{ "ticker": { "uuid": "217cad75-bd1f-44f2-80d1-c98d0782e725", "symbol": "PTAL", "name": "PetroTal Corp.", "exchange": "LSE", "exchange_name": "London Stock Exchange", "country": "GB", "currency": "GBP", "sector": "Energy", "industry": "Oil & Gas E&P", "page_url": "https://sharemaestro.com/factors/ticker/217cad75-bd1f-44f2-80d1-c98d0782e725/", "api_url": "https://sharemaestro.com/factors/api/tickers/217cad75-bd1f-44f2-80d1-c98d0782e725/" }, "ticker_metadata": { "id": 30498, "uuid": "217cad75-bd1f-44f2-80d1-c98d0782e725", "symbol": "PTAL", "name": "PetroTal Corp.", "asset_type": "equity", "market_cap": 291744064, "stock_exchange_id": 19, "industry": "Oil & Gas E&P", "sector": "Energy", "description": "PetroTal Corp. engages in the acquisition, exploration, appraisal, development, and production of oil and natural gas properties in Peru. Its flagship property is the 100%-owned Breta\u00f1a Norte oil field located within Block 95 in the Mara\u00f1\u00f3n Basin of northern Peru. The company was formerly known as Sterling Resources Ltd. and changed its name to PetroTal Corp. in June 2018. PetroTal Corp. is headquartered in Houston, Texas.", "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": "217cad75-bd1f-44f2-80d1-c98d0782e725", "symbol": "PTAL", "name": "PetroTal Corp.", "exchange": "LSE", "exchange_name": "London Stock Exchange", "country": "GB", "currency": "GBP", "sector": "Energy", "industry": "Oil & Gas E&P", "page_url": "https://sharemaestro.com/factors/ticker/217cad75-bd1f-44f2-80d1-c98d0782e725/", "api_url": "https://sharemaestro.com/factors/api/tickers/217cad75-bd1f-44f2-80d1-c98d0782e725/" }, "week_end_date": "2026-06-07", "universe": "GBP_UK", "score": { "os": 0.91, "value": 0.95, "quality": 0.78, "momentum": 0.27, "coverage": 0.939, "confidence": 0.939, "delta": null }, "headline_factors": { "price": 31.8, "market_cap": 29266429479.67, "pe_ratio": 1022.1581, "earnings_yield": 0.001, "ebitda_to_ev": 0.0044, "shareholder_yield": 0.001, "roe": 0.0539, "piotroski_f_score": 4, "momentum_12_1": -0.0887, "volatility_252d": 0.5906 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": true, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "yfinance", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T13:36:51.897043+00:00", "batch_id": "" }, "size": { "price_close": 31.8, "market_cap": 29266429479.672, "market_cap_usd": 29266429479.672, "enterprise_value": 29257637479.672, "shares_outstanding": 920328000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 1022.1581, "pb_ratio": 55.1445, "ptbv_ratio": 55.1445, "ps_ratio": 110.567, "pcf_ratio": 239.2847, "pfcf_ratio": 479.2433, "ev_ebitda": 225.258, "ev_ebit": 480.019, "ev_sales": 110.5338, "ev_fcf": 479.0993, "earnings_yield": 0.001, "fcf_yield": 0.0021, "price_to_sales": 110.567, "price_to_book": 55.1445, "price_to_cashflow": 239.2847, "ebitda_to_ev": 0.0044, "sales_yield": 0.009 }, "yield": { "dividend_yield": 0.0009, "buyback_yield": 0.0001, "shareholder_yield": 0.001, "debt_paydown_yield": 0.001, "total_yield": 0.002 }, "quality": { "gross_margin": 0.5732, "operating_margin": 0.2303, "net_margin": 0.1082, "ebitda_margin": 0.4907, "fcf_margin": 0.2307, "roe": 0.0539, "roa": 0.0362, "roic": 0.0876, "roc_greenblatt": null, "asset_turnover": 0.3342, "cash_conversion": 2.1329, "accruals_ratio": -0.1183, "sbc_to_revenue": null, "piotroski_f_score": 4, "altman_z_score": null, "earnings_stability_5y": 1.2313, "revenue_stability_5y": 0.0867, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.1916, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": null, "net_debt_to_ebitda": -0.0677, "debt_to_assets": 0.1208, "interest_coverage": 9.085, "current_ratio": 2.3278, "quick_ratio": 2.3278, "net_debt": -8792000, "local_beta": -1.3803, "volatility_252d": 0.5906, "volatility_60d": 1.4841, "max_drawdown_12m": -0.5112, "risk_adjusted_momentum": -0.1502 }, "growth": { "revenue_growth_1y": -0.1533, "revenue_growth_3y_cagr": -0.0445, "revenue_growth_5y_cagr": null, "eps_growth_1y": -0.604, "eps_growth_3y_cagr": -0.3834, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.3381, "book_value_growth_1y": 0.006, "revenue_growth": -0.1533, "earnings_growth": -0.604 }, "momentum": { "price_return_1m": 0.0192, "price_return_3m": 0.1357, "price_return_6m": 0.4621, "price_return_9m": -0.1042, "price_return_12m": -0.0712, "price_return_12m_ex1m": -0.0887, "momentum_6m": 0.4621, "momentum_12m": -0.0712, "momentum_12_1": -0.0887, "distance_from_52w_high": -0.1946, "distance_from_52w_low": 0.6477, "relative_strength": -0.2443 }, "raw_ttm": { "revenue_ttm": 264694000, "gross_profit_ttm": 151719000, "ebit_ttm": 60951000, "ebitda_ttm": 129885000, "net_income_ttm": 28632000, "eps_diluted_ttm": 0.0311, "operating_cash_flow_ttm": 122308000, "capital_expenditure_ttm": -61240000, "fcf_ttm": 61068000, "dividends_paid_ttm": -27520000, "share_repurchases_ttm": -1992000, "shares_issued_ttm": null, "interest_expense_ttm": 6709000, "cash_and_equivalents": 104437000, "total_current_assets": 203567000, "total_current_liabilities": 87449000, "net_ppe": null, "total_assets": 791997000, "total_debt": 95645000, "total_equity": 530723000, "net_working_capital": 23322000, "book_value_per_share": 0.5767, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 0.5767 }, "ranks": { "universe_ticker_count": 765, "rank_pe": 31, "rank_pb": 15, "rank_ptbv": 15, "rank_ps": 46, "rank_pcf": 13, "rank_ev_ebitda": 12, "rank_ev_ebit": 37, "rank_earnings_yield": 30, "rank_fcf_yield": 14, "rank_dividend_yield": 8, "rank_shareholder_yield": 14, "rank_total_yield": 9, "rank_roe": 53, "rank_roc": 50, "rank_roic": 42, "rank_gross_margin": 33, "rank_fcf_margin": 14, "rank_piotroski": 82, "rank_accruals": 25, "rank_sue": 50, "rank_eps_growth_1y": 92, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 91, "rank_momentum_12m": 60, "rank_momentum_12m_ex1m": 62, "rank_relative_strength": 60 }, "composites": { "value_composite": 5, "quality_composite": 22, "momentum_composite": 73, "growth_composite": 99, "yield_composite": 5, "svqf_composite": 15, "vc1_composite": 7, "vc2_composite": 5, "vc3_composite": 5, "trending_value_composite": 6, "overall_composite": 9, "quality_value_composite": 0.8608, "os_score": 0.91, "value_percentile": 0.95, "quality_percentile": 0.78, "momentum_percentile": 0.27, "factor_coverage": 0.939, "signal_confidence": 0.939, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 24, "small_cap_core_rank": 5, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": true, "trending_value_rank": 6, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 9029, "ticker_id": 30498, "universe_id": 3, "week_end_date": "2026-06-07", "source_primary": "yfinance", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T13:36:51.897043+00:00", "batch_id": "", "os_score_delta": null, "price_close": 31.8, "market_cap": 29266429479.672, "market_cap_usd": 29266429479.672, "enterprise_value": 29257637479.672, "shares_outstanding": 920328000, "fx_rate_to_usd": null, "pe_ratio": 1022.15805671, "pb_ratio": 55.14445291, "ptbv_ratio": 55.14445291, "ps_ratio": 110.56703015, "pcf_ratio": 239.2846705, "pfcf_ratio": 479.24329403, "ev_ebitda": 225.25801655, "ev_ebit": 480.01899033, "ev_sales": 110.53381444, "ev_fcf": 479.09932337, "earnings_yield": 0.00097832, "fcf_yield": 0.00208725, "dividend_yield": 0.00094033, "buyback_yield": 6.806e-05, "shareholder_yield": 0.00100839, "debt_paydown_yield": 0.00101126, "total_yield": 0.00201965, "gross_margin": 0.5731864, "operating_margin": 0.23026967, "net_margin": 0.10817019, "ebitda_margin": 0.49069869, "fcf_margin": 0.23071169, "roe": 0.05394905, "roa": 0.03615165, "roic": 0.08758485, "roc_greenblatt": null, "asset_turnover": 0.33421086, "cash_conversion": 2.13285834, "accruals_ratio": -0.11827823, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": -0.06769065, "debt_to_assets": 0.12076435, "interest_coverage": 9.0849605, "current_ratio": 2.3278368, "quick_ratio": 2.3278368, "net_debt": -8792000, "revenue_growth_1y": -0.15333786, "revenue_growth_3y_cagr": -0.04452011, "revenue_growth_5y_cagr": null, "eps_growth_1y": -0.60404432, "eps_growth_3y_cagr": -0.3834424, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.3381396, "book_value_growth_1y": 0.00603059, "piotroski_f_score": 4, "altman_z_score": null, "earnings_stability_5y": 1.231298, "revenue_stability_5y": 0.08666, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.0192307, "price_return_3m": 0.13571425, "price_return_6m": 0.46206892, "price_return_9m": -0.10422538, "price_return_12m": -0.07115879, "price_return_12m_ex1m": -0.08868404, "distance_from_52w_high": -0.1946124, "distance_from_52w_low": 0.64766843, "relative_strength": -0.24429937, "local_beta": -1.3803, "volatility_252d": 0.590629, "volatility_60d": 1.484077, "max_drawdown_12m": -0.51119558, "revenue_ttm": 264694000, "gross_profit_ttm": 151719000, "ebit_ttm": 60951000, "ebitda_ttm": 129885000, "net_income_ttm": 28632000, "eps_diluted_ttm": 0.03111065, "operating_cash_flow_ttm": 122308000, "capital_expenditure_ttm": -61240000, "fcf_ttm": 61068000, "dividends_paid_ttm": -27520000, "share_repurchases_ttm": -1992000, "shares_issued_ttm": null, "interest_expense_ttm": 6709000, "cash_and_equivalents": 104437000, "total_current_assets": 203567000, "total_current_liabilities": 87449000, "net_ppe": null, "total_assets": 791997000, "total_debt": 95645000, "total_equity": 530723000, "net_working_capital": 23322000, "book_value_per_share": 0.57666723, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 0.57666723, "universe_ticker_count": 765, "sector": "Energy", "rank_pe": 31, "rank_pb": 15, "rank_ptbv": 15, "rank_ps": 46, "rank_pcf": 13, "rank_ev_ebitda": 12, "rank_ev_ebit": 37, "rank_earnings_yield": 30, "rank_fcf_yield": 14, "rank_dividend_yield": 8, "rank_shareholder_yield": 14, "rank_total_yield": 9, "rank_roe": 53, "rank_roc": 50, "rank_roic": 42, "rank_gross_margin": 33, "rank_fcf_margin": 14, "rank_piotroski": 82, "rank_accruals": 25, "rank_sue": 50, "rank_eps_growth_1y": 92, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 91, "rank_momentum_12m": 60, "rank_momentum_12m_ex1m": 62, "rank_relative_strength": 60, "value_composite": 5, "quality_composite": 22, "momentum_composite": 73, "growth_composite": 99, "yield_composite": 5, "svqf_composite": 15, "vc1_composite": 7, "vc2_composite": 5, "vc3_composite": 5, "trending_value_composite": 6, "overall_composite": 9, "factor_coverage": 0.939, "signal_confidence": 0.939, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 24, "small_cap_core_rank": 5, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": true }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 31.8, "os": 0.91, "value": 0.95, "quality": 0.78, "momentum": 0.27, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 1022.1581, "earnings_yield": 0.001, "shareholder_yield": 0.001, "roe": 0.0539, "momentum_12_1": -0.0887, "complete_fields": { "id": 9029, "ticker_id": 30498, "universe_id": 3, "week_end_date": "2026-06-07", "source_primary": "yfinance", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T13:36:51.897043+00:00", "batch_id": "", "os_score_delta": null, "price_close": 31.8, "market_cap": 29266429479.672, "market_cap_usd": 29266429479.672, "enterprise_value": 29257637479.672, "shares_outstanding": 920328000, "fx_rate_to_usd": null, "pe_ratio": 1022.15805671, "pb_ratio": 55.14445291, "ptbv_ratio": 55.14445291, "ps_ratio": 110.56703015, "pcf_ratio": 239.2846705, "pfcf_ratio": 479.24329403, "ev_ebitda": 225.25801655, "ev_ebit": 480.01899033, "ev_sales": 110.53381444, "ev_fcf": 479.09932337, "earnings_yield": 0.00097832, "fcf_yield": 0.00208725, "dividend_yield": 0.00094033, "buyback_yield": 6.806e-05, "shareholder_yield": 0.00100839, "debt_paydown_yield": 0.00101126, "total_yield": 0.00201965, "gross_margin": 0.5731864, "operating_margin": 0.23026967, "net_margin": 0.10817019, "ebitda_margin": 0.49069869, "fcf_margin": 0.23071169, "roe": 0.05394905, "roa": 0.03615165, "roic": 0.08758485, "roc_greenblatt": null, "asset_turnover": 0.33421086, "cash_conversion": 2.13285834, "accruals_ratio": -0.11827823, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": -0.06769065, "debt_to_assets": 0.12076435, "interest_coverage": 9.0849605, "current_ratio": 2.3278368, "quick_ratio": 2.3278368, "net_debt": -8792000, "revenue_growth_1y": -0.15333786, "revenue_growth_3y_cagr": -0.04452011, "revenue_growth_5y_cagr": null, "eps_growth_1y": -0.60404432, "eps_growth_3y_cagr": -0.3834424, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.3381396, "book_value_growth_1y": 0.00603059, "piotroski_f_score": 4, "altman_z_score": null, "earnings_stability_5y": 1.231298, "revenue_stability_5y": 0.08666, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.0192307, "price_return_3m": 0.13571425, "price_return_6m": 0.46206892, "price_return_9m": -0.10422538, "price_return_12m": -0.07115879, "price_return_12m_ex1m": -0.08868404, "distance_from_52w_high": -0.1946124, "distance_from_52w_low": 0.64766843, "relative_strength": -0.24429937, "local_beta": -1.3803, "volatility_252d": 0.590629, "volatility_60d": 1.484077, "max_drawdown_12m": -0.51119558, "revenue_ttm": 264694000, "gross_profit_ttm": 151719000, "ebit_ttm": 60951000, "ebitda_ttm": 129885000, "net_income_ttm": 28632000, "eps_diluted_ttm": 0.03111065, "operating_cash_flow_ttm": 122308000, "capital_expenditure_ttm": -61240000, "fcf_ttm": 61068000, "dividends_paid_ttm": -27520000, "share_repurchases_ttm": -1992000, "shares_issued_ttm": null, "interest_expense_ttm": 6709000, "cash_and_equivalents": 104437000, "total_current_assets": 203567000, "total_current_liabilities": 87449000, "net_ppe": null, "total_assets": 791997000, "total_debt": 95645000, "total_equity": 530723000, "net_working_capital": 23322000, "book_value_per_share": 0.57666723, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 0.57666723, "universe_ticker_count": 765, "sector": "Energy", "rank_pe": 31, "rank_pb": 15, "rank_ptbv": 15, "rank_ps": 46, "rank_pcf": 13, "rank_ev_ebitda": 12, "rank_ev_ebit": 37, "rank_earnings_yield": 30, "rank_fcf_yield": 14, "rank_dividend_yield": 8, "rank_shareholder_yield": 14, "rank_total_yield": 9, "rank_roe": 53, "rank_roc": 50, "rank_roic": 42, "rank_gross_margin": 33, "rank_fcf_margin": 14, "rank_piotroski": 82, "rank_accruals": 25, "rank_sue": 50, "rank_eps_growth_1y": 92, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 91, "rank_momentum_12m": 60, "rank_momentum_12m_ex1m": 62, "rank_relative_strength": 60, "value_composite": 5, "quality_composite": 22, "momentum_composite": 73, "growth_composite": 99, "yield_composite": 5, "svqf_composite": 15, "vc1_composite": 7, "vc2_composite": 5, "vc3_composite": 5, "trending_value_composite": 6, "overall_composite": 9, "factor_coverage": 0.939, "signal_confidence": 0.939, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 24, "small_cap_core_rank": 5, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": true } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:13:30.953705+00:00", "is_restated": false, "income_statement": { "revenue": 307771000, "cost_of_revenue": 122987000, "gross_profit": 184784000, "ebit": 90850000, "ebitda": 152541000, "pretax_income": null, "tax_provision": null, "net_income": 44187000, "net_income_to_common": 44187000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 112400000, "total_current_assets": 209884000, "total_assets": 805144000, "short_term_debt": 11408000, "long_term_debt": 31632000, "total_debt": 98764000, "total_liabilities": null, "total_equity": 515266000, "shares_outstanding": 912976000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 164267000, "capital_expenditure": -75638000, "free_cash_flow": 88629000, "dividends_paid": -41348000, "share_repurchases": -2543000, "shares_issued": null, "net_debt_issued": 23662000 }, "complete_fields": { "id": 396949, "ticker_id": 30498, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:13:30.953705+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "152541000", "netIncome": "44187000", "grossProfit": "184784000", "totalRevenue": "307771000", "costOfRevenue": "122987000", "interestExpense": "6999000", "operatingIncome": "90850000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "82965000" }, "balance": { "totalDebt": "98764000", "totalAssets": "805144000", "longTermDebt": "31632000", "shortTermDebt": "11408000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "912976000", "totalCurrentAssets": "209884000", "totalShareholderEquity": "515266000", "totalCurrentLiabilities": "94759000", "cashAndShortTermInvestments": "112400000" }, "cashflow": { "freeCashFlow": "88629000", "dividendsPaid": "-41348000", "issuanceOfDebt": "50000000", "issuanceOfStock": null, "repaymentOfDebt": "-26338000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "164267000", "repurchaseOfStock": "-2543000", "capitalExpenditures": "-75638000" } }, "revenue": 307771000, "cost_of_revenue": 122987000, "gross_profit": 184784000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 90850000, "depreciation_amortisation": 82965000, "ebitda": 152541000, "interest_expense": 6999000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 44187000, "net_income_continuing_ops": null, "net_income_to_common": 44187000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 112400000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 209884000, "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": 805144000, "short_term_debt": 11408000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 94759000, "long_term_debt": 31632000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 98764000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 515266000, "shares_outstanding": 912976000, "operating_cash_flow": 164267000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -75638000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -41348000, "share_repurchases": -2543000, "shares_issued": null, "net_debt_issued": 23662000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 88629000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "152541000", "netIncome": "44187000", "grossProfit": "184784000", "totalRevenue": "307771000", "costOfRevenue": "122987000", "interestExpense": "6999000", "operatingIncome": "90850000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "82965000" }, "balance": { "totalDebt": "98764000", "totalAssets": "805144000", "longTermDebt": "31632000", "shortTermDebt": "11408000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "912976000", "totalCurrentAssets": "209884000", "totalShareholderEquity": "515266000", "totalCurrentLiabilities": "94759000", "cashAndShortTermInvestments": "112400000" }, "cashflow": { "freeCashFlow": "88629000", "dividendsPaid": "-41348000", "issuanceOfDebt": "50000000", "issuanceOfStock": null, "repaymentOfDebt": "-26338000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "164267000", "repurchaseOfStock": "-2543000", "capitalExpenditures": "-75638000" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:13:30.953705+00:00", "is_restated": false, "income_statement": { "revenue": 363511000, "cost_of_revenue": 107108000, "gross_profit": 256403000, "ebit": 175792000, "ebitda": 216750000, "pretax_income": null, "tax_provision": null, "net_income": 111450000, "net_income_to_common": 111450000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 102783000, "total_current_assets": 220231000, "total_assets": 804537000, "short_term_debt": 10047000, "long_term_debt": null, "total_debt": 64688000, "total_liabilities": null, "total_equity": 511508000, "shares_outstanding": 911783000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 230760000, "capital_expenditure": -164527000, "free_cash_flow": 66233000, "dividends_paid": -60472000, "share_repurchases": -4891000, "shares_issued": null, "net_debt_issued": 4181000 }, "complete_fields": { "id": 396954, "ticker_id": 30498, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:13:30.953705+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "216750000", "netIncome": "111450000", "grossProfit": "256403000", "totalRevenue": "363511000", "costOfRevenue": "107108000", "interestExpense": "3156000", "operatingIncome": "175792000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "62242000" }, "balance": { "totalDebt": "64688000", "totalAssets": "804537000", "longTermDebt": null, "shortTermDebt": "10047000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "911783000", "totalCurrentAssets": "220231000", "totalShareholderEquity": "511508000", "totalCurrentLiabilities": "129242000", "cashAndShortTermInvestments": "102783000" }, "cashflow": { "freeCashFlow": "66233000", "dividendsPaid": "-60472000", "issuanceOfDebt": "10000000", "issuanceOfStock": null, "repaymentOfDebt": "-5819000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "230760000", "repurchaseOfStock": "-4891000", "capitalExpenditures": "-164527000" } }, "revenue": 363511000, "cost_of_revenue": 107108000, "gross_profit": 256403000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 175792000, "depreciation_amortisation": 62242000, "ebitda": 216750000, "interest_expense": 3156000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 111450000, "net_income_continuing_ops": null, "net_income_to_common": 111450000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 102783000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 220231000, "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": 804537000, "short_term_debt": 10047000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 129242000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 64688000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 511508000, "shares_outstanding": 911783000, "operating_cash_flow": 230760000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -164527000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -60472000, "share_repurchases": -4891000, "shares_issued": null, "net_debt_issued": 4181000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 66233000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "216750000", "netIncome": "111450000", "grossProfit": "256403000", "totalRevenue": "363511000", "costOfRevenue": "107108000", "interestExpense": "3156000", "operatingIncome": "175792000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "62242000" }, "balance": { "totalDebt": "64688000", "totalAssets": "804537000", "longTermDebt": null, "shortTermDebt": "10047000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "911783000", "totalCurrentAssets": "220231000", "totalShareholderEquity": "511508000", "totalCurrentLiabilities": "129242000", "cashAndShortTermInvestments": "102783000" }, "cashflow": { "freeCashFlow": "66233000", "dividendsPaid": "-60472000", "issuanceOfDebt": "10000000", "issuanceOfStock": null, "repaymentOfDebt": "-5819000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "230760000", "repurchaseOfStock": "-4891000", "capitalExpenditures": "-164527000" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:13:30.953705+00:00", "is_restated": false, "income_statement": { "revenue": 309652000, "cost_of_revenue": 78153000, "gross_profit": 231499000, "ebit": 170010000, "ebitda": 201198000, "pretax_income": null, "tax_provision": null, "net_income": 110505000, "net_income_to_common": 110505000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 90568000, "total_current_assets": 203182000, "total_assets": 658286000, "short_term_debt": null, "long_term_debt": null, "total_debt": 28870000, "total_liabilities": null, "total_equity": 463942000, "shares_outstanding": 912314000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 239459000, "capital_expenditure": -108453000, "free_cash_flow": 131006000, "dividends_paid": -55566000, "share_repurchases": -6234000, "shares_issued": null, "net_debt_issued": -84465000 }, "complete_fields": { "id": 396956, "ticker_id": 30498, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:13:30.953705+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "201198000", "netIncome": "110505000", "grossProfit": "231499000", "totalRevenue": "309652000", "costOfRevenue": "78153000", "interestExpense": "17890000", "operatingIncome": "170010000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "39801000" }, "balance": { "totalDebt": "28870000", "totalAssets": "658286000", "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "912314000", "totalCurrentAssets": "203182000", "totalShareholderEquity": "463942000", "totalCurrentLiabilities": "83883000", "cashAndShortTermInvestments": "90568000" }, "cashflow": { "freeCashFlow": "131006000", "dividendsPaid": "-55566000", "issuanceOfDebt": "20000000", "issuanceOfStock": null, "repaymentOfDebt": "-104465000", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "239459000", "repurchaseOfStock": "-6234000", "capitalExpenditures": "-108453000" } }, "revenue": 309652000, "cost_of_revenue": 78153000, "gross_profit": 231499000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 170010000, "depreciation_amortisation": 39801000, "ebitda": 201198000, "interest_expense": 17890000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 110505000, "net_income_continuing_ops": null, "net_income_to_common": 110505000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 90568000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 203182000, "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": 658286000, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 83883000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 28870000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 463942000, "shares_outstanding": 912314000, "operating_cash_flow": 239459000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -108453000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -55566000, "share_repurchases": -6234000, "shares_issued": null, "net_debt_issued": -84465000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 131006000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "201198000", "netIncome": "110505000", "grossProfit": "231499000", "totalRevenue": "309652000", "costOfRevenue": "78153000", "interestExpense": "17890000", "operatingIncome": "170010000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "39801000" }, "balance": { "totalDebt": "28870000", "totalAssets": "658286000", "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "912314000", "totalCurrentAssets": "203182000", "totalShareholderEquity": "463942000", "totalCurrentLiabilities": "83883000", "cashAndShortTermInvestments": "90568000" }, "cashflow": { "freeCashFlow": "131006000", "dividendsPaid": "-55566000", "issuanceOfDebt": "20000000", "issuanceOfStock": null, "repaymentOfDebt": "-104465000", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "239459000", "repurchaseOfStock": "-6234000", "capitalExpenditures": "-108453000" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:13:30.953705+00:00", "is_restated": false, "income_statement": { "revenue": 352828000, "cost_of_revenue": 79903000, "gross_profit": 272925000, "ebit": 219183000, "ebitda": 260871000, "pretax_income": null, "tax_provision": null, "net_income": 188527000, "net_income_to_common": 188527000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 104340000, "total_current_assets": 263133000, "total_assets": 602880000, "short_term_debt": 53600000, "long_term_debt": 27845000, "total_debt": 101087000, "total_liabilities": null, "total_equity": 399331000, "shares_outstanding": 862209000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 172019000, "capital_expenditure": -94203000, "free_cash_flow": 77816000, "dividends_paid": 0, "share_repurchases": 0, "shares_issued": null, "net_debt_issued": -23974000 }, "complete_fields": { "id": 396957, "ticker_id": 30498, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:13:30.953705+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "260871000", "netIncome": "188527000", "grossProfit": "272925000", "totalRevenue": "352828000", "costOfRevenue": "79903000", "interestExpense": "21386000", "operatingIncome": "219183000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "33568000" }, "balance": { "totalDebt": "101087000", "totalAssets": "602880000", "longTermDebt": "27845000", "shortTermDebt": "53600000", "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "862209000", "totalCurrentAssets": "263133000", "totalShareholderEquity": "399331000", "totalCurrentLiabilities": "123362000", "cashAndShortTermInvestments": "104340000" }, "cashflow": { "freeCashFlow": "77816000", "dividendsPaid": "0", "issuanceOfDebt": "0", "issuanceOfStock": null, "repaymentOfDebt": "-23974000", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "172019000", "repurchaseOfStock": "0", "capitalExpenditures": "-94203000" } }, "revenue": 352828000, "cost_of_revenue": 79903000, "gross_profit": 272925000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 219183000, "depreciation_amortisation": 33568000, "ebitda": 260871000, "interest_expense": 21386000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 188527000, "net_income_continuing_ops": null, "net_income_to_common": 188527000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 104340000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 263133000, "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": 602880000, "short_term_debt": 53600000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 123362000, "long_term_debt": 27845000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 101087000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 399331000, "shares_outstanding": 862209000, "operating_cash_flow": 172019000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -94203000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": 0, "share_repurchases": 0, "shares_issued": null, "net_debt_issued": -23974000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 77816000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "260871000", "netIncome": "188527000", "grossProfit": "272925000", "totalRevenue": "352828000", "costOfRevenue": "79903000", "interestExpense": "21386000", "operatingIncome": "219183000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "33568000" }, "balance": { "totalDebt": "101087000", "totalAssets": "602880000", "longTermDebt": "27845000", "shortTermDebt": "53600000", "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "862209000", "totalCurrentAssets": "263133000", "totalShareholderEquity": "399331000", "totalCurrentLiabilities": "123362000", "cashAndShortTermInvestments": "104340000" }, "cashflow": { "freeCashFlow": "77816000", "dividendsPaid": "0", "issuanceOfDebt": "0", "issuanceOfStock": null, "repaymentOfDebt": "-23974000", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "172019000", "repurchaseOfStock": "0", "capitalExpenditures": "-94203000" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:13:30.953705+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": 24500000, "long_term_debt": 73700000, "total_debt": 98200000, "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": 90900000, "net_debt_issued": null }, "complete_fields": { "id": 396958, "ticker_id": 30498, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:13:30.953705+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2021-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": "73700000", "shortTermDebt": "24500000", "fiscalDateEnding": "2021-12-31", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "90900000", "repaymentOfDebt": null, "fiscalDateEnding": "2021-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } }, "revenue": null, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": null, "depreciation_amortisation": null, "ebitda": null, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": null, "net_income_continuing_ops": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": null, "short_term_debt": 24500000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": 73700000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 98200000, "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": 90900000, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2021-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": "73700000", "shortTermDebt": "24500000", "fiscalDateEnding": "2021-12-31", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "90900000", "repaymentOfDebt": null, "fiscalDateEnding": "2021-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:13:30.953705+00:00", "is_restated": false, "income_statement": { "revenue": 64136000, "cost_of_revenue": 23928000, "gross_profit": 40208000, "ebit": 20568000, "ebitda": 47118000, "pretax_income": null, "tax_provision": null, "net_income": 15297000, "net_income_to_common": 15297000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 104437000, "total_current_assets": 203567000, "total_assets": 791997000, "short_term_debt": 11641000, "long_term_debt": 28648000, "total_debt": 95645000, "total_liabilities": null, "total_equity": 530723000, "shares_outstanding": 920328000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 7873000, "capital_expenditure": -9420000, "free_cash_flow": -1547000, "dividends_paid": 0, "share_repurchases": 0, "shares_issued": null, "net_debt_issued": -5359000 }, "complete_fields": { "id": 396947, "ticker_id": 30498, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:13:30.953705+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "47118000", "netIncome": "15297000", "grossProfit": "40208000", "totalRevenue": "64136000", "costOfRevenue": "23928000", "interestExpense": "2016000", "operatingIncome": "20568000", "fiscalDateEnding": "2026-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "18765000" }, "balance": { "totalDebt": "95645000", "totalAssets": "791997000", "longTermDebt": "28648000", "shortTermDebt": "11641000", "fiscalDateEnding": "2026-03-31", "totalLiabilities": null, "sharesOutstanding": "920328000", "totalCurrentAssets": "203567000", "totalShareholderEquity": "530723000", "totalCurrentLiabilities": "87449000", "cashAndShortTermInvestments": "104437000" }, "cashflow": { "freeCashFlow": "-1547000", "dividendsPaid": "0", "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": "-5359000", "fiscalDateEnding": "2026-03-31", "operatingCashflow": "7873000", "repurchaseOfStock": "0", "capitalExpenditures": "-9420000" } }, "revenue": 64136000, "cost_of_revenue": 23928000, "gross_profit": 40208000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 20568000, "depreciation_amortisation": 18765000, "ebitda": 47118000, "interest_expense": 2016000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 15297000, "net_income_continuing_ops": null, "net_income_to_common": 15297000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 104437000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 203567000, "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": 791997000, "short_term_debt": 11641000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 87449000, "long_term_debt": 28648000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 95645000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 530723000, "shares_outstanding": 920328000, "operating_cash_flow": 7873000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -9420000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": 0, "share_repurchases": 0, "shares_issued": null, "net_debt_issued": -5359000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -1547000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "47118000", "netIncome": "15297000", "grossProfit": "40208000", "totalRevenue": "64136000", "costOfRevenue": "23928000", "interestExpense": "2016000", "operatingIncome": "20568000", "fiscalDateEnding": "2026-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "18765000" }, "balance": { "totalDebt": "95645000", "totalAssets": "791997000", "longTermDebt": "28648000", "shortTermDebt": "11641000", "fiscalDateEnding": "2026-03-31", "totalLiabilities": null, "sharesOutstanding": "920328000", "totalCurrentAssets": "203567000", "totalShareholderEquity": "530723000", "totalCurrentLiabilities": "87449000", "cashAndShortTermInvestments": "104437000" }, "cashflow": { "freeCashFlow": "-1547000", "dividendsPaid": "0", "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": "-5359000", "fiscalDateEnding": "2026-03-31", "operatingCashflow": "7873000", "repurchaseOfStock": "0", "capitalExpenditures": "-9420000" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:13:30.953705+00:00", "is_restated": false, "income_statement": { "revenue": 52821000, "cost_of_revenue": 27199000, "gross_profit": 25622000, "ebit": 862000, "ebitda": 10446000, "pretax_income": null, "tax_provision": null, "net_income": -7777000, "net_income_to_common": -7777000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 112400000, "total_current_assets": 209884000, "total_assets": 805144000, "short_term_debt": 11408000, "long_term_debt": 31632000, "total_debt": 98764000, "total_liabilities": null, "total_equity": 515266000, "shares_outstanding": 912976000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 18522000, "capital_expenditure": -15286000, "free_cash_flow": 3236000, "dividends_paid": 0, "share_repurchases": -254000, "shares_issued": null, "net_debt_issued": -5298000 }, "complete_fields": { "id": 396948, "ticker_id": 30498, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:13:30.953705+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "10446000", "netIncome": "-7777000", "grossProfit": "25622000", "totalRevenue": "52821000", "costOfRevenue": "27199000", "interestExpense": "2369000", "operatingIncome": "862000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "19607000" }, "balance": { "totalDebt": "98764000", "totalAssets": "805144000", "longTermDebt": "31632000", "shortTermDebt": "11408000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "912976000", "totalCurrentAssets": "209884000", "totalShareholderEquity": "515266000", "totalCurrentLiabilities": "94759000", "cashAndShortTermInvestments": "112400000" }, "cashflow": { "freeCashFlow": "3236000", "dividendsPaid": "0", "issuanceOfDebt": "0", "issuanceOfStock": null, "repaymentOfDebt": "-5298000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "18522000", "repurchaseOfStock": "-254000", "capitalExpenditures": "-15286000" } }, "revenue": 52821000, "cost_of_revenue": 27199000, "gross_profit": 25622000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 862000, "depreciation_amortisation": 19607000, "ebitda": 10446000, "interest_expense": 2369000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -7777000, "net_income_continuing_ops": null, "net_income_to_common": -7777000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 112400000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 209884000, "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": 805144000, "short_term_debt": 11408000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 94759000, "long_term_debt": 31632000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 98764000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 515266000, "shares_outstanding": 912976000, "operating_cash_flow": 18522000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -15286000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": 0, "share_repurchases": -254000, "shares_issued": null, "net_debt_issued": -5298000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 3236000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "10446000", "netIncome": "-7777000", "grossProfit": "25622000", "totalRevenue": "52821000", "costOfRevenue": "27199000", "interestExpense": "2369000", "operatingIncome": "862000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "19607000" }, "balance": { "totalDebt": "98764000", "totalAssets": "805144000", "longTermDebt": "31632000", "shortTermDebt": "11408000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "912976000", "totalCurrentAssets": "209884000", "totalShareholderEquity": "515266000", "totalCurrentLiabilities": "94759000", "cashAndShortTermInvestments": "112400000" }, "cashflow": { "freeCashFlow": "3236000", "dividendsPaid": "0", "issuanceOfDebt": "0", "issuanceOfStock": null, "repaymentOfDebt": "-5298000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "18522000", "repurchaseOfStock": "-254000", "capitalExpenditures": "-15286000" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:13:30.953705+00:00", "is_restated": false, "income_statement": { "revenue": 69825000, "cost_of_revenue": 30665000, "gross_profit": 39160000, "ebit": 18055000, "ebitda": 28625000, "pretax_income": null, "tax_provision": null, "net_income": 3599000, "net_income_to_common": 3599000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 108809000, "total_current_assets": 217279000, "total_assets": 812628000, "short_term_debt": 11162000, "long_term_debt": 34550000, "total_debt": 101330000, "total_liabilities": null, "total_equity": 520645000, "shares_outstanding": 913015000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 44719000, "capital_expenditure": -19470000, "free_cash_flow": 25249000, "dividends_paid": -13287000, "share_repurchases": -643000, "shares_issued": null, "net_debt_issued": -4595000 }, "complete_fields": { "id": 396950, "ticker_id": 30498, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:13:30.953705+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "28625000", "netIncome": "3599000", "grossProfit": "39160000", "totalRevenue": "69825000", "costOfRevenue": "30665000", "interestExpense": "1789000", "operatingIncome": "18055000", "fiscalDateEnding": "2025-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": "19168000" }, "balance": { "totalDebt": "101330000", "totalAssets": "812628000", "longTermDebt": "34550000", "shortTermDebt": "11162000", "fiscalDateEnding": "2025-09-30", "totalLiabilities": null, "sharesOutstanding": "913015000", "totalCurrentAssets": "217279000", "totalShareholderEquity": "520645000", "totalCurrentLiabilities": "95817000", "cashAndShortTermInvestments": "108809000" }, "cashflow": { "freeCashFlow": "25249000", "dividendsPaid": "-13287000", "issuanceOfDebt": "0", "issuanceOfStock": null, "repaymentOfDebt": "-4595000", "fiscalDateEnding": "2025-09-30", "operatingCashflow": "44719000", "repurchaseOfStock": "-643000", "capitalExpenditures": "-19470000" } }, "revenue": 69825000, "cost_of_revenue": 30665000, "gross_profit": 39160000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 18055000, "depreciation_amortisation": 19168000, "ebitda": 28625000, "interest_expense": 1789000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 3599000, "net_income_continuing_ops": null, "net_income_to_common": 3599000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 108809000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 217279000, "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": 812628000, "short_term_debt": 11162000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 95817000, "long_term_debt": 34550000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 101330000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 520645000, "shares_outstanding": 913015000, "operating_cash_flow": 44719000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -19470000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -13287000, "share_repurchases": -643000, "shares_issued": null, "net_debt_issued": -4595000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 25249000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "28625000", "netIncome": "3599000", "grossProfit": "39160000", "totalRevenue": "69825000", "costOfRevenue": "30665000", "interestExpense": "1789000", "operatingIncome": "18055000", "fiscalDateEnding": "2025-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": "19168000" }, "balance": { "totalDebt": "101330000", "totalAssets": "812628000", "longTermDebt": "34550000", "shortTermDebt": "11162000", "fiscalDateEnding": "2025-09-30", "totalLiabilities": null, "sharesOutstanding": "913015000", "totalCurrentAssets": "217279000", "totalShareholderEquity": "520645000", "totalCurrentLiabilities": "95817000", "cashAndShortTermInvestments": "108809000" }, "cashflow": { "freeCashFlow": "25249000", "dividendsPaid": "-13287000", "issuanceOfDebt": "0", "issuanceOfStock": null, "repaymentOfDebt": "-4595000", "fiscalDateEnding": "2025-09-30", "operatingCashflow": "44719000", "repurchaseOfStock": "-643000", "capitalExpenditures": "-19470000" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:13:30.953705+00:00", "is_restated": false, "income_statement": { "revenue": 77912000, "cost_of_revenue": 31183000, "gross_profit": 46729000, "ebit": 21466000, "ebitda": 43696000, "pretax_income": null, "tax_provision": null, "net_income": 17513000, "net_income_to_common": 17513000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 99313000, "total_current_assets": 242091000, "total_assets": 833610000, "short_term_debt": 11176000, "long_term_debt": 37136000, "total_debt": 105316000, "total_liabilities": null, "total_equity": 530932000, "shares_outstanding": 913808000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 51194000, "capital_expenditure": -17064000, "free_cash_flow": 34130000, "dividends_paid": -14233000, "share_repurchases": -1095000, "shares_issued": null, "net_debt_issued": -14344000 }, "complete_fields": { "id": 396951, "ticker_id": 30498, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:13:30.953705+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "43696000", "netIncome": "17513000", "grossProfit": "46729000", "totalRevenue": "77912000", "costOfRevenue": "31183000", "interestExpense": "535000", "operatingIncome": "21466000", "fiscalDateEnding": "2025-06-30", "researchAndDevelopment": null, "depreciationAndAmortization": "22053000" }, "balance": { "totalDebt": "105316000", "totalAssets": "833610000", "longTermDebt": "37136000", "shortTermDebt": "11176000", "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "913808000", "totalCurrentAssets": "242091000", "totalShareholderEquity": "530932000", "totalCurrentLiabilities": "102386000", "cashAndShortTermInvestments": "99313000" }, "cashflow": { "freeCashFlow": "34130000", "dividendsPaid": "-14233000", "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": "-14344000", "fiscalDateEnding": "2025-06-30", "operatingCashflow": "51194000", "repurchaseOfStock": "-1095000", "capitalExpenditures": "-17064000" } }, "revenue": 77912000, "cost_of_revenue": 31183000, "gross_profit": 46729000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 21466000, "depreciation_amortisation": 22053000, "ebitda": 43696000, "interest_expense": 535000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 17513000, "net_income_continuing_ops": null, "net_income_to_common": 17513000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 99313000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 242091000, "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": 833610000, "short_term_debt": 11176000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 102386000, "long_term_debt": 37136000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 105316000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 530932000, "shares_outstanding": 913808000, "operating_cash_flow": 51194000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -17064000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -14233000, "share_repurchases": -1095000, "shares_issued": null, "net_debt_issued": -14344000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 34130000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "43696000", "netIncome": "17513000", "grossProfit": "46729000", "totalRevenue": "77912000", "costOfRevenue": "31183000", "interestExpense": "535000", "operatingIncome": "21466000", "fiscalDateEnding": "2025-06-30", "researchAndDevelopment": null, "depreciationAndAmortization": "22053000" }, "balance": { "totalDebt": "105316000", "totalAssets": "833610000", "longTermDebt": "37136000", "shortTermDebt": "11176000", "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "913808000", "totalCurrentAssets": "242091000", "totalShareholderEquity": "530932000", "totalCurrentLiabilities": "102386000", "cashAndShortTermInvestments": "99313000" }, "cashflow": { "freeCashFlow": "34130000", "dividendsPaid": "-14233000", "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": "-14344000", "fiscalDateEnding": "2025-06-30", "operatingCashflow": "51194000", "repurchaseOfStock": "-1095000", "capitalExpenditures": "-17064000" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:13:30.953705+00:00", "is_restated": false, "income_statement": { "revenue": 107264000, "cost_of_revenue": 33991000, "gross_profit": 73273000, "ebit": 50467000, "ebitda": 69774000, "pretax_income": null, "tax_provision": null, "net_income": 30852000, "net_income_to_common": 30852000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 102650000, "total_current_assets": 226119000, "total_assets": 817932000, "short_term_debt": 10097000, "long_term_debt": null, "total_debt": 68542000, "total_liabilities": null, "total_equity": 527886000, "shares_outstanding": 915930000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 49832000, "capital_expenditure": -23818000, "free_cash_flow": 26014000, "dividends_paid": -13828000, "share_repurchases": -551000, "shares_issued": null, "net_debt_issued": -2101000 }, "complete_fields": { "id": 396952, "ticker_id": 30498, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:13:30.953705+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "69774000", "netIncome": "30852000", "grossProfit": "73273000", "totalRevenue": "107264000", "costOfRevenue": "33991000", "interestExpense": "2306000", "operatingIncome": "50467000", "fiscalDateEnding": "2025-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "22137000" }, "balance": { "totalDebt": "68542000", "totalAssets": "817932000", "longTermDebt": null, "shortTermDebt": "10097000", "fiscalDateEnding": "2025-03-31", "totalLiabilities": null, "sharesOutstanding": "915930000", "totalCurrentAssets": "226119000", "totalShareholderEquity": "527886000", "totalCurrentLiabilities": "124199000", "cashAndShortTermInvestments": "102650000" }, "cashflow": { "freeCashFlow": "26014000", "dividendsPaid": "-13828000", "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": "-2101000", "fiscalDateEnding": "2025-03-31", "operatingCashflow": "49832000", "repurchaseOfStock": "-551000", "capitalExpenditures": "-23818000" } }, "revenue": 107264000, "cost_of_revenue": 33991000, "gross_profit": 73273000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 50467000, "depreciation_amortisation": 22137000, "ebitda": 69774000, "interest_expense": 2306000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 30852000, "net_income_continuing_ops": null, "net_income_to_common": 30852000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 102650000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 226119000, "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": 817932000, "short_term_debt": 10097000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 124199000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 68542000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 527886000, "shares_outstanding": 915930000, "operating_cash_flow": 49832000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -23818000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -13828000, "share_repurchases": -551000, "shares_issued": null, "net_debt_issued": -2101000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 26014000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "69774000", "netIncome": "30852000", "grossProfit": "73273000", "totalRevenue": "107264000", "costOfRevenue": "33991000", "interestExpense": "2306000", "operatingIncome": "50467000", "fiscalDateEnding": "2025-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "22137000" }, "balance": { "totalDebt": "68542000", "totalAssets": "817932000", "longTermDebt": null, "shortTermDebt": "10097000", "fiscalDateEnding": "2025-03-31", "totalLiabilities": null, "sharesOutstanding": "915930000", "totalCurrentAssets": "226119000", "totalShareholderEquity": "527886000", "totalCurrentLiabilities": "124199000", "cashAndShortTermInvestments": "102650000" }, "cashflow": { "freeCashFlow": "26014000", "dividendsPaid": "-13828000", "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": "-2101000", "fiscalDateEnding": "2025-03-31", "operatingCashflow": "49832000", "repurchaseOfStock": "-551000", "capitalExpenditures": "-23818000" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:13:30.953705+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": 0, "net_debt_issued": 10000000 }, "complete_fields": { "id": 396953, "ticker_id": 30498, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:13:30.953705+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": "10000000", "issuanceOfStock": "0", "repaymentOfDebt": null, "fiscalDateEnding": "2024-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } }, "revenue": null, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": null, "depreciation_amortisation": null, "ebitda": null, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": null, "net_income_continuing_ops": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": null, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": 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": 0, "net_debt_issued": 10000000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": "10000000", "issuanceOfStock": "0", "repaymentOfDebt": null, "fiscalDateEnding": "2024-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:13:30.953705+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": 0, "net_debt_issued": null }, "complete_fields": { "id": 396955, "ticker_id": 30498, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:13:30.953705+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2024-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2024-09-30", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": "0", "issuanceOfStock": "0", "repaymentOfDebt": null, "fiscalDateEnding": "2024-09-30", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } }, "revenue": null, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": null, "depreciation_amortisation": null, "ebitda": null, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": null, "net_income_continuing_ops": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": null, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": null, "shares_outstanding": null, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": null, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2024-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2024-09-30", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": "0", "issuanceOfStock": "0", "repaymentOfDebt": null, "fiscalDateEnding": "2024-09-30", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "trending_value", "name": "Trending Value", "slug": "trending-value", "group": "multi_factor", "page_url": "/factors/trending-value/", "rank_field": "trending_value_rank" }, { "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": "vc2_cheapest", "name": "VC2 Cheapest Decile", "slug": "vc2-cheapest", "group": "value", "page_url": "/factors/vc2-cheapest/", "rank_field": "vc2_score" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 5, "quarterly_financial_periods": 7, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }