{ "ticker": { "uuid": "0ee4f11b-bbe3-48f9-93a4-b604a02903fd", "symbol": "NOG", "name": "Nostrum Oil & Gas PLC", "exchange": "LSE", "exchange_name": "London Stock Exchange", "country": "GB", "currency": "GBP", "sector": "Energy", "industry": "Oil & Gas Integrated", "page_url": "https://sharemaestro.com/factors/ticker/0ee4f11b-bbe3-48f9-93a4-b604a02903fd/", "api_url": "https://sharemaestro.com/factors/api/tickers/0ee4f11b-bbe3-48f9-93a4-b604a02903fd/" }, "ticker_metadata": { "id": 30207, "uuid": "0ee4f11b-bbe3-48f9-93a4-b604a02903fd", "symbol": "NOG", "name": "Nostrum Oil & Gas PLC", "asset_type": "equity", "market_cap": 5773254, "stock_exchange_id": 19, "industry": "Oil & Gas Integrated", "sector": "Energy", "description": "Nostrum Oil & Gas PLC, together with its subsidiaries, operates as a mixed-asset energy company in the Pre-Caspian Basin. Its product portfolio comprises crude oil, stabilized condensate, LPG, and dry gas, as well as third-party hydrocarbons. The company's producing asset is the 100% owned Chinarevskoye field, which consists of a 274km square license located north of Uralsk in North-Western Kazakhstan. It also holds 80% interest in the Stepnoy Leopard fields located in the West Kazakhstan region. Nostrum Oil & Gas PLC was founded in 1997 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": "0ee4f11b-bbe3-48f9-93a4-b604a02903fd", "symbol": "NOG", "name": "Nostrum Oil & Gas PLC", "exchange": "LSE", "exchange_name": "London Stock Exchange", "country": "GB", "currency": "GBP", "sector": "Energy", "industry": "Oil & Gas Integrated", "page_url": "https://sharemaestro.com/factors/ticker/0ee4f11b-bbe3-48f9-93a4-b604a02903fd/", "api_url": "https://sharemaestro.com/factors/api/tickers/0ee4f11b-bbe3-48f9-93a4-b604a02903fd/" }, "week_end_date": "2026-06-07", "universe": "GBP_UK", "score": { "os": 0.47, "value": 0.48, "quality": 0.46, "momentum": 0.47, "coverage": 0.758, "confidence": 0.758, "delta": null }, "headline_factors": { "price": 3.46, "market_cap": 570727332.16, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": null, "shareholder_yield": 0, "roe": 0.6531, "piotroski_f_score": 4, "momentum_12_1": 0.0294, "volatility_252d": 1.531 }, "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": "2025-12-31", "financials_age_days": 158, "has_full_data": false, "completeness_score": 0.7143, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T13:36:45.786044+00:00", "batch_id": "" }, "size": { "price_close": 3.46, "market_cap": 570727332.16, "market_cap_usd": 570727332.16, "enterprise_value": 1163934332.16, "shares_outstanding": 164950096, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": null, "ptbv_ratio": null, "ps_ratio": 4.7259, "pcf_ratio": 24.1047, "pfcf_ratio": 417.8092, "ev_ebitda": null, "ev_ebit": 178.9017, "ev_sales": 9.6379, "ev_fcf": 852.0749, "earnings_yield": null, "fcf_yield": 0.0012, "price_to_sales": 4.7259, "price_to_book": null, "price_to_cashflow": 24.1047, "ebitda_to_ev": null, "sales_yield": 0.1038 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": 0.3476, "operating_margin": 0.0539, "net_margin": -1.8454, "ebitda_margin": -0.4897, "fcf_margin": 0.0113, "roe": 0.6531, "roa": -0.4422, "roic": 0.0194, "roc_greenblatt": null, "asset_turnover": 0.2397, "cash_conversion": -0.0061, "accruals_ratio": -0.4892, "sbc_to_revenue": null, "piotroski_f_score": 4, "altman_z_score": null, "earnings_stability_5y": 0.6076, "revenue_stability_5y": 0.2673, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.0833, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": null, "net_debt_to_ebitda": -10.0307, "debt_to_assets": 1.4775, "interest_coverage": 0.0441, "current_ratio": 0.2628, "quick_ratio": 0.2628, "net_debt": 593207000, "local_beta": -0.3309, "volatility_252d": 1.531, "volatility_60d": 3.9022, "max_drawdown_12m": -0.6509, "risk_adjusted_momentum": 0.0192 }, "growth": { "revenue_growth_1y": -0.139, "revenue_growth_3y_cagr": -0.1608, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -18.5738, "book_value_growth_1y": null, "revenue_growth": -0.139, "earnings_growth": null }, "momentum": { "price_return_1m": -0.0114, "price_return_3m": 0.1457, "price_return_6m": -0.0335, "price_return_9m": -0.0198, "price_return_12m": 0.0176, "price_return_12m_ex1m": 0.0294, "momentum_6m": -0.0335, "momentum_12m": 0.0176, "momentum_12_1": 0.0294, "distance_from_52w_high": -0.0919, "distance_from_52w_low": 1.6015, "relative_strength": -0.1555 }, "raw_ttm": { "revenue_ttm": 120767000, "gross_profit_ttm": 41979000, "ebit_ttm": 6506000, "ebitda_ttm": -59139000, "net_income_ttm": -222859000, "eps_diluted_ttm": -1.3511, "operating_cash_flow_ttm": 23677000, "capital_expenditure_ttm": -22311000, "fcf_ttm": 1366000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 147534000, "cash_and_equivalents": 151324000, "total_current_assets": 203027000, "total_current_liabilities": 772608000, "net_ppe": null, "total_assets": 503925000, "total_debt": 744531000, "total_equity": -341240000, "net_working_capital": 23626000, "book_value_per_share": -2.0687, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": null }, "ranks": { "universe_ticker_count": null, "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null }, "composites": { "value_composite": 52, "quality_composite": 54, "momentum_composite": 53, "growth_composite": 53, "yield_composite": 53, "svqf_composite": 55, "vc1_composite": 52, "vc2_composite": 53, "vc3_composite": 52, "trending_value_composite": null, "overall_composite": 53, "quality_value_composite": 0.4699, "os_score": 0.47, "value_percentile": 0.48, "quality_percentile": 0.46, "momentum_percentile": 0.47, "factor_coverage": 0.758, "signal_confidence": 0.758, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 51, "small_cap_core_rank": 54, "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": 8969, "ticker_id": 30207, "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": false, "completeness_score": 0.7143, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T13:36:45.786044+00:00", "batch_id": "", "os_score_delta": null, "price_close": 3.46, "market_cap": 570727332.16, "market_cap_usd": 570727332.16, "enterprise_value": 1163934332.16, "shares_outstanding": 164950096, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": null, "ptbv_ratio": null, "ps_ratio": 4.72585501, "pcf_ratio": 24.10471479, "pfcf_ratio": 417.80917435, "ev_ebitda": null, "ev_ebit": 178.90168032, "ev_sales": 9.63785084, "ev_fcf": 852.07491373, "earnings_yield": null, "fcf_yield": 0.00117361, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.34760324, "operating_margin": 0.05387233, "net_margin": -1.84536339, "ebitda_margin": -0.48969503, "fcf_margin": 0.01131104, "roe": 0.6530858, "roa": -0.44224637, "roic": 0.01936563, "roc_greenblatt": null, "asset_turnover": 0.23965273, "cash_conversion": -0.00612944, "accruals_ratio": -0.48923153, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": -10.03072423, "debt_to_assets": 1.47746391, "interest_coverage": 0.04409831, "current_ratio": 0.26278138, "quick_ratio": 0.26278138, "net_debt": 593207000, "revenue_growth_1y": -0.13901777, "revenue_growth_3y_cagr": -0.16083597, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -18.57383178, "book_value_growth_1y": null, "piotroski_f_score": 4, "altman_z_score": null, "earnings_stability_5y": 0.607635, "revenue_stability_5y": 0.267298, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.01142857, "price_return_3m": 0.14569536, "price_return_6m": -0.03351955, "price_return_9m": -0.01983003, "price_return_12m": 0.01764706, "price_return_12m_ex1m": 0.02941176, "distance_from_52w_high": -0.09186352, "distance_from_52w_low": 1.60150376, "relative_strength": -0.15549352, "local_beta": -0.3309, "volatility_252d": 1.531014, "volatility_60d": 3.90219, "max_drawdown_12m": -0.65091864, "revenue_ttm": 120767000, "gross_profit_ttm": 41979000, "ebit_ttm": 6506000, "ebitda_ttm": -59139000, "net_income_ttm": -222859000, "eps_diluted_ttm": -1.35106923, "operating_cash_flow_ttm": 23677000, "capital_expenditure_ttm": -22311000, "fcf_ttm": 1366000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 147534000, "cash_and_equivalents": 151324000, "total_current_assets": 203027000, "total_current_liabilities": 772608000, "net_ppe": null, "total_assets": 503925000, "total_debt": 744531000, "total_equity": -341240000, "net_working_capital": 23626000, "book_value_per_share": -2.0687469, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": null, "universe_ticker_count": null, "sector": "Energy", "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null, "value_composite": 52, "quality_composite": 54, "momentum_composite": 53, "growth_composite": 53, "yield_composite": 53, "svqf_composite": 55, "vc1_composite": 52, "vc2_composite": 53, "vc3_composite": 52, "trending_value_composite": null, "overall_composite": 53, "factor_coverage": 0.758, "signal_confidence": 0.758, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 51, "small_cap_core_rank": 54, "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": 3.46, "os": 0.47, "value": 0.48, "quality": 0.46, "momentum": 0.47, "confidence": 0.758, "coverage": 0.758, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0, "roe": 0.6531, "momentum_12_1": 0.0294, "complete_fields": { "id": 8969, "ticker_id": 30207, "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": false, "completeness_score": 0.7143, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T13:36:45.786044+00:00", "batch_id": "", "os_score_delta": null, "price_close": 3.46, "market_cap": 570727332.16, "market_cap_usd": 570727332.16, "enterprise_value": 1163934332.16, "shares_outstanding": 164950096, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": null, "ptbv_ratio": null, "ps_ratio": 4.72585501, "pcf_ratio": 24.10471479, "pfcf_ratio": 417.80917435, "ev_ebitda": null, "ev_ebit": 178.90168032, "ev_sales": 9.63785084, "ev_fcf": 852.07491373, "earnings_yield": null, "fcf_yield": 0.00117361, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.34760324, "operating_margin": 0.05387233, "net_margin": -1.84536339, "ebitda_margin": -0.48969503, "fcf_margin": 0.01131104, "roe": 0.6530858, "roa": -0.44224637, "roic": 0.01936563, "roc_greenblatt": null, "asset_turnover": 0.23965273, "cash_conversion": -0.00612944, "accruals_ratio": -0.48923153, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": -10.03072423, "debt_to_assets": 1.47746391, "interest_coverage": 0.04409831, "current_ratio": 0.26278138, "quick_ratio": 0.26278138, "net_debt": 593207000, "revenue_growth_1y": -0.13901777, "revenue_growth_3y_cagr": -0.16083597, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -18.57383178, "book_value_growth_1y": null, "piotroski_f_score": 4, "altman_z_score": null, "earnings_stability_5y": 0.607635, "revenue_stability_5y": 0.267298, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.01142857, "price_return_3m": 0.14569536, "price_return_6m": -0.03351955, "price_return_9m": -0.01983003, "price_return_12m": 0.01764706, "price_return_12m_ex1m": 0.02941176, "distance_from_52w_high": -0.09186352, "distance_from_52w_low": 1.60150376, "relative_strength": -0.15549352, "local_beta": -0.3309, "volatility_252d": 1.531014, "volatility_60d": 3.90219, "max_drawdown_12m": -0.65091864, "revenue_ttm": 120767000, "gross_profit_ttm": 41979000, "ebit_ttm": 6506000, "ebitda_ttm": -59139000, "net_income_ttm": -222859000, "eps_diluted_ttm": -1.35106923, "operating_cash_flow_ttm": 23677000, "capital_expenditure_ttm": -22311000, "fcf_ttm": 1366000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 147534000, "cash_and_equivalents": 151324000, "total_current_assets": 203027000, "total_current_liabilities": 772608000, "net_ppe": null, "total_assets": 503925000, "total_debt": 744531000, "total_equity": -341240000, "net_working_capital": 23626000, "book_value_per_share": -2.0687469, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": null, "universe_ticker_count": null, "sector": "Energy", "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null, "value_composite": 52, "quality_composite": 54, "momentum_composite": 53, "growth_composite": 53, "yield_composite": 53, "svqf_composite": 55, "vc1_composite": 52, "vc2_composite": 53, "vc3_composite": 52, "trending_value_composite": null, "overall_composite": 53, "factor_coverage": 0.758, "signal_confidence": 0.758, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 51, "small_cap_core_rank": 54, "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": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:08:25.573166+00:00", "is_restated": false, "income_statement": { "revenue": 118020000, "cost_of_revenue": 79262000, "gross_profit": 38758000, "ebit": 3820000, "ebitda": -53498000, "pretax_income": null, "tax_provision": null, "net_income": -213698000, "net_income_to_common": -213698000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 143288000, "total_current_assets": 196454000, "total_assets": 501765000, "short_term_debt": 701809000, "long_term_debt": null, "total_debt": 701809000, "total_liabilities": null, "total_equity": -306283000, "shares_outstanding": 164950096, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 13507000, "capital_expenditure": -22909000, "free_cash_flow": -9402000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 396257, "ticker_id": 30207, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:08:25.573166+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-53498000", "netIncome": "-213698000", "grossProfit": "38758000", "totalRevenue": "118020000", "costOfRevenue": "79262000", "interestExpense": "145869000", "operatingIncome": "3820000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "33485000" }, "balance": { "totalDebt": "701809000", "totalAssets": "501765000", "longTermDebt": null, "shortTermDebt": "701809000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "164950096", "totalCurrentAssets": "196454000", "totalShareholderEquity": "-306283000", "totalCurrentLiabilities": "732741000", "cashAndShortTermInvestments": "143288000" }, "cashflow": { "freeCashFlow": "-9402000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2025-12-31", "operatingCashflow": "13507000", "repurchaseOfStock": null, "capitalExpenditures": "-22909000" } }, "revenue": 118020000, "cost_of_revenue": 79262000, "gross_profit": 38758000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 3820000, "depreciation_amortisation": 33485000, "ebitda": -53498000, "interest_expense": 145869000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -213698000, "net_income_continuing_ops": null, "net_income_to_common": -213698000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 143288000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 196454000, "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": 501765000, "short_term_debt": 701809000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 732741000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 701809000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": -306283000, "shares_outstanding": 164950096, "operating_cash_flow": 13507000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -22909000, "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": -9402000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-53498000", "netIncome": "-213698000", "grossProfit": "38758000", "totalRevenue": "118020000", "costOfRevenue": "79262000", "interestExpense": "145869000", "operatingIncome": "3820000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "33485000" }, "balance": { "totalDebt": "701809000", "totalAssets": "501765000", "longTermDebt": null, "shortTermDebt": "701809000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "164950096", "totalCurrentAssets": "196454000", "totalShareholderEquity": "-306283000", "totalCurrentLiabilities": "732741000", "cashAndShortTermInvestments": "143288000" }, "cashflow": { "freeCashFlow": "-9402000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2025-12-31", "operatingCashflow": "13507000", "repurchaseOfStock": null, "capitalExpenditures": "-22909000" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:08:25.573166+00:00", "is_restated": false, "income_statement": { "revenue": 137076000, "cost_of_revenue": 72002000, "gross_profit": 65074000, "ebit": 21799000, "ebitda": 143385000, "pretax_income": null, "tax_provision": null, "net_income": -26130000, "net_income_to_common": -26130000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 150419000, "total_current_assets": 202803000, "total_assets": 605998000, "short_term_debt": 177000, "long_term_debt": 571194000, "total_debt": 571371000, "total_liabilities": null, "total_equity": -92536000, "shares_outstanding": 169086713, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 33076000, "capital_expenditure": -32541000, "free_cash_flow": 535000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 396262, "ticker_id": 30207, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:08:25.573166+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "143385000", "netIncome": "-26130000", "grossProfit": "65074000", "totalRevenue": "137076000", "costOfRevenue": "72002000", "interestExpense": "116003000", "operatingIncome": "21799000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "25555000" }, "balance": { "totalDebt": "571371000", "totalAssets": "605998000", "longTermDebt": "571194000", "shortTermDebt": "177000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "169086713", "totalCurrentAssets": "202803000", "totalShareholderEquity": "-92536000", "totalCurrentLiabilities": "27677000", "cashAndShortTermInvestments": "150419000" }, "cashflow": { "freeCashFlow": "535000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2024-12-31", "operatingCashflow": "33076000", "repurchaseOfStock": null, "capitalExpenditures": "-32541000" } }, "revenue": 137076000, "cost_of_revenue": 72002000, "gross_profit": 65074000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 21799000, "depreciation_amortisation": 25555000, "ebitda": 143385000, "interest_expense": 116003000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -26130000, "net_income_continuing_ops": null, "net_income_to_common": -26130000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 150419000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 202803000, "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": 605998000, "short_term_debt": 177000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 27677000, "long_term_debt": 571194000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 571371000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": -92536000, "shares_outstanding": 169086713, "operating_cash_flow": 33076000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -32541000, "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": 535000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "143385000", "netIncome": "-26130000", "grossProfit": "65074000", "totalRevenue": "137076000", "costOfRevenue": "72002000", "interestExpense": "116003000", "operatingIncome": "21799000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "25555000" }, "balance": { "totalDebt": "571371000", "totalAssets": "605998000", "longTermDebt": "571194000", "shortTermDebt": "177000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "169086713", "totalCurrentAssets": "202803000", "totalShareholderEquity": "-92536000", "totalCurrentLiabilities": "27677000", "cashAndShortTermInvestments": "150419000" }, "cashflow": { "freeCashFlow": "535000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2024-12-31", "operatingCashflow": "33076000", "repurchaseOfStock": null, "capitalExpenditures": "-32541000" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:08:25.573166+00:00", "is_restated": false, "income_statement": { "revenue": 119629000, "cost_of_revenue": 77628000, "gross_profit": 42001000, "ebit": -8198000, "ebitda": 973694000, "pretax_income": null, "tax_provision": null, "net_income": 831658000, "net_income_to_common": 831658000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 161711000, "total_current_assets": 216452000, "total_assets": 519341000, "short_term_debt": 175000, "long_term_debt": 471572000, "total_debt": 471747000, "total_liabilities": null, "total_equity": -66175000, "shares_outstanding": 169086673, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -2221000, "capital_expenditure": -17263000, "free_cash_flow": -19484000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 396264, "ticker_id": 30207, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:08:25.573166+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "973694000", "netIncome": "831658000", "grossProfit": "42001000", "totalRevenue": "119629000", "costOfRevenue": "77628000", "interestExpense": "96853000", "operatingIncome": "-8198000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": "1554000", "depreciationAndAmortization": "40509000" }, "balance": { "totalDebt": "471747000", "totalAssets": "519341000", "longTermDebt": "471572000", "shortTermDebt": "175000", "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "169086673", "totalCurrentAssets": "216452000", "totalShareholderEquity": "-66175000", "totalCurrentLiabilities": "43147000", "cashAndShortTermInvestments": "161711000" }, "cashflow": { "freeCashFlow": "-19484000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2023-12-31", "operatingCashflow": "-2221000", "repurchaseOfStock": null, "capitalExpenditures": "-17263000" } }, "revenue": 119629000, "cost_of_revenue": 77628000, "gross_profit": 42001000, "research_and_development": 1554000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -8198000, "depreciation_amortisation": 40509000, "ebitda": 973694000, "interest_expense": 96853000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 831658000, "net_income_continuing_ops": null, "net_income_to_common": 831658000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 161711000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 216452000, "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": 519341000, "short_term_debt": 175000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 43147000, "long_term_debt": 471572000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 471747000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": -66175000, "shares_outstanding": 169086673, "operating_cash_flow": -2221000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -17263000, "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": -19484000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "973694000", "netIncome": "831658000", "grossProfit": "42001000", "totalRevenue": "119629000", "costOfRevenue": "77628000", "interestExpense": "96853000", "operatingIncome": "-8198000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": "1554000", "depreciationAndAmortization": "40509000" }, "balance": { "totalDebt": "471747000", "totalAssets": "519341000", "longTermDebt": "471572000", "shortTermDebt": "175000", "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "169086673", "totalCurrentAssets": "216452000", "totalShareholderEquity": "-66175000", "totalCurrentLiabilities": "43147000", "cashAndShortTermInvestments": "161711000" }, "cashflow": { "freeCashFlow": "-19484000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2023-12-31", "operatingCashflow": "-2221000", "repurchaseOfStock": null, "capitalExpenditures": "-17263000" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:08:25.573166+00:00", "is_restated": false, "income_statement": { "revenue": 199717000, "cost_of_revenue": 84053000, "gross_profit": 115664000, "ebit": 36744000, "ebitda": 76206000, "pretax_income": null, "tax_provision": null, "net_income": -116445000, "net_income_to_common": -116445000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 233584000, "total_current_assets": 280958000, "total_assets": 590117000, "short_term_debt": 1396517000, "long_term_debt": 0, "total_debt": 1396517000, "total_liabilities": null, "total_equity": -940226000, "shares_outstanding": 18523407, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 102204000, "capital_expenditure": -14770000, "free_cash_flow": 87434000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 396265, "ticker_id": 30207, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:08:25.573166+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "76206000", "netIncome": "-116445000", "grossProfit": "115664000", "totalRevenue": "199717000", "costOfRevenue": "84053000", "interestExpense": "106152000", "operatingIncome": "36744000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": "0", "depreciationAndAmortization": "51835000" }, "balance": { "totalDebt": "1396517000", "totalAssets": "590117000", "longTermDebt": "0", "shortTermDebt": "1396517000", "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "18523407", "totalCurrentAssets": "280958000", "totalShareholderEquity": "-940226000", "totalCurrentLiabilities": "1456369000", "cashAndShortTermInvestments": "233584000" }, "cashflow": { "freeCashFlow": "87434000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2022-12-31", "operatingCashflow": "102204000", "repurchaseOfStock": null, "capitalExpenditures": "-14770000" } }, "revenue": 199717000, "cost_of_revenue": 84053000, "gross_profit": 115664000, "research_and_development": 0, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 36744000, "depreciation_amortisation": 51835000, "ebitda": 76206000, "interest_expense": 106152000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -116445000, "net_income_continuing_ops": null, "net_income_to_common": -116445000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 233584000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 280958000, "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": 590117000, "short_term_debt": 1396517000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1456369000, "long_term_debt": 0, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 1396517000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": -940226000, "shares_outstanding": 18523407, "operating_cash_flow": 102204000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -14770000, "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": 87434000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "76206000", "netIncome": "-116445000", "grossProfit": "115664000", "totalRevenue": "199717000", "costOfRevenue": "84053000", "interestExpense": "106152000", "operatingIncome": "36744000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": "0", "depreciationAndAmortization": "51835000" }, "balance": { "totalDebt": "1396517000", "totalAssets": "590117000", "longTermDebt": "0", "shortTermDebt": "1396517000", "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "18523407", "totalCurrentAssets": "280958000", "totalShareholderEquity": "-940226000", "totalCurrentLiabilities": "1456369000", "cashAndShortTermInvestments": "233584000" }, "cashflow": { "freeCashFlow": "87434000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2022-12-31", "operatingCashflow": "102204000", "repurchaseOfStock": null, "capitalExpenditures": "-14770000" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:08:25.573166+00:00", "is_restated": false, "income_statement": { "revenue": null, "cost_of_revenue": null, "gross_profit": null, "ebit": null, "ebitda": null, "pretax_income": null, "tax_provision": null, "net_income": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": null, "total_current_assets": null, "total_assets": null, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": null, "total_equity": null, "shares_outstanding": null, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": null, "free_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 396266, "ticker_id": 30207, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:08:25.573166+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2021-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2021-12-31", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2021-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } }, "revenue": null, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": null, "depreciation_amortisation": null, "ebitda": null, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": null, "net_income_continuing_ops": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": null, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": null, "shares_outstanding": null, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": null, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2021-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2021-12-31", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2021-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:08:25.573166+00:00", "is_restated": false, "income_statement": { "revenue": 32758000, "cost_of_revenue": 18765000, "gross_profit": 13993000, "ebit": 5017000, "ebitda": -10265000, "pretax_income": null, "tax_provision": null, "net_income": -34932000, "net_income_to_common": -34932000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 151324000, "total_current_assets": 203027000, "total_assets": 503925000, "short_term_debt": 744531000, "long_term_debt": null, "total_debt": 744531000, "total_liabilities": null, "total_equity": -341240000, "shares_outstanding": 164950096, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 10198000, "capital_expenditure": -1415000, "free_cash_flow": 8783000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 396255, "ticker_id": 30207, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:08:25.573166+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-10265000", "netIncome": "-34932000", "grossProfit": "13993000", "totalRevenue": "32758000", "costOfRevenue": "18765000", "interestExpense": "20122000", "operatingIncome": "5017000", "fiscalDateEnding": "2026-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "6191000" }, "balance": { "totalDebt": "744531000", "totalAssets": "503925000", "longTermDebt": null, "shortTermDebt": "744531000", "fiscalDateEnding": "2026-03-31", "totalLiabilities": null, "sharesOutstanding": "164950096", "totalCurrentAssets": "203027000", "totalShareholderEquity": "-341240000", "totalCurrentLiabilities": "772608000", "cashAndShortTermInvestments": "151324000" }, "cashflow": { "freeCashFlow": "8783000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2026-03-31", "operatingCashflow": "10198000", "repurchaseOfStock": null, "capitalExpenditures": "-1415000" } }, "revenue": 32758000, "cost_of_revenue": 18765000, "gross_profit": 13993000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 5017000, "depreciation_amortisation": 6191000, "ebitda": -10265000, "interest_expense": 20122000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -34932000, "net_income_continuing_ops": null, "net_income_to_common": -34932000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 151324000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 203027000, "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": 503925000, "short_term_debt": 744531000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 772608000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 744531000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": -341240000, "shares_outstanding": 164950096, "operating_cash_flow": 10198000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -1415000, "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": 8783000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-10265000", "netIncome": "-34932000", "grossProfit": "13993000", "totalRevenue": "32758000", "costOfRevenue": "18765000", "interestExpense": "20122000", "operatingIncome": "5017000", "fiscalDateEnding": "2026-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "6191000" }, "balance": { "totalDebt": "744531000", "totalAssets": "503925000", "longTermDebt": null, "shortTermDebt": "744531000", "fiscalDateEnding": "2026-03-31", "totalLiabilities": null, "sharesOutstanding": "164950096", "totalCurrentAssets": "203027000", "totalShareholderEquity": "-341240000", "totalCurrentLiabilities": "772608000", "cashAndShortTermInvestments": "151324000" }, "cashflow": { "freeCashFlow": "8783000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2026-03-31", "operatingCashflow": "10198000", "repurchaseOfStock": null, "capitalExpenditures": "-1415000" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:08:25.573166+00:00", "is_restated": false, "income_statement": { "revenue": 32493000, "cost_of_revenue": 23087000, "gross_profit": 9406000, "ebit": 2025000, "ebitda": -28091000, "pretax_income": null, "tax_provision": null, "net_income": -102614000, "net_income_to_common": -102614000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 143288000, "total_current_assets": 196454000, "total_assets": 501765000, "short_term_debt": 701809000, "long_term_debt": null, "total_debt": 701809000, "total_liabilities": null, "total_equity": -306283000, "shares_outstanding": 164950096, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 7901000, "capital_expenditure": -10875000, "free_cash_flow": -2974000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 396256, "ticker_id": 30207, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:08:25.573166+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-28091000", "netIncome": "-102614000", "grossProfit": "9406000", "totalRevenue": "32493000", "costOfRevenue": "23087000", "interestExpense": "89020000", "operatingIncome": "2025000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "8925000" }, "balance": { "totalDebt": "701809000", "totalAssets": "501765000", "longTermDebt": null, "shortTermDebt": "701809000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "164950096", "totalCurrentAssets": "196454000", "totalShareholderEquity": "-306283000", "totalCurrentLiabilities": "732741000", "cashAndShortTermInvestments": "143288000" }, "cashflow": { "freeCashFlow": "-2974000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2025-12-31", "operatingCashflow": "7901000", "repurchaseOfStock": null, "capitalExpenditures": "-10875000" } }, "revenue": 32493000, "cost_of_revenue": 23087000, "gross_profit": 9406000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 2025000, "depreciation_amortisation": 8925000, "ebitda": -28091000, "interest_expense": 89020000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -102614000, "net_income_continuing_ops": null, "net_income_to_common": -102614000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 143288000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 196454000, "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": 501765000, "short_term_debt": 701809000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 732741000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 701809000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": -306283000, "shares_outstanding": 164950096, "operating_cash_flow": 7901000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -10875000, "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": -2974000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-28091000", "netIncome": "-102614000", "grossProfit": "9406000", "totalRevenue": "32493000", "costOfRevenue": "23087000", "interestExpense": "89020000", "operatingIncome": "2025000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "8925000" }, "balance": { "totalDebt": "701809000", "totalAssets": "501765000", "longTermDebt": null, "shortTermDebt": "701809000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "164950096", "totalCurrentAssets": "196454000", "totalShareholderEquity": "-306283000", "totalCurrentLiabilities": "732741000", "cashAndShortTermInvestments": "143288000" }, "cashflow": { "freeCashFlow": "-2974000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2025-12-31", "operatingCashflow": "7901000", "repurchaseOfStock": null, "capitalExpenditures": "-10875000" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:08:25.573166+00:00", "is_restated": false, "income_statement": { "revenue": 21425000, "cost_of_revenue": 16485000, "gross_profit": 4940000, "ebit": -3765000, "ebitda": -15825000, "pretax_income": null, "tax_provision": null, "net_income": -45063000, "net_income_to_common": -45063000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 147347000, "total_current_assets": 201322000, "total_assets": 594729000, "short_term_debt": 665647000, "long_term_debt": 0, "total_debt": 665647000, "total_liabilities": null, "total_equity": -203480000, "shares_outstanding": 164950135, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 15635000, "capital_expenditure": -5299000, "free_cash_flow": 10336000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 396258, "ticker_id": 30207, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:08:25.573166+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-15825000", "netIncome": "-45063000", "grossProfit": "4940000", "totalRevenue": "21425000", "costOfRevenue": "16485000", "interestExpense": "20750000", "operatingIncome": "-3765000", "fiscalDateEnding": "2025-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": "8097000" }, "balance": { "totalDebt": "665647000", "totalAssets": "594729000", "longTermDebt": "0", "shortTermDebt": "665647000", "fiscalDateEnding": "2025-09-30", "totalLiabilities": null, "sharesOutstanding": "164950135", "totalCurrentAssets": "201322000", "totalShareholderEquity": "-203480000", "totalCurrentLiabilities": "697447000", "cashAndShortTermInvestments": "147347000" }, "cashflow": { "freeCashFlow": "10336000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2025-09-30", "operatingCashflow": "15635000", "repurchaseOfStock": null, "capitalExpenditures": "-5299000" } }, "revenue": 21425000, "cost_of_revenue": 16485000, "gross_profit": 4940000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -3765000, "depreciation_amortisation": 8097000, "ebitda": -15825000, "interest_expense": 20750000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -45063000, "net_income_continuing_ops": null, "net_income_to_common": -45063000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 147347000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 201322000, "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": 594729000, "short_term_debt": 665647000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 697447000, "long_term_debt": 0, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 665647000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": -203480000, "shares_outstanding": 164950135, "operating_cash_flow": 15635000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -5299000, "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": 10336000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-15825000", "netIncome": "-45063000", "grossProfit": "4940000", "totalRevenue": "21425000", "costOfRevenue": "16485000", "interestExpense": "20750000", "operatingIncome": "-3765000", "fiscalDateEnding": "2025-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": "8097000" }, "balance": { "totalDebt": "665647000", "totalAssets": "594729000", "longTermDebt": "0", "shortTermDebt": "665647000", "fiscalDateEnding": "2025-09-30", "totalLiabilities": null, "sharesOutstanding": "164950135", "totalCurrentAssets": "201322000", "totalShareholderEquity": "-203480000", "totalCurrentLiabilities": "697447000", "cashAndShortTermInvestments": "147347000" }, "cashflow": { "freeCashFlow": "10336000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2025-09-30", "operatingCashflow": "15635000", "repurchaseOfStock": null, "capitalExpenditures": "-5299000" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:08:25.573166+00:00", "is_restated": false, "income_statement": { "revenue": 34091000, "cost_of_revenue": 20451000, "gross_profit": 13640000, "ebit": 3229000, "ebitda": -4958000, "pretax_income": null, "tax_provision": null, "net_income": -40250000, "net_income_to_common": -40250000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 135933000, "total_current_assets": 200636000, "total_assets": 596699000, "short_term_debt": 626037000, "long_term_debt": 0, "total_debt": 626037000, "total_liabilities": null, "total_equity": -158834000, "shares_outstanding": 164950135, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -10057000, "capital_expenditure": -4722000, "free_cash_flow": -14779000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 396259, "ticker_id": 30207, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:08:25.573166+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-4958000", "netIncome": "-40250000", "grossProfit": "13640000", "totalRevenue": "34091000", "costOfRevenue": "20451000", "interestExpense": "17642000", "operatingIncome": "3229000", "fiscalDateEnding": "2025-06-30", "researchAndDevelopment": null, "depreciationAndAmortization": "8138000" }, "balance": { "totalDebt": "626037000", "totalAssets": "596699000", "longTermDebt": "0", "shortTermDebt": "626037000", "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "164950135", "totalCurrentAssets": "200636000", "totalShareholderEquity": "-158834000", "totalCurrentLiabilities": "653134000", "cashAndShortTermInvestments": "135933000" }, "cashflow": { "freeCashFlow": "-14779000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2025-06-30", "operatingCashflow": "-10057000", "repurchaseOfStock": null, "capitalExpenditures": "-4722000" } }, "revenue": 34091000, "cost_of_revenue": 20451000, "gross_profit": 13640000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 3229000, "depreciation_amortisation": 8138000, "ebitda": -4958000, "interest_expense": 17642000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -40250000, "net_income_continuing_ops": null, "net_income_to_common": -40250000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 135933000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 200636000, "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": 596699000, "short_term_debt": 626037000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 653134000, "long_term_debt": 0, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 626037000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": -158834000, "shares_outstanding": 164950135, "operating_cash_flow": -10057000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -4722000, "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": -14779000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-4958000", "netIncome": "-40250000", "grossProfit": "13640000", "totalRevenue": "34091000", "costOfRevenue": "20451000", "interestExpense": "17642000", "operatingIncome": "3229000", "fiscalDateEnding": "2025-06-30", "researchAndDevelopment": null, "depreciationAndAmortization": "8138000" }, "balance": { "totalDebt": "626037000", "totalAssets": "596699000", "longTermDebt": "0", "shortTermDebt": "626037000", "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "164950135", "totalCurrentAssets": "200636000", "totalShareholderEquity": "-158834000", "totalCurrentLiabilities": "653134000", "cashAndShortTermInvestments": "135933000" }, "cashflow": { "freeCashFlow": "-14779000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2025-06-30", "operatingCashflow": "-10057000", "repurchaseOfStock": null, "capitalExpenditures": "-4722000" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:08:25.573166+00:00", "is_restated": false, "income_statement": { "revenue": 30011000, "cost_of_revenue": 19239000, "gross_profit": 10772000, "ebit": 2833000, "ebitda": -4998000, "pretax_income": null, "tax_provision": null, "net_income": -26416000, "net_income_to_common": -26416000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 148554000, "total_current_assets": 212127000, "total_assets": 608842000, "short_term_debt": 18634000, "long_term_debt": 587169000, "total_debt": 605803000, "total_liabilities": null, "total_equity": -118902000, "shares_outstanding": 169086713, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 28000, "capital_expenditure": -2013000, "free_cash_flow": -1985000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 396260, "ticker_id": 30207, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:08:25.573166+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-4998000", "netIncome": "-26416000", "grossProfit": "10772000", "totalRevenue": "30011000", "costOfRevenue": "19239000", "interestExpense": "18083000", "operatingIncome": "2833000", "fiscalDateEnding": "2025-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "8325000" }, "balance": { "totalDebt": "605803000", "totalAssets": "608842000", "longTermDebt": "587169000", "shortTermDebt": "18634000", "fiscalDateEnding": "2025-03-31", "totalLiabilities": null, "sharesOutstanding": "169086713", "totalCurrentAssets": "212127000", "totalShareholderEquity": "-118902000", "totalCurrentLiabilities": "46357000", "cashAndShortTermInvestments": "148554000" }, "cashflow": { "freeCashFlow": "-1985000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2025-03-31", "operatingCashflow": "28000", "repurchaseOfStock": null, "capitalExpenditures": "-2013000" } }, "revenue": 30011000, "cost_of_revenue": 19239000, "gross_profit": 10772000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 2833000, "depreciation_amortisation": 8325000, "ebitda": -4998000, "interest_expense": 18083000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -26416000, "net_income_continuing_ops": null, "net_income_to_common": -26416000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 148554000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 212127000, "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": 608842000, "short_term_debt": 18634000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 46357000, "long_term_debt": 587169000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 605803000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": -118902000, "shares_outstanding": 169086713, "operating_cash_flow": 28000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -2013000, "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": -1985000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-4998000", "netIncome": "-26416000", "grossProfit": "10772000", "totalRevenue": "30011000", "costOfRevenue": "19239000", "interestExpense": "18083000", "operatingIncome": "2833000", "fiscalDateEnding": "2025-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "8325000" }, "balance": { "totalDebt": "605803000", "totalAssets": "608842000", "longTermDebt": "587169000", "shortTermDebt": "18634000", "fiscalDateEnding": "2025-03-31", "totalLiabilities": null, "sharesOutstanding": "169086713", "totalCurrentAssets": "212127000", "totalShareholderEquity": "-118902000", "totalCurrentLiabilities": "46357000", "cashAndShortTermInvestments": "148554000" }, "cashflow": { "freeCashFlow": "-1985000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2025-03-31", "operatingCashflow": "28000", "repurchaseOfStock": null, "capitalExpenditures": "-2013000" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:08:25.573166+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": 571194000, "total_debt": 571194000, "total_liabilities": null, "total_equity": null, "shares_outstanding": null, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": null, "free_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 396261, "ticker_id": 30207, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:08:25.573166+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": "571194000", "shortTermDebt": null, "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2024-12-31", "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": 571194000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 571194000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": null, "shares_outstanding": null, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": null, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": "571194000", "shortTermDebt": null, "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2024-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:08:25.573166+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": 531309000, "total_debt": 531309000, "total_liabilities": null, "total_equity": null, "shares_outstanding": null, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": null, "free_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 396263, "ticker_id": 30207, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:08:25.573166+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2024-09-30", "researchAndDevelopment": "1279000", "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": "531309000", "shortTermDebt": null, "fiscalDateEnding": "2024-09-30", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null } }, "revenue": null, "cost_of_revenue": null, "gross_profit": null, "research_and_development": 1279000, "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": 531309000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 531309000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": null, "shares_outstanding": null, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": null, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2024-09-30", "researchAndDevelopment": "1279000", "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": "531309000", "shortTermDebt": null, "fiscalDateEnding": "2024-09-30", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": 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": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "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": 7, "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" ] } } }