{ "ticker": { "uuid": "0a2fc490-6505-4116-af86-fac56de0fd67", "symbol": "ENOG", "name": "Energean plc", "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/0a2fc490-6505-4116-af86-fac56de0fd67/", "api_url": "https://sharemaestro.com/factors/api/tickers/0a2fc490-6505-4116-af86-fac56de0fd67/" }, "ticker_metadata": { "id": 27896, "uuid": "0a2fc490-6505-4116-af86-fac56de0fd67", "symbol": "ENOG", "name": "Energean plc", "asset_type": "equity", "market_cap": 1445402368, "stock_exchange_id": 19, "industry": "Oil & Gas E&P", "sector": "Energy", "description": "Energean plc engages in the exploration, production, and development of oil and gas. The company operates through Europe, Israel, and New Ventures segments. Its flagship project is the 100% owned Karish and Karish North projects located in Israel. It also offers financing services; carbon capture storage; and holds a gas transportation license. The company was formerly known as Energean Oil & Gas plc and changed its name to Energean plc in May 2020. Energean plc was founded in 2007 and is based 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": "0a2fc490-6505-4116-af86-fac56de0fd67", "symbol": "ENOG", "name": "Energean plc", "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/0a2fc490-6505-4116-af86-fac56de0fd67/", "api_url": "https://sharemaestro.com/factors/api/tickers/0a2fc490-6505-4116-af86-fac56de0fd67/" }, "week_end_date": "2026-06-07", "universe": "GBP_UK", "score": { "os": 0.41, "value": 0.34, "quality": 0.87, "momentum": 0.23, "coverage": 0.939, "confidence": 0.939, "delta": null }, "headline_factors": { "price": 723, "market_cap": 133549638357, "pe_ratio": 5357.8448, "earnings_yield": 0.0002, "ebitda_to_ev": 0.0048, "shareholder_yield": 0.0007, "roe": 0.0639, "piotroski_f_score": 6, "momentum_12_1": -0.0464, "volatility_252d": 0.2767 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "yfinance", "financials_period_end": "2024-12-31", "financials_age_days": 523, "has_full_data": true, "completeness_score": 1, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T13:36:09.064628+00:00", "batch_id": "" }, "size": { "price_close": 723, "market_cap": 133549638357, "market_cap_usd": 133549638357, "enterprise_value": 136145243357, "shares_outstanding": 184715959, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 5357.8448, "pb_ratio": 342.2796, "ptbv_ratio": 342.2796, "ps_ratio": 100.811, "pcf_ratio": 116.5776, "pfcf_ratio": 632.484, "ev_ebitda": 207.4382, "ev_ebit": 372.9363, "ev_sales": 102.7704, "ev_fcf": 644.7767, "earnings_yield": 0.0002, "fcf_yield": 0.0016, "price_to_sales": 100.811, "price_to_book": 342.2796, "price_to_cashflow": 116.5776, "ebitda_to_ev": 0.0048, "sales_yield": 0.0097 }, "yield": { "dividend_yield": 0.0007, "buyback_yield": 0, "shareholder_yield": 0.0007, "debt_paydown_yield": 0, "total_yield": 0.0007 }, "quality": { "gross_margin": 0.3705, "operating_margin": 0.2756, "net_margin": 0.0188, "ebitda_margin": 0.4954, "fcf_margin": 0.1594, "roe": 0.0639, "roa": 0.0071, "roic": 0.0917, "roc_greenblatt": null, "asset_turnover": 0.3765, "cash_conversion": 8.4711, "accruals_ratio": -0.3185, "sbc_to_revenue": null, "piotroski_f_score": 6, "altman_z_score": null, "earnings_stability_5y": 2.4244, "revenue_stability_5y": 0.5579, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.1395, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": null, "net_debt_to_ebitda": 3.9548, "debt_to_assets": 0.7827, "interest_coverage": 1.4042, "current_ratio": 1.2026, "quick_ratio": 1.2026, "net_debt": 2595605000, "local_beta": 0.1698, "volatility_252d": 0.2767, "volatility_60d": 0.6147, "max_drawdown_12m": -0.2794, "risk_adjusted_momentum": -0.1676 }, "growth": { "revenue_growth_1y": 0.8185, "revenue_growth_3y_cagr": 0.5298, "revenue_growth_5y_cagr": null, "eps_growth_1y": -0.3109, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 2.0962, "book_value_growth_1y": -0.1584, "revenue_growth": 0.8185, "earnings_growth": -0.3109 }, "momentum": { "price_return_1m": -0.1473, "price_return_3m": -0.189, "price_return_6m": -0.1823, "price_return_9m": -0.1891, "price_return_12m": -0.1868, "price_return_12m_ex1m": -0.0464, "momentum_6m": -0.1823, "momentum_12m": -0.1868, "momentum_12_1": -0.0464, "distance_from_52w_high": -0.2794, "distance_from_52w_low": 0, "relative_strength": -0.36 }, "raw_ttm": { "revenue_ttm": 1324752000, "gross_profit_ttm": 490871000, "ebit_ttm": 365063000, "ebitda_ttm": 656317000, "net_income_ttm": 24926000, "eps_diluted_ttm": 0.1349, "operating_cash_flow_ttm": 1145586000, "capital_expenditure_ttm": -934435000, "fcf_ttm": 211151000, "dividends_paid_ttm": -92582000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 259976000, "cash_and_equivalents": 158522000, "total_current_assets": 254301000, "total_current_liabilities": 211464000, "net_ppe": null, "total_assets": 3518884000, "total_debt": 2754127000, "total_equity": 390177000, "net_working_capital": 764361000, "book_value_per_share": 2.1123, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 2.1123 }, "ranks": { "universe_ticker_count": 765, "rank_pe": 95, "rank_pb": 81, "rank_ptbv": 81, "rank_ps": 43, "rank_pcf": 5, "rank_ev_ebitda": 10, "rank_ev_ebit": 32, "rank_earnings_yield": 91, "rank_fcf_yield": 20, "rank_dividend_yield": 13, "rank_shareholder_yield": 24, "rank_total_yield": 34, "rank_roe": 51, "rank_roc": 50, "rank_roic": 40, "rank_gross_margin": 62, "rank_fcf_margin": 23, "rank_piotroski": 31, "rank_accruals": 5, "rank_sue": 50, "rank_eps_growth_1y": 80, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 7, "rank_momentum_12m": 72, "rank_momentum_12m_ex1m": 57, "rank_relative_strength": 72 }, "composites": { "value_composite": 66, "quality_composite": 13, "momentum_composite": 77, "growth_composite": 27, "yield_composite": 14, "svqf_composite": 96, "vc1_composite": 29, "vc2_composite": 23, "vc3_composite": 26, "trending_value_composite": null, "overall_composite": 59, "quality_value_composite": 0.5439, "os_score": 0.41, "value_percentile": 0.34, "quality_percentile": 0.87, "momentum_percentile": 0.23, "factor_coverage": 0.939, "signal_confidence": 0.939, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 41, "small_cap_core_rank": 23, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 8609, "ticker_id": 27896, "universe_id": 3, "week_end_date": "2026-06-07", "source_primary": "yfinance", "source_gaps": {}, "financials_period_end": "2024-12-31", "financials_age_days": 523, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T13:36:09.064628+00:00", "batch_id": "", "os_score_delta": null, "price_close": 723, "market_cap": 133549638357, "market_cap_usd": 133549638357, "enterprise_value": 136145243357, "shares_outstanding": 184715959, "fx_rate_to_usd": null, "pe_ratio": 5357.84475475, "pb_ratio": 342.27962785, "ptbv_ratio": 342.27962785, "ps_ratio": 100.81104868, "pcf_ratio": 116.57757546, "pfcf_ratio": 632.48404392, "ev_ebitda": 207.43823999, "ev_ebit": 372.9362969, "ev_sales": 102.77036257, "ev_fcf": 644.77669231, "earnings_yield": 0.00018664, "fcf_yield": 0.00155092, "dividend_yield": 0.00069324, "buyback_yield": 0, "shareholder_yield": 0.00069324, "debt_paydown_yield": 0, "total_yield": 0.00069324, "gross_margin": 0.37053803, "operating_margin": 0.27557082, "net_margin": 0.0188156, "ebitda_margin": 0.49542631, "fcf_margin": 0.15938908, "roe": 0.06388383, "roa": 0.0070835, "roic": 0.09170035, "roc_greenblatt": null, "asset_turnover": 0.37646936, "cash_conversion": 8.4711145, "accruals_ratio": -0.31847029, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 3.95480385, "debt_to_assets": 0.78267059, "interest_coverage": 1.40421808, "current_ratio": 1.20257349, "quick_ratio": 1.20257349, "net_debt": 2595605000, "revenue_growth_1y": 0.81852028, "revenue_growth_3y_cagr": 0.52983465, "revenue_growth_5y_cagr": null, "eps_growth_1y": -0.31085517, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 2.09615184, "book_value_growth_1y": -0.15835684, "piotroski_f_score": 6, "altman_z_score": null, "earnings_stability_5y": 2.424391, "revenue_stability_5y": 0.55792, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.14729058, "price_return_3m": -0.18900729, "price_return_6m": -0.18231679, "price_return_9m": -0.18910239, "price_return_12m": -0.18682458, "price_return_12m_ex1m": -0.0463628, "distance_from_52w_high": -0.27940768, "distance_from_52w_low": 0, "relative_strength": -0.35996517, "local_beta": 0.1698, "volatility_252d": 0.276687, "volatility_60d": 0.614733, "max_drawdown_12m": -0.27940768, "revenue_ttm": 1324752000, "gross_profit_ttm": 490871000, "ebit_ttm": 365063000, "ebitda_ttm": 656317000, "net_income_ttm": 24926000, "eps_diluted_ttm": 0.13494232, "operating_cash_flow_ttm": 1145586000, "capital_expenditure_ttm": -934435000, "fcf_ttm": 211151000, "dividends_paid_ttm": -92582000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 259976000, "cash_and_equivalents": 158522000, "total_current_assets": 254301000, "total_current_liabilities": 211464000, "net_ppe": null, "total_assets": 3518884000, "total_debt": 2754127000, "total_equity": 390177000, "net_working_capital": 764361000, "book_value_per_share": 2.11230801, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 2.11230801, "universe_ticker_count": 765, "sector": "Energy", "rank_pe": 95, "rank_pb": 81, "rank_ptbv": 81, "rank_ps": 43, "rank_pcf": 5, "rank_ev_ebitda": 10, "rank_ev_ebit": 32, "rank_earnings_yield": 91, "rank_fcf_yield": 20, "rank_dividend_yield": 13, "rank_shareholder_yield": 24, "rank_total_yield": 34, "rank_roe": 51, "rank_roc": 50, "rank_roic": 40, "rank_gross_margin": 62, "rank_fcf_margin": 23, "rank_piotroski": 31, "rank_accruals": 5, "rank_sue": 50, "rank_eps_growth_1y": 80, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 7, "rank_momentum_12m": 72, "rank_momentum_12m_ex1m": 57, "rank_relative_strength": 72, "value_composite": 66, "quality_composite": 13, "momentum_composite": 77, "growth_composite": 27, "yield_composite": 14, "svqf_composite": 96, "vc1_composite": 29, "vc2_composite": 23, "vc3_composite": 26, "trending_value_composite": null, "overall_composite": 59, "factor_coverage": 0.939, "signal_confidence": 0.939, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 41, "small_cap_core_rank": 23, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 723, "os": 0.41, "value": 0.34, "quality": 0.87, "momentum": 0.23, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 5357.8448, "earnings_yield": 0.0002, "shareholder_yield": 0.0007, "roe": 0.0639, "momentum_12_1": -0.0464, "complete_fields": { "id": 8609, "ticker_id": 27896, "universe_id": 3, "week_end_date": "2026-06-07", "source_primary": "yfinance", "source_gaps": {}, "financials_period_end": "2024-12-31", "financials_age_days": 523, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T13:36:09.064628+00:00", "batch_id": "", "os_score_delta": null, "price_close": 723, "market_cap": 133549638357, "market_cap_usd": 133549638357, "enterprise_value": 136145243357, "shares_outstanding": 184715959, "fx_rate_to_usd": null, "pe_ratio": 5357.84475475, "pb_ratio": 342.27962785, "ptbv_ratio": 342.27962785, "ps_ratio": 100.81104868, "pcf_ratio": 116.57757546, "pfcf_ratio": 632.48404392, "ev_ebitda": 207.43823999, "ev_ebit": 372.9362969, "ev_sales": 102.77036257, "ev_fcf": 644.77669231, "earnings_yield": 0.00018664, "fcf_yield": 0.00155092, "dividend_yield": 0.00069324, "buyback_yield": 0, "shareholder_yield": 0.00069324, "debt_paydown_yield": 0, "total_yield": 0.00069324, "gross_margin": 0.37053803, "operating_margin": 0.27557082, "net_margin": 0.0188156, "ebitda_margin": 0.49542631, "fcf_margin": 0.15938908, "roe": 0.06388383, "roa": 0.0070835, "roic": 0.09170035, "roc_greenblatt": null, "asset_turnover": 0.37646936, "cash_conversion": 8.4711145, "accruals_ratio": -0.31847029, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 3.95480385, "debt_to_assets": 0.78267059, "interest_coverage": 1.40421808, "current_ratio": 1.20257349, "quick_ratio": 1.20257349, "net_debt": 2595605000, "revenue_growth_1y": 0.81852028, "revenue_growth_3y_cagr": 0.52983465, "revenue_growth_5y_cagr": null, "eps_growth_1y": -0.31085517, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 2.09615184, "book_value_growth_1y": -0.15835684, "piotroski_f_score": 6, "altman_z_score": null, "earnings_stability_5y": 2.424391, "revenue_stability_5y": 0.55792, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.14729058, "price_return_3m": -0.18900729, "price_return_6m": -0.18231679, "price_return_9m": -0.18910239, "price_return_12m": -0.18682458, "price_return_12m_ex1m": -0.0463628, "distance_from_52w_high": -0.27940768, "distance_from_52w_low": 0, "relative_strength": -0.35996517, "local_beta": 0.1698, "volatility_252d": 0.276687, "volatility_60d": 0.614733, "max_drawdown_12m": -0.27940768, "revenue_ttm": 1324752000, "gross_profit_ttm": 490871000, "ebit_ttm": 365063000, "ebitda_ttm": 656317000, "net_income_ttm": 24926000, "eps_diluted_ttm": 0.13494232, "operating_cash_flow_ttm": 1145586000, "capital_expenditure_ttm": -934435000, "fcf_ttm": 211151000, "dividends_paid_ttm": -92582000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 259976000, "cash_and_equivalents": 158522000, "total_current_assets": 254301000, "total_current_liabilities": 211464000, "net_ppe": null, "total_assets": 3518884000, "total_debt": 2754127000, "total_equity": 390177000, "net_working_capital": 764361000, "book_value_per_share": 2.11230801, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 2.11230801, "universe_ticker_count": 765, "sector": "Energy", "rank_pe": 95, "rank_pb": 81, "rank_ptbv": 81, "rank_ps": 43, "rank_pcf": 5, "rank_ev_ebitda": 10, "rank_ev_ebit": 32, "rank_earnings_yield": 91, "rank_fcf_yield": 20, "rank_dividend_yield": 13, "rank_shareholder_yield": 24, "rank_total_yield": 34, "rank_roe": 51, "rank_roc": 50, "rank_roic": 40, "rank_gross_margin": 62, "rank_fcf_margin": 23, "rank_piotroski": 31, "rank_accruals": 5, "rank_sue": 50, "rank_eps_growth_1y": 80, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 7, "rank_momentum_12m": 72, "rank_momentum_12m_ex1m": 57, "rank_relative_strength": 72, "value_composite": 66, "quality_composite": 13, "momentum_composite": 77, "growth_composite": 27, "yield_composite": 14, "svqf_composite": 96, "vc1_composite": 29, "vc2_composite": 23, "vc3_composite": 26, "trending_value_composite": null, "overall_composite": 59, "factor_coverage": 0.939, "signal_confidence": 0.939, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 41, "small_cap_core_rank": 23, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T12:47:52.766465+00:00", "is_restated": false, "income_statement": { "revenue": 1779413000, "cost_of_revenue": 988285000, "gross_profit": 791128000, "ebit": 695888000, "ebitda": 886323000, "pretax_income": null, "tax_provision": null, "net_income": 127447000, "net_income_to_common": 127447000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 235270000, "total_current_assets": 841792000, "total_assets": 5864000000, "short_term_debt": 128000000, "long_term_debt": 3141904000, "total_debt": 3327846000, "total_liabilities": null, "total_equity": 577464000, "shares_outstanding": 183480959, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 1121767000, "capital_expenditure": -765338000, "free_cash_flow": 356429000, "dividends_paid": -219815000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 48000000 }, "complete_fields": { "id": 393443, "ticker_id": 27896, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T12:47:52.766465+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "886323000", "netIncome": "127447000", "grossProfit": "791128000", "totalRevenue": "1779413000", "costOfRevenue": "988285000", "interestExpense": "261540000", "operatingIncome": "695888000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "412825000" }, "balance": { "totalDebt": "3327846000", "totalAssets": "5864000000", "longTermDebt": "3141904000", "shortTermDebt": "128000000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "183480959", "totalCurrentAssets": "841792000", "totalShareholderEquity": "577464000", "totalCurrentLiabilities": "1157278000", "cashAndShortTermInvestments": "235270000" }, "cashflow": { "freeCashFlow": "356429000", "dividendsPaid": "-219815000", "issuanceOfDebt": "118000000", "issuanceOfStock": null, "repaymentOfDebt": "-70000000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "1121767000", "repurchaseOfStock": null, "capitalExpenditures": "-765338000" } }, "revenue": 1779413000, "cost_of_revenue": 988285000, "gross_profit": 791128000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 695888000, "depreciation_amortisation": 412825000, "ebitda": 886323000, "interest_expense": 261540000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 127447000, "net_income_continuing_ops": null, "net_income_to_common": 127447000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 235270000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 841792000, "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": 5864000000, "short_term_debt": 128000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1157278000, "long_term_debt": 3141904000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 3327846000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 577464000, "shares_outstanding": 183480959, "operating_cash_flow": 1121767000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -765338000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -219815000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 48000000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 356429000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "886323000", "netIncome": "127447000", "grossProfit": "791128000", "totalRevenue": "1779413000", "costOfRevenue": "988285000", "interestExpense": "261540000", "operatingIncome": "695888000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "412825000" }, "balance": { "totalDebt": "3327846000", "totalAssets": "5864000000", "longTermDebt": "3141904000", "shortTermDebt": "128000000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "183480959", "totalCurrentAssets": "841792000", "totalShareholderEquity": "577464000", "totalCurrentLiabilities": "1157278000", "cashAndShortTermInvestments": "235270000" }, "cashflow": { "freeCashFlow": "356429000", "dividendsPaid": "-219815000", "issuanceOfDebt": "118000000", "issuanceOfStock": null, "repaymentOfDebt": "-70000000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "1121767000", "repurchaseOfStock": null, "capitalExpenditures": "-765338000" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T12:47:52.766465+00:00", "is_restated": false, "income_statement": { "revenue": 978495000, "cost_of_revenue": 509286000, "gross_profit": 469209000, "ebit": 394360000, "ebitda": 697826000, "pretax_income": null, "tax_provision": null, "net_income": 184935000, "net_income_to_common": 184935000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 346772000, "total_current_assets": 832637000, "total_assets": 5783665000, "short_term_debt": 80000000, "long_term_debt": 3141197000, "total_debt": 3286293000, "total_liabilities": null, "total_equity": 686115000, "shares_outstanding": 183480959, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 656187000, "capital_expenditure": -541067000, "free_cash_flow": 115120000, "dividends_paid": -213698000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 250038000 }, "complete_fields": { "id": 393445, "ticker_id": 27896, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T12:47:52.766465+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "697826000", "netIncome": "184935000", "grossProfit": "469209000", "totalRevenue": "978495000", "costOfRevenue": "509286000", "interestExpense": "219946000", "operatingIncome": "394360000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "306144000" }, "balance": { "totalDebt": "3286293000", "totalAssets": "5783665000", "longTermDebt": "3141197000", "shortTermDebt": "80000000", "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "183480959", "totalCurrentAssets": "832637000", "totalShareholderEquity": "686115000", "totalCurrentLiabilities": "878688000", "cashAndShortTermInvestments": "346772000" }, "cashflow": { "freeCashFlow": "115120000", "dividendsPaid": "-213698000", "issuanceOfDebt": "905038000", "issuanceOfStock": null, "repaymentOfDebt": "-655000000", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "656187000", "repurchaseOfStock": null, "capitalExpenditures": "-541067000" } }, "revenue": 978495000, "cost_of_revenue": 509286000, "gross_profit": 469209000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 394360000, "depreciation_amortisation": 306144000, "ebitda": 697826000, "interest_expense": 219946000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 184935000, "net_income_continuing_ops": null, "net_income_to_common": 184935000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 346772000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 832637000, "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": 5783665000, "short_term_debt": 80000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 878688000, "long_term_debt": 3141197000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 3286293000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 686115000, "shares_outstanding": 183480959, "operating_cash_flow": 656187000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -541067000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -213698000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 250038000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 115120000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "697826000", "netIncome": "184935000", "grossProfit": "469209000", "totalRevenue": "978495000", "costOfRevenue": "509286000", "interestExpense": "219946000", "operatingIncome": "394360000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "306144000" }, "balance": { "totalDebt": "3286293000", "totalAssets": "5783665000", "longTermDebt": "3141197000", "shortTermDebt": "80000000", "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "183480959", "totalCurrentAssets": "832637000", "totalShareholderEquity": "686115000", "totalCurrentLiabilities": "878688000", "cashAndShortTermInvestments": "346772000" }, "cashflow": { "freeCashFlow": "115120000", "dividendsPaid": "-213698000", "issuanceOfDebt": "905038000", "issuanceOfStock": null, "repaymentOfDebt": "-655000000", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "656187000", "repurchaseOfStock": null, "capitalExpenditures": "-541067000" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T12:47:52.766465+00:00", "is_restated": false, "income_statement": { "revenue": 737081000, "cost_of_revenue": 358930000, "gross_profit": 378151000, "ebit": 260814000, "ebitda": 282092000, "pretax_income": null, "tax_provision": null, "net_income": 17271000, "net_income_to_common": 17271000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 427888000, "total_current_assets": 930977000, "total_assets": 5731427000, "short_term_debt": 45550000, "long_term_debt": 2975346000, "total_debt": 3053167000, "total_liabilities": null, "total_equity": 650198000, "shares_outstanding": 178040505, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 272153000, "capital_expenditure": -460167000, "free_cash_flow": -188014000, "dividends_paid": -106504000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 63463000 }, "complete_fields": { "id": 393446, "ticker_id": 27896, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T12:47:52.766465+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "282092000", "netIncome": "17271000", "grossProfit": "378151000", "totalRevenue": "737081000", "costOfRevenue": "358930000", "interestExpense": "91727000", "operatingIncome": "260814000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "83360000" }, "balance": { "totalDebt": "3053167000", "totalAssets": "5731427000", "longTermDebt": "2975346000", "shortTermDebt": "45550000", "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "178040505", "totalCurrentAssets": "930977000", "totalShareholderEquity": "650198000", "totalCurrentLiabilities": "920309000", "cashAndShortTermInvestments": "427888000" }, "cashflow": { "freeCashFlow": "-188014000", "dividendsPaid": "-106504000", "issuanceOfDebt": "63463000", "issuanceOfStock": null, "repaymentOfDebt": "0", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "272153000", "repurchaseOfStock": null, "capitalExpenditures": "-460167000" } }, "revenue": 737081000, "cost_of_revenue": 358930000, "gross_profit": 378151000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 260814000, "depreciation_amortisation": 83360000, "ebitda": 282092000, "interest_expense": 91727000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 17271000, "net_income_continuing_ops": null, "net_income_to_common": 17271000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 427888000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 930977000, "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": 5731427000, "short_term_debt": 45550000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 920309000, "long_term_debt": 2975346000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 3053167000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 650198000, "shares_outstanding": 178040505, "operating_cash_flow": 272153000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -460167000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -106504000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 63463000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -188014000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "282092000", "netIncome": "17271000", "grossProfit": "378151000", "totalRevenue": "737081000", "costOfRevenue": "358930000", "interestExpense": "91727000", "operatingIncome": "260814000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "83360000" }, "balance": { "totalDebt": "3053167000", "totalAssets": "5731427000", "longTermDebt": "2975346000", "shortTermDebt": "45550000", "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "178040505", "totalCurrentAssets": "930977000", "totalShareholderEquity": "650198000", "totalCurrentLiabilities": "920309000", "cashAndShortTermInvestments": "427888000" }, "cashflow": { "freeCashFlow": "-188014000", "dividendsPaid": "-106504000", "issuanceOfDebt": "63463000", "issuanceOfStock": null, "repaymentOfDebt": "0", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "272153000", "repurchaseOfStock": null, "capitalExpenditures": "-460167000" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T12:47:52.766465+00:00", "is_restated": false, "income_statement": { "revenue": 496985000, "cost_of_revenue": 345112000, "gross_profit": 151873000, "ebit": 30911000, "ebitda": 61183000, "pretax_income": null, "tax_provision": null, "net_income": -96046000, "net_income_to_common": -96046000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 729390000, "total_current_assets": 1206297000, "total_assets": 5241352000, "short_term_debt": 0, "long_term_debt": 2947126000, "total_debt": 2991551000, "total_liabilities": null, "total_equity": 717123000, "shares_outstanding": 177602560, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 132504000, "capital_expenditure": -452177000, "free_cash_flow": -319673000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 1435860000 }, "complete_fields": { "id": 393447, "ticker_id": 27896, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T12:47:52.766465+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "61183000", "netIncome": "-96046000", "grossProfit": "151873000", "totalRevenue": "496985000", "costOfRevenue": "345112000", "interestExpense": "54474000", "operatingIncome": "30911000", "fiscalDateEnding": "2021-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "97451000" }, "balance": { "totalDebt": "2991551000", "totalAssets": "5241352000", "longTermDebt": "2947126000", "shortTermDebt": "0", "fiscalDateEnding": "2021-12-31", "totalLiabilities": null, "sharesOutstanding": "177602560", "totalCurrentAssets": "1206297000", "totalShareholderEquity": "717123000", "totalCurrentLiabilities": "479898000", "cashAndShortTermInvestments": "729390000" }, "cashflow": { "freeCashFlow": "-319673000", "dividendsPaid": "0", "issuanceOfDebt": "3243000000", "issuanceOfStock": null, "repaymentOfDebt": "-1807140000", "fiscalDateEnding": "2021-12-31", "operatingCashflow": "132504000", "repurchaseOfStock": null, "capitalExpenditures": "-452177000" } }, "revenue": 496985000, "cost_of_revenue": 345112000, "gross_profit": 151873000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 30911000, "depreciation_amortisation": 97451000, "ebitda": 61183000, "interest_expense": 54474000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -96046000, "net_income_continuing_ops": null, "net_income_to_common": -96046000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 729390000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 1206297000, "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": 5241352000, "short_term_debt": 0, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 479898000, "long_term_debt": 2947126000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 2991551000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 717123000, "shares_outstanding": 177602560, "operating_cash_flow": 132504000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -452177000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 1435860000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -319673000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "61183000", "netIncome": "-96046000", "grossProfit": "151873000", "totalRevenue": "496985000", "costOfRevenue": "345112000", "interestExpense": "54474000", "operatingIncome": "30911000", "fiscalDateEnding": "2021-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "97451000" }, "balance": { "totalDebt": "2991551000", "totalAssets": "5241352000", "longTermDebt": "2947126000", "shortTermDebt": "0", "fiscalDateEnding": "2021-12-31", "totalLiabilities": null, "sharesOutstanding": "177602560", "totalCurrentAssets": "1206297000", "totalShareholderEquity": "717123000", "totalCurrentLiabilities": "479898000", "cashAndShortTermInvestments": "729390000" }, "cashflow": { "freeCashFlow": "-319673000", "dividendsPaid": "0", "issuanceOfDebt": "3243000000", "issuanceOfStock": null, "repaymentOfDebt": "-1807140000", "fiscalDateEnding": "2021-12-31", "operatingCashflow": "132504000", "repurchaseOfStock": null, "capitalExpenditures": "-452177000" } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T12:47:52.766465+00:00", "is_restated": false, "income_statement": { "revenue": 181127000, "cost_of_revenue": 104302000, "gross_profit": 76825000, "ebit": 70463000, "ebitda": 118391000, "pretax_income": null, "tax_provision": null, "net_income": 23754000, "net_income_to_common": 23754000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 158522000, "total_current_assets": 254301000, "total_assets": 3518884000, "short_term_debt": null, "long_term_debt": 2747359000, "total_debt": 2754127000, "total_liabilities": null, "total_equity": 390177000, "shares_outstanding": 184715959, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 166979000, "capital_expenditure": -82429000, "free_cash_flow": 84550000, "dividends_paid": -39000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 393439, "ticker_id": 27896, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T12:47:52.766465+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "118391000", "netIncome": "23754000", "grossProfit": "76825000", "totalRevenue": "181127000", "costOfRevenue": "104302000", "interestExpense": "38190000", "operatingIncome": "70463000", "fiscalDateEnding": "2026-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "49165000" }, "balance": { "totalDebt": "2754127000", "totalAssets": "3518884000", "longTermDebt": "2747359000", "shortTermDebt": null, "fiscalDateEnding": "2026-03-31", "totalLiabilities": null, "sharesOutstanding": "184715959", "totalCurrentAssets": "254301000", "totalShareholderEquity": "390177000", "totalCurrentLiabilities": "211464000", "cashAndShortTermInvestments": "158522000" }, "cashflow": { "freeCashFlow": "84550000", "dividendsPaid": "-39000000", "issuanceOfDebt": "0", "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2026-03-31", "operatingCashflow": "166979000", "repurchaseOfStock": null, "capitalExpenditures": "-82429000" } }, "revenue": 181127000, "cost_of_revenue": 104302000, "gross_profit": 76825000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 70463000, "depreciation_amortisation": 49165000, "ebitda": 118391000, "interest_expense": 38190000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 23754000, "net_income_continuing_ops": null, "net_income_to_common": 23754000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 158522000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 254301000, "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": 3518884000, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 211464000, "long_term_debt": 2747359000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 2754127000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 390177000, "shares_outstanding": 184715959, "operating_cash_flow": 166979000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -82429000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -39000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 84550000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "118391000", "netIncome": "23754000", "grossProfit": "76825000", "totalRevenue": "181127000", "costOfRevenue": "104302000", "interestExpense": "38190000", "operatingIncome": "70463000", "fiscalDateEnding": "2026-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "49165000" }, "balance": { "totalDebt": "2754127000", "totalAssets": "3518884000", "longTermDebt": "2747359000", "shortTermDebt": null, "fiscalDateEnding": "2026-03-31", "totalLiabilities": null, "sharesOutstanding": "184715959", "totalCurrentAssets": "254301000", "totalShareholderEquity": "390177000", "totalCurrentLiabilities": "211464000", "cashAndShortTermInvestments": "158522000" }, "cashflow": { "freeCashFlow": "84550000", "dividendsPaid": "-39000000", "issuanceOfDebt": "0", "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2026-03-31", "operatingCashflow": "166979000", "repurchaseOfStock": null, "capitalExpenditures": "-82429000" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T12:47:52.766465+00:00", "is_restated": false, "income_statement": { "revenue": 550497000, "cost_of_revenue": 336736000, "gross_profit": 213761000, "ebit": 206107000, "ebitda": 315032000, "pretax_income": null, "tax_provision": null, "net_income": 48520000, "net_income_to_common": 48520000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 400650000, "total_current_assets": 1035848000, "total_assets": 6308652000, "short_term_debt": 880046000, "long_term_debt": 2607183000, "total_debt": 3514848000, "total_liabilities": null, "total_equity": 646556000, "shares_outstanding": 184280959, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 393641000, "capital_expenditure": -316973000, "free_cash_flow": 76668000, "dividends_paid": -42667000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 163000000 }, "complete_fields": { "id": 393440, "ticker_id": 27896, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T12:47:52.766465+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "315032000", "netIncome": "48520000", "grossProfit": "213761000", "totalRevenue": "550497000", "costOfRevenue": "336736000", "interestExpense": "84278000", "operatingIncome": "206107000", "fiscalDateEnding": "2025-06-30", "researchAndDevelopment": null, "depreciationAndAmortization": "136978000" }, "balance": { "totalDebt": "3514848000", "totalAssets": "6308652000", "longTermDebt": "2607183000", "shortTermDebt": "880046000", "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "184280959", "totalCurrentAssets": "1035848000", "totalShareholderEquity": "646556000", "totalCurrentLiabilities": "2017057000", "cashAndShortTermInvestments": "400650000" }, "cashflow": { "freeCashFlow": "76668000", "dividendsPaid": "-42667000", "issuanceOfDebt": "163000000", "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2025-06-30", "operatingCashflow": "393641000", "repurchaseOfStock": null, "capitalExpenditures": "-316973000" } }, "revenue": 550497000, "cost_of_revenue": 336736000, "gross_profit": 213761000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 206107000, "depreciation_amortisation": 136978000, "ebitda": 315032000, "interest_expense": 84278000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 48520000, "net_income_continuing_ops": null, "net_income_to_common": 48520000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 400650000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 1035848000, "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": 6308652000, "short_term_debt": 880046000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2017057000, "long_term_debt": 2607183000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 3514848000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 646556000, "shares_outstanding": 184280959, "operating_cash_flow": 393641000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -316973000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -42667000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 163000000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 76668000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "315032000", "netIncome": "48520000", "grossProfit": "213761000", "totalRevenue": "550497000", "costOfRevenue": "336736000", "interestExpense": "84278000", "operatingIncome": "206107000", "fiscalDateEnding": "2025-06-30", "researchAndDevelopment": null, "depreciationAndAmortization": "136978000" }, "balance": { "totalDebt": "3514848000", "totalAssets": "6308652000", "longTermDebt": "2607183000", "shortTermDebt": "880046000", "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "184280959", "totalCurrentAssets": "1035848000", "totalShareholderEquity": "646556000", "totalCurrentLiabilities": "2017057000", "cashAndShortTermInvestments": "400650000" }, "cashflow": { "freeCashFlow": "76668000", "dividendsPaid": "-42667000", "issuanceOfDebt": "163000000", "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2025-06-30", "operatingCashflow": "393641000", "repurchaseOfStock": null, "capitalExpenditures": "-316973000" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T12:47:52.766465+00:00", "is_restated": false, "income_statement": { "revenue": 253283000, "cost_of_revenue": 132342000, "gross_profit": 120941000, "ebit": 113612000, "ebitda": 178440000, "pretax_income": null, "tax_provision": null, "net_income": 61964000, "net_income_to_common": 61964000, "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": 161257000, "capital_expenditure": -67548000, "free_cash_flow": 93709000, "dividends_paid": -67600000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 75000000 }, "complete_fields": { "id": 393441, "ticker_id": 27896, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T12:47:52.766465+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "178440000", "netIncome": "61964000", "grossProfit": "120941000", "totalRevenue": "253283000", "costOfRevenue": "132342000", "interestExpense": "40614000", "operatingIncome": "113612000", "fiscalDateEnding": "2025-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "57453000" }, "cashflow": { "freeCashFlow": "93709000", "dividendsPaid": "-67600000", "issuanceOfDebt": "75000000", "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2025-03-31", "operatingCashflow": "161257000", "repurchaseOfStock": null, "capitalExpenditures": "-67548000" } }, "revenue": 253283000, "cost_of_revenue": 132342000, "gross_profit": 120941000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 113612000, "depreciation_amortisation": 57453000, "ebitda": 178440000, "interest_expense": 40614000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 61964000, "net_income_continuing_ops": null, "net_income_to_common": 61964000, "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": 161257000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -67548000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -67600000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 75000000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 93709000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "178440000", "netIncome": "61964000", "grossProfit": "120941000", "totalRevenue": "253283000", "costOfRevenue": "132342000", "interestExpense": "40614000", "operatingIncome": "113612000", "fiscalDateEnding": "2025-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "57453000" }, "cashflow": { "freeCashFlow": "93709000", "dividendsPaid": "-67600000", "issuanceOfDebt": "75000000", "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2025-03-31", "operatingCashflow": "161257000", "repurchaseOfStock": null, "capitalExpenditures": "-67548000" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T12:47:52.766465+00:00", "is_restated": false, "income_statement": { "revenue": 339845000, "cost_of_revenue": 260501000, "gross_profit": 79344000, "ebit": -25119000, "ebitda": 44454000, "pretax_income": null, "tax_provision": null, "net_income": -109312000, "net_income_to_common": -109312000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 235270000, "total_current_assets": 841792000, "total_assets": 5864000000, "short_term_debt": 128000000, "long_term_debt": 3141904000, "total_debt": 3327846000, "total_liabilities": null, "total_equity": 577464000, "shares_outstanding": 183480959, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 423709000, "capital_expenditure": -467485000, "free_cash_flow": -43776000, "dividends_paid": 56685000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 48000000 }, "complete_fields": { "id": 393442, "ticker_id": 27896, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T12:47:52.766465+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "44454000", "netIncome": "-109312000", "grossProfit": "79344000", "totalRevenue": "339845000", "costOfRevenue": "260501000", "interestExpense": "96894000", "operatingIncome": "-25119000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "165304000" }, "balance": { "totalDebt": "3327846000", "totalAssets": "5864000000", "longTermDebt": "3141904000", "shortTermDebt": "128000000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "183480959", "totalCurrentAssets": "841792000", "totalShareholderEquity": "577464000", "totalCurrentLiabilities": "1157278000", "cashAndShortTermInvestments": "235270000" }, "cashflow": { "freeCashFlow": "-43776000", "dividendsPaid": "56685000", "issuanceOfDebt": "118000000", "issuanceOfStock": null, "repaymentOfDebt": "-70000000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "423709000", "repurchaseOfStock": null, "capitalExpenditures": "-467485000" } }, "revenue": 339845000, "cost_of_revenue": 260501000, "gross_profit": 79344000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -25119000, "depreciation_amortisation": 165304000, "ebitda": 44454000, "interest_expense": 96894000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -109312000, "net_income_continuing_ops": null, "net_income_to_common": -109312000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 235270000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 841792000, "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": 5864000000, "short_term_debt": 128000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1157278000, "long_term_debt": 3141904000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 3327846000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 577464000, "shares_outstanding": 183480959, "operating_cash_flow": 423709000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -467485000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": 56685000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 48000000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -43776000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "44454000", "netIncome": "-109312000", "grossProfit": "79344000", "totalRevenue": "339845000", "costOfRevenue": "260501000", "interestExpense": "96894000", "operatingIncome": "-25119000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "165304000" }, "balance": { "totalDebt": "3327846000", "totalAssets": "5864000000", "longTermDebt": "3141904000", "shortTermDebt": "128000000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "183480959", "totalCurrentAssets": "841792000", "totalShareholderEquity": "577464000", "totalCurrentLiabilities": "1157278000", "cashAndShortTermInvestments": "235270000" }, "cashflow": { "freeCashFlow": "-43776000", "dividendsPaid": "56685000", "issuanceOfDebt": "118000000", "issuanceOfStock": null, "repaymentOfDebt": "-70000000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "423709000", "repurchaseOfStock": null, "capitalExpenditures": "-467485000" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T12:47:52.766465+00:00", "is_restated": false, "income_statement": { "revenue": 332476000, "cost_of_revenue": 115367000, "gross_profit": 217109000, "ebit": 237597000, "ebitda": 240466000, "pretax_income": null, "tax_provision": null, "net_income": 208847000, "net_income_to_common": 208847000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 255556000, "total_current_assets": 409136000, "total_assets": 3446644000, "short_term_debt": null, "long_term_debt": 2592994000, "total_debt": 2604133000, "total_liabilities": null, "total_equity": 310485000, "shares_outstanding": 183480959, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 170979000, "capital_expenditure": null, "free_cash_flow": 215343000, "dividends_paid": -166665000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -105000000 }, "complete_fields": { "id": 393444, "ticker_id": 27896, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T12:47:52.766465+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "240466000", "netIncome": "208847000", "grossProfit": "217109000", "totalRevenue": "332476000", "costOfRevenue": "115367000", "interestExpense": "16135000", "operatingIncome": "237597000", "fiscalDateEnding": "2024-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": "-1467000" }, "balance": { "totalDebt": "2604133000", "totalAssets": "3446644000", "longTermDebt": "2592994000", "shortTermDebt": null, "fiscalDateEnding": "2024-09-30", "totalLiabilities": null, "sharesOutstanding": "183480959", "totalCurrentAssets": "409136000", "totalShareholderEquity": "310485000", "totalCurrentLiabilities": "287555000", "cashAndShortTermInvestments": "255556000" }, "cashflow": { "freeCashFlow": "215343000", "dividendsPaid": "-166665000", "issuanceOfDebt": "-65000000", "issuanceOfStock": null, "repaymentOfDebt": "40000000", "fiscalDateEnding": "2024-09-30", "operatingCashflow": "170979000", "repurchaseOfStock": null, "capitalExpenditures": null } }, "revenue": 332476000, "cost_of_revenue": 115367000, "gross_profit": 217109000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 237597000, "depreciation_amortisation": -1467000, "ebitda": 240466000, "interest_expense": 16135000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 208847000, "net_income_continuing_ops": null, "net_income_to_common": 208847000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 255556000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 409136000, "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": 3446644000, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 287555000, "long_term_debt": 2592994000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 2604133000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 310485000, "shares_outstanding": 183480959, "operating_cash_flow": 170979000, "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": -166665000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -105000000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 215343000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "240466000", "netIncome": "208847000", "grossProfit": "217109000", "totalRevenue": "332476000", "costOfRevenue": "115367000", "interestExpense": "16135000", "operatingIncome": "237597000", "fiscalDateEnding": "2024-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": "-1467000" }, "balance": { "totalDebt": "2604133000", "totalAssets": "3446644000", "longTermDebt": "2592994000", "shortTermDebt": null, "fiscalDateEnding": "2024-09-30", "totalLiabilities": null, "sharesOutstanding": "183480959", "totalCurrentAssets": "409136000", "totalShareholderEquity": "310485000", "totalCurrentLiabilities": "287555000", "cashAndShortTermInvestments": "255556000" }, "cashflow": { "freeCashFlow": "215343000", "dividendsPaid": "-166665000", "issuanceOfDebt": "-65000000", "issuanceOfStock": null, "repaymentOfDebt": "40000000", "fiscalDateEnding": "2024-09-30", "operatingCashflow": "170979000", "repurchaseOfStock": null, "capitalExpenditures": null } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "cornerstone_value", "name": "Cornerstone Value", "slug": "cornerstone-value", "group": "value", "page_url": "/factors/cornerstone-value/", "rank_field": "cornerstone_value_rank" }, { "key": "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": 4, "quarterly_financial_periods": 5, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2024-12-31" }, "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" ] } } }