{ "ticker": { "uuid": "1f4e127e-a74f-4a0b-8305-c44ac8243e88", "symbol": "GAW", "name": "Games Workshop Group PLC", "exchange": "LSE", "exchange_name": "London Stock Exchange", "country": "GB", "currency": "GBP", "sector": "Consumer Cyclical", "industry": "Leisure", "page_url": "https://sharemaestro.com/factors/ticker/1f4e127e-a74f-4a0b-8305-c44ac8243e88/", "api_url": "https://sharemaestro.com/factors/api/tickers/1f4e127e-a74f-4a0b-8305-c44ac8243e88/" }, "ticker_metadata": { "id": 28339, "uuid": "1f4e127e-a74f-4a0b-8305-c44ac8243e88", "symbol": "GAW", "name": "Games Workshop Group PLC", "asset_type": "equity", "market_cap": 6562597888, "stock_exchange_id": 19, "industry": "Leisure", "sector": "Consumer Cyclical", "description": "Games Workshop Group PLC, together with its subsidiaries, engages in the design, manufacture, distribution, and sale of fantasy miniature figures and games in the United Kingdom, Continental Europe, North America, Australia, New Zealand, Asia, and internationally. It operates in two segments, Core and Licensing. The company offers games under the Warhammer 40,000, Warhammer: The Horus Heresy, Warhammer: The Old World, Warhammer: Age of Sigmar, Necromunda, Blood Bowl, and the Lord of the Rings brand names. It also publishes short stories, audio dramas, full length novels, and audio books under the Black Library name; and produces motion picture, video, and television programs. In addition, the company provides merchandise, apparel, video games accessories, display art, and action figures; and design, produces, and sells various books and accessories, as well as plastic and resin kits, and painting guides. Further, it grants licenses to third parties for the development of video games, PC games, media and other products; and engages in the magazine newsstand and trustee businesses. It offers its products through its retail stores, independent retailers, and web stores. The company was incorporated in 1991 and is headquartered in Nottingham, 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": "1f4e127e-a74f-4a0b-8305-c44ac8243e88", "symbol": "GAW", "name": "Games Workshop Group PLC", "exchange": "LSE", "exchange_name": "London Stock Exchange", "country": "GB", "currency": "GBP", "sector": "Consumer Cyclical", "industry": "Leisure", "page_url": "https://sharemaestro.com/factors/ticker/1f4e127e-a74f-4a0b-8305-c44ac8243e88/", "api_url": "https://sharemaestro.com/factors/api/tickers/1f4e127e-a74f-4a0b-8305-c44ac8243e88/" }, "week_end_date": "2026-06-07", "universe": "GBP_UK", "score": { "os": 0.4, "value": 0, "quality": 0.99, "momentum": 0.77, "coverage": 0.909, "confidence": 0.769, "delta": null }, "headline_factors": { "price": 18980, "market_cap": 627139950060, "pe_ratio": 3198.062, "earnings_yield": 0.0003, "ebitda_to_ev": 0.0005, "shareholder_yield": 0.0003, "roe": 0.6143, "piotroski_f_score": 7, "momentum_12_1": 0.2117, "volatility_252d": 0.2851 }, "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": "2025-05-31", "financials_age_days": 372, "has_full_data": true, "completeness_score": 1, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T13:36:16.032400+00:00", "batch_id": "" }, "size": { "price_close": 18980, "market_cap": 627139950060, "market_cap_usd": 627139950060, "enterprise_value": 627018650060, "shares_outstanding": 33042147, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 3198.062, "pb_ratio": 1964.7242, "ptbv_ratio": 1964.7242, "ps_ratio": 1015.6113, "pcf_ratio": 2534.923, "pfcf_ratio": 3036.9973, "ev_ebitda": 2035.1141, "ev_ebit": 2399.6121, "ev_sales": 1015.4148, "ev_fcf": 3036.4099, "earnings_yield": 0.0003, "fcf_yield": 0.0003, "price_to_sales": 1015.6113, "price_to_book": 1964.7242, "price_to_cashflow": 2534.923, "ebitda_to_ev": 0.0005, "sales_yield": 0.001 }, "yield": { "dividend_yield": 0.0003, "buyback_yield": -0.0, "shareholder_yield": 0.0003, "debt_paydown_yield": null, "total_yield": 0.0003 }, "quality": { "gross_margin": 0.7206, "operating_margin": 0.4232, "net_margin": 0.3176, "ebitda_margin": 0.4989, "fcf_margin": 0.3344, "roe": 0.6143, "roa": 0.4536, "roic": 0.9903, "roc_greenblatt": null, "asset_turnover": 1.4284, "cash_conversion": 1.053, "accruals_ratio": -0.1187, "sbc_to_revenue": null, "piotroski_f_score": 7, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.1703, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 1.0294, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": null, "net_debt_to_ebitda": -0.3937, "debt_to_assets": 0.1152, "interest_coverage": 186.6429, "current_ratio": 3.8319, "quick_ratio": 3.8319, "net_debt": -121300000, "local_beta": 0.4506, "volatility_252d": 0.2851, "volatility_60d": 0.6785, "max_drawdown_12m": -0.165, "risk_adjusted_momentum": 0.7428 }, "growth": { "revenue_growth_1y": 0.1746, "revenue_growth_3y_cagr": 0.1418, "revenue_growth_5y_cagr": null, "eps_growth_1y": 0.297, "eps_growth_3y_cagr": 0.1516, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.2622, "book_value_growth_1y": 0.1163, "revenue_growth": 0.1746, "earnings_growth": 0.297 }, "momentum": { "price_return_1m": -0.0287, "price_return_3m": 0.1061, "price_return_6m": -0.0389, "price_return_9m": 0.2375, "price_return_12m": 0.177, "price_return_12m_ex1m": 0.2117, "momentum_6m": -0.0389, "momentum_12m": 0.177, "momentum_12_1": 0.2117, "distance_from_52w_high": -0.0768, "distance_from_52w_low": 0.3229, "relative_strength": 0.0039 }, "raw_ttm": { "revenue_ttm": 617500000, "gross_profit_ttm": 445000000, "ebit_ttm": 261300000, "ebitda_ttm": 308100000, "net_income_ttm": 196100000, "eps_diluted_ttm": 5.9348, "operating_cash_flow_ttm": 247400000, "capital_expenditure_ttm": -40900000, "fcf_ttm": 206500000, "dividends_paid_ttm": -171400000, "share_repurchases_ttm": null, "shares_issued_ttm": 1800000, "interest_expense_ttm": 1400000, "cash_and_equivalents": 171100000, "total_current_assets": 266700000, "total_current_liabilities": 69600000, "net_ppe": null, "total_assets": 432300000, "total_debt": 49800000, "total_equity": 319200000, "net_working_capital": 26000000, "book_value_per_share": 9.6604, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 9.6604 }, "ranks": { "universe_ticker_count": 765, "rank_pe": 86, "rank_pb": 98, "rank_ptbv": 98, "rank_ps": 94, "rank_pcf": 92, "rank_ev_ebitda": 91, "rank_ev_ebit": 90, "rank_earnings_yield": 82, "rank_fcf_yield": 63, "rank_dividend_yield": 37, "rank_shareholder_yield": 48, "rank_total_yield": 58, "rank_roe": 3, "rank_roc": 50, "rank_roic": 2, "rank_gross_margin": 17, "rank_fcf_margin": 10, "rank_piotroski": 16, "rank_accruals": 25, "rank_sue": 50, "rank_eps_growth_1y": 33, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 24, "rank_momentum_12m": 34, "rank_momentum_12m_ex1m": 32, "rank_relative_strength": 34 }, "composites": { "value_composite": 100, "quality_composite": 1, "momentum_composite": 23, "growth_composite": 11, "yield_composite": 33, "svqf_composite": 91, "vc1_composite": 100, "vc2_composite": 99, "vc3_composite": 99, "trending_value_composite": null, "overall_composite": 60, "quality_value_composite": 0, "os_score": 0.4, "value_percentile": 0, "quality_percentile": 0.99, "momentum_percentile": 0.77, "factor_coverage": 0.909, "signal_confidence": 0.769, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 68, "small_cap_core_rank": null, "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": 8678, "ticker_id": 28339, "universe_id": 3, "week_end_date": "2026-06-07", "source_primary": "yfinance", "source_gaps": {}, "financials_period_end": "2025-05-31", "financials_age_days": 372, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T13:36:16.032400+00:00", "batch_id": "", "os_score_delta": null, "price_close": 18980, "market_cap": 627139950060, "market_cap_usd": 627139950060, "enterprise_value": 627018650060, "shares_outstanding": 33042147, "fx_rate_to_usd": null, "pe_ratio": 3198.06195849, "pb_ratio": 1964.72415432, "ptbv_ratio": 1964.72415432, "ps_ratio": 1015.61125516, "pcf_ratio": 2534.92299943, "pfcf_ratio": 3036.99733685, "ev_ebitda": 2035.11408653, "ev_ebit": 2399.61213188, "ev_sales": 1015.41481791, "ev_fcf": 3036.40992765, "earnings_yield": 0.00031269, "fcf_yield": 0.00032934, "dividend_yield": 0.0002733, "buyback_yield": -2.87e-06, "shareholder_yield": 0.00027043, "debt_paydown_yield": null, "total_yield": 0.00027043, "gross_margin": 0.72064777, "operating_margin": 0.42315789, "net_margin": 0.31757085, "ebitda_margin": 0.49894737, "fcf_margin": 0.33441296, "roe": 0.61434837, "roa": 0.45362017, "roic": 0.99027287, "roc_greenblatt": null, "asset_turnover": 1.4284062, "cash_conversion": 1.05303417, "accruals_ratio": -0.11866759, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": -0.39370334, "debt_to_assets": 0.11519778, "interest_coverage": 186.64285714, "current_ratio": 3.83189655, "quick_ratio": 3.83189655, "net_debt": -121300000, "revenue_growth_1y": 0.17462431, "revenue_growth_3y_cagr": 0.14182462, "revenue_growth_5y_cagr": null, "eps_growth_1y": 0.29703863, "eps_growth_3y_cagr": 0.15160672, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.26222494, "book_value_growth_1y": 0.11627606, "piotroski_f_score": 7, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.170256, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.02865916, "price_return_3m": 0.10612293, "price_return_6m": -0.0388557, "price_return_9m": 0.23752953, "price_return_12m": 0.17702226, "price_return_12m_ex1m": 0.21175, "distance_from_52w_high": -0.07684825, "distance_from_52w_low": 0.3229061, "relative_strength": 0.00388168, "local_beta": 0.4506, "volatility_252d": 0.285053, "volatility_60d": 0.678545, "max_drawdown_12m": -0.16502053, "revenue_ttm": 617500000, "gross_profit_ttm": 445000000, "ebit_ttm": 261300000, "ebitda_ttm": 308100000, "net_income_ttm": 196100000, "eps_diluted_ttm": 5.93484437, "operating_cash_flow_ttm": 247400000, "capital_expenditure_ttm": -40900000, "fcf_ttm": 206500000, "dividends_paid_ttm": -171400000, "share_repurchases_ttm": null, "shares_issued_ttm": 1800000, "interest_expense_ttm": 1400000, "cash_and_equivalents": 171100000, "total_current_assets": 266700000, "total_current_liabilities": 69600000, "net_ppe": null, "total_assets": 432300000, "total_debt": 49800000, "total_equity": 319200000, "net_working_capital": 26000000, "book_value_per_share": 9.6603892, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 9.6603892, "universe_ticker_count": 765, "sector": "Consumer Cyclical", "rank_pe": 86, "rank_pb": 98, "rank_ptbv": 98, "rank_ps": 94, "rank_pcf": 92, "rank_ev_ebitda": 91, "rank_ev_ebit": 90, "rank_earnings_yield": 82, "rank_fcf_yield": 63, "rank_dividend_yield": 37, "rank_shareholder_yield": 48, "rank_total_yield": 58, "rank_roe": 3, "rank_roc": 50, "rank_roic": 2, "rank_gross_margin": 17, "rank_fcf_margin": 10, "rank_piotroski": 16, "rank_accruals": 25, "rank_sue": 50, "rank_eps_growth_1y": 33, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 24, "rank_momentum_12m": 34, "rank_momentum_12m_ex1m": 32, "rank_relative_strength": 34, "value_composite": 100, "quality_composite": 1, "momentum_composite": 23, "growth_composite": 11, "yield_composite": 33, "svqf_composite": 91, "vc1_composite": 100, "vc2_composite": 99, "vc3_composite": 99, "trending_value_composite": null, "overall_composite": 60, "factor_coverage": 0.909, "signal_confidence": 0.769, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 68, "small_cap_core_rank": null, "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": 18980, "os": 0.4, "value": 0, "quality": 0.99, "momentum": 0.77, "confidence": 0.769, "coverage": 0.909, "pe_ratio": 3198.062, "earnings_yield": 0.0003, "shareholder_yield": 0.0003, "roe": 0.6143, "momentum_12_1": 0.2117, "complete_fields": { "id": 8678, "ticker_id": 28339, "universe_id": 3, "week_end_date": "2026-06-07", "source_primary": "yfinance", "source_gaps": {}, "financials_period_end": "2025-05-31", "financials_age_days": 372, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T13:36:16.032400+00:00", "batch_id": "", "os_score_delta": null, "price_close": 18980, "market_cap": 627139950060, "market_cap_usd": 627139950060, "enterprise_value": 627018650060, "shares_outstanding": 33042147, "fx_rate_to_usd": null, "pe_ratio": 3198.06195849, "pb_ratio": 1964.72415432, "ptbv_ratio": 1964.72415432, "ps_ratio": 1015.61125516, "pcf_ratio": 2534.92299943, "pfcf_ratio": 3036.99733685, "ev_ebitda": 2035.11408653, "ev_ebit": 2399.61213188, "ev_sales": 1015.41481791, "ev_fcf": 3036.40992765, "earnings_yield": 0.00031269, "fcf_yield": 0.00032934, "dividend_yield": 0.0002733, "buyback_yield": -2.87e-06, "shareholder_yield": 0.00027043, "debt_paydown_yield": null, "total_yield": 0.00027043, "gross_margin": 0.72064777, "operating_margin": 0.42315789, "net_margin": 0.31757085, "ebitda_margin": 0.49894737, "fcf_margin": 0.33441296, "roe": 0.61434837, "roa": 0.45362017, "roic": 0.99027287, "roc_greenblatt": null, "asset_turnover": 1.4284062, "cash_conversion": 1.05303417, "accruals_ratio": -0.11866759, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": -0.39370334, "debt_to_assets": 0.11519778, "interest_coverage": 186.64285714, "current_ratio": 3.83189655, "quick_ratio": 3.83189655, "net_debt": -121300000, "revenue_growth_1y": 0.17462431, "revenue_growth_3y_cagr": 0.14182462, "revenue_growth_5y_cagr": null, "eps_growth_1y": 0.29703863, "eps_growth_3y_cagr": 0.15160672, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.26222494, "book_value_growth_1y": 0.11627606, "piotroski_f_score": 7, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.170256, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.02865916, "price_return_3m": 0.10612293, "price_return_6m": -0.0388557, "price_return_9m": 0.23752953, "price_return_12m": 0.17702226, "price_return_12m_ex1m": 0.21175, "distance_from_52w_high": -0.07684825, "distance_from_52w_low": 0.3229061, "relative_strength": 0.00388168, "local_beta": 0.4506, "volatility_252d": 0.285053, "volatility_60d": 0.678545, "max_drawdown_12m": -0.16502053, "revenue_ttm": 617500000, "gross_profit_ttm": 445000000, "ebit_ttm": 261300000, "ebitda_ttm": 308100000, "net_income_ttm": 196100000, "eps_diluted_ttm": 5.93484437, "operating_cash_flow_ttm": 247400000, "capital_expenditure_ttm": -40900000, "fcf_ttm": 206500000, "dividends_paid_ttm": -171400000, "share_repurchases_ttm": null, "shares_issued_ttm": 1800000, "interest_expense_ttm": 1400000, "cash_and_equivalents": 171100000, "total_current_assets": 266700000, "total_current_liabilities": 69600000, "net_ppe": null, "total_assets": 432300000, "total_debt": 49800000, "total_equity": 319200000, "net_working_capital": 26000000, "book_value_per_share": 9.6603892, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 9.6603892, "universe_ticker_count": 765, "sector": "Consumer Cyclical", "rank_pe": 86, "rank_pb": 98, "rank_ptbv": 98, "rank_ps": 94, "rank_pcf": 92, "rank_ev_ebitda": 91, "rank_ev_ebit": 90, "rank_earnings_yield": 82, "rank_fcf_yield": 63, "rank_dividend_yield": 37, "rank_shareholder_yield": 48, "rank_total_yield": 58, "rank_roe": 3, "rank_roc": 50, "rank_roic": 2, "rank_gross_margin": 17, "rank_fcf_margin": 10, "rank_piotroski": 16, "rank_accruals": 25, "rank_sue": 50, "rank_eps_growth_1y": 33, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 24, "rank_momentum_12m": 34, "rank_momentum_12m_ex1m": 32, "rank_relative_strength": 34, "value_composite": 100, "quality_composite": 1, "momentum_composite": 23, "growth_composite": 11, "yield_composite": 33, "svqf_composite": 91, "vc1_composite": 100, "vc2_composite": 99, "vc3_composite": 99, "trending_value_composite": null, "overall_composite": 60, "factor_coverage": 0.909, "signal_confidence": 0.769, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 68, "small_cap_core_rank": null, "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": "2025-05-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T12:51:48.292393+00:00", "is_restated": false, "income_statement": { "revenue": 617500000, "cost_of_revenue": 172500000, "gross_profit": 445000000, "ebit": 261300000, "ebitda": 308100000, "pretax_income": null, "tax_provision": null, "net_income": 196100000, "net_income_to_common": 196100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 132600000, "total_current_assets": 227500000, "total_assets": 383000000, "short_term_debt": 0, "long_term_debt": 0, "total_debt": 45200000, "total_liabilities": null, "total_equity": 280800000, "shares_outstanding": 32971750, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 247400000, "capital_expenditure": -40900000, "free_cash_flow": 206500000, "dividends_paid": -171400000, "share_repurchases": null, "shares_issued": 1800000, "net_debt_issued": null }, "complete_fields": { "id": 393982, "ticker_id": 28339, "period_end_date": "2025-05-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T12:51:48.292393+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "308100000", "netIncome": "196100000", "grossProfit": "445000000", "totalRevenue": "617500000", "costOfRevenue": "172500000", "interestExpense": "1400000", "operatingIncome": "261300000", "fiscalDateEnding": "2025-05-31", "researchAndDevelopment": null, "depreciationAndAmortization": "43900000" }, "balance": { "totalDebt": "45200000", "totalAssets": "383000000", "longTermDebt": "0", "shortTermDebt": "0", "fiscalDateEnding": "2025-05-31", "totalLiabilities": null, "sharesOutstanding": "32971750", "totalCurrentAssets": "227500000", "totalShareholderEquity": "280800000", "totalCurrentLiabilities": "63600000", "cashAndShortTermInvestments": "132600000" }, "cashflow": { "freeCashFlow": "206500000", "dividendsPaid": "-171400000", "issuanceOfDebt": null, "issuanceOfStock": "1800000", "repaymentOfDebt": "0", "fiscalDateEnding": "2025-05-31", "operatingCashflow": "247400000", "repurchaseOfStock": null, "capitalExpenditures": "-40900000" } }, "revenue": 617500000, "cost_of_revenue": 172500000, "gross_profit": 445000000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 261300000, "depreciation_amortisation": 43900000, "ebitda": 308100000, "interest_expense": 1400000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 196100000, "net_income_continuing_ops": null, "net_income_to_common": 196100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 132600000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 227500000, "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": 383000000, "short_term_debt": 0, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 63600000, "long_term_debt": 0, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 45200000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 280800000, "shares_outstanding": 32971750, "operating_cash_flow": 247400000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -40900000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -171400000, "share_repurchases": null, "shares_issued": 1800000, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 206500000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "308100000", "netIncome": "196100000", "grossProfit": "445000000", "totalRevenue": "617500000", "costOfRevenue": "172500000", "interestExpense": "1400000", "operatingIncome": "261300000", "fiscalDateEnding": "2025-05-31", "researchAndDevelopment": null, "depreciationAndAmortization": "43900000" }, "balance": { "totalDebt": "45200000", "totalAssets": "383000000", "longTermDebt": "0", "shortTermDebt": "0", "fiscalDateEnding": "2025-05-31", "totalLiabilities": null, "sharesOutstanding": "32971750", "totalCurrentAssets": "227500000", "totalShareholderEquity": "280800000", "totalCurrentLiabilities": "63600000", "cashAndShortTermInvestments": "132600000" }, "cashflow": { "freeCashFlow": "206500000", "dividendsPaid": "-171400000", "issuanceOfDebt": null, "issuanceOfStock": "1800000", "repaymentOfDebt": "0", "fiscalDateEnding": "2025-05-31", "operatingCashflow": "247400000", "repurchaseOfStock": null, "capitalExpenditures": "-40900000" } } }, { "period_end_date": "2024-05-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T12:51:48.292393+00:00", "is_restated": false, "income_statement": { "revenue": 525700000, "cost_of_revenue": 151200000, "gross_profit": 374500000, "ebit": 201800000, "ebitda": 243300000, "pretax_income": null, "tax_provision": null, "net_income": 151100000, "net_income_to_common": 151100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 107600000, "total_current_assets": 191900000, "total_assets": 351300000, "short_term_debt": 0, "long_term_debt": 0, "total_debt": 47200000, "total_liabilities": null, "total_equity": 251400000, "shares_outstanding": 32952000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 196200000, "capital_expenditure": -32600000, "free_cash_flow": 163600000, "dividends_paid": -138300000, "share_repurchases": null, "shares_issued": 2700000, "net_debt_issued": null }, "complete_fields": { "id": 393984, "ticker_id": 28339, "period_end_date": "2024-05-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T12:51:48.292393+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "243300000", "netIncome": "151100000", "grossProfit": "374500000", "totalRevenue": "525700000", "costOfRevenue": "151200000", "interestExpense": "1300000", "operatingIncome": "201800000", "fiscalDateEnding": "2024-05-31", "researchAndDevelopment": null, "depreciationAndAmortization": "39000000" }, "balance": { "totalDebt": "47200000", "totalAssets": "351300000", "longTermDebt": "0", "shortTermDebt": "0", "fiscalDateEnding": "2024-05-31", "totalLiabilities": null, "sharesOutstanding": "32952000", "totalCurrentAssets": "191900000", "totalShareholderEquity": "251400000", "totalCurrentLiabilities": "58400000", "cashAndShortTermInvestments": "107600000" }, "cashflow": { "freeCashFlow": "163600000", "dividendsPaid": "-138300000", "issuanceOfDebt": null, "issuanceOfStock": "2700000", "repaymentOfDebt": "0", "fiscalDateEnding": "2024-05-31", "operatingCashflow": "196200000", "repurchaseOfStock": null, "capitalExpenditures": "-32600000" } }, "revenue": 525700000, "cost_of_revenue": 151200000, "gross_profit": 374500000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 201800000, "depreciation_amortisation": 39000000, "ebitda": 243300000, "interest_expense": 1300000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 151100000, "net_income_continuing_ops": null, "net_income_to_common": 151100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 107600000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 191900000, "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": 351300000, "short_term_debt": 0, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 58400000, "long_term_debt": 0, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 47200000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 251400000, "shares_outstanding": 32952000, "operating_cash_flow": 196200000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -32600000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -138300000, "share_repurchases": null, "shares_issued": 2700000, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 163600000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "243300000", "netIncome": "151100000", "grossProfit": "374500000", "totalRevenue": "525700000", "costOfRevenue": "151200000", "interestExpense": "1300000", "operatingIncome": "201800000", "fiscalDateEnding": "2024-05-31", "researchAndDevelopment": null, "depreciationAndAmortization": "39000000" }, "balance": { "totalDebt": "47200000", "totalAssets": "351300000", "longTermDebt": "0", "shortTermDebt": "0", "fiscalDateEnding": "2024-05-31", "totalLiabilities": null, "sharesOutstanding": "32952000", "totalCurrentAssets": "191900000", "totalShareholderEquity": "251400000", "totalCurrentLiabilities": "58400000", "cashAndShortTermInvestments": "107600000" }, "cashflow": { "freeCashFlow": "163600000", "dividendsPaid": "-138300000", "issuanceOfDebt": null, "issuanceOfStock": "2700000", "repaymentOfDebt": "0", "fiscalDateEnding": "2024-05-31", "operatingCashflow": "196200000", "repurchaseOfStock": null, "capitalExpenditures": "-32600000" } } }, { "period_end_date": "2023-05-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T12:51:48.292393+00:00", "is_restated": false, "income_statement": { "revenue": 470800000, "cost_of_revenue": 149200000, "gross_profit": 321600000, "ebit": 170200000, "ebitda": 211000000, "pretax_income": null, "tax_provision": null, "net_income": 134700000, "net_income_to_common": 134700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 90200000, "total_current_assets": 174000000, "total_assets": 326800000, "short_term_debt": 0, "long_term_debt": 0, "total_debt": 49900000, "total_liabilities": null, "total_equity": 235100000, "shares_outstanding": 32913994, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 192700000, "capital_expenditure": -28300000, "free_cash_flow": 164400000, "dividends_paid": -136500000, "share_repurchases": null, "shares_issued": 2600000, "net_debt_issued": null }, "complete_fields": { "id": 393985, "ticker_id": 28339, "period_end_date": "2023-05-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T12:51:48.292393+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "211000000", "netIncome": "134700000", "grossProfit": "321600000", "totalRevenue": "470800000", "costOfRevenue": "149200000", "interestExpense": "900000", "operatingIncome": "170200000", "fiscalDateEnding": "2023-05-31", "researchAndDevelopment": null, "depreciationAndAmortization": "39500000" }, "balance": { "totalDebt": "49900000", "totalAssets": "326800000", "longTermDebt": "0", "shortTermDebt": "0", "fiscalDateEnding": "2023-05-31", "totalLiabilities": null, "sharesOutstanding": "32913994", "totalCurrentAssets": "174000000", "totalShareholderEquity": "235100000", "totalCurrentLiabilities": "48200000", "cashAndShortTermInvestments": "90200000" }, "cashflow": { "freeCashFlow": "164400000", "dividendsPaid": "-136500000", "issuanceOfDebt": null, "issuanceOfStock": "2600000", "repaymentOfDebt": null, "fiscalDateEnding": "2023-05-31", "operatingCashflow": "192700000", "repurchaseOfStock": null, "capitalExpenditures": "-28300000" } }, "revenue": 470800000, "cost_of_revenue": 149200000, "gross_profit": 321600000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 170200000, "depreciation_amortisation": 39500000, "ebitda": 211000000, "interest_expense": 900000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 134700000, "net_income_continuing_ops": null, "net_income_to_common": 134700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 90200000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 174000000, "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": 326800000, "short_term_debt": 0, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 48200000, "long_term_debt": 0, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 49900000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 235100000, "shares_outstanding": 32913994, "operating_cash_flow": 192700000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -28300000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -136500000, "share_repurchases": null, "shares_issued": 2600000, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 164400000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "211000000", "netIncome": "134700000", "grossProfit": "321600000", "totalRevenue": "470800000", "costOfRevenue": "149200000", "interestExpense": "900000", "operatingIncome": "170200000", "fiscalDateEnding": "2023-05-31", "researchAndDevelopment": null, "depreciationAndAmortization": "39500000" }, "balance": { "totalDebt": "49900000", "totalAssets": "326800000", "longTermDebt": "0", "shortTermDebt": "0", "fiscalDateEnding": "2023-05-31", "totalLiabilities": null, "sharesOutstanding": "32913994", "totalCurrentAssets": "174000000", "totalShareholderEquity": "235100000", "totalCurrentLiabilities": "48200000", "cashAndShortTermInvestments": "90200000" }, "cashflow": { "freeCashFlow": "164400000", "dividendsPaid": "-136500000", "issuanceOfDebt": null, "issuanceOfStock": "2600000", "repaymentOfDebt": null, "fiscalDateEnding": "2023-05-31", "operatingCashflow": "192700000", "repurchaseOfStock": null, "capitalExpenditures": "-28300000" } } }, { "period_end_date": "2022-05-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T12:51:48.292393+00:00", "is_restated": false, "income_statement": { "revenue": 414800000, "cost_of_revenue": 127400000, "gross_profit": 287400000, "ebit": 157100000, "ebitda": 192100000, "pretax_income": null, "tax_provision": null, "net_income": 128400000, "net_income_to_common": 128400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 71400000, "total_current_assets": 153800000, "total_assets": 321100000, "short_term_debt": null, "long_term_debt": 0, "total_debt": 48900000, "total_liabilities": null, "total_equity": 234700000, "shares_outstanding": 32839832, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 121500000, "capital_expenditure": -32300000, "free_cash_flow": 89200000, "dividends_paid": -93500000, "share_repurchases": null, "shares_issued": 1800000, "net_debt_issued": null }, "complete_fields": { "id": 393986, "ticker_id": 28339, "period_end_date": "2022-05-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T12:51:48.292393+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "192100000", "netIncome": "128400000", "grossProfit": "287400000", "totalRevenue": "414800000", "costOfRevenue": "127400000", "interestExpense": "800000", "operatingIncome": "157100000", "fiscalDateEnding": "2022-05-31", "researchAndDevelopment": null, "depreciationAndAmortization": "34800000" }, "balance": { "totalDebt": "48900000", "totalAssets": "321100000", "longTermDebt": "0", "shortTermDebt": null, "fiscalDateEnding": "2022-05-31", "totalLiabilities": null, "sharesOutstanding": "32839832", "totalCurrentAssets": "153800000", "totalShareholderEquity": "234700000", "totalCurrentLiabilities": "44600000", "cashAndShortTermInvestments": "71400000" }, "cashflow": { "freeCashFlow": "89200000", "dividendsPaid": "-93500000", "issuanceOfDebt": null, "issuanceOfStock": "1800000", "repaymentOfDebt": null, "fiscalDateEnding": "2022-05-31", "operatingCashflow": "121500000", "repurchaseOfStock": null, "capitalExpenditures": "-32300000" } }, "revenue": 414800000, "cost_of_revenue": 127400000, "gross_profit": 287400000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 157100000, "depreciation_amortisation": 34800000, "ebitda": 192100000, "interest_expense": 800000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 128400000, "net_income_continuing_ops": null, "net_income_to_common": 128400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 71400000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 153800000, "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": 321100000, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 44600000, "long_term_debt": 0, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 48900000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 234700000, "shares_outstanding": 32839832, "operating_cash_flow": 121500000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -32300000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -93500000, "share_repurchases": null, "shares_issued": 1800000, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 89200000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "192100000", "netIncome": "128400000", "grossProfit": "287400000", "totalRevenue": "414800000", "costOfRevenue": "127400000", "interestExpense": "800000", "operatingIncome": "157100000", "fiscalDateEnding": "2022-05-31", "researchAndDevelopment": null, "depreciationAndAmortization": "34800000" }, "balance": { "totalDebt": "48900000", "totalAssets": "321100000", "longTermDebt": "0", "shortTermDebt": null, "fiscalDateEnding": "2022-05-31", "totalLiabilities": null, "sharesOutstanding": "32839832", "totalCurrentAssets": "153800000", "totalShareholderEquity": "234700000", "totalCurrentLiabilities": "44600000", "cashAndShortTermInvestments": "71400000" }, "cashflow": { "freeCashFlow": "89200000", "dividendsPaid": "-93500000", "issuanceOfDebt": null, "issuanceOfStock": "1800000", "repaymentOfDebt": null, "fiscalDateEnding": "2022-05-31", "operatingCashflow": "121500000", "repurchaseOfStock": null, "capitalExpenditures": "-32300000" } } } ], "quarterly": [ { "period_end_date": "2025-11-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T12:51:48.292393+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": 171100000, "total_current_assets": 266700000, "total_assets": 432300000, "short_term_debt": null, "long_term_debt": null, "total_debt": 49800000, "total_liabilities": null, "total_equity": 319200000, "shares_outstanding": 33042147, "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": 393980, "ticker_id": 28339, "period_end_date": "2025-11-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T12:51:48.292393+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": "49800000", "totalAssets": "432300000", "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2025-11-30", "totalLiabilities": null, "sharesOutstanding": "33042147", "totalCurrentAssets": "266700000", "totalShareholderEquity": "319200000", "totalCurrentLiabilities": "69600000", "cashAndShortTermInvestments": "171100000" } }, "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": 171100000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 266700000, "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": 432300000, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 69600000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 49800000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 319200000, "shares_outstanding": 33042147, "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": "49800000", "totalAssets": "432300000", "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2025-11-30", "totalLiabilities": null, "sharesOutstanding": "33042147", "totalCurrentAssets": "266700000", "totalShareholderEquity": "319200000", "totalCurrentLiabilities": "69600000", "cashAndShortTermInvestments": "171100000" } } }, { "period_end_date": "2025-05-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T12:51:48.292393+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": 132600000, "total_current_assets": 227500000, "total_assets": 383000000, "short_term_debt": 0, "long_term_debt": 0, "total_debt": 45200000, "total_liabilities": null, "total_equity": 280800000, "shares_outstanding": 32971750, "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": 393981, "ticker_id": 28339, "period_end_date": "2025-05-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T12:51:48.292393+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": "45200000", "totalAssets": "383000000", "longTermDebt": "0", "shortTermDebt": "0", "fiscalDateEnding": "2025-05-31", "totalLiabilities": null, "sharesOutstanding": "32971750", "totalCurrentAssets": "227500000", "totalShareholderEquity": "280800000", "totalCurrentLiabilities": "63600000", "cashAndShortTermInvestments": "132600000" } }, "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": 132600000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 227500000, "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": 383000000, "short_term_debt": 0, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 63600000, "long_term_debt": 0, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 45200000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 280800000, "shares_outstanding": 32971750, "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": "45200000", "totalAssets": "383000000", "longTermDebt": "0", "shortTermDebt": "0", "fiscalDateEnding": "2025-05-31", "totalLiabilities": null, "sharesOutstanding": "32971750", "totalCurrentAssets": "227500000", "totalShareholderEquity": "280800000", "totalCurrentLiabilities": "63600000", "cashAndShortTermInvestments": "132600000" } } }, { "period_end_date": "2024-11-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T12:51:48.292393+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": 125800000, "total_current_assets": 231800000, "total_assets": 396200000, "short_term_debt": null, "long_term_debt": null, "total_debt": 46400000, "total_liabilities": null, "total_equity": 288800000, "shares_outstanding": 32970245, "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": 393983, "ticker_id": 28339, "period_end_date": "2024-11-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T12:51:48.292393+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": "46400000", "totalAssets": "396200000", "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2024-11-30", "totalLiabilities": null, "sharesOutstanding": "32970245", "totalCurrentAssets": "231800000", "totalShareholderEquity": "288800000", "totalCurrentLiabilities": "67200000", "cashAndShortTermInvestments": "125800000" } }, "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": 125800000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 231800000, "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": 396200000, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 67200000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 46400000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 288800000, "shares_outstanding": 32970245, "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": "46400000", "totalAssets": "396200000", "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2024-11-30", "totalLiabilities": null, "sharesOutstanding": "32970245", "totalCurrentAssets": "231800000", "totalShareholderEquity": "288800000", "totalCurrentLiabilities": "67200000", "cashAndShortTermInvestments": "125800000" } } } ] }, "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": "momentum_leaders", "name": "Momentum Leaders", "slug": "momentum-leaders", "group": "momentum", "page_url": "/factors/momentum-leaders/", "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": 3, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-05-31" }, "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" ] } } }