100000, "interest_expense": 19500000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -45500000, "net_income_continuing_ops": null, "net_income_to_common": -45500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 54600000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 314600000, "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": 1114600000, "short_term_debt": 50000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 164200000, "long_term_debt": 186200000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 256600000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 643900000, "shares_outstanding": 569202254, "operating_cash_flow": 74200000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -22900000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -25300000, "share_repurchases": -54100000, "shares_issued": 300000, "net_debt_issued": 2200000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 51300000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "140100000", "netIncome": "-45500000", "grossProfit": "280100000", "totalRevenue": "597500000", "costOfRevenue": "317400000", "interestExpense": "19500000", "operatingIncome": "109000000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "30700000" }, "balance": { "totalDebt": "256600000", "totalAssets": "1114600000", "longTermDebt": "186200000", "shortTermDebt": "50000000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "569202254", "totalCurrentAssets": "314600000", "totalShareholderEquity": "643900000", "totalCurrentLiabilities": "164200000", "cashAndShortTermInvestments": "54600000" }, "cashflow": { "freeCashFlow": "51300000", "dividendsPaid": "-25300000", "issuanceOfDebt": "246200000", "issuanceOfStock": "300000", "repaymentOfDebt": "-244000000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "74200000", "repurchaseOfStock": "-54100000", "capitalExpenditures": "-22900000" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T12:47:24.779072+00:00", "is_restated": false, "income_statement": { "revenue": 603800000, "cost_of_revenue": 314200000, "gross_profit": 289600000, "ebit": 96000000, "ebitda": 128200000, "pretax_income": null, "tax_provision": null, "net_income": -47800000, "net_income_to_common": -47800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 59900000, "total_current_assets": 347700000, "total_assets": 1308400000, "short_term_debt": 0, "long_term_debt": 219200000, "total_debt": 253900000, "total_liabilities": null, "total_equity": 757000000, "shares_outstanding": 589982702, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 100000000, "capital_expenditure": -16900000, "free_cash_flow": 83100000, "dividends_paid": -18800000, "share_repurchases": 0, "shares_issued": 500000, "net_debt_issued": -34800000 }, "complete_fields": { "id": 393377, "ticker_id": 27826, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T12:47:24.779072+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "128200000", "netIncome": "-47800000", "grossProfit": "289600000", "totalRevenue": "603800000", "costOfRevenue": "314200000", "interestExpense": "22600000", "operatingIncome": "96000000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "31300000" }, "balance": { "totalDebt": "253900000", "totalAssets": "1308400000", "longTermDebt": "219200000", "shortTermDebt": "0", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "589982702", "totalCurrentAssets": "347700000", "totalShareholderEquity": "757000000", "totalCurrentLiabilities": "154600000", "cashAndShortTermInvestments": "59900000" }, "cashflow": { "freeCashFlow": "83100000", "dividendsPaid": "-18800000", "issuanceOfDebt": "0", "issuanceOfStock": "500000", "repaymentOfDebt": "-34800000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "100000000", "repurchaseOfStock": "0", "capitalExpenditures": "-16900000" } }, "revenue": 603800000, "cost_of_revenue": 314200000, "gross_profit": 289600000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 96000000, "depreciation_amortisation": 31300000, "ebitda": 128200000, "interest_expense": 22600000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -47800000, "net_income_continuing_ops": null, "net_income_to_common": -47800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 59900000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 347700000, "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": 1308400000, "short_term_debt": 0, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 154600000, "long_term_debt": 219200000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 253900000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 757000000, "shares_outstanding": 589982702, "operating_cash_flow": 100000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -16900000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -18800000, "share_repurchases": 0, "shares_issued": 500000, "net_debt_issued": -34800000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 83100000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "128200000", "netIncome": "-47800000", "grossProfit": "289600000", "totalRevenue": "603800000", "costOfRevenue": "314200000", "interestExpense": "22600000", "operatingIncome": "96000000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "31300000" }, "balance": { "totalDebt": "253900000", "totalAssets": "1308400000", "longTermDebt": "219200000", "shortTermDebt": "0", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "589982702", "totalCurrentAssets": "347700000", "totalShareholderEquity": "757000000", "totalCurrentLiabilities": "154600000", "cashAndShortTermInvestments": "59900000" }, "cashflow": { "freeCashFlow": "83100000", "dividendsPaid": "-18800000", "issuanceOfDebt": "0", "issuanceOfStock": "500000", "repaymentOfDebt": "-34800000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "100000000", "repurchaseOfStock": "0", "capitalExpenditures": "-16900000" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T12:47:24.779072+00:00", "is_restated": false, "income_statement": { "revenue": 713400000, "cost_of_revenue": 429100000, "gross_profit": 284300000, "ebit": 58900000, "ebitda": 115600000, "pretax_income": null, "tax_provision": null, "net_income": 26500000, "net_income_to_common": 26500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 65800000, "total_current_assets": 349500000, "total_assets": 1511400000, "short_term_debt": 0, "long_term_debt": 264700000, "total_debt": 300900000, "total_liabilities": null, "total_equity": 847300000, "shares_outstanding": 587824987, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 76800000, "capital_expenditure": -38200000, "free_cash_flow": 38600000, "dividends_paid": 0, "share_repurchases": -1000000, "shares_issued": null, "net_debt_issued": -160500000 }, "complete_fields": { "id": 393378, "ticker_id": 27826, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T12:47:24.779072+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "115600000", "netIncome": "26500000", "grossProfit": "284300000", "totalRevenue": "713400000", "costOfRevenue": "429100000", "interestExpense": "20200000", "operatingIncome": "58900000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "55700000" }, "balance": { "totalDebt": "300900000", "totalAssets": "1511400000", "longTermDebt": "264700000", "shortTermDebt": "0", "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "587824987", "totalCurrentAssets": "349500000", "totalShareholderEquity": "847300000", "totalCurrentLiabilities": "158900000", "cashAndShortTermInvestments": "65800000" }, "cashflow": { "freeCashFlow": "38600000", "dividendsPaid": "0", "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": "-160500000", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "76800000", "repurchaseOfStock": "-1000000", "capitalExpenditures": "-38200000" } }, "revenue": 713400000, "cost_of_revenue": 429100000, "gross_profit": 284300000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 58900000, "depreciation_amortisation": 55700000, "ebitda": 115600000, "interest_expense": 20200000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 26500000, "net_income_continuing_ops": null, "net_income_to_common": 26500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 65800000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 349500000, "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": 1511400000, "short_term_debt": 0, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 158900000, "long_term_debt": 264700000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 300900000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 847300000, "shares_outstanding": 587824987, "operating_cash_flow": 76800000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -38200000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": 0, "share_repurchases": -1000000, "shares_issued": null, "net_debt_issued": -160500000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 38600000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "115600000", "netIncome": "26500000", "grossProfit": "284300000", "totalRevenue": "713400000", "costOfRevenue": "429100000", "interestExpense": "20200000", "operatingIncome": "58900000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "55700000" }, "balance": { "totalDebt": "300900000", "totalAssets": "1511400000", "longTermDebt": "264700000", "shortTermDebt": "0", "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "587824987", "totalCurrentAssets": "349500000", "totalShareholderEquity": "847300000", "totalCurrentLiabilities": "158900000", "cashAndShortTermInvestments": "65800000" }, "cashflow": { "freeCashFlow": "38600000", "dividendsPaid": "0", "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": "-160500000", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "76800000", "repurchaseOfStock": "-1000000", "capitalExpenditures": "-38200000" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T12:47:24.779072+00:00", "is_restated": false, "income_statement": { "revenue": 736400000, "cost_of_revenue": 437500000, "gross_profit": 298900000, "ebit": -41800000, "ebitda": 23700000, "pretax_income": null, "tax_provision": null, "net_income": -51100000, "net_income_to_common": -51100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 54900000, "total_current_assets": 510400000, "total_assets": 1627000000, "short_term_debt": 2700000, "long_term_debt": 414700000, "total_debt": 453700000, "total_liabilities": null, "total_equity": 783900000, "shares_outstanding": 583759437, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 77000000, "capital_expenditure": -33700000, "free_cash_flow": 43300000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 900000, "net_debt_issued": null }, "complete_fields": { "id": 393379, "ticker_id": 27826, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T12:47:24.779072+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "23700000", "netIncome": "-51100000", "grossProfit": "298900000", "totalRevenue": "736400000", "costOfRevenue": "437500000", "interestExpense": "21600000", "operatingIncome": "-41800000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "56900000" }, "balance": { "totalDebt": "453700000", "totalAssets": "1627000000", "longTermDebt": "414700000", "shortTermDebt": "2700000", "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "583759437", "totalCurrentAssets": "510400000", "totalShareholderEquity": "783900000", "totalCurrentLiabilities": "231300000", "cashAndShortTermInvestments": "54900000" }, "cashflow": { "freeCashFlow": "43300000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "900000", "repaymentOfDebt": null, "fiscalDateEnding": "2022-12-31", "operatingCashflow": "77000000", "repurchaseOfStock": null, "capitalExpenditures": "-33700000" } }, "revenue": 736400000, "cost_of_revenue": 437500000, "gross_profit": 298900000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -41800000, "depreciation_amortisation": 56900000, "ebitda": 23700000, "interest_expense": 21600000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -51100000, "net_income_continuing_ops": null, "net_income_to_common": -51100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 54900000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 510400000, "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": 1627000000, "short_term_debt": 2700000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 231300000, "long_term_debt": 414700000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 453700000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 783900000, "shares_outstanding": 583759437, "operating_cash_flow": 77000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -33700000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": 900000, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 43300000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "23700000", "netIncome": "-51100000", "grossProfit": "298900000", "totalRevenue": "736400000", "costOfRevenue": "437500000", "interestExpense": "21600000", "operatingIncome": "-41800000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "56900000" }, "balance": { "totalDebt": "453700000", "totalAssets": "1627000000", "longTermDebt": "414700000", "shortTermDebt": "2700000", "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "583759437", "totalCurrentAssets": "510400000", "totalShareholderEquity": "783900000", "totalCurrentLiabilities": "231300000", "cashAndShortTermInvestments": "54900000" }, "cashflow": { "freeCashFlow": "43300000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "900000", "repaymentOfDebt": null, "fiscalDateEnding": "2022-12-31", "operatingCashflow": "77000000", "repurchaseOfStock": null, "capitalExpenditures": "-33700000" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T12:47:24.779072+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": 100000, "net_debt_issued": null }, "complete_fields": { "id": 393380, "ticker_id": 27826, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T12:47:24.779072+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": "100000", "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": 100000, "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": "100000", "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": "2026-06-07T12:47:24.779072+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": 54600000, "total_current_assets": 314600000, "total_assets": 1114600000, "short_term_debt": 50000000, "long_term_debt": 186200000, "total_debt": 256600000, "total_liabilities": null, "total_equity": 643900000, "shares_outstanding": 569202254, "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": 393373, "ticker_id": 27826, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T12:47:24.779072+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": "256600000", "totalAssets": "1114600000", "longTermDebt": "186200000", "shortTermDebt": "50000000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "569202254", "totalCurrentAssets": "314600000", "totalShareholderEquity": "643900000", "totalCurrentLiabilities": "164200000", "cashAndShortTermInvestments": "54600000" } }, "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": 54600000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 314600000, "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": 1114600000, "short_term_debt": 50000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 164200000, "long_term_debt": 186200000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 256600000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 643900000, "shares_outstanding": 569202254, "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": "256600000", "totalAssets": "1114600000", "longTermDebt": "186200000", "shortTermDebt": "50000000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "569202254", "totalCurrentAssets": "314600000", "totalShareholderEquity": "643900000", "totalCurrentLiabilities": "164200000", "cashAndShortTermInvestments": "54600000" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T12:47:24.779072+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": 58800000, "total_current_assets": 337500000, "total_assets": 1123400000, "short_term_debt": 52400000, "long_term_debt": 130400000, "total_debt": 204000000, "total_liabilities": null, "total_equity": 681500000, "shares_outstanding": 587629793, "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": 393375, "ticker_id": 27826, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T12:47:24.779072+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": "204000000", "totalAssets": "1123400000", "longTermDebt": "130400000", "shortTermDebt": "52400000", "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "587629793", "totalCurrentAssets": "337500000", "totalShareholderEquity": "681500000", "totalCurrentLiabilities": "194900000", "cashAndShortTermInvestments": "58800000" } }, "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": 58800000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 337500000, "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": 1123400000, "short_term_debt": 52400000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 194900000, "long_term_debt": 130400000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 204000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 681500000, "shares_outstanding": 587629793, "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": "204000000", "totalAssets": "1123400000", "longTermDebt": "130400000", "shortTermDebt": "52400000", "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "587629793", "totalCurrentAssets": "337500000", "totalShareholderEquity": "681500000", "totalCurrentLiabilities": "194900000", "cashAndShortTermInvestments": "58800000" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T12:47:24.779072+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": 59900000, "total_current_assets": 347700000, "total_assets": 1308400000, "short_term_debt": 0, "long_term_debt": 219200000, "total_debt": 253900000, "total_liabilities": null, "total_equity": 757000000, "shares_outstanding": 589982702, "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": 393376, "ticker_id": 27826, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T12:47:24.779072+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": "253900000", "totalAssets": "1308400000", "longTermDebt": "219200000", "shortTermDebt": "0", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "589982702", "totalCurrentAssets": "347700000", "totalShareholderEquity": "757000000", "totalCurrentLiabilities": "154600000", "cashAndShortTermInvestments": "59900000" } }, "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": 59900000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 347700000, "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": 1308400000, "short_term_debt": 0, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 154600000, "long_term_debt": 219200000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 253900000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 757000000, "shares_outstanding": 589982702, "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": "253900000", "totalAssets": "1308400000", "longTermDebt": "219200000", "shortTermDebt": "0", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "589982702", "totalCurrentAssets": "347700000", "totalShareholderEquity": "757000000", "totalCurrentLiabilities": "154600000", "cashAndShortTermInvestments": "59900000" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "cornerstone_value", "name": "Cornerstone Value", "slug": "cornerstone-value", "group": "value", "page_url": "/factors/cornerstone-value/", "rank_field": "cornerstone_value_rank" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 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" ] } } }