{ "ticker": { "uuid": "3104167d-1575-42ee-a42a-31f7666e66ef", "symbol": "SEPL", "name": "Seplat Energy Plc", "exchange": "LSE", "exchange_name": "London Stock Exchange", "country": "GB", "currency": "GBP", "sector": "Energy", "industry": "Oil & Gas E&P", "page_url": "https://sharemaestro.com/factors/ticker/3104167d-1575-42ee-a42a-31f7666e66ef/", "api_url": "https://sharemaestro.com/factors/api/tickers/3104167d-1575-42ee-a42a-31f7666e66ef/" }, "ticker_metadata": { "id": 30922, "uuid": "3104167d-1575-42ee-a42a-31f7666e66ef", "symbol": "SEPL", "name": "Seplat Energy Plc", "asset_type": "equity", "market_cap": 3353690112, "stock_exchange_id": 19, "industry": "Oil & Gas E&P", "sector": "Energy", "description": "Seplat Energy Plc, an independent energy company, engages in the oil and gas exploration and production, and gas processing activities in Africa, Asia, Europe, and the Americas. It operates through two segments, Oil and Gas. The company explores, develops, and produces crude oil; and processes and produces gas. It also operates oil and gas assets. In addition, the company is involved in the provision of technical, liaison, and administrative support services relating to oil and gas exploration and production. Seplat Energy Plc was formerly known as Seplat Petroleum Development Company Plc and changed its name to Seplat Energy Plc in May 2021. The company was incorporated in 2009 and is headquartered in Lagos, Nigeria.", "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": "3104167d-1575-42ee-a42a-31f7666e66ef", "symbol": "SEPL", "name": "Seplat Energy Plc", "exchange": "LSE", "exchange_name": "London Stock Exchange", "country": "GB", "currency": "GBP", "sector": "Energy", "industry": "Oil & Gas E&P", "page_url": "https://sharemaestro.com/factors/ticker/3104167d-1575-42ee-a42a-31f7666e66ef/", "api_url": "https://sharemaestro.com/factors/api/tickers/3104167d-1575-42ee-a42a-31f7666e66ef/" }, "week_end_date": "2026-06-07", "universe": "GBP_UK", "score": { "os": 0.97, "value": 0.77, "quality": 0.93, "momentum": 0.98, "coverage": 0.939, "confidence": 0.939, "delta": null }, "headline_factors": { "price": 566, "market_cap": 339568621526, "pe_ratio": 2120.4088, "earnings_yield": 0.0005, "ebitda_to_ev": 0.0038, "shareholder_yield": 0.0005, "roe": 0.087, "piotroski_f_score": 7, "momentum_12_1": 1.5063, "volatility_252d": 0.3431 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "yfinance", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T13:37:05.012712+00:00", "batch_id": "" }, "size": { "price_close": 566, "market_cap": 339568621526, "market_cap_usd": 339568621526, "enterprise_value": 340165977526, "shares_outstanding": 599944561, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 2120.4088, "pb_ratio": 184.5798, "ptbv_ratio": 184.5798, "ps_ratio": 124.5731, "pcf_ratio": 291.3347, "pfcf_ratio": 377.8119, "ev_ebitda": 264.9897, "ev_ebit": 513.2621, "ev_sales": 124.7922, "ev_fcf": 378.4765, "earnings_yield": 0.0005, "fcf_yield": 0.0026, "price_to_sales": 124.5731, "price_to_book": 184.5798, "price_to_cashflow": 291.3347, "ebitda_to_ev": 0.0038, "sales_yield": 0.008 }, "yield": { "dividend_yield": 0.0004, "buyback_yield": 0.0001, "shareholder_yield": 0.0005, "debt_paydown_yield": 0.001, "total_yield": 0.0016 }, "quality": { "gross_margin": 0.3318, "operating_margin": 0.2431, "net_margin": 0.0587, "ebitda_margin": 0.4709, "fcf_margin": 0.3297, "roe": 0.087, "roa": 0.026, "roic": 0.204, "roc_greenblatt": null, "asset_turnover": 0.4423, "cash_conversion": 5.6123, "accruals_ratio": -0.1631, "sbc_to_revenue": null, "piotroski_f_score": 7, "altman_z_score": null, "earnings_stability_5y": 0.8976, "revenue_stability_5y": 0.5767, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.1468, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": null, "net_debt_to_ebitda": 0.4653, "debt_to_assets": 0.1718, "interest_coverage": 3.5755, "current_ratio": 1.1842, "quick_ratio": 1.1842, "net_debt": 597356000, "local_beta": -0.2846, "volatility_252d": 0.3431, "volatility_60d": 0.7912, "max_drawdown_12m": -0.1953, "risk_adjusted_momentum": 4.3902 }, "growth": { "revenue_growth_1y": 1.4422, "revenue_growth_3y_cagr": 0.4201, "revenue_growth_5y_cagr": null, "eps_growth_1y": 0.0539, "eps_growth_3y_cagr": 0.3691, "eps_growth_5y_cagr": null, "fcf_growth_1y": 7.8237, "book_value_growth_1y": -0.0168, "revenue_growth": 1.4422, "earnings_growth": 0.0539 }, "momentum": { "price_return_1m": 0.011, "price_return_3m": 0.2524, "price_return_6m": 1.2643, "price_return_9m": 1.2425, "price_return_12m": 1.5339, "price_return_12m_ex1m": 1.5063, "momentum_6m": 1.2643, "momentum_12m": 1.5339, "momentum_12_1": 1.5063, "distance_from_52w_high": -0.0436, "distance_from_52w_low": 1.5283, "relative_strength": 1.3608 }, "raw_ttm": { "revenue_ttm": 2725859000, "gross_profit_ttm": 904542000, "ebit_ttm": 662753000, "ebitda_ttm": 1283695000, "net_income_ttm": 160143000, "eps_diluted_ttm": 0.2669, "operating_cash_flow_ttm": 1165562000, "capital_expenditure_ttm": -266785000, "fcf_ttm": 898777000, "dividends_paid_ttm": -140199000, "share_repurchases_ttm": -30921000, "shares_issued_ttm": null, "interest_expense_ttm": 185359000, "cash_and_equivalents": 461682000, "total_current_assets": 1577999000, "total_current_liabilities": 1332494000, "net_ppe": null, "total_assets": 6163081000, "total_debt": 1059038000, "total_equity": 1839685000, "net_working_capital": -143677000, "book_value_per_share": 3.0664, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 3.0664 }, "ranks": { "universe_ticker_count": 765, "rank_pe": 70, "rank_pb": 61, "rank_ptbv": 61, "rank_ps": 49, "rank_pcf": 16, "rank_ev_ebitda": 14, "rank_ev_ebit": 38, "rank_earnings_yield": 67, "rank_fcf_yield": 11, "rank_dividend_yield": 28, "rank_shareholder_yield": 33, "rank_total_yield": 12, "rank_roe": 41, "rank_roc": 50, "rank_roic": 17, "rank_gross_margin": 67, "rank_fcf_margin": 10, "rank_piotroski": 22, "rank_accruals": 15, "rank_sue": 50, "rank_eps_growth_1y": 57, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 4, "rank_momentum_12m": 3, "rank_momentum_12m_ex1m": 3, "rank_relative_strength": 3 }, "composites": { "value_composite": 23, "quality_composite": 7, "momentum_composite": 2, "growth_composite": 14, "yield_composite": 15, "svqf_composite": 84, "vc1_composite": 23, "vc2_composite": 20, "vc3_composite": 16, "trending_value_composite": null, "overall_composite": 3, "quality_value_composite": 0.8462, "os_score": 0.97, "value_percentile": 0.77, "quality_percentile": 0.93, "momentum_percentile": 0.98, "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": 23, "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": 9157, "ticker_id": 30922, "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": "2026-06-07T13:37:05.012712+00:00", "batch_id": "", "os_score_delta": null, "price_close": 566, "market_cap": 339568621526, "market_cap_usd": 339568621526, "enterprise_value": 340165977526, "shares_outstanding": 599944561, "fx_rate_to_usd": null, "pe_ratio": 2120.4087692, "pb_ratio": 184.57976313, "ptbv_ratio": 184.57976313, "ps_ratio": 124.57306909, "pcf_ratio": 291.33467076, "pfcf_ratio": 377.81187272, "ev_ebitda": 264.98971915, "ev_ebit": 513.26207128, "ev_sales": 124.79221322, "ev_fcf": 378.47650477, "earnings_yield": 0.00047161, "fcf_yield": 0.00264217, "dividend_yield": 0.00041287, "buyback_yield": 9.106e-05, "shareholder_yield": 0.00050393, "debt_paydown_yield": 0.00104618, "total_yield": 0.00155011, "gross_margin": 0.33183741, "operating_margin": 0.24313547, "net_margin": 0.05874955, "ebitda_margin": 0.47093228, "fcf_margin": 0.32972248, "roe": 0.08704914, "roa": 0.02598424, "roic": 0.20396241, "roc_greenblatt": null, "asset_turnover": 0.44228836, "cash_conversion": 5.61234022, "accruals_ratio": -0.16313578, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 0.46534107, "debt_to_assets": 0.17183581, "interest_coverage": 3.57551023, "current_ratio": 1.18424473, "quick_ratio": 1.18424473, "net_debt": 597356000, "revenue_growth_1y": 1.44215835, "revenue_growth_3y_cagr": 0.42010347, "revenue_growth_5y_cagr": null, "eps_growth_1y": 0.05390743, "eps_growth_3y_cagr": 0.36906757, "eps_growth_5y_cagr": null, "fcf_growth_1y": 7.82373673, "book_value_growth_1y": -0.01679307, "piotroski_f_score": 7, "altman_z_score": null, "earnings_stability_5y": 0.89764, "revenue_stability_5y": 0.576702, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.01101941, "price_return_3m": 0.25239503, "price_return_6m": 1.26433031, "price_return_9m": 1.24250974, "price_return_12m": 1.53392728, "price_return_12m_ex1m": 1.50630924, "distance_from_52w_high": -0.04363021, "distance_from_52w_low": 1.52827115, "relative_strength": 1.3607867, "local_beta": -0.2846, "volatility_252d": 0.34311, "volatility_60d": 0.791165, "max_drawdown_12m": -0.19526175, "revenue_ttm": 2725859000, "gross_profit_ttm": 904542000, "ebit_ttm": 662753000, "ebitda_ttm": 1283695000, "net_income_ttm": 160143000, "eps_diluted_ttm": 0.26692966, "operating_cash_flow_ttm": 1165562000, "capital_expenditure_ttm": -266785000, "fcf_ttm": 898777000, "dividends_paid_ttm": -140199000, "share_repurchases_ttm": -30921000, "shares_issued_ttm": null, "interest_expense_ttm": 185359000, "cash_and_equivalents": 461682000, "total_current_assets": 1577999000, "total_current_liabilities": 1332494000, "net_ppe": null, "total_assets": 6163081000, "total_debt": 1059038000, "total_equity": 1839685000, "net_working_capital": -143677000, "book_value_per_share": 3.066425, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 3.066425, "universe_ticker_count": 765, "sector": "Energy", "rank_pe": 70, "rank_pb": 61, "rank_ptbv": 61, "rank_ps": 49, "rank_pcf": 16, "rank_ev_ebitda": 14, "rank_ev_ebit": 38, "rank_earnings_yield": 67, "rank_fcf_yield": 11, "rank_dividend_yield": 28, "rank_shareholder_yield": 33, "rank_total_yield": 12, "rank_roe": 41, "rank_roc": 50, "rank_roic": 17, "rank_gross_margin": 67, "rank_fcf_margin": 10, "rank_piotroski": 22, "rank_accruals": 15, "rank_sue": 50, "rank_eps_growth_1y": 57, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 4, "rank_momentum_12m": 3, "rank_momentum_12m_ex1m": 3, "rank_relative_strength": 3, "value_composite": 23, "quality_composite": 7, "momentum_composite": 2, "growth_composite": 14, "yield_composite": 15, "svqf_composite": 84, "vc1_composite": 23, "vc2_composite": 20, "vc3_composite": 16, "trending_value_composite": null, "overall_composite": 3, "factor_coverage": 0.939, "signal_confidence": 0.939, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 23, "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": 566, "os": 0.97, "value": 0.77, "quality": 0.93, "momentum": 0.98, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 2120.4088, "earnings_yield": 0.0005, "shareholder_yield": 0.0005, "roe": 0.087, "momentum_12_1": 1.5063, "complete_fields": { "id": 9157, "ticker_id": 30922, "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": "2026-06-07T13:37:05.012712+00:00", "batch_id": "", "os_score_delta": null, "price_close": 566, "market_cap": 339568621526, "market_cap_usd": 339568621526, "enterprise_value": 340165977526, "shares_outstanding": 599944561, "fx_rate_to_usd": null, "pe_ratio": 2120.4087692, "pb_ratio": 184.57976313, "ptbv_ratio": 184.57976313, "ps_ratio": 124.57306909, "pcf_ratio": 291.33467076, "pfcf_ratio": 377.81187272, "ev_ebitda": 264.98971915, "ev_ebit": 513.26207128, "ev_sales": 124.79221322, "ev_fcf": 378.47650477, "earnings_yield": 0.00047161, "fcf_yield": 0.00264217, "dividend_yield": 0.00041287, "buyback_yield": 9.106e-05, "shareholder_yield": 0.00050393, "debt_paydown_yield": 0.00104618, "total_yield": 0.00155011, "gross_margin": 0.33183741, "operating_margin": 0.24313547, "net_margin": 0.05874955, "ebitda_margin": 0.47093228, "fcf_margin": 0.32972248, "roe": 0.08704914, "roa": 0.02598424, "roic": 0.20396241, "roc_greenblatt": null, "asset_turnover": 0.44228836, "cash_conversion": 5.61234022, "accruals_ratio": -0.16313578, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 0.46534107, "debt_to_assets": 0.17183581, "interest_coverage": 3.57551023, "current_ratio": 1.18424473, "quick_ratio": 1.18424473, "net_debt": 597356000, "revenue_growth_1y": 1.44215835, "revenue_growth_3y_cagr": 0.42010347, "revenue_growth_5y_cagr": null, "eps_growth_1y": 0.05390743, "eps_growth_3y_cagr": 0.36906757, "eps_growth_5y_cagr": null, "fcf_growth_1y": 7.82373673, "book_value_growth_1y": -0.01679307, "piotroski_f_score": 7, "altman_z_score": null, "earnings_stability_5y": 0.89764, "revenue_stability_5y": 0.576702, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.01101941, "price_return_3m": 0.25239503, "price_return_6m": 1.26433031, "price_return_9m": 1.24250974, "price_return_12m": 1.53392728, "price_return_12m_ex1m": 1.50630924, "distance_from_52w_high": -0.04363021, "distance_from_52w_low": 1.52827115, "relative_strength": 1.3607867, "local_beta": -0.2846, "volatility_252d": 0.34311, "volatility_60d": 0.791165, "max_drawdown_12m": -0.19526175, "revenue_ttm": 2725859000, "gross_profit_ttm": 904542000, "ebit_ttm": 662753000, "ebitda_ttm": 1283695000, "net_income_ttm": 160143000, "eps_diluted_ttm": 0.26692966, "operating_cash_flow_ttm": 1165562000, "capital_expenditure_ttm": -266785000, "fcf_ttm": 898777000, "dividends_paid_ttm": -140199000, "share_repurchases_ttm": -30921000, "shares_issued_ttm": null, "interest_expense_ttm": 185359000, "cash_and_equivalents": 461682000, "total_current_assets": 1577999000, "total_current_liabilities": 1332494000, "net_ppe": null, "total_assets": 6163081000, "total_debt": 1059038000, "total_equity": 1839685000, "net_working_capital": -143677000, "book_value_per_share": 3.066425, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 3.066425, "universe_ticker_count": 765, "sector": "Energy", "rank_pe": 70, "rank_pb": 61, "rank_ptbv": 61, "rank_ps": 49, "rank_pcf": 16, "rank_ev_ebitda": 14, "rank_ev_ebit": 38, "rank_earnings_yield": 67, "rank_fcf_yield": 11, "rank_dividend_yield": 28, "rank_shareholder_yield": 33, "rank_total_yield": 12, "rank_roe": 41, "rank_roc": 50, "rank_roic": 17, "rank_gross_margin": 67, "rank_fcf_margin": 10, "rank_piotroski": 22, "rank_accruals": 15, "rank_sue": 50, "rank_eps_growth_1y": 57, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 4, "rank_momentum_12m": 3, "rank_momentum_12m_ex1m": 3, "rank_relative_strength": 3, "value_composite": 23, "quality_composite": 7, "momentum_composite": 2, "growth_composite": 14, "yield_composite": 15, "svqf_composite": 84, "vc1_composite": 23, "vc2_composite": 20, "vc3_composite": 16, "trending_value_composite": null, "overall_composite": 3, "factor_coverage": 0.939, "signal_confidence": 0.939, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 23, "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": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:19:09.654929+00:00", "is_restated": false, "income_statement": { "revenue": 2725859000, "cost_of_revenue": 1821317000, "gross_profit": 904542000, "ebit": 662753000, "ebitda": 1283695000, "pretax_income": null, "tax_provision": null, "net_income": 160143000, "net_income_to_common": 160143000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 332326000, "total_current_assets": 1353304000, "total_assets": 6082100000, "short_term_debt": 72568000, "long_term_debt": 933028000, "total_debt": 1072614000, "total_liabilities": null, "total_equity": 1827030000, "shares_outstanding": 599944561, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 1165562000, "capital_expenditure": -266785000, "free_cash_flow": 898777000, "dividends_paid": -140199000, "share_repurchases": -30921000, "shares_issued": null, "net_debt_issued": -355250000 }, "complete_fields": { "id": 397696, "ticker_id": 30922, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:19:09.654929+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "1283695000", "netIncome": "160143000", "grossProfit": "904542000", "totalRevenue": "2725859000", "costOfRevenue": "1821317000", "interestExpense": "185359000", "operatingIncome": "662753000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "600493000" }, "balance": { "totalDebt": "1072614000", "totalAssets": "6082100000", "longTermDebt": "933028000", "shortTermDebt": "72568000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "599944561", "totalCurrentAssets": "1353304000", "totalShareholderEquity": "1827030000", "totalCurrentLiabilities": "1229912000", "cashAndShortTermInvestments": "332326000" }, "cashflow": { "freeCashFlow": "898777000", "dividendsPaid": "-140199000", "issuanceOfDebt": "675000000", "issuanceOfStock": null, "repaymentOfDebt": "-1030250000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "1165562000", "repurchaseOfStock": "-30921000", "capitalExpenditures": "-266785000" } }, "revenue": 2725859000, "cost_of_revenue": 1821317000, "gross_profit": 904542000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 662753000, "depreciation_amortisation": 600493000, "ebitda": 1283695000, "interest_expense": 185359000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 160143000, "net_income_continuing_ops": null, "net_income_to_common": 160143000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 332326000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 1353304000, "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": 6082100000, "short_term_debt": 72568000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1229912000, "long_term_debt": 933028000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 1072614000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 1827030000, "shares_outstanding": 599944561, "operating_cash_flow": 1165562000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -266785000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -140199000, "share_repurchases": -30921000, "shares_issued": null, "net_debt_issued": -355250000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 898777000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "1283695000", "netIncome": "160143000", "grossProfit": "904542000", "totalRevenue": "2725859000", "costOfRevenue": "1821317000", "interestExpense": "185359000", "operatingIncome": "662753000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "600493000" }, "balance": { "totalDebt": "1072614000", "totalAssets": "6082100000", "longTermDebt": "933028000", "shortTermDebt": "72568000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "599944561", "totalCurrentAssets": "1353304000", "totalShareholderEquity": "1827030000", "totalCurrentLiabilities": "1229912000", "cashAndShortTermInvestments": "332326000" }, "cashflow": { "freeCashFlow": "898777000", "dividendsPaid": "-140199000", "issuanceOfDebt": "675000000", "issuanceOfStock": null, "repaymentOfDebt": "-1030250000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "1165562000", "repurchaseOfStock": "-30921000", "capitalExpenditures": "-266785000" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:19:09.654929+00:00", "is_restated": false, "income_statement": { "revenue": 1116168000, "cost_of_revenue": 763783000, "gross_profit": 352385000, "ebit": 210743000, "ebitda": 563877000, "pretax_income": null, "tax_provision": null, "net_income": 149039000, "net_income_to_common": 149039000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 469862000, "total_current_assets": 1760083000, "total_assets": 6827759000, "short_term_debt": 449593000, "long_term_debt": 918036000, "total_debt": 1442669000, "total_liabilities": null, "total_equity": 1822616000, "shares_outstanding": 588444561, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 310003000, "capital_expenditure": -208144000, "free_cash_flow": 101859000, "dividends_paid": -91361000, "share_repurchases": -19508000, "shares_issued": null, "net_debt_issued": 611491000 }, "complete_fields": { "id": 397701, "ticker_id": 30922, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:19:09.654929+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "563877000", "netIncome": "149039000", "grossProfit": "352385000", "totalRevenue": "1116168000", "costOfRevenue": "763783000", "interestExpense": "90969000", "operatingIncome": "210743000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "206184000" }, "balance": { "totalDebt": "1442669000", "totalAssets": "6827759000", "longTermDebt": "918036000", "shortTermDebt": "449593000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "588444561", "totalCurrentAssets": "1760083000", "totalShareholderEquity": "1822616000", "totalCurrentLiabilities": "1768134000", "cashAndShortTermInvestments": "469862000" }, "cashflow": { "freeCashFlow": "101859000", "dividendsPaid": "-91361000", "issuanceOfDebt": "650000000", "issuanceOfStock": null, "repaymentOfDebt": "-38509000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "310003000", "repurchaseOfStock": "-19508000", "capitalExpenditures": "-208144000" } }, "revenue": 1116168000, "cost_of_revenue": 763783000, "gross_profit": 352385000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 210743000, "depreciation_amortisation": 206184000, "ebitda": 563877000, "interest_expense": 90969000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 149039000, "net_income_continuing_ops": null, "net_income_to_common": 149039000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 469862000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 1760083000, "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": 6827759000, "short_term_debt": 449593000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1768134000, "long_term_debt": 918036000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 1442669000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 1822616000, "shares_outstanding": 588444561, "operating_cash_flow": 310003000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -208144000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -91361000, "share_repurchases": -19508000, "shares_issued": null, "net_debt_issued": 611491000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 101859000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "563877000", "netIncome": "149039000", "grossProfit": "352385000", "totalRevenue": "1116168000", "costOfRevenue": "763783000", "interestExpense": "90969000", "operatingIncome": "210743000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "206184000" }, "balance": { "totalDebt": "1442669000", "totalAssets": "6827759000", "longTermDebt": "918036000", "shortTermDebt": "449593000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "588444561", "totalCurrentAssets": "1760083000", "totalShareholderEquity": "1822616000", "totalCurrentLiabilities": "1768134000", "cashAndShortTermInvestments": "469862000" }, "cashflow": { "freeCashFlow": "101859000", "dividendsPaid": "-91361000", "issuanceOfDebt": "650000000", "issuanceOfStock": null, "repaymentOfDebt": "-38509000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "310003000", "repurchaseOfStock": "-19508000", "capitalExpenditures": "-208144000" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:19:09.654929+00:00", "is_restated": false, "income_statement": { "revenue": 1061271000, "cost_of_revenue": 529275000, "gross_profit": 531996000, "ebit": 392311000, "ebitda": 427754000, "pretax_income": null, "tax_provision": null, "net_income": 83130000, "net_income_to_common": 83130000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 450109000, "total_current_assets": 958318000, "total_assets": 3395019000, "short_term_debt": 89244000, "long_term_debt": 666487000, "total_debt": 757073000, "total_liabilities": null, "total_equity": 1768790000, "shares_outstanding": 588444561, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 441987000, "capital_expenditure": -183933000, "free_cash_flow": 258054000, "dividends_paid": -98811000, "share_repurchases": -1500000, "shares_issued": null, "net_debt_issued": -22000000 }, "complete_fields": { "id": 397703, "ticker_id": 30922, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:19:09.654929+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "427754000", "netIncome": "83130000", "grossProfit": "531996000", "totalRevenue": "1061271000", "costOfRevenue": "529275000", "interestExpense": "69199000", "operatingIncome": "392311000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "167354000" }, "balance": { "totalDebt": "757073000", "totalAssets": "3395019000", "longTermDebt": "666487000", "shortTermDebt": "89244000", "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "588444561", "totalCurrentAssets": "958318000", "totalShareholderEquity": "1768790000", "totalCurrentLiabilities": "704594000", "cashAndShortTermInvestments": "450109000" }, "cashflow": { "freeCashFlow": "258054000", "dividendsPaid": "-98811000", "issuanceOfDebt": "0", "issuanceOfStock": null, "repaymentOfDebt": "-22000000", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "441987000", "repurchaseOfStock": "-1500000", "capitalExpenditures": "-183933000" } }, "revenue": 1061271000, "cost_of_revenue": 529275000, "gross_profit": 531996000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 392311000, "depreciation_amortisation": 167354000, "ebitda": 427754000, "interest_expense": 69199000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 83130000, "net_income_continuing_ops": null, "net_income_to_common": 83130000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 450109000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 958318000, "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": 3395019000, "short_term_debt": 89244000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 704594000, "long_term_debt": 666487000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 757073000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 1768790000, "shares_outstanding": 588444561, "operating_cash_flow": 441987000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -183933000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -98811000, "share_repurchases": -1500000, "shares_issued": null, "net_debt_issued": -22000000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 258054000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "427754000", "netIncome": "83130000", "grossProfit": "531996000", "totalRevenue": "1061271000", "costOfRevenue": "529275000", "interestExpense": "69199000", "operatingIncome": "392311000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "167354000" }, "balance": { "totalDebt": "757073000", "totalAssets": "3395019000", "longTermDebt": "666487000", "shortTermDebt": "89244000", "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "588444561", "totalCurrentAssets": "958318000", "totalShareholderEquity": "1768790000", "totalCurrentLiabilities": "704594000", "cashAndShortTermInvestments": "450109000" }, "cashflow": { "freeCashFlow": "258054000", "dividendsPaid": "-98811000", "issuanceOfDebt": "0", "issuanceOfStock": null, "repaymentOfDebt": "-22000000", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "441987000", "repurchaseOfStock": "-1500000", "capitalExpenditures": "-183933000" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:19:09.654929+00:00", "is_restated": false, "income_statement": { "revenue": 951795000, "cost_of_revenue": 487059000, "gross_profit": 464736000, "ebit": 331212000, "ebitda": 410706000, "pretax_income": null, "tax_provision": null, "net_income": 62407000, "net_income_to_common": 62407000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 404336000, "total_current_assets": 882842000, "total_assets": 3332324000, "short_term_debt": 74322000, "long_term_debt": 695881000, "total_debt": 774228000, "total_liabilities": null, "total_equity": 1776388000, "shares_outstanding": 588444561, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 498892000, "capital_expenditure": -175327000, "free_cash_flow": 323565000, "dividends_paid": -58844000, "share_repurchases": 0, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 397704, "ticker_id": 30922, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:19:09.654929+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "410706000", "netIncome": "62407000", "grossProfit": "464736000", "totalRevenue": "951795000", "costOfRevenue": "487059000", "interestExpense": "68141000", "operatingIncome": "331212000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "138189000" }, "balance": { "totalDebt": "774228000", "totalAssets": "3332324000", "longTermDebt": "695881000", "shortTermDebt": "74322000", "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "588444561", "totalCurrentAssets": "882842000", "totalShareholderEquity": "1776388000", "totalCurrentLiabilities": "597938000", "cashAndShortTermInvestments": "404336000" }, "cashflow": { "freeCashFlow": "323565000", "dividendsPaid": "-58844000", "issuanceOfDebt": "0", "issuanceOfStock": null, "repaymentOfDebt": "0", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "498892000", "repurchaseOfStock": "0", "capitalExpenditures": "-175327000" } }, "revenue": 951795000, "cost_of_revenue": 487059000, "gross_profit": 464736000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 331212000, "depreciation_amortisation": 138189000, "ebitda": 410706000, "interest_expense": 68141000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 62407000, "net_income_continuing_ops": null, "net_income_to_common": 62407000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 404336000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 882842000, "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": 3332324000, "short_term_debt": 74322000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 597938000, "long_term_debt": 695881000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 774228000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 1776388000, "shares_outstanding": 588444561, "operating_cash_flow": 498892000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -175327000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -58844000, "share_repurchases": 0, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 323565000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "410706000", "netIncome": "62407000", "grossProfit": "464736000", "totalRevenue": "951795000", "costOfRevenue": "487059000", "interestExpense": "68141000", "operatingIncome": "331212000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "138189000" }, "balance": { "totalDebt": "774228000", "totalAssets": "3332324000", "longTermDebt": "695881000", "shortTermDebt": "74322000", "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "588444561", "totalCurrentAssets": "882842000", "totalShareholderEquity": "1776388000", "totalCurrentLiabilities": "597938000", "cashAndShortTermInvestments": "404336000" }, "cashflow": { "freeCashFlow": "323565000", "dividendsPaid": "-58844000", "issuanceOfDebt": "0", "issuanceOfStock": null, "repaymentOfDebt": "0", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "498892000", "repurchaseOfStock": "0", "capitalExpenditures": "-175327000" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:19:09.654929+00:00", "is_restated": false, "income_statement": { "revenue": null, "cost_of_revenue": null, "gross_profit": null, "ebit": null, "ebitda": null, "pretax_income": null, "tax_provision": null, "net_income": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": null, "total_current_assets": null, "total_assets": null, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": null, "total_equity": null, "shares_outstanding": null, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": null, "free_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 397705, "ticker_id": 30922, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:19:09.654929+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2021-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2021-12-31", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2021-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } }, "revenue": null, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": null, "depreciation_amortisation": null, "ebitda": null, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": null, "net_income_continuing_ops": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": null, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": null, "shares_outstanding": null, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": null, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2021-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2021-12-31", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2021-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:19:09.654929+00:00", "is_restated": false, "income_statement": { "revenue": 840745000, "cost_of_revenue": 470289000, "gross_profit": 370456000, "ebit": 233682000, "ebitda": 358088000, "pretax_income": null, "tax_provision": null, "net_income": 33789000, "net_income_to_common": 33789000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 461682000, "total_current_assets": 1577999000, "total_assets": 6163081000, "short_term_debt": 72500000, "long_term_debt": 920752000, "total_debt": 1059038000, "total_liabilities": null, "total_equity": 1839685000, "shares_outstanding": 599944561, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 243432000, "capital_expenditure": -42644000, "free_cash_flow": 200788000, "dividends_paid": null, "share_repurchases": -25000000, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 397694, "ticker_id": 30922, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:19:09.654929+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "358088000", "netIncome": "33789000", "grossProfit": "370456000", "totalRevenue": "840745000", "costOfRevenue": "470289000", "interestExpense": "46615000", "operatingIncome": "233682000", "fiscalDateEnding": "2026-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "145919000" }, "balance": { "totalDebt": "1059038000", "totalAssets": "6163081000", "longTermDebt": "920752000", "shortTermDebt": "72500000", "fiscalDateEnding": "2026-03-31", "totalLiabilities": null, "sharesOutstanding": "599944561", "totalCurrentAssets": "1577999000", "totalShareholderEquity": "1839685000", "totalCurrentLiabilities": "1332494000", "cashAndShortTermInvestments": "461682000" }, "cashflow": { "freeCashFlow": "200788000", "dividendsPaid": null, "issuanceOfDebt": "0", "issuanceOfStock": null, "repaymentOfDebt": "0", "fiscalDateEnding": "2026-03-31", "operatingCashflow": "243432000", "repurchaseOfStock": "-25000000", "capitalExpenditures": "-42644000" } }, "revenue": 840745000, "cost_of_revenue": 470289000, "gross_profit": 370456000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 233682000, "depreciation_amortisation": 145919000, "ebitda": 358088000, "interest_expense": 46615000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 33789000, "net_income_continuing_ops": null, "net_income_to_common": 33789000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 461682000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 1577999000, "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": 6163081000, "short_term_debt": 72500000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1332494000, "long_term_debt": 920752000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 1059038000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 1839685000, "shares_outstanding": 599944561, "operating_cash_flow": 243432000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -42644000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": -25000000, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 200788000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "358088000", "netIncome": "33789000", "grossProfit": "370456000", "totalRevenue": "840745000", "costOfRevenue": "470289000", "interestExpense": "46615000", "operatingIncome": "233682000", "fiscalDateEnding": "2026-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "145919000" }, "balance": { "totalDebt": "1059038000", "totalAssets": "6163081000", "longTermDebt": "920752000", "shortTermDebt": "72500000", "fiscalDateEnding": "2026-03-31", "totalLiabilities": null, "sharesOutstanding": "599944561", "totalCurrentAssets": "1577999000", "totalShareholderEquity": "1839685000", "totalCurrentLiabilities": "1332494000", "cashAndShortTermInvestments": "461682000" }, "cashflow": { "freeCashFlow": "200788000", "dividendsPaid": null, "issuanceOfDebt": "0", "issuanceOfStock": null, "repaymentOfDebt": "0", "fiscalDateEnding": "2026-03-31", "operatingCashflow": "243432000", "repurchaseOfStock": "-25000000", "capitalExpenditures": "-42644000" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:19:09.654929+00:00", "is_restated": false, "income_statement": { "revenue": 549230000, "cost_of_revenue": 524141000, "gross_profit": 25089000, "ebit": -52710000, "ebitda": 171080000, "pretax_income": null, "tax_provision": null, "net_income": 68059000, "net_income_to_common": 68059000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 332326000, "total_current_assets": 1353304000, "total_assets": 6082100000, "short_term_debt": 72568000, "long_term_debt": 933028000, "total_debt": 1072614000, "total_liabilities": null, "total_equity": 1827030000, "shares_outstanding": 599944561, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 154764000, "capital_expenditure": -86722000, "free_cash_flow": 68042000, "dividends_paid": -44926000, "share_repurchases": -20921000, "shares_issued": null, "net_debt_issued": 25000000 }, "complete_fields": { "id": 397695, "ticker_id": 30922, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:19:09.654929+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "171080000", "netIncome": "68059000", "grossProfit": "25089000", "totalRevenue": "549230000", "costOfRevenue": "524141000", "interestExpense": "40420000", "operatingIncome": "-52710000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "202906000" }, "balance": { "totalDebt": "1072614000", "totalAssets": "6082100000", "longTermDebt": "933028000", "shortTermDebt": "72568000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "599944561", "totalCurrentAssets": "1353304000", "totalShareholderEquity": "1827030000", "totalCurrentLiabilities": "1229912000", "cashAndShortTermInvestments": "332326000" }, "cashflow": { "freeCashFlow": "68042000", "dividendsPaid": "-44926000", "issuanceOfDebt": "25000000", "issuanceOfStock": null, "repaymentOfDebt": "0", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "154764000", "repurchaseOfStock": "-20921000", "capitalExpenditures": "-86722000" } }, "revenue": 549230000, "cost_of_revenue": 524141000, "gross_profit": 25089000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -52710000, "depreciation_amortisation": 202906000, "ebitda": 171080000, "interest_expense": 40420000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 68059000, "net_income_continuing_ops": null, "net_income_to_common": 68059000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 332326000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 1353304000, "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": 6082100000, "short_term_debt": 72568000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1229912000, "long_term_debt": 933028000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 1072614000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 1827030000, "shares_outstanding": 599944561, "operating_cash_flow": 154764000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -86722000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -44926000, "share_repurchases": -20921000, "shares_issued": null, "net_debt_issued": 25000000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 68042000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "171080000", "netIncome": "68059000", "grossProfit": "25089000", "totalRevenue": "549230000", "costOfRevenue": "524141000", "interestExpense": "40420000", "operatingIncome": "-52710000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "202906000" }, "balance": { "totalDebt": "1072614000", "totalAssets": "6082100000", "longTermDebt": "933028000", "shortTermDebt": "72568000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "599944561", "totalCurrentAssets": "1353304000", "totalShareholderEquity": "1827030000", "totalCurrentLiabilities": "1229912000", "cashAndShortTermInvestments": "332326000" }, "cashflow": { "freeCashFlow": "68042000", "dividendsPaid": "-44926000", "issuanceOfDebt": "25000000", "issuanceOfStock": null, "repaymentOfDebt": "0", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "154764000", "repurchaseOfStock": "-20921000", "capitalExpenditures": "-86722000" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:19:09.654929+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": 579794000, "total_current_assets": 1860170000, "total_assets": 6178642000, "short_term_debt": 70014000, "long_term_debt": 895692000, "total_debt": 1038607000, "total_liabilities": null, "total_equity": 1822484000, "shares_outstanding": null, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": null, "free_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 397697, "ticker_id": 30922, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:19:09.654929+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": "1038607000", "totalAssets": "6178642000", "longTermDebt": "895692000", "shortTermDebt": "70014000", "fiscalDateEnding": "2025-09-30", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": "1860170000", "totalShareholderEquity": "1822484000", "totalCurrentLiabilities": "1538691000", "cashAndShortTermInvestments": "579794000" } }, "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": 579794000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 1860170000, "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": 6178642000, "short_term_debt": 70014000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1538691000, "long_term_debt": 895692000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 1038607000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 1822484000, "shares_outstanding": null, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": null, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "balance": { "totalDebt": "1038607000", "totalAssets": "6178642000", "longTermDebt": "895692000", "shortTermDebt": "70014000", "fiscalDateEnding": "2025-09-30", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": "1860170000", "totalShareholderEquity": "1822484000", "totalCurrentLiabilities": "1538691000", "cashAndShortTermInvestments": "579794000" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:19:09.654929+00:00", "is_restated": false, "income_statement": { "revenue": 939205000, "cost_of_revenue": 723394000, "gross_profit": 215811000, "ebit": 257482000, "ebitda": 623258000, "pretax_income": null, "tax_provision": null, "net_income": 5918000, "net_income_to_common": 5918000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 419360000, "total_current_assets": 1848600000, "total_assets": 6117945000, "short_term_debt": 112128000, "long_term_debt": 983573000, "total_debt": 1171988000, "total_liabilities": null, "total_equity": 1793150000, "shares_outstanding": 588444561, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 534891000, "capital_expenditure": -109331000, "free_cash_flow": 425560000, "dividends_paid": null, "share_repurchases": 0, "shares_issued": null, "net_debt_issued": -148136000 }, "complete_fields": { "id": 397698, "ticker_id": 30922, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:19:09.654929+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "623258000", "netIncome": "5918000", "grossProfit": "215811000", "totalRevenue": "939205000", "costOfRevenue": "723394000", "interestExpense": "101025000", "operatingIncome": "257482000", "fiscalDateEnding": "2025-06-30", "researchAndDevelopment": null, "depreciationAndAmortization": "382768000" }, "balance": { "totalDebt": "1171988000", "totalAssets": "6117945000", "longTermDebt": "983573000", "shortTermDebt": "112128000", "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "588444561", "totalCurrentAssets": "1848600000", "totalShareholderEquity": "1793150000", "totalCurrentLiabilities": "1516574000", "cashAndShortTermInvestments": "419360000" }, "cashflow": { "freeCashFlow": "425560000", "dividendsPaid": null, "issuanceOfDebt": "357617000", "issuanceOfStock": null, "repaymentOfDebt": "-505753000", "fiscalDateEnding": "2025-06-30", "operatingCashflow": "534891000", "repurchaseOfStock": "0", "capitalExpenditures": "-109331000" } }, "revenue": 939205000, "cost_of_revenue": 723394000, "gross_profit": 215811000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 257482000, "depreciation_amortisation": 382768000, "ebitda": 623258000, "interest_expense": 101025000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 5918000, "net_income_continuing_ops": null, "net_income_to_common": 5918000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 419360000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 1848600000, "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": 6117945000, "short_term_debt": 112128000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1516574000, "long_term_debt": 983573000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 1171988000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 1793150000, "shares_outstanding": 588444561, "operating_cash_flow": 534891000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -109331000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": 0, "shares_issued": null, "net_debt_issued": -148136000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 425560000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "623258000", "netIncome": "5918000", "grossProfit": "215811000", "totalRevenue": "939205000", "costOfRevenue": "723394000", "interestExpense": "101025000", "operatingIncome": "257482000", "fiscalDateEnding": "2025-06-30", "researchAndDevelopment": null, "depreciationAndAmortization": "382768000" }, "balance": { "totalDebt": "1171988000", "totalAssets": "6117945000", "longTermDebt": "983573000", "shortTermDebt": "112128000", "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "588444561", "totalCurrentAssets": "1848600000", "totalShareholderEquity": "1793150000", "totalCurrentLiabilities": "1516574000", "cashAndShortTermInvestments": "419360000" }, "cashflow": { "freeCashFlow": "425560000", "dividendsPaid": null, "issuanceOfDebt": "357617000", "issuanceOfStock": null, "repaymentOfDebt": "-505753000", "fiscalDateEnding": "2025-06-30", "operatingCashflow": "534891000", "repurchaseOfStock": "0", "capitalExpenditures": "-109331000" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:19:09.654929+00:00", "is_restated": false, "income_statement": { "revenue": 809267000, "cost_of_revenue": 456273000, "gross_profit": 352994000, "ebit": 236414000, "ebitda": 414695000, "pretax_income": null, "tax_provision": null, "net_income": 20221000, "net_income_to_common": 20221000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 334634000, "total_current_assets": 1897340000, "total_assets": 6265396000, "short_term_debt": 114977000, "long_term_debt": 966642000, "total_debt": 1154172000, "total_liabilities": null, "total_equity": 1852958000, "shares_outstanding": 588444561, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 219878000, "capital_expenditure": -40238000, "free_cash_flow": 179640000, "dividends_paid": null, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": -269250000 }, "complete_fields": { "id": 397699, "ticker_id": 30922, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:19:09.654929+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "414695000", "netIncome": "20221000", "grossProfit": "352994000", "totalRevenue": "809267000", "costOfRevenue": "456273000", "interestExpense": "32650000", "operatingIncome": "236414000", "fiscalDateEnding": "2025-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "174612000" }, "balance": { "totalDebt": "1154172000", "totalAssets": "6265396000", "longTermDebt": "966642000", "shortTermDebt": "114977000", "fiscalDateEnding": "2025-03-31", "totalLiabilities": null, "sharesOutstanding": "588444561", "totalCurrentAssets": "1897340000", "totalShareholderEquity": "1852958000", "totalCurrentLiabilities": "1574467000", "cashAndShortTermInvestments": "334634000" }, "cashflow": { "freeCashFlow": "179640000", "dividendsPaid": null, "issuanceOfDebt": "650000000", "issuanceOfStock": "0", "repaymentOfDebt": "-919250000", "fiscalDateEnding": "2025-03-31", "operatingCashflow": "219878000", "repurchaseOfStock": "0", "capitalExpenditures": "-40238000" } }, "revenue": 809267000, "cost_of_revenue": 456273000, "gross_profit": 352994000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 236414000, "depreciation_amortisation": 174612000, "ebitda": 414695000, "interest_expense": 32650000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 20221000, "net_income_continuing_ops": null, "net_income_to_common": 20221000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 334634000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 1897340000, "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": 6265396000, "short_term_debt": 114977000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1574467000, "long_term_debt": 966642000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 1154172000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 1852958000, "shares_outstanding": 588444561, "operating_cash_flow": 219878000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -40238000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": -269250000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 179640000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "414695000", "netIncome": "20221000", "grossProfit": "352994000", "totalRevenue": "809267000", "costOfRevenue": "456273000", "interestExpense": "32650000", "operatingIncome": "236414000", "fiscalDateEnding": "2025-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "174612000" }, "balance": { "totalDebt": "1154172000", "totalAssets": "6265396000", "longTermDebt": "966642000", "shortTermDebt": "114977000", "fiscalDateEnding": "2025-03-31", "totalLiabilities": null, "sharesOutstanding": "588444561", "totalCurrentAssets": "1897340000", "totalShareholderEquity": "1852958000", "totalCurrentLiabilities": "1574467000", "cashAndShortTermInvestments": "334634000" }, "cashflow": { "freeCashFlow": "179640000", "dividendsPaid": null, "issuanceOfDebt": "650000000", "issuanceOfStock": "0", "repaymentOfDebt": "-919250000", "fiscalDateEnding": "2025-03-31", "operatingCashflow": "219878000", "repurchaseOfStock": "0", "capitalExpenditures": "-40238000" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:19:09.654929+00:00", "is_restated": false, "income_statement": { "revenue": 400829000, "cost_of_revenue": 275976000, "gross_profit": 124853000, "ebit": 74480000, "ebitda": 248888000, "pretax_income": null, "tax_provision": null, "net_income": 114682000, "net_income_to_common": 114682000, "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": 588444561, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -47781000, "capital_expenditure": -51109000, "free_cash_flow": -98890000, "dividends_paid": -20748000, "share_repurchases": -208000, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 397700, "ticker_id": 30922, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:19:09.654929+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "248888000", "netIncome": "114682000", "grossProfit": "124853000", "totalRevenue": "400829000", "costOfRevenue": "275976000", "interestExpense": "34172000", "operatingIncome": "74480000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "80252000" }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "588444561", "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": "-98890000", "dividendsPaid": "-20748000", "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": "0", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "-47781000", "repurchaseOfStock": "-208000", "capitalExpenditures": "-51109000" } }, "revenue": 400829000, "cost_of_revenue": 275976000, "gross_profit": 124853000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 74480000, "depreciation_amortisation": 80252000, "ebitda": 248888000, "interest_expense": 34172000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 114682000, "net_income_continuing_ops": null, "net_income_to_common": 114682000, "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": 588444561, "operating_cash_flow": -47781000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -51109000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -20748000, "share_repurchases": -208000, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -98890000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "248888000", "netIncome": "114682000", "grossProfit": "124853000", "totalRevenue": "400829000", "costOfRevenue": "275976000", "interestExpense": "34172000", "operatingIncome": "74480000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "80252000" }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "588444561", "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": "-98890000", "dividendsPaid": "-20748000", "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": "0", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "-47781000", "repurchaseOfStock": "-208000", "capitalExpenditures": "-51109000" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:19:09.654929+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": 1616000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 397702, "ticker_id": 30922, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:19:09.654929+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": "1616000", "issuanceOfDebt": null, "issuanceOfStock": null, "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": 1616000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2024-09-30", "researchAndDevelopment": 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": "1616000", "issuanceOfDebt": null, "issuanceOfStock": null, "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": "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": "piotroski_bargains", "name": "Piotroski Bargains", "slug": "piotroski-bargains", "group": "quality", "page_url": "/factors/piotroski-bargains/", "rank_field": "-piotroski_f_score" }, { "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": 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" ] } } }