{ "ticker": { "uuid": "39605581-ad35-4907-abb5-cc6d9f973b57", "symbol": "MIDW", "name": "Midwich Group plc", "exchange": "LSE", "exchange_name": "London Stock Exchange", "country": "GB", "currency": "GBP", "sector": "Technology", "industry": "Electronics & Computer Distribution", "page_url": "https://sharemaestro.com/factors/ticker/39605581-ad35-4907-abb5-cc6d9f973b57/", "api_url": "https://sharemaestro.com/factors/api/tickers/39605581-ad35-4907-abb5-cc6d9f973b57/" }, "ticker_metadata": { "id": 29949, "uuid": "39605581-ad35-4907-abb5-cc6d9f973b57", "symbol": "MIDW", "name": "Midwich Group plc", "asset_type": "equity", "market_cap": 150477552, "stock_exchange_id": 19, "industry": "Electronics & Computer Distribution", "sector": "Technology", "description": "Midwich Group plc, together with its subsidiaries, distributes audio visual (AV) solutions to trade customers in the United Kingdom, Ireland, Europe, the Middle East, Africa, the Asia Pacific, and North America. It distributes displays, projectors, professional audio products, digital signage and image processing products, LED displays, and broadcast products, as well as lighting and unified communications products. The company also offers cable, fire safety, home cinema, and video editing software products; audio visual solutions; and musical solutions, as well as providing logistics and administrative services, and security solutions. In addition, it serves professional AV integrators and IT resellers, as well as corporate, education, hospitality, travel, healthcare, broadcast/media, government, venues and events, residential, and retail sectors. The company was formerly known as Jade 320 Limited and changed its name to Midwich Group plc in April 2016. Midwich Group plc was founded in 1979 and is headquartered in Diss, the United Kingdom.", "currency": "GBP", "is_active": true }, "exchange_metadata": { "id": 19, "name": "London Stock Exchange", "symbol": "LSE", "country_code": "GB", "currency": "GBP", "benchmark": "^FTSE", "data_symbol": "LSE", "ticker_suffix": ".L", "update_provider": "yfinance", "update_group": "primary", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "39605581-ad35-4907-abb5-cc6d9f973b57", "symbol": "MIDW", "name": "Midwich Group plc", "exchange": "LSE", "exchange_name": "London Stock Exchange", "country": "GB", "currency": "GBP", "sector": "Technology", "industry": "Electronics & Computer Distribution", "page_url": "https://sharemaestro.com/factors/ticker/39605581-ad35-4907-abb5-cc6d9f973b57/", "api_url": "https://sharemaestro.com/factors/api/tickers/39605581-ad35-4907-abb5-cc6d9f973b57/" }, "week_end_date": "2026-06-07", "universe": "GBP_UK", "score": { "os": 0.51, "value": 0.88, "quality": 0.1, "momentum": 0.11, "coverage": 0.848, "confidence": 0.758, "delta": null }, "headline_factors": { "price": 137.8, "market_cap": 14222090545.22, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": 0.0006, "shareholder_yield": 0.0007, "roe": -0.1411, "piotroski_f_score": 4, "momentum_12_1": -0.2863, "volatility_252d": 0.4408 }, "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": 0.7857, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T13:36:40.958924+00:00", "batch_id": "" }, "size": { "price_close": 137.8, "market_cap": 14222090545.2246, "market_cap_usd": 14222090545.2246, "enterprise_value": 14369162545.2246, "shares_outstanding": 103208202, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 88.8486, "ptbv_ratio": 88.8486, "ps_ratio": 11.0098, "pcf_ratio": 255.577, "pfcf_ratio": 317.9613, "ev_ebitda": 1572.6346, "ev_ebit": -863.739, "ev_sales": 11.1236, "ev_fcf": 321.2494, "earnings_yield": null, "fcf_yield": 0.0031, "price_to_sales": 11.0098, "price_to_book": 88.8486, "price_to_cashflow": 255.577, "ebitda_to_ev": 0.0006, "sales_yield": 0.0899 }, "yield": { "dividend_yield": 0.0007, "buyback_yield": -0.0, "shareholder_yield": 0.0007, "debt_paydown_yield": 0, "total_yield": 0.0007 }, "quality": { "gross_margin": 0.1765, "operating_margin": -0.0129, "net_margin": -0.0175, "ebitda_margin": 0.0071, "fcf_margin": 0.0346, "roe": -0.1411, "roa": -0.0361, "roic": -0.0406, "roc_greenblatt": null, "asset_turnover": 2.0658, "cash_conversion": -1.9808, "accruals_ratio": -0.1251, "sbc_to_revenue": null, "piotroski_f_score": 4, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.0391, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.3646, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": null, "net_debt_to_ebitda": 16.0963, "debt_to_assets": 0.3215, "interest_coverage": -1.1794, "current_ratio": 1.5495, "quick_ratio": 1.5495, "net_debt": 147072000, "local_beta": 1.0378, "volatility_252d": 0.4408, "volatility_60d": 0.8411, "max_drawdown_12m": -0.4257, "risk_adjusted_momentum": -0.6496 }, "growth": { "revenue_growth_1y": -0.0192, "revenue_growth_3y_cagr": 0.0237, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 1.1944, "book_value_growth_1y": -0.1231, "revenue_growth": -0.0192, "earnings_growth": null }, "momentum": { "price_return_1m": -0.0624, "price_return_3m": -0.2727, "price_return_6m": -0.2343, "price_return_9m": -0.3706, "price_return_12m": -0.3309, "price_return_12m_ex1m": -0.2863, "momentum_6m": -0.2343, "momentum_12m": -0.3309, "momentum_12_1": -0.2863, "distance_from_52w_high": -0.4257, "distance_from_52w_low": 0, "relative_strength": -0.504 }, "raw_ttm": { "revenue_ttm": 1291767000, "gross_profit_ttm": 228012000, "ebit_ttm": -16636000, "ebitda_ttm": 9137000, "net_income_ttm": -22581000, "eps_diluted_ttm": -0.2188, "operating_cash_flow_ttm": 55647000, "capital_expenditure_ttm": -10918000, "fcf_ttm": 44729000, "dividends_paid_ttm": -9567000, "share_repurchases_ttm": null, "shares_issued_ttm": 6000, "interest_expense_ttm": 14105000, "cash_and_equivalents": 53983000, "total_current_assets": 444699000, "total_current_liabilities": 287002000, "net_ppe": null, "total_assets": 625314000, "total_debt": 201055000, "total_equity": 160071000, "net_working_capital": 135381000, "book_value_per_share": 1.551, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 1.551 }, "ranks": { "universe_ticker_count": 765, "rank_pe": 50, "rank_pb": 33, "rank_ptbv": 33, "rank_ps": 5, "rank_pcf": 14, "rank_ev_ebitda": 88, "rank_ev_ebit": 11, "rank_earnings_yield": 50, "rank_fcf_yield": 8, "rank_dividend_yield": 14, "rank_shareholder_yield": 25, "rank_total_yield": 35, "rank_roe": 80, "rank_roc": 50, "rank_roic": 82, "rank_gross_margin": 88, "rank_fcf_margin": 61, "rank_piotroski": 75, "rank_accruals": 23, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 73, "rank_momentum_12m": 84, "rank_momentum_12m_ex1m": 81, "rank_relative_strength": 84 }, "composites": { "value_composite": 12, "quality_composite": 90, "momentum_composite": 89, "growth_composite": 77, "yield_composite": 15, "svqf_composite": 52, "vc1_composite": 18, "vc2_composite": 14, "vc3_composite": 17, "trending_value_composite": null, "overall_composite": 49, "quality_value_composite": 0.2966, "os_score": 0.51, "value_percentile": 0.88, "quality_percentile": 0.1, "momentum_percentile": 0.11, "factor_coverage": 0.848, "signal_confidence": 0.758, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 66, "small_cap_core_rank": 14, "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": 8919, "ticker_id": 29949, "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": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T13:36:40.958924+00:00", "batch_id": "", "os_score_delta": null, "price_close": 137.8, "market_cap": 14222090545.2246, "market_cap_usd": 14222090545.2246, "enterprise_value": 14369162545.2246, "shares_outstanding": 103208202, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 88.84863932, "ptbv_ratio": 88.84863932, "ps_ratio": 11.00979553, "pcf_ratio": 255.57695015, "pfcf_ratio": 317.96129011, "ev_ebitda": 1572.63462244, "ev_ebit": -863.73903253, "ev_sales": 11.12364888, "ev_fcf": 321.24935825, "earnings_yield": null, "fcf_yield": 0.00311285, "dividend_yield": 0.00067269, "buyback_yield": -4.2e-07, "shareholder_yield": 0.00067226, "debt_paydown_yield": 0, "total_yield": 0.00067226, "gross_margin": 0.17651171, "operating_margin": -0.01287848, "net_margin": -0.01748071, "ebitda_margin": 0.00707326, "fcf_margin": 0.03462621, "roe": -0.14106865, "roa": -0.03611146, "roic": -0.04062277, "roc_greenblatt": null, "asset_turnover": 2.06578935, "cash_conversion": -1.98082459, "accruals_ratio": -0.12510195, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 16.0963117, "debt_to_assets": 0.32152647, "interest_coverage": -1.17943991, "current_ratio": 1.54946307, "quick_ratio": 1.54946307, "net_debt": 147072000, "revenue_growth_1y": -0.01916914, "revenue_growth_3y_cagr": 0.02371722, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 1.19442673, "book_value_growth_1y": -0.12307219, "piotroski_f_score": 4, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.039071, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.06237469, "price_return_3m": -0.27266004, "price_return_6m": -0.23427261, "price_return_9m": -0.37057784, "price_return_12m": -0.330857, "price_return_12m_ex1m": -0.28634286, "distance_from_52w_high": -0.42565227, "distance_from_52w_low": 0, "relative_strength": -0.50399758, "local_beta": 1.0378, "volatility_252d": 0.440809, "volatility_60d": 0.841118, "max_drawdown_12m": -0.42565227, "revenue_ttm": 1291767000, "gross_profit_ttm": 228012000, "ebit_ttm": -16636000, "ebitda_ttm": 9137000, "net_income_ttm": -22581000, "eps_diluted_ttm": -0.21879075, "operating_cash_flow_ttm": 55647000, "capital_expenditure_ttm": -10918000, "fcf_ttm": 44729000, "dividends_paid_ttm": -9567000, "share_repurchases_ttm": null, "shares_issued_ttm": 6000, "interest_expense_ttm": 14105000, "cash_and_equivalents": 53983000, "total_current_assets": 444699000, "total_current_liabilities": 287002000, "net_ppe": null, "total_assets": 625314000, "total_debt": 201055000, "total_equity": 160071000, "net_working_capital": 135381000, "book_value_per_share": 1.55095232, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 1.55095232, "universe_ticker_count": 765, "sector": "Technology", "rank_pe": 50, "rank_pb": 33, "rank_ptbv": 33, "rank_ps": 5, "rank_pcf": 14, "rank_ev_ebitda": 88, "rank_ev_ebit": 11, "rank_earnings_yield": 50, "rank_fcf_yield": 8, "rank_dividend_yield": 14, "rank_shareholder_yield": 25, "rank_total_yield": 35, "rank_roe": 80, "rank_roc": 50, "rank_roic": 82, "rank_gross_margin": 88, "rank_fcf_margin": 61, "rank_piotroski": 75, "rank_accruals": 23, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 73, "rank_momentum_12m": 84, "rank_momentum_12m_ex1m": 81, "rank_relative_strength": 84, "value_composite": 12, "quality_composite": 90, "momentum_composite": 89, "growth_composite": 77, "yield_composite": 15, "svqf_composite": 52, "vc1_composite": 18, "vc2_composite": 14, "vc3_composite": 17, "trending_value_composite": null, "overall_composite": 49, "factor_coverage": 0.848, "signal_confidence": 0.758, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 66, "small_cap_core_rank": 14, "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": 137.8, "os": 0.51, "value": 0.88, "quality": 0.1, "momentum": 0.11, "confidence": 0.758, "coverage": 0.848, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.0007, "roe": -0.1411, "momentum_12_1": -0.2863, "complete_fields": { "id": 8919, "ticker_id": 29949, "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": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T13:36:40.958924+00:00", "batch_id": "", "os_score_delta": null, "price_close": 137.8, "market_cap": 14222090545.2246, "market_cap_usd": 14222090545.2246, "enterprise_value": 14369162545.2246, "shares_outstanding": 103208202, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 88.84863932, "ptbv_ratio": 88.84863932, "ps_ratio": 11.00979553, "pcf_ratio": 255.57695015, "pfcf_ratio": 317.96129011, "ev_ebitda": 1572.63462244, "ev_ebit": -863.73903253, "ev_sales": 11.12364888, "ev_fcf": 321.24935825, "earnings_yield": null, "fcf_yield": 0.00311285, "dividend_yield": 0.00067269, "buyback_yield": -4.2e-07, "shareholder_yield": 0.00067226, "debt_paydown_yield": 0, "total_yield": 0.00067226, "gross_margin": 0.17651171, "operating_margin": -0.01287848, "net_margin": -0.01748071, "ebitda_margin": 0.00707326, "fcf_margin": 0.03462621, "roe": -0.14106865, "roa": -0.03611146, "roic": -0.04062277, "roc_greenblatt": null, "asset_turnover": 2.06578935, "cash_conversion": -1.98082459, "accruals_ratio": -0.12510195, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 16.0963117, "debt_to_assets": 0.32152647, "interest_coverage": -1.17943991, "current_ratio": 1.54946307, "quick_ratio": 1.54946307, "net_debt": 147072000, "revenue_growth_1y": -0.01916914, "revenue_growth_3y_cagr": 0.02371722, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 1.19442673, "book_value_growth_1y": -0.12307219, "piotroski_f_score": 4, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.039071, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.06237469, "price_return_3m": -0.27266004, "price_return_6m": -0.23427261, "price_return_9m": -0.37057784, "price_return_12m": -0.330857, "price_return_12m_ex1m": -0.28634286, "distance_from_52w_high": -0.42565227, "distance_from_52w_low": 0, "relative_strength": -0.50399758, "local_beta": 1.0378, "volatility_252d": 0.440809, "volatility_60d": 0.841118, "max_drawdown_12m": -0.42565227, "revenue_ttm": 1291767000, "gross_profit_ttm": 228012000, "ebit_ttm": -16636000, "ebitda_ttm": 9137000, "net_income_ttm": -22581000, "eps_diluted_ttm": -0.21879075, "operating_cash_flow_ttm": 55647000, "capital_expenditure_ttm": -10918000, "fcf_ttm": 44729000, "dividends_paid_ttm": -9567000, "share_repurchases_ttm": null, "shares_issued_ttm": 6000, "interest_expense_ttm": 14105000, "cash_and_equivalents": 53983000, "total_current_assets": 444699000, "total_current_liabilities": 287002000, "net_ppe": null, "total_assets": 625314000, "total_debt": 201055000, "total_equity": 160071000, "net_working_capital": 135381000, "book_value_per_share": 1.55095232, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 1.55095232, "universe_ticker_count": 765, "sector": "Technology", "rank_pe": 50, "rank_pb": 33, "rank_ptbv": 33, "rank_ps": 5, "rank_pcf": 14, "rank_ev_ebitda": 88, "rank_ev_ebit": 11, "rank_earnings_yield": 50, "rank_fcf_yield": 8, "rank_dividend_yield": 14, "rank_shareholder_yield": 25, "rank_total_yield": 35, "rank_roe": 80, "rank_roc": 50, "rank_roic": 82, "rank_gross_margin": 88, "rank_fcf_margin": 61, "rank_piotroski": 75, "rank_accruals": 23, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 73, "rank_momentum_12m": 84, "rank_momentum_12m_ex1m": 81, "rank_relative_strength": 84, "value_composite": 12, "quality_composite": 90, "momentum_composite": 89, "growth_composite": 77, "yield_composite": 15, "svqf_composite": 52, "vc1_composite": 18, "vc2_composite": 14, "vc3_composite": 17, "trending_value_composite": null, "overall_composite": 49, "factor_coverage": 0.848, "signal_confidence": 0.758, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 66, "small_cap_core_rank": 14, "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": "2026-06-07T13:05:25.461383+00:00", "is_restated": false, "income_statement": { "revenue": 1291767000, "cost_of_revenue": 1063755000, "gross_profit": 228012000, "ebit": -16636000, "ebitda": 9137000, "pretax_income": null, "tax_provision": null, "net_income": -22581000, "net_income_to_common": -22581000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 53983000, "total_current_assets": 444699000, "total_assets": 625314000, "short_term_debt": 31667000, "long_term_debt": 148333000, "total_debt": 201055000, "total_liabilities": null, "total_equity": 160071000, "shares_outstanding": 103208202, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 55647000, "capital_expenditure": -10918000, "free_cash_flow": 44729000, "dividends_paid": -9567000, "share_repurchases": null, "shares_issued": 6000, "net_debt_issued": 7541000 }, "complete_fields": { "id": 395846, "ticker_id": 29949, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:05:25.461383+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "9137000", "netIncome": "-22581000", "grossProfit": "228012000", "totalRevenue": "1291767000", "costOfRevenue": "1063755000", "interestExpense": "14105000", "operatingIncome": "-16636000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "25542000" }, "balance": { "totalDebt": "201055000", "totalAssets": "625314000", "longTermDebt": "148333000", "shortTermDebt": "31667000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "103208202", "totalCurrentAssets": "444699000", "totalShareholderEquity": "160071000", "totalCurrentLiabilities": "287002000", "cashAndShortTermInvestments": "53983000" }, "cashflow": { "freeCashFlow": "44729000", "dividendsPaid": "-9567000", "issuanceOfDebt": "8988000", "issuanceOfStock": "6000", "repaymentOfDebt": "-1447000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "55647000", "repurchaseOfStock": null, "capitalExpenditures": "-10918000" } }, "revenue": 1291767000, "cost_of_revenue": 1063755000, "gross_profit": 228012000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -16636000, "depreciation_amortisation": 25542000, "ebitda": 9137000, "interest_expense": 14105000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -22581000, "net_income_continuing_ops": null, "net_income_to_common": -22581000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 53983000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 444699000, "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": 625314000, "short_term_debt": 31667000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 287002000, "long_term_debt": 148333000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 201055000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 160071000, "shares_outstanding": 103208202, "operating_cash_flow": 55647000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -10918000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -9567000, "share_repurchases": null, "shares_issued": 6000, "net_debt_issued": 7541000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 44729000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "9137000", "netIncome": "-22581000", "grossProfit": "228012000", "totalRevenue": "1291767000", "costOfRevenue": "1063755000", "interestExpense": "14105000", "operatingIncome": "-16636000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "25542000" }, "balance": { "totalDebt": "201055000", "totalAssets": "625314000", "longTermDebt": "148333000", "shortTermDebt": "31667000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "103208202", "totalCurrentAssets": "444699000", "totalShareholderEquity": "160071000", "totalCurrentLiabilities": "287002000", "cashAndShortTermInvestments": "53983000" }, "cashflow": { "freeCashFlow": "44729000", "dividendsPaid": "-9567000", "issuanceOfDebt": "8988000", "issuanceOfStock": "6000", "repaymentOfDebt": "-1447000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "55647000", "repurchaseOfStock": null, "capitalExpenditures": "-10918000" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:05:25.461383+00:00", "is_restated": false, "income_statement": { "revenue": 1317013000, "cost_of_revenue": 1082683000, "gross_profit": 234330000, "ebit": 24133000, "ebitda": 56893000, "pretax_income": null, "tax_provision": null, "net_income": 16030000, "net_income_to_common": 16030000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 49160000, "total_current_assets": 425799000, "total_assets": 650663000, "short_term_debt": 38896000, "long_term_debt": 140857000, "total_debt": 202589000, "total_liabilities": null, "total_equity": 181224000, "shares_outstanding": 102466313, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 35284000, "capital_expenditure": -14901000, "free_cash_flow": 20383000, "dividends_paid": -17118000, "share_repurchases": 0, "shares_issued": 7000, "net_debt_issued": 48449000 }, "complete_fields": { "id": 395849, "ticker_id": 29949, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:05:25.461383+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "56893000", "netIncome": "16030000", "grossProfit": "234330000", "totalRevenue": "1317013000", "costOfRevenue": "1082683000", "interestExpense": "11339000", "operatingIncome": "24133000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "23243000" }, "balance": { "totalDebt": "202589000", "totalAssets": "650663000", "longTermDebt": "140857000", "shortTermDebt": "38896000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "102466313", "totalCurrentAssets": "425799000", "totalShareholderEquity": "181224000", "totalCurrentLiabilities": "275471000", "cashAndShortTermInvestments": "49160000" }, "cashflow": { "freeCashFlow": "20383000", "dividendsPaid": "-17118000", "issuanceOfDebt": "49333000", "issuanceOfStock": "7000", "repaymentOfDebt": "-884000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "35284000", "repurchaseOfStock": "0", "capitalExpenditures": "-14901000" } }, "revenue": 1317013000, "cost_of_revenue": 1082683000, "gross_profit": 234330000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 24133000, "depreciation_amortisation": 23243000, "ebitda": 56893000, "interest_expense": 11339000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 16030000, "net_income_continuing_ops": null, "net_income_to_common": 16030000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 49160000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 425799000, "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": 650663000, "short_term_debt": 38896000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 275471000, "long_term_debt": 140857000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 202589000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 181224000, "shares_outstanding": 102466313, "operating_cash_flow": 35284000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -14901000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -17118000, "share_repurchases": 0, "shares_issued": 7000, "net_debt_issued": 48449000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 20383000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "56893000", "netIncome": "16030000", "grossProfit": "234330000", "totalRevenue": "1317013000", "costOfRevenue": "1082683000", "interestExpense": "11339000", "operatingIncome": "24133000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "23243000" }, "balance": { "totalDebt": "202589000", "totalAssets": "650663000", "longTermDebt": "140857000", "shortTermDebt": "38896000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "102466313", "totalCurrentAssets": "425799000", "totalShareholderEquity": "181224000", "totalCurrentLiabilities": "275471000", "cashAndShortTermInvestments": "49160000" }, "cashflow": { "freeCashFlow": "20383000", "dividendsPaid": "-17118000", "issuanceOfDebt": "49333000", "issuanceOfStock": "7000", "repaymentOfDebt": "-884000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "35284000", "repurchaseOfStock": "0", "capitalExpenditures": "-14901000" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:05:25.461383+00:00", "is_restated": false, "income_statement": { "revenue": 1295079000, "cost_of_revenue": 1068940000, "gross_profit": 226139000, "ebit": 41583000, "ebitda": 67498000, "pretax_income": null, "tax_provision": null, "net_income": 26817000, "net_income_to_common": 26817000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 56135000, "total_current_assets": 430916000, "total_assets": 639779000, "short_term_debt": 49146000, "long_term_debt": 94182000, "total_debt": 162326000, "total_liabilities": null, "total_equity": 173255000, "shares_outstanding": 101556374, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 63790000, "capital_expenditure": -15969000, "free_cash_flow": 47821000, "dividends_paid": -14982000, "share_repurchases": -600000, "shares_issued": 51260000, "net_debt_issued": 19538000 }, "complete_fields": { "id": 395850, "ticker_id": 29949, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:05:25.461383+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "67498000", "netIncome": "26817000", "grossProfit": "226139000", "totalRevenue": "1295079000", "costOfRevenue": "1068940000", "interestExpense": "9847000", "operatingIncome": "41583000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "21104000" }, "balance": { "totalDebt": "162326000", "totalAssets": "639779000", "longTermDebt": "94182000", "shortTermDebt": "49146000", "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "101556374", "totalCurrentAssets": "430916000", "totalShareholderEquity": "173255000", "totalCurrentLiabilities": "299232000", "cashAndShortTermInvestments": "56135000" }, "cashflow": { "freeCashFlow": "47821000", "dividendsPaid": "-14982000", "issuanceOfDebt": "39228000", "issuanceOfStock": "51260000", "repaymentOfDebt": "-19690000", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "63790000", "repurchaseOfStock": "-600000", "capitalExpenditures": "-15969000" } }, "revenue": 1295079000, "cost_of_revenue": 1068940000, "gross_profit": 226139000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 41583000, "depreciation_amortisation": 21104000, "ebitda": 67498000, "interest_expense": 9847000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 26817000, "net_income_continuing_ops": null, "net_income_to_common": 26817000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 56135000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 430916000, "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": 639779000, "short_term_debt": 49146000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 299232000, "long_term_debt": 94182000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 162326000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 173255000, "shares_outstanding": 101556374, "operating_cash_flow": 63790000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -15969000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -14982000, "share_repurchases": -600000, "shares_issued": 51260000, "net_debt_issued": 19538000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 47821000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "67498000", "netIncome": "26817000", "grossProfit": "226139000", "totalRevenue": "1295079000", "costOfRevenue": "1068940000", "interestExpense": "9847000", "operatingIncome": "41583000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "21104000" }, "balance": { "totalDebt": "162326000", "totalAssets": "639779000", "longTermDebt": "94182000", "shortTermDebt": "49146000", "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "101556374", "totalCurrentAssets": "430916000", "totalShareholderEquity": "173255000", "totalCurrentLiabilities": "299232000", "cashAndShortTermInvestments": "56135000" }, "cashflow": { "freeCashFlow": "47821000", "dividendsPaid": "-14982000", "issuanceOfDebt": "39228000", "issuanceOfStock": "51260000", "repaymentOfDebt": "-19690000", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "63790000", "repurchaseOfStock": "-600000", "capitalExpenditures": "-15969000" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:05:25.461383+00:00", "is_restated": false, "income_statement": { "revenue": 1204049000, "cost_of_revenue": 1020335000, "gross_profit": 183714000, "ebit": 35488000, "ebitda": 52455000, "pretax_income": null, "tax_provision": null, "net_income": 15293000, "net_income_to_common": 15293000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 25855000, "total_current_assets": 408920000, "total_assets": 559774000, "short_term_debt": 44955000, "long_term_debt": 100324000, "total_debt": 145279000, "total_liabilities": null, "total_equity": 120736000, "shares_outstanding": 88378452, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 26186000, "capital_expenditure": -11088000, "free_cash_flow": 15098000, "dividends_paid": -10901000, "share_repurchases": 0, "shares_issued": 1000, "net_debt_issued": 26357000 }, "complete_fields": { "id": 395851, "ticker_id": 29949, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:05:25.461383+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "52455000", "netIncome": "15293000", "grossProfit": "183714000", "totalRevenue": "1204049000", "costOfRevenue": "1020335000", "interestExpense": "10693000", "operatingIncome": "35488000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "16846000" }, "balance": { "totalDebt": "145279000", "totalAssets": "559774000", "longTermDebt": "100324000", "shortTermDebt": "44955000", "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "88378452", "totalCurrentAssets": "408920000", "totalShareholderEquity": "120736000", "totalCurrentLiabilities": "285153000", "cashAndShortTermInvestments": "25855000" }, "cashflow": { "freeCashFlow": "15098000", "dividendsPaid": "-10901000", "issuanceOfDebt": "31304000", "issuanceOfStock": "1000", "repaymentOfDebt": "-4947000", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "26186000", "repurchaseOfStock": "0", "capitalExpenditures": "-11088000" } }, "revenue": 1204049000, "cost_of_revenue": 1020335000, "gross_profit": 183714000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 35488000, "depreciation_amortisation": 16846000, "ebitda": 52455000, "interest_expense": 10693000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 15293000, "net_income_continuing_ops": null, "net_income_to_common": 15293000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 25855000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 408920000, "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": 559774000, "short_term_debt": 44955000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 285153000, "long_term_debt": 100324000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 145279000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 120736000, "shares_outstanding": 88378452, "operating_cash_flow": 26186000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -11088000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -10901000, "share_repurchases": 0, "shares_issued": 1000, "net_debt_issued": 26357000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 15098000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "52455000", "netIncome": "15293000", "grossProfit": "183714000", "totalRevenue": "1204049000", "costOfRevenue": "1020335000", "interestExpense": "10693000", "operatingIncome": "35488000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "16846000" }, "balance": { "totalDebt": "145279000", "totalAssets": "559774000", "longTermDebt": "100324000", "shortTermDebt": "44955000", "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "88378452", "totalCurrentAssets": "408920000", "totalShareholderEquity": "120736000", "totalCurrentLiabilities": "285153000", "cashAndShortTermInvestments": "25855000" }, "cashflow": { "freeCashFlow": "15098000", "dividendsPaid": "-10901000", "issuanceOfDebt": "31304000", "issuanceOfStock": "1000", "repaymentOfDebt": "-4947000", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "26186000", "repurchaseOfStock": "0", "capitalExpenditures": "-11088000" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:05:25.461383+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": 395852, "ticker_id": 29949, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:05:25.461383+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 } }, "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 } } } ], "quarterly": [ { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:05:25.461383+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": 53983000, "total_current_assets": 444699000, "total_assets": 625314000, "short_term_debt": 31667000, "long_term_debt": 148333000, "total_debt": 201055000, "total_liabilities": null, "total_equity": 160071000, "shares_outstanding": 103208202, "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": 395845, "ticker_id": 29949, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:05:25.461383+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": "201055000", "totalAssets": "625314000", "longTermDebt": "148333000", "shortTermDebt": "31667000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "103208202", "totalCurrentAssets": "444699000", "totalShareholderEquity": "160071000", "totalCurrentLiabilities": "287002000", "cashAndShortTermInvestments": "53983000" } }, "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": 53983000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 444699000, "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": 625314000, "short_term_debt": 31667000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 287002000, "long_term_debt": 148333000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 201055000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 160071000, "shares_outstanding": 103208202, "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": "201055000", "totalAssets": "625314000", "longTermDebt": "148333000", "shortTermDebt": "31667000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "103208202", "totalCurrentAssets": "444699000", "totalShareholderEquity": "160071000", "totalCurrentLiabilities": "287002000", "cashAndShortTermInvestments": "53983000" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:05:25.461383+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": 39312000, "total_current_assets": 434698000, "total_assets": 650957000, "short_term_debt": 43747000, "long_term_debt": 164222000, "total_debt": 207969000, "total_liabilities": null, "total_equity": 176410000, "shares_outstanding": 102766313, "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": 395847, "ticker_id": 29949, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:05:25.461383+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": "207969000", "totalAssets": "650957000", "longTermDebt": "164222000", "shortTermDebt": "43747000", "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "102766313", "totalCurrentAssets": "434698000", "totalShareholderEquity": "176410000", "totalCurrentLiabilities": "282188000", "cashAndShortTermInvestments": "39312000" } }, "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": 39312000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 434698000, "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": 650957000, "short_term_debt": 43747000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 282188000, "long_term_debt": 164222000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 207969000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 176410000, "shares_outstanding": 102766313, "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": "207969000", "totalAssets": "650957000", "longTermDebt": "164222000", "shortTermDebt": "43747000", "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "102766313", "totalCurrentAssets": "434698000", "totalShareholderEquity": "176410000", "totalCurrentLiabilities": "282188000", "cashAndShortTermInvestments": "39312000" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:05:25.461383+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": 49160000, "total_current_assets": 425799000, "total_assets": 650663000, "short_term_debt": 38896000, "long_term_debt": 140857000, "total_debt": 202589000, "total_liabilities": null, "total_equity": 181224000, "shares_outstanding": 102466313, "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": 395848, "ticker_id": 29949, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:05:25.461383+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": "202589000", "totalAssets": "650663000", "longTermDebt": "140857000", "shortTermDebt": "38896000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "102466313", "totalCurrentAssets": "425799000", "totalShareholderEquity": "181224000", "totalCurrentLiabilities": "275471000", "cashAndShortTermInvestments": "49160000" } }, "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": 49160000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 425799000, "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": 650663000, "short_term_debt": 38896000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 275471000, "long_term_debt": 140857000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 202589000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 181224000, "shares_outstanding": 102466313, "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": "202589000", "totalAssets": "650663000", "longTermDebt": "140857000", "shortTermDebt": "38896000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "102466313", "totalCurrentAssets": "425799000", "totalShareholderEquity": "181224000", "totalCurrentLiabilities": "275471000", "cashAndShortTermInvestments": "49160000" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "cornerstone_value", "name": "Cornerstone Value", "slug": "cornerstone-value", "group": "value", "page_url": "/factors/cornerstone-value/", "rank_field": "cornerstone_value_rank" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 5, "quarterly_financial_periods": 3, "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" ] } } }