{ "ticker": { "uuid": "1197a3f4-d33c-48f2-a5e5-b930ad8290ea", "symbol": "NCC", "name": "NCC Group plc", "exchange": "LSE", "exchange_name": "London Stock Exchange", "country": "GB", "currency": "GBP", "sector": "Technology", "industry": "Software - Infrastructure", "page_url": "https://sharemaestro.com/factors/ticker/1197a3f4-d33c-48f2-a5e5-b930ad8290ea/", "api_url": "https://sharemaestro.com/factors/api/tickers/1197a3f4-d33c-48f2-a5e5-b930ad8290ea/" }, "ticker_metadata": { "id": 30161, "uuid": "1197a3f4-d33c-48f2-a5e5-b930ad8290ea", "symbol": "NCC", "name": "NCC Group plc", "asset_type": "equity", "market_cap": 397708832, "stock_exchange_id": 19, "industry": "Software - Infrastructure", "sector": "Technology", "description": "NCC Group plc engages in the cyber security and software resilience business in the United Kingdom, the Asian-Pacific, North America, and Europe. The company operates through two segments, Cyber Security and Escode. It offers incident readiness, cyber incident response management and retainer, incident response recovery, penetration testing services, application security, social engineering prevention, hardware and embedded services, network infrastructure, architecture and container security, attack simulation, cryptography and encryption, cloud security services, cyber services portal, managed extended detection and response, network detection and response, unified cyber platform, vulnerability scanning and management, bug bounty and vulnerability disclosure, and external attack surface management services. The company also provides identity and access management, operational technology, training and awareness, strategy, risk and compliance, and project and program management; online exposure monitoring and digital footprint reveiw; and Escode solutions, including software Escrow, SaaS Escrow, and Escrow agreement and verification solution. The company serves financial, transport, health, legal and professional, technology, media and telecommunication, retail and consumer, energy and utilities, public and government, and manufacturing sectors. NCC Group plc was founded in 1999 and is headquartered in Manchester, 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": "1197a3f4-d33c-48f2-a5e5-b930ad8290ea", "symbol": "NCC", "name": "NCC Group plc", "exchange": "LSE", "exchange_name": "London Stock Exchange", "country": "GB", "currency": "GBP", "sector": "Technology", "industry": "Software - Infrastructure", "page_url": "https://sharemaestro.com/factors/ticker/1197a3f4-d33c-48f2-a5e5-b930ad8290ea/", "api_url": "https://sharemaestro.com/factors/api/tickers/1197a3f4-d33c-48f2-a5e5-b930ad8290ea/" }, "week_end_date": "2026-06-07", "universe": "GBP_UK", "score": { "os": 0.04, "value": 0.16, "quality": 0.2, "momentum": 0.24, "coverage": 0.848, "confidence": 0.637, "delta": null }, "headline_factors": { "price": 144.4, "market_cap": 44261613810.47, "pe_ratio": 2588.3985, "earnings_yield": 0.0004, "ebitda_to_ev": 0.0003, "shareholder_yield": 0.0006, "roe": 0.0828, "piotroski_f_score": 3, "momentum_12_1": -0.1223, "volatility_252d": 0.2814 }, "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": "2025-09-30", "financials_age_days": 250, "has_full_data": true, "completeness_score": 0.8571, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T13:36:43.256568+00:00", "batch_id": "" }, "size": { "price_close": 144.4, "market_cap": 44261613810.4747, "market_cap_usd": 44261613810.4747, "enterprise_value": 44271913810.4747, "shares_outstanding": 306520884, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 2588.3985, "pb_ratio": 214.342, "ptbv_ratio": 214.342, "ps_ratio": 185.2726, "pcf_ratio": 1321.2422, "pfcf_ratio": 1558.5075, "ev_ebitda": 3185.0298, "ev_ebit": -5533.9892, "ev_sales": 185.3157, "ev_fcf": 1558.8702, "earnings_yield": 0.0004, "fcf_yield": 0.0006, "price_to_sales": 185.2726, "price_to_book": 214.342, "price_to_cashflow": 1321.2422, "ebitda_to_ev": 0.0003, "sales_yield": 0.0054 }, "yield": { "dividend_yield": 0.0004, "buyback_yield": 0.0001, "shareholder_yield": 0.0006, "debt_paydown_yield": 0.0013, "total_yield": 0.0019 }, "quality": { "gross_margin": 0.37, "operating_margin": -0.0335, "net_margin": 0.0716, "ebitda_margin": 0.0582, "fcf_margin": 0.1189, "roe": 0.0828, "roa": 0.0498, "roic": -0.0277, "roc_greenblatt": null, "asset_turnover": 0.6959, "cash_conversion": 1.6608, "accruals_ratio": -0.0478, "sbc_to_revenue": null, "piotroski_f_score": 3, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": null, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.2575, "external_financing": 0.0178 }, "leverage_and_risk": { "debt_to_equity": null, "net_debt_to_ebitda": 0.741, "debt_to_assets": 0.0664, "interest_coverage": -1.6327, "current_ratio": 2.3559, "quick_ratio": 2.3559, "net_debt": 10300000, "local_beta": 0.7777, "volatility_252d": 0.2814, "volatility_60d": 0.625, "max_drawdown_12m": -0.3092, "risk_adjusted_momentum": -0.4348 }, "growth": { "revenue_growth_1y": null, "revenue_growth_3y_cagr": -0.0879, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": -0.0941, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": null, "revenue_growth": null, "earnings_growth": null }, "momentum": { "price_return_1m": 0.03, "price_return_3m": 0.0925, "price_return_6m": -0.0011, "price_return_9m": -0.0066, "price_return_12m": -0.0961, "price_return_12m_ex1m": -0.1223, "momentum_6m": -0.0011, "momentum_12m": -0.0961, "momentum_12_1": -0.1223, "distance_from_52w_high": -0.1235, "distance_from_52w_low": 0.2689, "relative_strength": -0.2692 }, "raw_ttm": { "revenue_ttm": 238900000, "gross_profit_ttm": 88400000, "ebit_ttm": -8000000, "ebitda_ttm": 13900000, "net_income_ttm": 17100000, "eps_diluted_ttm": 0.0558, "operating_cash_flow_ttm": 33500000, "capital_expenditure_ttm": -5100000, "fcf_ttm": 28400000, "dividends_paid_ttm": -19000000, "share_repurchases_ttm": -5800000, "shares_issued_ttm": 300000, "interest_expense_ttm": 4900000, "cash_and_equivalents": 12500000, "total_current_assets": 268100000, "total_current_liabilities": 113800000, "net_ppe": null, "total_assets": 343300000, "total_debt": 22800000, "total_equity": 206500000, "net_working_capital": 141800000, "book_value_per_share": 0.6737, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 0.6737 }, "ranks": { "universe_ticker_count": 765, "rank_pe": 79, "rank_pb": 66, "rank_ptbv": 66, "rank_ps": 62, "rank_pcf": 75, "rank_ev_ebitda": 95, "rank_ev_ebit": 3, "rank_earnings_yield": 75, "rank_fcf_yield": 48, "rank_dividend_yield": 26, "rank_shareholder_yield": 31, "rank_total_yield": 10, "rank_roe": 42, "rank_roc": 50, "rank_roic": 80, "rank_gross_margin": 62, "rank_fcf_margin": 32, "rank_piotroski": 89, "rank_accruals": 56, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 50, "rank_momentum_12m": 63, "rank_momentum_12m_ex1m": 65, "rank_relative_strength": 63 }, "composites": { "value_composite": 84, "quality_composite": 80, "momentum_composite": 76, "growth_composite": 53, "yield_composite": 13, "svqf_composite": 88, "vc1_composite": 94, "vc2_composite": 88, "vc3_composite": 84, "trending_value_composite": null, "overall_composite": 96, "quality_value_composite": 0.1789, "os_score": 0.04, "value_percentile": 0.16, "quality_percentile": 0.2, "momentum_percentile": 0.24, "factor_coverage": 0.848, "signal_confidence": 0.637, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 21, "small_cap_core_rank": 89, "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": 8942, "ticker_id": 30161, "universe_id": 3, "week_end_date": "2026-06-07", "source_primary": "yfinance", "source_gaps": {}, "financials_period_end": "2025-09-30", "financials_age_days": 250, "has_full_data": true, "completeness_score": 0.8571, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T13:36:43.256568+00:00", "batch_id": "", "os_score_delta": null, "price_close": 144.4, "market_cap": 44261613810.4747, "market_cap_usd": 44261613810.4747, "enterprise_value": 44271913810.4747, "shares_outstanding": 306520884, "fx_rate_to_usd": null, "pe_ratio": 2588.39846845, "pb_ratio": 214.3419555, "ptbv_ratio": 214.3419555, "ps_ratio": 185.27255676, "pcf_ratio": 1321.2422033, "pfcf_ratio": 1558.50752854, "ev_ebitda": 3185.02977054, "ev_ebit": -5533.98922631, "ev_sales": 185.31567104, "ev_fcf": 1558.87020459, "earnings_yield": 0.00038634, "fcf_yield": 0.00064149, "dividend_yield": 0.00042927, "buyback_yield": 0.00012426, "shareholder_yield": 0.00055353, "debt_paydown_yield": 0.0013375, "total_yield": 0.00189103, "gross_margin": 0.3700293, "operating_margin": -0.03348681, "net_margin": 0.07157807, "ebitda_margin": 0.05818334, "fcf_margin": 0.11887819, "roe": 0.08280872, "roa": 0.04981066, "roic": -0.02767528, "roc_greenblatt": null, "asset_turnover": 0.69589281, "cash_conversion": 1.66081871, "accruals_ratio": -0.04777163, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 0.74100719, "debt_to_assets": 0.06641421, "interest_coverage": -1.63265306, "current_ratio": 2.35588752, "quick_ratio": 2.35588752, "net_debt": 10300000, "revenue_growth_1y": null, "revenue_growth_3y_cagr": -0.08786215, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": -0.09408088, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": null, "piotroski_f_score": 3, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": null, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.02995718, "price_return_3m": 0.09254594, "price_return_6m": -0.00114415, "price_return_9m": -0.00663979, "price_return_12m": -0.09605771, "price_return_12m_ex1m": -0.12234965, "distance_from_52w_high": -0.12348318, "distance_from_52w_low": 0.26889271, "relative_strength": -0.26919829, "local_beta": 0.7777, "volatility_252d": 0.281421, "volatility_60d": 0.624972, "max_drawdown_12m": -0.309227, "revenue_ttm": 238900000, "gross_profit_ttm": 88400000, "ebit_ttm": -8000000, "ebitda_ttm": 13900000, "net_income_ttm": 17100000, "eps_diluted_ttm": 0.05578739, "operating_cash_flow_ttm": 33500000, "capital_expenditure_ttm": -5100000, "fcf_ttm": 28400000, "dividends_paid_ttm": -19000000, "share_repurchases_ttm": -5800000, "shares_issued_ttm": 300000, "interest_expense_ttm": 4900000, "cash_and_equivalents": 12500000, "total_current_assets": 268100000, "total_current_liabilities": 113800000, "net_ppe": null, "total_assets": 343300000, "total_debt": 22800000, "total_equity": 206500000, "net_working_capital": 141800000, "book_value_per_share": 0.67368982, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 0.67368982, "universe_ticker_count": 765, "sector": "Technology", "rank_pe": 79, "rank_pb": 66, "rank_ptbv": 66, "rank_ps": 62, "rank_pcf": 75, "rank_ev_ebitda": 95, "rank_ev_ebit": 3, "rank_earnings_yield": 75, "rank_fcf_yield": 48, "rank_dividend_yield": 26, "rank_shareholder_yield": 31, "rank_total_yield": 10, "rank_roe": 42, "rank_roc": 50, "rank_roic": 80, "rank_gross_margin": 62, "rank_fcf_margin": 32, "rank_piotroski": 89, "rank_accruals": 56, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 50, "rank_momentum_12m": 63, "rank_momentum_12m_ex1m": 65, "rank_relative_strength": 63, "value_composite": 84, "quality_composite": 80, "momentum_composite": 76, "growth_composite": 53, "yield_composite": 13, "svqf_composite": 88, "vc1_composite": 94, "vc2_composite": 88, "vc3_composite": 84, "trending_value_composite": null, "overall_composite": 96, "factor_coverage": 0.848, "signal_confidence": 0.637, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 21, "small_cap_core_rank": 89, "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": 144.4, "os": 0.04, "value": 0.16, "quality": 0.2, "momentum": 0.24, "confidence": 0.637, "coverage": 0.848, "pe_ratio": 2588.3985, "earnings_yield": 0.0004, "shareholder_yield": 0.0006, "roe": 0.0828, "momentum_12_1": -0.1223, "complete_fields": { "id": 8942, "ticker_id": 30161, "universe_id": 3, "week_end_date": "2026-06-07", "source_primary": "yfinance", "source_gaps": {}, "financials_period_end": "2025-09-30", "financials_age_days": 250, "has_full_data": true, "completeness_score": 0.8571, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T13:36:43.256568+00:00", "batch_id": "", "os_score_delta": null, "price_close": 144.4, "market_cap": 44261613810.4747, "market_cap_usd": 44261613810.4747, "enterprise_value": 44271913810.4747, "shares_outstanding": 306520884, "fx_rate_to_usd": null, "pe_ratio": 2588.39846845, "pb_ratio": 214.3419555, "ptbv_ratio": 214.3419555, "ps_ratio": 185.27255676, "pcf_ratio": 1321.2422033, "pfcf_ratio": 1558.50752854, "ev_ebitda": 3185.02977054, "ev_ebit": -5533.98922631, "ev_sales": 185.31567104, "ev_fcf": 1558.87020459, "earnings_yield": 0.00038634, "fcf_yield": 0.00064149, "dividend_yield": 0.00042927, "buyback_yield": 0.00012426, "shareholder_yield": 0.00055353, "debt_paydown_yield": 0.0013375, "total_yield": 0.00189103, "gross_margin": 0.3700293, "operating_margin": -0.03348681, "net_margin": 0.07157807, "ebitda_margin": 0.05818334, "fcf_margin": 0.11887819, "roe": 0.08280872, "roa": 0.04981066, "roic": -0.02767528, "roc_greenblatt": null, "asset_turnover": 0.69589281, "cash_conversion": 1.66081871, "accruals_ratio": -0.04777163, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 0.74100719, "debt_to_assets": 0.06641421, "interest_coverage": -1.63265306, "current_ratio": 2.35588752, "quick_ratio": 2.35588752, "net_debt": 10300000, "revenue_growth_1y": null, "revenue_growth_3y_cagr": -0.08786215, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": -0.09408088, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": null, "piotroski_f_score": 3, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": null, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.02995718, "price_return_3m": 0.09254594, "price_return_6m": -0.00114415, "price_return_9m": -0.00663979, "price_return_12m": -0.09605771, "price_return_12m_ex1m": -0.12234965, "distance_from_52w_high": -0.12348318, "distance_from_52w_low": 0.26889271, "relative_strength": -0.26919829, "local_beta": 0.7777, "volatility_252d": 0.281421, "volatility_60d": 0.624972, "max_drawdown_12m": -0.309227, "revenue_ttm": 238900000, "gross_profit_ttm": 88400000, "ebit_ttm": -8000000, "ebitda_ttm": 13900000, "net_income_ttm": 17100000, "eps_diluted_ttm": 0.05578739, "operating_cash_flow_ttm": 33500000, "capital_expenditure_ttm": -5100000, "fcf_ttm": 28400000, "dividends_paid_ttm": -19000000, "share_repurchases_ttm": -5800000, "shares_issued_ttm": 300000, "interest_expense_ttm": 4900000, "cash_and_equivalents": 12500000, "total_current_assets": 268100000, "total_current_liabilities": 113800000, "net_ppe": null, "total_assets": 343300000, "total_debt": 22800000, "total_equity": 206500000, "net_working_capital": 141800000, "book_value_per_share": 0.67368982, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 0.67368982, "universe_ticker_count": 765, "sector": "Technology", "rank_pe": 79, "rank_pb": 66, "rank_ptbv": 66, "rank_ps": 62, "rank_pcf": 75, "rank_ev_ebitda": 95, "rank_ev_ebit": 3, "rank_earnings_yield": 75, "rank_fcf_yield": 48, "rank_dividend_yield": 26, "rank_shareholder_yield": 31, "rank_total_yield": 10, "rank_roe": 42, "rank_roc": 50, "rank_roic": 80, "rank_gross_margin": 62, "rank_fcf_margin": 32, "rank_piotroski": 89, "rank_accruals": 56, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 50, "rank_momentum_12m": 63, "rank_momentum_12m_ex1m": 65, "rank_relative_strength": 63, "value_composite": 84, "quality_composite": 80, "momentum_composite": 76, "growth_composite": 53, "yield_composite": 13, "svqf_composite": 88, "vc1_composite": 94, "vc2_composite": 88, "vc3_composite": 84, "trending_value_composite": null, "overall_composite": 96, "factor_coverage": 0.848, "signal_confidence": 0.637, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 21, "small_cap_core_rank": 89, "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": "2025-09-30", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:07:39.360420+00:00", "is_restated": false, "income_statement": { "revenue": 238900000, "cost_of_revenue": 150500000, "gross_profit": 88400000, "ebit": -8000000, "ebitda": 13900000, "pretax_income": null, "tax_provision": null, "net_income": 17100000, "net_income_to_common": 17100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 12500000, "total_current_assets": 268100000, "total_assets": null, "short_term_debt": 0, "long_term_debt": 3300000, "total_debt": 22800000, "total_liabilities": null, "total_equity": 206500000, "shares_outstanding": 306520884, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 33500000, "capital_expenditure": -5100000, "free_cash_flow": 28400000, "dividends_paid": -19000000, "share_repurchases": -5800000, "shares_issued": 300000, "net_debt_issued": -59200000 }, "complete_fields": { "id": 396155, "ticker_id": 30161, "period_end_date": "2025-09-30", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:07:39.360420+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "13900000", "netIncome": "17100000", "grossProfit": "88400000", "totalRevenue": "238900000", "costOfRevenue": "150500000", "interestExpense": "4900000", "operatingIncome": "-8000000", "fiscalDateEnding": "2025-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": "20000000" }, "balance": { "totalDebt": "22800000", "totalAssets": null, "longTermDebt": "3300000", "shortTermDebt": "0", "fiscalDateEnding": "2025-09-30", "totalLiabilities": null, "sharesOutstanding": "306520884", "totalCurrentAssets": "268100000", "totalShareholderEquity": "206500000", "totalCurrentLiabilities": "113800000", "cashAndShortTermInvestments": "12500000" }, "cashflow": { "freeCashFlow": "28400000", "dividendsPaid": "-19000000", "issuanceOfDebt": "21100000", "issuanceOfStock": "300000", "repaymentOfDebt": "-80300000", "fiscalDateEnding": "2025-09-30", "operatingCashflow": "33500000", "repurchaseOfStock": "-5800000", "capitalExpenditures": "-5100000" } }, "revenue": 238900000, "cost_of_revenue": 150500000, "gross_profit": 88400000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -8000000, "depreciation_amortisation": 20000000, "ebitda": 13900000, "interest_expense": 4900000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 17100000, "net_income_continuing_ops": null, "net_income_to_common": 17100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 12500000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 268100000, "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": 0, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 113800000, "long_term_debt": 3300000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 22800000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 206500000, "shares_outstanding": 306520884, "operating_cash_flow": 33500000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -5100000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -19000000, "share_repurchases": -5800000, "shares_issued": 300000, "net_debt_issued": -59200000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 28400000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "13900000", "netIncome": "17100000", "grossProfit": "88400000", "totalRevenue": "238900000", "costOfRevenue": "150500000", "interestExpense": "4900000", "operatingIncome": "-8000000", "fiscalDateEnding": "2025-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": "20000000" }, "balance": { "totalDebt": "22800000", "totalAssets": null, "longTermDebt": "3300000", "shortTermDebt": "0", "fiscalDateEnding": "2025-09-30", "totalLiabilities": null, "sharesOutstanding": "306520884", "totalCurrentAssets": "268100000", "totalShareholderEquity": "206500000", "totalCurrentLiabilities": "113800000", "cashAndShortTermInvestments": "12500000" }, "cashflow": { "freeCashFlow": "28400000", "dividendsPaid": "-19000000", "issuanceOfDebt": "21100000", "issuanceOfStock": "300000", "repaymentOfDebt": "-80300000", "fiscalDateEnding": "2025-09-30", "operatingCashflow": "33500000", "repurchaseOfStock": "-5800000", "capitalExpenditures": "-5100000" } } }, { "period_end_date": "2024-05-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:07:39.360420+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": 396157, "ticker_id": 30161, "period_end_date": "2024-05-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:07:39.360420+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2024-05-31", "researchAndDevelopment": null, "depreciationAndAmortization": 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": "2024-05-31", "researchAndDevelopment": null, "depreciationAndAmortization": null } } }, { "period_end_date": "2023-05-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:07:39.360420+00:00", "is_restated": false, "income_statement": { "revenue": 335100000, "cost_of_revenue": 203100000, "gross_profit": 132000000, "ebit": 16600000, "ebitda": 23900000, "pretax_income": null, "tax_provision": null, "net_income": -4600000, "net_income_to_common": -4600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 34100000, "total_current_assets": 100400000, "total_assets": null, "short_term_debt": 1800000, "long_term_debt": 81900000, "total_debt": 113700000, "total_liabilities": null, "total_equity": 278200000, "shares_outstanding": 312128892, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 32100000, "capital_expenditure": -7300000, "free_cash_flow": 24800000, "dividends_paid": -14500000, "share_repurchases": -500000, "shares_issued": 100000, "net_debt_issued": -44800000 }, "complete_fields": { "id": 396158, "ticker_id": 30161, "period_end_date": "2023-05-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:07:39.360420+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "23900000", "netIncome": "-4600000", "grossProfit": "132000000", "totalRevenue": "335100000", "costOfRevenue": "203100000", "interestExpense": "5600000", "operatingIncome": "16600000", "fiscalDateEnding": "2023-05-31", "researchAndDevelopment": null, "depreciationAndAmortization": "22600000" }, "balance": { "totalDebt": "113700000", "totalAssets": null, "longTermDebt": "81900000", "shortTermDebt": "1800000", "fiscalDateEnding": "2023-05-31", "totalLiabilities": null, "sharesOutstanding": "312128892", "totalCurrentAssets": "100400000", "totalShareholderEquity": "278200000", "totalCurrentLiabilities": "111100000", "cashAndShortTermInvestments": "34100000" }, "cashflow": { "freeCashFlow": "24800000", "dividendsPaid": "-14500000", "issuanceOfDebt": "70800000", "issuanceOfStock": "100000", "repaymentOfDebt": "-115600000", "fiscalDateEnding": "2023-05-31", "operatingCashflow": "32100000", "repurchaseOfStock": "-500000", "capitalExpenditures": "-7300000" } }, "revenue": 335100000, "cost_of_revenue": 203100000, "gross_profit": 132000000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 16600000, "depreciation_amortisation": 22600000, "ebitda": 23900000, "interest_expense": 5600000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -4600000, "net_income_continuing_ops": null, "net_income_to_common": -4600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 34100000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 100400000, "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": 1800000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 111100000, "long_term_debt": 81900000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 113700000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 278200000, "shares_outstanding": 312128892, "operating_cash_flow": 32100000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -7300000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -14500000, "share_repurchases": -500000, "shares_issued": 100000, "net_debt_issued": -44800000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 24800000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "23900000", "netIncome": "-4600000", "grossProfit": "132000000", "totalRevenue": "335100000", "costOfRevenue": "203100000", "interestExpense": "5600000", "operatingIncome": "16600000", "fiscalDateEnding": "2023-05-31", "researchAndDevelopment": null, "depreciationAndAmortization": "22600000" }, "balance": { "totalDebt": "113700000", "totalAssets": null, "longTermDebt": "81900000", "shortTermDebt": "1800000", "fiscalDateEnding": "2023-05-31", "totalLiabilities": null, "sharesOutstanding": "312128892", "totalCurrentAssets": "100400000", "totalShareholderEquity": "278200000", "totalCurrentLiabilities": "111100000", "cashAndShortTermInvestments": "34100000" }, "cashflow": { "freeCashFlow": "24800000", "dividendsPaid": "-14500000", "issuanceOfDebt": "70800000", "issuanceOfStock": "100000", "repaymentOfDebt": "-115600000", "fiscalDateEnding": "2023-05-31", "operatingCashflow": "32100000", "repurchaseOfStock": "-500000", "capitalExpenditures": "-7300000" } } }, { "period_end_date": "2022-05-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:07:39.360420+00:00", "is_restated": false, "income_statement": { "revenue": 314800000, "cost_of_revenue": 182200000, "gross_profit": 132600000, "ebit": 35500000, "ebitda": 54400000, "pretax_income": null, "tax_provision": null, "net_income": 23000000, "net_income_to_common": 23000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 73200000, "total_current_assets": 155100000, "total_assets": null, "short_term_debt": 18500000, "long_term_debt": 107100000, "total_debt": 158200000, "total_liabilities": null, "total_equity": 293200000, "shares_outstanding": 309967243, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 54800000, "capital_expenditure": -8200000, "free_cash_flow": 46600000, "dividends_paid": -14400000, "share_repurchases": 0, "shares_issued": 800000, "net_debt_issued": 81300000 }, "complete_fields": { "id": 396159, "ticker_id": 30161, "period_end_date": "2022-05-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:07:39.360420+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "54400000", "netIncome": "23000000", "grossProfit": "132600000", "totalRevenue": "314800000", "costOfRevenue": "182200000", "interestExpense": "3700000", "operatingIncome": "35500000", "fiscalDateEnding": "2022-05-31", "researchAndDevelopment": null, "depreciationAndAmortization": "19700000" }, "balance": { "totalDebt": "158200000", "totalAssets": null, "longTermDebt": "107100000", "shortTermDebt": "18500000", "fiscalDateEnding": "2022-05-31", "totalLiabilities": null, "sharesOutstanding": "309967243", "totalCurrentAssets": "155100000", "totalShareholderEquity": "293200000", "totalCurrentLiabilities": "145900000", "cashAndShortTermInvestments": "73200000" }, "cashflow": { "freeCashFlow": "46600000", "dividendsPaid": "-14400000", "issuanceOfDebt": "120700000", "issuanceOfStock": "800000", "repaymentOfDebt": "-39400000", "fiscalDateEnding": "2022-05-31", "operatingCashflow": "54800000", "repurchaseOfStock": "0", "capitalExpenditures": "-8200000" } }, "revenue": 314800000, "cost_of_revenue": 182200000, "gross_profit": 132600000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 35500000, "depreciation_amortisation": 19700000, "ebitda": 54400000, "interest_expense": 3700000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 23000000, "net_income_continuing_ops": null, "net_income_to_common": 23000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 73200000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 155100000, "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": 18500000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 145900000, "long_term_debt": 107100000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 158200000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 293200000, "shares_outstanding": 309967243, "operating_cash_flow": 54800000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -8200000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -14400000, "share_repurchases": 0, "shares_issued": 800000, "net_debt_issued": 81300000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 46600000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "54400000", "netIncome": "23000000", "grossProfit": "132600000", "totalRevenue": "314800000", "costOfRevenue": "182200000", "interestExpense": "3700000", "operatingIncome": "35500000", "fiscalDateEnding": "2022-05-31", "researchAndDevelopment": null, "depreciationAndAmortization": "19700000" }, "balance": { "totalDebt": "158200000", "totalAssets": null, "longTermDebt": "107100000", "shortTermDebt": "18500000", "fiscalDateEnding": "2022-05-31", "totalLiabilities": null, "sharesOutstanding": "309967243", "totalCurrentAssets": "155100000", "totalShareholderEquity": "293200000", "totalCurrentLiabilities": "145900000", "cashAndShortTermInvestments": "73200000" }, "cashflow": { "freeCashFlow": "46600000", "dividendsPaid": "-14400000", "issuanceOfDebt": "120700000", "issuanceOfStock": "800000", "repaymentOfDebt": "-39400000", "fiscalDateEnding": "2022-05-31", "operatingCashflow": "54800000", "repurchaseOfStock": "0", "capitalExpenditures": "-8200000" } } } ], "quarterly": [ { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:07:39.360420+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": 12500000, "total_current_assets": 268100000, "total_assets": 343300000, "short_term_debt": 0, "long_term_debt": 3300000, "total_debt": 22800000, "total_liabilities": null, "total_equity": 206500000, "shares_outstanding": 306520884, "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": 396154, "ticker_id": 30161, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:07:39.360420+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": "22800000", "totalAssets": "343300000", "longTermDebt": "3300000", "shortTermDebt": "0", "fiscalDateEnding": "2025-09-30", "totalLiabilities": null, "sharesOutstanding": "306520884", "totalCurrentAssets": "268100000", "totalShareholderEquity": "206500000", "totalCurrentLiabilities": "113800000", "cashAndShortTermInvestments": "12500000" } }, "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": 12500000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 268100000, "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": 343300000, "short_term_debt": 0, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 113800000, "long_term_debt": 3300000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 22800000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 206500000, "shares_outstanding": 306520884, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": null, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "balance": { "totalDebt": "22800000", "totalAssets": "343300000", "longTermDebt": "3300000", "shortTermDebt": "0", "fiscalDateEnding": "2025-09-30", "totalLiabilities": null, "sharesOutstanding": "306520884", "totalCurrentAssets": "268100000", "totalShareholderEquity": "206500000", "totalCurrentLiabilities": "113800000", "cashAndShortTermInvestments": "12500000" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:07:39.360420+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": 95200000, "total_current_assets": 164200000, "total_assets": 438200000, "short_term_debt": 12200000, "long_term_debt": 82700000, "total_debt": 120300000, "total_liabilities": null, "total_equity": 206800000, "shares_outstanding": 306215078, "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": 396156, "ticker_id": 30161, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:07:39.360420+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": "120300000", "totalAssets": "438200000", "longTermDebt": "82700000", "shortTermDebt": "12200000", "fiscalDateEnding": "2025-03-31", "totalLiabilities": null, "sharesOutstanding": "306215078", "totalCurrentAssets": "164200000", "totalShareholderEquity": "206800000", "totalCurrentLiabilities": "121700000", "cashAndShortTermInvestments": "95200000" } }, "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": 95200000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 164200000, "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": 438200000, "short_term_debt": 12200000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 121700000, "long_term_debt": 82700000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 120300000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 206800000, "shares_outstanding": 306215078, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": null, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "balance": { "totalDebt": "120300000", "totalAssets": "438200000", "longTermDebt": "82700000", "shortTermDebt": "12200000", "fiscalDateEnding": "2025-03-31", "totalLiabilities": null, "sharesOutstanding": "306215078", "totalCurrentAssets": "164200000", "totalShareholderEquity": "206800000", "totalCurrentLiabilities": "121700000", "cashAndShortTermInvestments": "95200000" } } } ] }, "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": 2, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-09-30" }, "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" ] } } }