{ "ticker": { "uuid": "396bf53e-2430-48c9-a524-d3bb87c2f2bc", "symbol": "CRN", "name": "Cairn Homes plc", "exchange": "LSE", "exchange_name": "London Stock Exchange", "country": "GB", "currency": "GBP", "sector": "Consumer Cyclical", "industry": "Residential Construction", "page_url": "https://sharemaestro.com/factors/ticker/396bf53e-2430-48c9-a524-d3bb87c2f2bc/", "api_url": "https://sharemaestro.com/factors/api/tickers/396bf53e-2430-48c9-a524-d3bb87c2f2bc/" }, "ticker_metadata": { "id": 27413, "uuid": "396bf53e-2430-48c9-a524-d3bb87c2f2bc", "symbol": "CRN", "name": "Cairn Homes plc", "asset_type": "equity", "market_cap": 1266344320, "stock_exchange_id": 19, "industry": "Residential Construction", "sector": "Consumer Cyclical", "description": "Cairn Homes plc, together with its subsidiaries, operates as homebuilder in Ireland. The company builds, develops, and sells residential properties, including houses, duplexes, and apartments, as well as commercial and retail spaces. It also engages in property holding and rental; and financing activities. Cairn Homes plc was incorporated in 2014 and is based in Dublin, Ireland.", "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": "396bf53e-2430-48c9-a524-d3bb87c2f2bc", "symbol": "CRN", "name": "Cairn Homes plc", "exchange": "LSE", "exchange_name": "London Stock Exchange", "country": "GB", "currency": "GBP", "sector": "Consumer Cyclical", "industry": "Residential Construction", "page_url": "https://sharemaestro.com/factors/ticker/396bf53e-2430-48c9-a524-d3bb87c2f2bc/", "api_url": "https://sharemaestro.com/factors/api/tickers/396bf53e-2430-48c9-a524-d3bb87c2f2bc/" }, "week_end_date": "2026-06-07", "universe": "GBP_UK", "score": { "os": 0.32, "value": 0.34, "quality": 0.23, "momentum": 0.73, "coverage": 0.909, "confidence": 0.813, "delta": null }, "headline_factors": { "price": 205, "market_cap": 126634422655, "pe_ratio": 954.1832, "earnings_yield": 0.001, "ebitda_to_ev": 0.0013, "shareholder_yield": 0.0005, "roe": 0.1586, "piotroski_f_score": 4, "momentum_12_1": 0.0995, "volatility_252d": 0.2213 }, "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": "2026-06-07T13:35:52.574366+00:00", "batch_id": "" }, "size": { "price_close": 205, "market_cap": 126634422655, "market_cap_usd": 126634422655, "enterprise_value": 126811259655, "shares_outstanding": 617728891, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 954.1832, "pb_ratio": 151.3556, "ptbv_ratio": 151.3556, "ps_ratio": 134.0606, "pcf_ratio": 1793.1299, "pfcf_ratio": 1868.536, "ev_ebitda": 744.0054, "ev_ebit": 752.2052, "ev_sales": 134.2478, "ev_fcf": 1871.1453, "earnings_yield": 0.001, "fcf_yield": 0.0005, "price_to_sales": 134.0606, "price_to_book": 151.3556, "price_to_cashflow": 1793.1299, "ebitda_to_ev": 0.0013, "sales_yield": 0.0074 }, "yield": { "dividend_yield": 0.0004, "buyback_yield": 0.0001, "shareholder_yield": 0.0005, "debt_paydown_yield": 0, "total_yield": 0.0005 }, "quality": { "gross_margin": 0.221, "operating_margin": 0.1785, "net_margin": 0.1405, "ebitda_margin": 0.1804, "fcf_margin": 0.0717, "roe": 0.1586, "roa": 0.1016, "roic": 0.1248, "roc_greenblatt": null, "asset_turnover": 0.7232, "cash_conversion": 0.5107, "accruals_ratio": 0.0475, "sbc_to_revenue": null, "piotroski_f_score": 4, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.2013, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.1598, "external_financing": 0.006 }, "leverage_and_risk": { "debt_to_equity": null, "net_debt_to_ebitda": 1.0375, "debt_to_assets": 0.1776, "interest_coverage": 10.9571, "current_ratio": 5.1213, "quick_ratio": 5.1213, "net_debt": 176837000, "local_beta": 0.8519, "volatility_252d": 0.2213, "volatility_60d": 0.4859, "max_drawdown_12m": -0.1388, "risk_adjusted_momentum": 0.4497 }, "growth": { "revenue_growth_1y": 0.0985, "revenue_growth_3y_cagr": 0.1523, "revenue_growth_5y_cagr": null, "eps_growth_1y": 0.1552, "eps_growth_3y_cagr": 0.1788, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.4797, "book_value_growth_1y": 0.1005, "revenue_growth": 0.0985, "earnings_growth": 0.1552 }, "momentum": { "price_return_1m": 0.025, "price_return_3m": 0.0003, "price_return_6m": 0.1585, "price_return_9m": 0.0739, "price_return_12m": 0.127, "price_return_12m_ex1m": 0.0995, "momentum_6m": 0.1585, "momentum_12m": 0.127, "momentum_12_1": 0.0995, "distance_from_52w_high": -0.0212, "distance_from_52w_low": 0.2353, "relative_strength": -0.0462 }, "raw_ttm": { "revenue_ttm": 944606000, "gross_profit_ttm": 208765000, "ebit_ttm": 168586000, "ebitda_ttm": 170444000, "net_income_ttm": 132715000, "eps_diluted_ttm": 0.2148, "operating_cash_flow_ttm": 70622000, "capital_expenditure_ttm": -2850000, "fcf_ttm": 67772000, "dividends_paid_ttm": -52880000, "share_repurchases_ttm": -7833000, "shares_issued_ttm": 5000, "interest_expense_ttm": 15386000, "cash_and_equivalents": 55118000, "total_current_assets": 1282012000, "total_current_liabilities": 250330000, "net_ppe": null, "total_assets": 1306184000, "total_debt": 231955000, "total_equity": 836668000, "net_working_capital": 1019028000, "book_value_per_share": 1.3544, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 1.3544 }, "ranks": { "universe_ticker_count": 765, "rank_pe": 28, "rank_pb": 54, "rank_ptbv": 54, "rank_ps": 52, "rank_pcf": 87, "rank_ev_ebitda": 55, "rank_ev_ebit": 49, "rank_earnings_yield": 27, "rank_fcf_yield": 53, "rank_dividend_yield": 27, "rank_shareholder_yield": 35, "rank_total_yield": 45, "rank_roe": 23, "rank_roc": 50, "rank_roic": 30, "rank_gross_margin": 83, "rank_fcf_margin": 48, "rank_piotroski": 67, "rank_accruals": 93, "rank_sue": 50, "rank_eps_growth_1y": 46, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 37, "rank_momentum_12m": 39, "rank_momentum_12m_ex1m": 40, "rank_relative_strength": 39 }, "composites": { "value_composite": 66, "quality_composite": 77, "momentum_composite": 27, "growth_composite": 25, "yield_composite": 23, "svqf_composite": 13, "vc1_composite": 73, "vc2_composite": 68, "vc3_composite": 70, "trending_value_composite": null, "overall_composite": 68, "quality_value_composite": 0.2796, "os_score": 0.32, "value_percentile": 0.34, "quality_percentile": 0.23, "momentum_percentile": 0.73, "factor_coverage": 0.909, "signal_confidence": 0.813, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 25, "small_cap_core_rank": 70, "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": 8466, "ticker_id": 27413, "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": "2026-06-07T13:35:52.574366+00:00", "batch_id": "", "os_score_delta": null, "price_close": 205, "market_cap": 126634422655, "market_cap_usd": 126634422655, "enterprise_value": 126811259655, "shares_outstanding": 617728891, "fx_rate_to_usd": null, "pe_ratio": 954.18319448, "pb_ratio": 151.35564245, "ptbv_ratio": 151.35564245, "ps_ratio": 134.0605741, "pcf_ratio": 1793.12994046, "pfcf_ratio": 1868.53601273, "ev_ebitda": 744.00541911, "ev_ebit": 752.20516327, "ev_sales": 134.24778125, "ev_fcf": 1871.14530566, "earnings_yield": 0.00104802, "fcf_yield": 0.00053443, "dividend_yield": 0.00041758, "buyback_yield": 6.182e-05, "shareholder_yield": 0.0004794, "debt_paydown_yield": 0, "total_yield": 0.0004794, "gross_margin": 0.22100749, "operating_margin": 0.17847229, "net_margin": 0.14049773, "ebitda_margin": 0.18043925, "fcf_margin": 0.07174632, "roe": 0.15862325, "roa": 0.10160513, "roic": 0.12475469, "roc_greenblatt": null, "asset_turnover": 0.72317989, "cash_conversion": 0.51065818, "accruals_ratio": 0.04753771, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 1.03750792, "debt_to_assets": 0.17758218, "interest_coverage": 10.95710386, "current_ratio": 5.1212879, "quick_ratio": 5.1212879, "net_debt": 176837000, "revenue_growth_1y": 0.09854385, "revenue_growth_3y_cagr": 0.1523156, "revenue_growth_5y_cagr": null, "eps_growth_1y": 0.15522465, "eps_growth_3y_cagr": 0.17875819, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.47972148, "book_value_growth_1y": 0.10049919, "piotroski_f_score": 4, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.201318, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.025, "price_return_3m": 0.00030482, "price_return_6m": 0.15854515, "price_return_9m": 0.07387958, "price_return_12m": 0.12698344, "price_return_12m_ex1m": 0.09949603, "distance_from_52w_high": -0.02118143, "distance_from_52w_low": 0.23531618, "relative_strength": -0.04615715, "local_beta": 0.8519, "volatility_252d": 0.221265, "volatility_60d": 0.485917, "max_drawdown_12m": -0.13880046, "revenue_ttm": 944606000, "gross_profit_ttm": 208765000, "ebit_ttm": 168586000, "ebitda_ttm": 170444000, "net_income_ttm": 132715000, "eps_diluted_ttm": 0.21484344, "operating_cash_flow_ttm": 70622000, "capital_expenditure_ttm": -2850000, "fcf_ttm": 67772000, "dividends_paid_ttm": -52880000, "share_repurchases_ttm": -7833000, "shares_issued_ttm": 5000, "interest_expense_ttm": 15386000, "cash_and_equivalents": 55118000, "total_current_assets": 1282012000, "total_current_liabilities": 250330000, "net_ppe": null, "total_assets": 1306184000, "total_debt": 231955000, "total_equity": 836668000, "net_working_capital": 1019028000, "book_value_per_share": 1.35442589, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 1.35442589, "universe_ticker_count": 765, "sector": "Consumer Cyclical", "rank_pe": 28, "rank_pb": 54, "rank_ptbv": 54, "rank_ps": 52, "rank_pcf": 87, "rank_ev_ebitda": 55, "rank_ev_ebit": 49, "rank_earnings_yield": 27, "rank_fcf_yield": 53, "rank_dividend_yield": 27, "rank_shareholder_yield": 35, "rank_total_yield": 45, "rank_roe": 23, "rank_roc": 50, "rank_roic": 30, "rank_gross_margin": 83, "rank_fcf_margin": 48, "rank_piotroski": 67, "rank_accruals": 93, "rank_sue": 50, "rank_eps_growth_1y": 46, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 37, "rank_momentum_12m": 39, "rank_momentum_12m_ex1m": 40, "rank_relative_strength": 39, "value_composite": 66, "quality_composite": 77, "momentum_composite": 27, "growth_composite": 25, "yield_composite": 23, "svqf_composite": 13, "vc1_composite": 73, "vc2_composite": 68, "vc3_composite": 70, "trending_value_composite": null, "overall_composite": 68, "factor_coverage": 0.909, "signal_confidence": 0.813, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 25, "small_cap_core_rank": 70, "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": 205, "os": 0.32, "value": 0.34, "quality": 0.23, "momentum": 0.73, "confidence": 0.813, "coverage": 0.909, "pe_ratio": 954.1832, "earnings_yield": 0.001, "shareholder_yield": 0.0005, "roe": 0.1586, "momentum_12_1": 0.0995, "complete_fields": { "id": 8466, "ticker_id": 27413, "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": "2026-06-07T13:35:52.574366+00:00", "batch_id": "", "os_score_delta": null, "price_close": 205, "market_cap": 126634422655, "market_cap_usd": 126634422655, "enterprise_value": 126811259655, "shares_outstanding": 617728891, "fx_rate_to_usd": null, "pe_ratio": 954.18319448, "pb_ratio": 151.35564245, "ptbv_ratio": 151.35564245, "ps_ratio": 134.0605741, "pcf_ratio": 1793.12994046, "pfcf_ratio": 1868.53601273, "ev_ebitda": 744.00541911, "ev_ebit": 752.20516327, "ev_sales": 134.24778125, "ev_fcf": 1871.14530566, "earnings_yield": 0.00104802, "fcf_yield": 0.00053443, "dividend_yield": 0.00041758, "buyback_yield": 6.182e-05, "shareholder_yield": 0.0004794, "debt_paydown_yield": 0, "total_yield": 0.0004794, "gross_margin": 0.22100749, "operating_margin": 0.17847229, "net_margin": 0.14049773, "ebitda_margin": 0.18043925, "fcf_margin": 0.07174632, "roe": 0.15862325, "roa": 0.10160513, "roic": 0.12475469, "roc_greenblatt": null, "asset_turnover": 0.72317989, "cash_conversion": 0.51065818, "accruals_ratio": 0.04753771, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 1.03750792, "debt_to_assets": 0.17758218, "interest_coverage": 10.95710386, "current_ratio": 5.1212879, "quick_ratio": 5.1212879, "net_debt": 176837000, "revenue_growth_1y": 0.09854385, "revenue_growth_3y_cagr": 0.1523156, "revenue_growth_5y_cagr": null, "eps_growth_1y": 0.15522465, "eps_growth_3y_cagr": 0.17875819, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.47972148, "book_value_growth_1y": 0.10049919, "piotroski_f_score": 4, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.201318, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.025, "price_return_3m": 0.00030482, "price_return_6m": 0.15854515, "price_return_9m": 0.07387958, "price_return_12m": 0.12698344, "price_return_12m_ex1m": 0.09949603, "distance_from_52w_high": -0.02118143, "distance_from_52w_low": 0.23531618, "relative_strength": -0.04615715, "local_beta": 0.8519, "volatility_252d": 0.221265, "volatility_60d": 0.485917, "max_drawdown_12m": -0.13880046, "revenue_ttm": 944606000, "gross_profit_ttm": 208765000, "ebit_ttm": 168586000, "ebitda_ttm": 170444000, "net_income_ttm": 132715000, "eps_diluted_ttm": 0.21484344, "operating_cash_flow_ttm": 70622000, "capital_expenditure_ttm": -2850000, "fcf_ttm": 67772000, "dividends_paid_ttm": -52880000, "share_repurchases_ttm": -7833000, "shares_issued_ttm": 5000, "interest_expense_ttm": 15386000, "cash_and_equivalents": 55118000, "total_current_assets": 1282012000, "total_current_liabilities": 250330000, "net_ppe": null, "total_assets": 1306184000, "total_debt": 231955000, "total_equity": 836668000, "net_working_capital": 1019028000, "book_value_per_share": 1.35442589, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 1.35442589, "universe_ticker_count": 765, "sector": "Consumer Cyclical", "rank_pe": 28, "rank_pb": 54, "rank_ptbv": 54, "rank_ps": 52, "rank_pcf": 87, "rank_ev_ebitda": 55, "rank_ev_ebit": 49, "rank_earnings_yield": 27, "rank_fcf_yield": 53, "rank_dividend_yield": 27, "rank_shareholder_yield": 35, "rank_total_yield": 45, "rank_roe": 23, "rank_roc": 50, "rank_roic": 30, "rank_gross_margin": 83, "rank_fcf_margin": 48, "rank_piotroski": 67, "rank_accruals": 93, "rank_sue": 50, "rank_eps_growth_1y": 46, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 37, "rank_momentum_12m": 39, "rank_momentum_12m_ex1m": 40, "rank_relative_strength": 39, "value_composite": 66, "quality_composite": 77, "momentum_composite": 27, "growth_composite": 25, "yield_composite": 23, "svqf_composite": 13, "vc1_composite": 73, "vc2_composite": 68, "vc3_composite": 70, "trending_value_composite": null, "overall_composite": 68, "factor_coverage": 0.909, "signal_confidence": 0.813, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 25, "small_cap_core_rank": 70, "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": "2026-06-07T12:43:05.232018+00:00", "is_restated": false, "income_statement": { "revenue": 944606000, "cost_of_revenue": 735841000, "gross_profit": 208765000, "ebit": 168586000, "ebitda": 170444000, "pretax_income": null, "tax_provision": null, "net_income": 132715000, "net_income_to_common": 132715000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 55118000, "total_current_assets": 1282012000, "total_assets": 1306184000, "short_term_debt": 42464000, "long_term_debt": 183957000, "total_debt": 231955000, "total_liabilities": null, "total_equity": 836668000, "shares_outstanding": 617728891, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 70622000, "capital_expenditure": -2850000, "free_cash_flow": 67772000, "dividends_paid": -52880000, "share_repurchases": -7833000, "shares_issued": 5000, "net_debt_issued": 43815000 }, "complete_fields": { "id": 392782, "ticker_id": 27413, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T12:43:05.232018+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "170444000", "netIncome": "132715000", "grossProfit": "208765000", "totalRevenue": "944606000", "costOfRevenue": "735841000", "interestExpense": "15386000", "operatingIncome": "168586000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "2633000" }, "balance": { "totalDebt": "231955000", "totalAssets": "1306184000", "longTermDebt": "183957000", "shortTermDebt": "42464000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "617728891", "totalCurrentAssets": "1282012000", "totalShareholderEquity": "836668000", "totalCurrentLiabilities": "250330000", "cashAndShortTermInvestments": "55118000" }, "cashflow": { "freeCashFlow": "67772000", "dividendsPaid": "-52880000", "issuanceOfDebt": "491521000", "issuanceOfStock": "5000", "repaymentOfDebt": "-447706000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "70622000", "repurchaseOfStock": "-7833000", "capitalExpenditures": "-2850000" } }, "revenue": 944606000, "cost_of_revenue": 735841000, "gross_profit": 208765000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 168586000, "depreciation_amortisation": 2633000, "ebitda": 170444000, "interest_expense": 15386000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 132715000, "net_income_continuing_ops": null, "net_income_to_common": 132715000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 55118000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 1282012000, "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": 1306184000, "short_term_debt": 42464000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 250330000, "long_term_debt": 183957000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 231955000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 836668000, "shares_outstanding": 617728891, "operating_cash_flow": 70622000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -2850000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -52880000, "share_repurchases": -7833000, "shares_issued": 5000, "net_debt_issued": 43815000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 67772000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "170444000", "netIncome": "132715000", "grossProfit": "208765000", "totalRevenue": "944606000", "costOfRevenue": "735841000", "interestExpense": "15386000", "operatingIncome": "168586000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "2633000" }, "balance": { "totalDebt": "231955000", "totalAssets": "1306184000", "longTermDebt": "183957000", "shortTermDebt": "42464000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "617728891", "totalCurrentAssets": "1282012000", "totalShareholderEquity": "836668000", "totalCurrentLiabilities": "250330000", "cashAndShortTermInvestments": "55118000" }, "cashflow": { "freeCashFlow": "67772000", "dividendsPaid": "-52880000", "issuanceOfDebt": "491521000", "issuanceOfStock": "5000", "repaymentOfDebt": "-447706000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "70622000", "repurchaseOfStock": "-7833000", "capitalExpenditures": "-2850000" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T12:43:05.232018+00:00", "is_restated": false, "income_statement": { "revenue": 859871000, "cost_of_revenue": 672910000, "gross_profit": 186961000, "ebit": 150007000, "ebitda": 152307000, "pretax_income": null, "tax_provision": null, "net_income": 114572000, "net_income_to_common": 114572000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 27623000, "total_current_assets": 1044276000, "total_assets": 1072283000, "short_term_debt": 14992000, "long_term_debt": 167054000, "total_debt": 188491000, "total_liabilities": null, "total_equity": 758208000, "shares_outstanding": 616059762, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 134660000, "capital_expenditure": -4399000, "free_cash_flow": 130261000, "dividends_paid": -44720000, "share_repurchases": -75597000, "shares_issued": 799000, "net_debt_issued": 7850000 }, "complete_fields": { "id": 392785, "ticker_id": 27413, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T12:43:05.232018+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "152307000", "netIncome": "114572000", "grossProfit": "186961000", "totalRevenue": "859871000", "costOfRevenue": "672910000", "interestExpense": "14707000", "operatingIncome": "150007000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "2728000" }, "balance": { "totalDebt": "188491000", "totalAssets": "1072283000", "longTermDebt": "167054000", "shortTermDebt": "14992000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "616059762", "totalCurrentAssets": "1044276000", "totalShareholderEquity": "758208000", "totalCurrentLiabilities": "138740000", "cashAndShortTermInvestments": "27623000" }, "cashflow": { "freeCashFlow": "130261000", "dividendsPaid": "-44720000", "issuanceOfDebt": "392850000", "issuanceOfStock": "799000", "repaymentOfDebt": "-385000000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "134660000", "repurchaseOfStock": "-75597000", "capitalExpenditures": "-4399000" } }, "revenue": 859871000, "cost_of_revenue": 672910000, "gross_profit": 186961000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 150007000, "depreciation_amortisation": 2728000, "ebitda": 152307000, "interest_expense": 14707000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 114572000, "net_income_continuing_ops": null, "net_income_to_common": 114572000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 27623000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 1044276000, "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": 1072283000, "short_term_debt": 14992000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 138740000, "long_term_debt": 167054000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 188491000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 758208000, "shares_outstanding": 616059762, "operating_cash_flow": 134660000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -4399000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -44720000, "share_repurchases": -75597000, "shares_issued": 799000, "net_debt_issued": 7850000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 130261000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "152307000", "netIncome": "114572000", "grossProfit": "186961000", "totalRevenue": "859871000", "costOfRevenue": "672910000", "interestExpense": "14707000", "operatingIncome": "150007000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "2728000" }, "balance": { "totalDebt": "188491000", "totalAssets": "1072283000", "longTermDebt": "167054000", "shortTermDebt": "14992000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "616059762", "totalCurrentAssets": "1044276000", "totalShareholderEquity": "758208000", "totalCurrentLiabilities": "138740000", "cashAndShortTermInvestments": "27623000" }, "cashflow": { "freeCashFlow": "130261000", "dividendsPaid": "-44720000", "issuanceOfDebt": "392850000", "issuanceOfStock": "799000", "repaymentOfDebt": "-385000000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "134660000", "repurchaseOfStock": "-75597000", "capitalExpenditures": "-4399000" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T12:43:05.232018+00:00", "is_restated": false, "income_statement": { "revenue": 666807000, "cost_of_revenue": 519189000, "gross_profit": 147618000, "ebit": 113389000, "ebitda": 115129000, "pretax_income": null, "tax_provision": null, "net_income": 85432000, "net_income_to_common": 85432000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 25553000, "total_current_assets": 1023339000, "total_assets": 1039900000, "short_term_debt": 14992000, "long_term_debt": 158836000, "total_debt": 180255000, "total_liabilities": null, "total_equity": 757162000, "shares_outstanding": 652478244, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 107021000, "capital_expenditure": -4090000, "free_cash_flow": 102931000, "dividends_paid": -41896000, "share_repurchases": -45893000, "shares_issued": 1492000, "net_debt_issued": 2500000 }, "complete_fields": { "id": 392786, "ticker_id": 27413, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T12:43:05.232018+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "115129000", "netIncome": "85432000", "grossProfit": "147618000", "totalRevenue": "666807000", "costOfRevenue": "519189000", "interestExpense": "13537000", "operatingIncome": "113389000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "2169000" }, "balance": { "totalDebt": "180255000", "totalAssets": "1039900000", "longTermDebt": "158836000", "shortTermDebt": "14992000", "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "652478244", "totalCurrentAssets": "1023339000", "totalShareholderEquity": "757162000", "totalCurrentLiabilities": "115273000", "cashAndShortTermInvestments": "25553000" }, "cashflow": { "freeCashFlow": "102931000", "dividendsPaid": "-41896000", "issuanceOfDebt": "317500000", "issuanceOfStock": "1492000", "repaymentOfDebt": "-315000000", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "107021000", "repurchaseOfStock": "-45893000", "capitalExpenditures": "-4090000" } }, "revenue": 666807000, "cost_of_revenue": 519189000, "gross_profit": 147618000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 113389000, "depreciation_amortisation": 2169000, "ebitda": 115129000, "interest_expense": 13537000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 85432000, "net_income_continuing_ops": null, "net_income_to_common": 85432000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 25553000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 1023339000, "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": 1039900000, "short_term_debt": 14992000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 115273000, "long_term_debt": 158836000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 180255000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 757162000, "shares_outstanding": 652478244, "operating_cash_flow": 107021000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -4090000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -41896000, "share_repurchases": -45893000, "shares_issued": 1492000, "net_debt_issued": 2500000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 102931000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "115129000", "netIncome": "85432000", "grossProfit": "147618000", "totalRevenue": "666807000", "costOfRevenue": "519189000", "interestExpense": "13537000", "operatingIncome": "113389000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "2169000" }, "balance": { "totalDebt": "180255000", "totalAssets": "1039900000", "longTermDebt": "158836000", "shortTermDebt": "14992000", "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "652478244", "totalCurrentAssets": "1023339000", "totalShareholderEquity": "757162000", "totalCurrentLiabilities": "115273000", "cashAndShortTermInvestments": "25553000" }, "cashflow": { "freeCashFlow": "102931000", "dividendsPaid": "-41896000", "issuanceOfDebt": "317500000", "issuanceOfStock": "1492000", "repaymentOfDebt": "-315000000", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "107021000", "repurchaseOfStock": "-45893000", "capitalExpenditures": "-4090000" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T12:43:05.232018+00:00", "is_restated": false, "income_statement": { "revenue": 617357000, "cost_of_revenue": 483149000, "gross_profit": 134208000, "ebit": 103032000, "ebitda": 104031000, "pretax_income": null, "tax_provision": null, "net_income": 81030000, "net_income_to_common": 81030000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 21711000, "total_current_assets": 1009500000, "total_assets": 1025267000, "short_term_debt": 0, "long_term_debt": 170991000, "total_debt": 177788000, "total_liabilities": null, "total_equity": 751822000, "shares_outstanding": 685777452, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 93892000, "capital_expenditure": -7686000, "free_cash_flow": 86206000, "dividends_paid": -40694000, "share_repurchases": -75143000, "shares_issued": 0, "net_debt_issued": 20823000 }, "complete_fields": { "id": 392787, "ticker_id": 27413, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T12:43:05.232018+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "104031000", "netIncome": "81030000", "grossProfit": "134208000", "totalRevenue": "617357000", "costOfRevenue": "483149000", "interestExpense": "8793000", "operatingIncome": "103032000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "1766000" }, "balance": { "totalDebt": "177788000", "totalAssets": "1025267000", "longTermDebt": "170991000", "shortTermDebt": "0", "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "685777452", "totalCurrentAssets": "1009500000", "totalShareholderEquity": "751822000", "totalCurrentLiabilities": "93279000", "cashAndShortTermInvestments": "21711000" }, "cashflow": { "freeCashFlow": "86206000", "dividendsPaid": "-40694000", "issuanceOfDebt": "354811000", "issuanceOfStock": "0", "repaymentOfDebt": "-333988000", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "93892000", "repurchaseOfStock": "-75143000", "capitalExpenditures": "-7686000" } }, "revenue": 617357000, "cost_of_revenue": 483149000, "gross_profit": 134208000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 103032000, "depreciation_amortisation": 1766000, "ebitda": 104031000, "interest_expense": 8793000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 81030000, "net_income_continuing_ops": null, "net_income_to_common": 81030000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 21711000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 1009500000, "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": 1025267000, "short_term_debt": 0, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 93279000, "long_term_debt": 170991000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 177788000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 751822000, "shares_outstanding": 685777452, "operating_cash_flow": 93892000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -7686000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -40694000, "share_repurchases": -75143000, "shares_issued": 0, "net_debt_issued": 20823000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 86206000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "104031000", "netIncome": "81030000", "grossProfit": "134208000", "totalRevenue": "617357000", "costOfRevenue": "483149000", "interestExpense": "8793000", "operatingIncome": "103032000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "1766000" }, "balance": { "totalDebt": "177788000", "totalAssets": "1025267000", "longTermDebt": "170991000", "shortTermDebt": "0", "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "685777452", "totalCurrentAssets": "1009500000", "totalShareholderEquity": "751822000", "totalCurrentLiabilities": "93279000", "cashAndShortTermInvestments": "21711000" }, "cashflow": { "freeCashFlow": "86206000", "dividendsPaid": "-40694000", "issuanceOfDebt": "354811000", "issuanceOfStock": "0", "repaymentOfDebt": "-333988000", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "93892000", "repurchaseOfStock": "-75143000", "capitalExpenditures": "-7686000" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T12:43:05.232018+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": 392788, "ticker_id": 27413, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T12:43:05.232018+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": "2026-06-07T12:43:05.232018+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": 55118000, "total_current_assets": 1282012000, "total_assets": 1306184000, "short_term_debt": 42464000, "long_term_debt": 183957000, "total_debt": 231955000, "total_liabilities": null, "total_equity": 836668000, "shares_outstanding": 617728891, "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": 392781, "ticker_id": 27413, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T12:43:05.232018+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": "231955000", "totalAssets": "1306184000", "longTermDebt": "183957000", "shortTermDebt": "42464000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "617728891", "totalCurrentAssets": "1282012000", "totalShareholderEquity": "836668000", "totalCurrentLiabilities": "250330000", "cashAndShortTermInvestments": "55118000" } }, "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": 55118000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 1282012000, "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": 1306184000, "short_term_debt": 42464000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 250330000, "long_term_debt": 183957000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 231955000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 836668000, "shares_outstanding": 617728891, "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": "231955000", "totalAssets": "1306184000", "longTermDebt": "183957000", "shortTermDebt": "42464000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "617728891", "totalCurrentAssets": "1282012000", "totalShareholderEquity": "836668000", "totalCurrentLiabilities": "250330000", "cashAndShortTermInvestments": "55118000" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T12:43:05.232018+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": 44160000, "total_current_assets": 1261995000, "total_assets": 1286054000, "short_term_debt": 14992000, "long_term_debt": 336587000, "total_debt": 357578000, "total_liabilities": null, "total_equity": 763569000, "shares_outstanding": 620584838, "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": 392783, "ticker_id": 27413, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T12:43:05.232018+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": "357578000", "totalAssets": "1286054000", "longTermDebt": "336587000", "shortTermDebt": "14992000", "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "620584838", "totalCurrentAssets": "1261995000", "totalShareholderEquity": "763569000", "totalCurrentLiabilities": "177950000", "cashAndShortTermInvestments": "44160000" } }, "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": 44160000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 1261995000, "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": 1286054000, "short_term_debt": 14992000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 177950000, "long_term_debt": 336587000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 357578000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 763569000, "shares_outstanding": 620584838, "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": "357578000", "totalAssets": "1286054000", "longTermDebt": "336587000", "shortTermDebt": "14992000", "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "620584838", "totalCurrentAssets": "1261995000", "totalShareholderEquity": "763569000", "totalCurrentLiabilities": "177950000", "cashAndShortTermInvestments": "44160000" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T12:43:05.232018+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": 27623000, "total_current_assets": 1044276000, "total_assets": 1072283000, "short_term_debt": 14992000, "long_term_debt": 167054000, "total_debt": 188491000, "total_liabilities": null, "total_equity": 758208000, "shares_outstanding": 616059762, "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": 392784, "ticker_id": 27413, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T12:43:05.232018+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": "188491000", "totalAssets": "1072283000", "longTermDebt": "167054000", "shortTermDebt": "14992000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "616059762", "totalCurrentAssets": "1044276000", "totalShareholderEquity": "758208000", "totalCurrentLiabilities": "138740000", "cashAndShortTermInvestments": "27623000" } }, "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": 27623000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 1044276000, "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": 1072283000, "short_term_debt": 14992000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 138740000, "long_term_debt": 167054000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 188491000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 758208000, "shares_outstanding": 616059762, "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": "188491000", "totalAssets": "1072283000", "longTermDebt": "167054000", "shortTermDebt": "14992000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "616059762", "totalCurrentAssets": "1044276000", "totalShareholderEquity": "758208000", "totalCurrentLiabilities": "138740000", "cashAndShortTermInvestments": "27623000" } } } ] }, "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" }, { "key": "low_volatility", "name": "Low Volatility", "slug": "low-volatility", "group": "defensive", "page_url": "/factors/low-volatility/", "rank_field": "volatility_252d" } ], "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" ] } } }