{ "ticker": { "uuid": "452dc339-3ed2-4573-961e-750502e82413", "symbol": "JSG", "name": "Johnson Service Group PLC", "exchange": "LSE", "exchange_name": "London Stock Exchange", "country": "GB", "currency": "GBP", "sector": "Industrials", "industry": "Specialty Business Services", "page_url": "https://sharemaestro.com/factors/ticker/452dc339-3ed2-4573-961e-750502e82413/", "api_url": "https://sharemaestro.com/factors/api/tickers/452dc339-3ed2-4573-961e-750502e82413/" }, "ticker_metadata": { "id": 29563, "uuid": "452dc339-3ed2-4573-961e-750502e82413", "symbol": "JSG", "name": "Johnson Service Group PLC", "asset_type": "equity", "market_cap": 577950016, "stock_exchange_id": 19, "industry": "Specialty Business Services", "sector": "Industrials", "description": "Johnson Service Group PLC, together with its subsidiaries, provides textile rental and related services in the United Kingdom and Ireland. The company provides workwear and protective wear rental; and workplace hygiene services under the Johnsons Workwear brands, as well as provides laundry services. It offers linen services through the Johnsons Hotel Linen; Johnsons Hotel, Restaurant and Catering Linen by Stalbridge; Johnsons Restaurant & Catering Linen by London Linen; Regency and Empire; Johnsons Belfast; and Celtic Linen brand names. The company engages in property holding activities. Johnson Service Group PLC was incorporated in 1953 and is headquartered in Preston Brook, 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": "452dc339-3ed2-4573-961e-750502e82413", "symbol": "JSG", "name": "Johnson Service Group PLC", "exchange": "LSE", "exchange_name": "London Stock Exchange", "country": "GB", "currency": "GBP", "sector": "Industrials", "industry": "Specialty Business Services", "page_url": "https://sharemaestro.com/factors/ticker/452dc339-3ed2-4573-961e-750502e82413/", "api_url": "https://sharemaestro.com/factors/api/tickers/452dc339-3ed2-4573-961e-750502e82413/" }, "week_end_date": "2026-06-07", "universe": "GBP_UK", "score": { "os": 0.86, "value": 0.74, "quality": 0.94, "momentum": 0.34, "coverage": 0.879, "confidence": 0.786, "delta": null }, "headline_factors": { "price": 149.1, "market_cap": 56403744872.67, "pe_ratio": 1520.3166, "earnings_yield": 0.0007, "ebitda_to_ev": 0.0028, "shareholder_yield": 0.0013, "roe": 0.1349, "piotroski_f_score": 7, "momentum_12_1": -0.0352, "volatility_252d": 0.3131 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": true, "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": 0.9286, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T13:36:31.510593+00:00", "batch_id": "" }, "size": { "price_close": 149.1, "market_cap": 56403744872.6683, "market_cap_usd": 56403744872.6683, "enterprise_value": 56562944872.6683, "shares_outstanding": 378294719, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 1520.3166, "pb_ratio": 205.03, "ptbv_ratio": 205.03, "ps_ratio": 105.3488, "pcf_ratio": 403.1719, "pfcf_ratio": 560.6734, "ev_ebitda": 352.1977, "ev_ebit": 1081.5095, "ev_sales": 105.6461, "ev_fcf": 562.2559, "earnings_yield": 0.0007, "fcf_yield": 0.0018, "price_to_sales": 105.3488, "price_to_book": 205.03, "price_to_cashflow": 403.1719, "ebitda_to_ev": 0.0028, "sales_yield": 0.0095 }, "yield": { "dividend_yield": 0.0003, "buyback_yield": 0.001, "shareholder_yield": 0.0013, "debt_paydown_yield": 0, "total_yield": 0.0013 }, "quality": { "gross_margin": null, "operating_margin": 0.0977, "net_margin": 0.0693, "ebitda_margin": 0.3, "fcf_margin": 0.1879, "roe": 0.1349, "roa": 0.064, "roic": 0.0903, "roc_greenblatt": null, "asset_turnover": 0.9239, "cash_conversion": 2.7116, "accruals_ratio": -0.1774, "sbc_to_revenue": null, "piotroski_f_score": 7, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.1396, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": null, "external_financing": 0.0947 }, "leverage_and_risk": { "debt_to_equity": null, "net_debt_to_ebitda": 0.9913, "debt_to_assets": 0.2937, "interest_coverage": 6.7051, "current_ratio": 0.9259, "quick_ratio": 0.9259, "net_debt": 159200000, "local_beta": 0.8402, "volatility_252d": 0.3131, "volatility_60d": 0.6338, "max_drawdown_12m": -0.1944, "risk_adjusted_momentum": -0.1124 }, "growth": { "revenue_growth_1y": 0.0429, "revenue_growth_3y_cagr": 0.1155, "revenue_growth_5y_cagr": null, "eps_growth_1y": 0.1431, "eps_growth_3y_cagr": 0.0856, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.1031, "book_value_growth_1y": -0.0168, "revenue_growth": 0.0429, "earnings_growth": 0.1431 }, "momentum": { "price_return_1m": 0.0765, "price_return_3m": 0.1472, "price_return_6m": 0.0652, "price_return_9m": -0.0536, "price_return_12m": 0.0387, "price_return_12m_ex1m": -0.0352, "momentum_6m": 0.0652, "momentum_12m": 0.0387, "momentum_12_1": -0.0352, "distance_from_52w_high": -0.0584, "distance_from_52w_low": 0.1688, "relative_strength": -0.1345 }, "raw_ttm": { "revenue_ttm": 535400000, "gross_profit_ttm": null, "ebit_ttm": 52300000, "ebitda_ttm": 160600000, "net_income_ttm": 37100000, "eps_diluted_ttm": 0.0981, "operating_cash_flow_ttm": 139900000, "capital_expenditure_ttm": -39300000, "fcf_ttm": 100600000, "dividends_paid_ttm": -17400000, "share_repurchases_ttm": -54700000, "shares_issued_ttm": 200000, "interest_expense_ttm": 7800000, "cash_and_equivalents": 11000000, "total_current_assets": 103700000, "total_current_liabilities": 112000000, "net_ppe": null, "total_assets": 579500000, "total_debt": 170200000, "total_equity": 275100000, "net_working_capital": -10300000, "book_value_per_share": 0.7272, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 0.7272 }, "ranks": { "universe_ticker_count": 765, "rank_pe": 53, "rank_pb": 65, "rank_ptbv": 65, "rank_ps": 44, "rank_pcf": 25, "rank_ev_ebitda": 20, "rank_ev_ebit": 65, "rank_earnings_yield": 50, "rank_fcf_yield": 17, "rank_dividend_yield": 34, "rank_shareholder_yield": 9, "rank_total_yield": 16, "rank_roe": 27, "rank_roc": 50, "rank_roic": 41, "rank_gross_margin": 50, "rank_fcf_margin": 18, "rank_piotroski": 17, "rank_accruals": 12, "rank_sue": 50, "rank_eps_growth_1y": 47, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 52, "rank_momentum_12m": 48, "rank_momentum_12m_ex1m": 56, "rank_relative_strength": 48 }, "composites": { "value_composite": 26, "quality_composite": 6, "momentum_composite": 66, "growth_composite": 34, "yield_composite": 11, "svqf_composite": 49, "vc1_composite": 22, "vc2_composite": 14, "vc3_composite": 16, "trending_value_composite": null, "overall_composite": 14, "quality_value_composite": 0.834, "os_score": 0.86, "value_percentile": 0.74, "quality_percentile": 0.94, "momentum_percentile": 0.34, "factor_coverage": 0.879, "signal_confidence": 0.786, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 4, "small_cap_core_rank": 15, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 8828, "ticker_id": 29563, "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": 0.9286, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T13:36:31.510593+00:00", "batch_id": "", "os_score_delta": null, "price_close": 149.1, "market_cap": 56403744872.6683, "market_cap_usd": 56403744872.6683, "enterprise_value": 56562944872.6683, "shares_outstanding": 378294719, "fx_rate_to_usd": null, "pe_ratio": 1520.31657339, "pb_ratio": 205.02997046, "ptbv_ratio": 205.02997046, "ps_ratio": 105.34879506, "pcf_ratio": 403.17187186, "pfcf_ratio": 560.67340828, "ev_ebitda": 352.19766421, "ev_ebit": 1081.50946219, "ev_sales": 105.64614283, "ev_fcf": 562.25591325, "earnings_yield": 0.00065776, "fcf_yield": 0.00177855, "dividend_yield": 0.00030849, "buyback_yield": 0.00096625, "shareholder_yield": 0.00127474, "debt_paydown_yield": 0, "total_yield": 0.00127474, "gross_margin": null, "operating_margin": 0.09768397, "net_margin": 0.06929399, "ebitda_margin": 0.29996264, "fcf_margin": 0.1878969, "roe": 0.13486005, "roa": 0.06402071, "roic": 0.09031775, "roc_greenblatt": null, "asset_turnover": 0.92389991, "cash_conversion": 2.7115903, "accruals_ratio": -0.17739431, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 0.99128269, "debt_to_assets": 0.29370147, "interest_coverage": 6.70512821, "current_ratio": 0.92589286, "quick_ratio": 0.92589286, "net_debt": 159200000, "revenue_growth_1y": 0.04285158, "revenue_growth_3y_cagr": 0.11551713, "revenue_growth_5y_cagr": null, "eps_growth_1y": 0.1431019, "eps_growth_3y_cagr": 0.08557201, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.10307018, "book_value_growth_1y": -0.01677087, "piotroski_f_score": 7, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.139616, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.07653434, "price_return_3m": 0.14719216, "price_return_6m": 0.0652499, "price_return_9m": -0.05361102, "price_return_12m": 0.03865533, "price_return_12m_ex1m": -0.03518607, "distance_from_52w_high": -0.05839059, "distance_from_52w_low": 0.16876951, "relative_strength": -0.13448525, "local_beta": 0.8402, "volatility_252d": 0.313115, "volatility_60d": 0.633816, "max_drawdown_12m": -0.19435834, "revenue_ttm": 535400000, "gross_profit_ttm": null, "ebit_ttm": 52300000, "ebitda_ttm": 160600000, "net_income_ttm": 37100000, "eps_diluted_ttm": 0.09807168, "operating_cash_flow_ttm": 139900000, "capital_expenditure_ttm": -39300000, "fcf_ttm": 100600000, "dividends_paid_ttm": -17400000, "share_repurchases_ttm": -54700000, "shares_issued_ttm": 200000, "interest_expense_ttm": 7800000, "cash_and_equivalents": 11000000, "total_current_assets": 103700000, "total_current_liabilities": 112000000, "net_ppe": null, "total_assets": 579500000, "total_debt": 170200000, "total_equity": 275100000, "net_working_capital": -10300000, "book_value_per_share": 0.72721079, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 0.72721079, "universe_ticker_count": 765, "sector": "Industrials", "rank_pe": 53, "rank_pb": 65, "rank_ptbv": 65, "rank_ps": 44, "rank_pcf": 25, "rank_ev_ebitda": 20, "rank_ev_ebit": 65, "rank_earnings_yield": 50, "rank_fcf_yield": 17, "rank_dividend_yield": 34, "rank_shareholder_yield": 9, "rank_total_yield": 16, "rank_roe": 27, "rank_roc": 50, "rank_roic": 41, "rank_gross_margin": 50, "rank_fcf_margin": 18, "rank_piotroski": 17, "rank_accruals": 12, "rank_sue": 50, "rank_eps_growth_1y": 47, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 52, "rank_momentum_12m": 48, "rank_momentum_12m_ex1m": 56, "rank_relative_strength": 48, "value_composite": 26, "quality_composite": 6, "momentum_composite": 66, "growth_composite": 34, "yield_composite": 11, "svqf_composite": 49, "vc1_composite": 22, "vc2_composite": 14, "vc3_composite": 16, "trending_value_composite": null, "overall_composite": 14, "factor_coverage": 0.879, "signal_confidence": 0.786, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 4, "small_cap_core_rank": 15, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 149.1, "os": 0.86, "value": 0.74, "quality": 0.94, "momentum": 0.34, "confidence": 0.786, "coverage": 0.879, "pe_ratio": 1520.3166, "earnings_yield": 0.0007, "shareholder_yield": 0.0013, "roe": 0.1349, "momentum_12_1": -0.0352, "complete_fields": { "id": 8828, "ticker_id": 29563, "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": 0.9286, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T13:36:31.510593+00:00", "batch_id": "", "os_score_delta": null, "price_close": 149.1, "market_cap": 56403744872.6683, "market_cap_usd": 56403744872.6683, "enterprise_value": 56562944872.6683, "shares_outstanding": 378294719, "fx_rate_to_usd": null, "pe_ratio": 1520.31657339, "pb_ratio": 205.02997046, "ptbv_ratio": 205.02997046, "ps_ratio": 105.34879506, "pcf_ratio": 403.17187186, "pfcf_ratio": 560.67340828, "ev_ebitda": 352.19766421, "ev_ebit": 1081.50946219, "ev_sales": 105.64614283, "ev_fcf": 562.25591325, "earnings_yield": 0.00065776, "fcf_yield": 0.00177855, "dividend_yield": 0.00030849, "buyback_yield": 0.00096625, "shareholder_yield": 0.00127474, "debt_paydown_yield": 0, "total_yield": 0.00127474, "gross_margin": null, "operating_margin": 0.09768397, "net_margin": 0.06929399, "ebitda_margin": 0.29996264, "fcf_margin": 0.1878969, "roe": 0.13486005, "roa": 0.06402071, "roic": 0.09031775, "roc_greenblatt": null, "asset_turnover": 0.92389991, "cash_conversion": 2.7115903, "accruals_ratio": -0.17739431, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 0.99128269, "debt_to_assets": 0.29370147, "interest_coverage": 6.70512821, "current_ratio": 0.92589286, "quick_ratio": 0.92589286, "net_debt": 159200000, "revenue_growth_1y": 0.04285158, "revenue_growth_3y_cagr": 0.11551713, "revenue_growth_5y_cagr": null, "eps_growth_1y": 0.1431019, "eps_growth_3y_cagr": 0.08557201, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.10307018, "book_value_growth_1y": -0.01677087, "piotroski_f_score": 7, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.139616, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.07653434, "price_return_3m": 0.14719216, "price_return_6m": 0.0652499, "price_return_9m": -0.05361102, "price_return_12m": 0.03865533, "price_return_12m_ex1m": -0.03518607, "distance_from_52w_high": -0.05839059, "distance_from_52w_low": 0.16876951, "relative_strength": -0.13448525, "local_beta": 0.8402, "volatility_252d": 0.313115, "volatility_60d": 0.633816, "max_drawdown_12m": -0.19435834, "revenue_ttm": 535400000, "gross_profit_ttm": null, "ebit_ttm": 52300000, "ebitda_ttm": 160600000, "net_income_ttm": 37100000, "eps_diluted_ttm": 0.09807168, "operating_cash_flow_ttm": 139900000, "capital_expenditure_ttm": -39300000, "fcf_ttm": 100600000, "dividends_paid_ttm": -17400000, "share_repurchases_ttm": -54700000, "shares_issued_ttm": 200000, "interest_expense_ttm": 7800000, "cash_and_equivalents": 11000000, "total_current_assets": 103700000, "total_current_liabilities": 112000000, "net_ppe": null, "total_assets": 579500000, "total_debt": 170200000, "total_equity": 275100000, "net_working_capital": -10300000, "book_value_per_share": 0.72721079, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 0.72721079, "universe_ticker_count": 765, "sector": "Industrials", "rank_pe": 53, "rank_pb": 65, "rank_ptbv": 65, "rank_ps": 44, "rank_pcf": 25, "rank_ev_ebitda": 20, "rank_ev_ebit": 65, "rank_earnings_yield": 50, "rank_fcf_yield": 17, "rank_dividend_yield": 34, "rank_shareholder_yield": 9, "rank_total_yield": 16, "rank_roe": 27, "rank_roc": 50, "rank_roic": 41, "rank_gross_margin": 50, "rank_fcf_margin": 18, "rank_piotroski": 17, "rank_accruals": 12, "rank_sue": 50, "rank_eps_growth_1y": 47, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 52, "rank_momentum_12m": 48, "rank_momentum_12m_ex1m": 56, "rank_relative_strength": 48, "value_composite": 26, "quality_composite": 6, "momentum_composite": 66, "growth_composite": 34, "yield_composite": 11, "svqf_composite": 49, "vc1_composite": 22, "vc2_composite": 14, "vc3_composite": 16, "trending_value_composite": null, "overall_composite": 14, "factor_coverage": 0.879, "signal_confidence": 0.786, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 4, "small_cap_core_rank": 15, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "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": "2026-06-07T13:00:48.648897+00:00", "is_restated": false, "income_statement": { "revenue": 535400000, "cost_of_revenue": null, "gross_profit": null, "ebit": 52300000, "ebitda": 160600000, "pretax_income": null, "tax_provision": null, "net_income": 37100000, "net_income_to_common": 37100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 11000000, "total_current_assets": 103700000, "total_assets": 579500000, "short_term_debt": 9000000, "long_term_debt": 114400000, "total_debt": 170200000, "total_liabilities": null, "total_equity": 275100000, "shares_outstanding": 378294719, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 139900000, "capital_expenditure": -39300000, "free_cash_flow": 100600000, "dividends_paid": -17400000, "share_repurchases": -54700000, "shares_issued": 200000, "net_debt_issued": 41500000 }, "complete_fields": { "id": 395235, "ticker_id": 29563, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:00:48.648897+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "160600000", "netIncome": "37100000", "grossProfit": null, "totalRevenue": "535400000", "costOfRevenue": null, "interestExpense": "7800000", "operatingIncome": "52300000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "102000000" }, "balance": { "totalDebt": "170200000", "totalAssets": "579500000", "longTermDebt": "114400000", "shortTermDebt": "9000000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "378294719", "totalCurrentAssets": "103700000", "totalShareholderEquity": "275100000", "totalCurrentLiabilities": "112000000", "cashAndShortTermInvestments": "11000000" }, "cashflow": { "freeCashFlow": "100600000", "dividendsPaid": "-17400000", "issuanceOfDebt": "96800000", "issuanceOfStock": "200000", "repaymentOfDebt": "-55300000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "139900000", "repurchaseOfStock": "-54700000", "capitalExpenditures": "-39300000" } }, "revenue": 535400000, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 52300000, "depreciation_amortisation": 102000000, "ebitda": 160600000, "interest_expense": 7800000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 37100000, "net_income_continuing_ops": null, "net_income_to_common": 37100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 11000000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 103700000, "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": 579500000, "short_term_debt": 9000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 112000000, "long_term_debt": 114400000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 170200000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 275100000, "shares_outstanding": 378294719, "operating_cash_flow": 139900000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -39300000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -17400000, "share_repurchases": -54700000, "shares_issued": 200000, "net_debt_issued": 41500000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 100600000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "160600000", "netIncome": "37100000", "grossProfit": null, "totalRevenue": "535400000", "costOfRevenue": null, "interestExpense": "7800000", "operatingIncome": "52300000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "102000000" }, "balance": { "totalDebt": "170200000", "totalAssets": "579500000", "longTermDebt": "114400000", "shortTermDebt": "9000000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "378294719", "totalCurrentAssets": "103700000", "totalShareholderEquity": "275100000", "totalCurrentLiabilities": "112000000", "cashAndShortTermInvestments": "11000000" }, "cashflow": { "freeCashFlow": "100600000", "dividendsPaid": "-17400000", "issuanceOfDebt": "96800000", "issuanceOfStock": "200000", "repaymentOfDebt": "-55300000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "139900000", "repurchaseOfStock": "-54700000", "capitalExpenditures": "-39300000" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:00:48.648897+00:00", "is_restated": false, "income_statement": { "revenue": 513400000, "cost_of_revenue": null, "gross_profit": null, "ebit": 48700000, "ebitda": 151800000, "pretax_income": null, "tax_provision": null, "net_income": 35600000, "net_income_to_common": 35600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 11500000, "total_current_assets": 99000000, "total_assets": 562300000, "short_term_debt": 8900000, "long_term_debt": 71200000, "total_debt": 127100000, "total_liabilities": null, "total_equity": 306900000, "shares_outstanding": 414945743, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 141800000, "capital_expenditure": -50600000, "free_cash_flow": 91200000, "dividends_paid": -13300000, "share_repurchases": 0, "shares_issued": 600000, "net_debt_issued": 9500000 }, "complete_fields": { "id": 395238, "ticker_id": 29563, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:00:48.648897+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "151800000", "netIncome": "35600000", "grossProfit": null, "totalRevenue": "513400000", "costOfRevenue": null, "interestExpense": "7100000", "operatingIncome": "48700000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "97500000" }, "balance": { "totalDebt": "127100000", "totalAssets": "562300000", "longTermDebt": "71200000", "shortTermDebt": "8900000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "414945743", "totalCurrentAssets": "99000000", "totalShareholderEquity": "306900000", "totalCurrentLiabilities": "113600000", "cashAndShortTermInvestments": "11500000" }, "cashflow": { "freeCashFlow": "91200000", "dividendsPaid": "-13300000", "issuanceOfDebt": "56700000", "issuanceOfStock": "600000", "repaymentOfDebt": "-47200000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "141800000", "repurchaseOfStock": "0", "capitalExpenditures": "-50600000" } }, "revenue": 513400000, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 48700000, "depreciation_amortisation": 97500000, "ebitda": 151800000, "interest_expense": 7100000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 35600000, "net_income_continuing_ops": null, "net_income_to_common": 35600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 11500000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 99000000, "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": 562300000, "short_term_debt": 8900000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 113600000, "long_term_debt": 71200000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 127100000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 306900000, "shares_outstanding": 414945743, "operating_cash_flow": 141800000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -50600000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -13300000, "share_repurchases": 0, "shares_issued": 600000, "net_debt_issued": 9500000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 91200000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "151800000", "netIncome": "35600000", "grossProfit": null, "totalRevenue": "513400000", "costOfRevenue": null, "interestExpense": "7100000", "operatingIncome": "48700000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "97500000" }, "balance": { "totalDebt": "127100000", "totalAssets": "562300000", "longTermDebt": "71200000", "shortTermDebt": "8900000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "414945743", "totalCurrentAssets": "99000000", "totalShareholderEquity": "306900000", "totalCurrentLiabilities": "113600000", "cashAndShortTermInvestments": "11500000" }, "cashflow": { "freeCashFlow": "91200000", "dividendsPaid": "-13300000", "issuanceOfDebt": "56700000", "issuanceOfStock": "600000", "repaymentOfDebt": "-47200000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "141800000", "repurchaseOfStock": "0", "capitalExpenditures": "-50600000" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:00:48.648897+00:00", "is_restated": false, "income_statement": { "revenue": 465300000, "cost_of_revenue": 285900000, "gross_profit": 179400000, "ebit": 40000000, "ebitda": 129600000, "pretax_income": null, "tax_provision": null, "net_income": 27300000, "net_income_to_common": 27300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 9600000, "total_current_assets": 98700000, "total_assets": 509000000, "short_term_debt": 8300000, "long_term_debt": 63000000, "total_debt": 114500000, "total_liabilities": null, "total_equity": 279100000, "shares_outstanding": 414406099, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 121400000, "capital_expenditure": -31100000, "free_cash_flow": 90300000, "dividends_paid": -10600000, "share_repurchases": -29900000, "shares_issued": 0, "net_debt_issued": 46000000 }, "complete_fields": { "id": 395239, "ticker_id": 29563, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:00:48.648897+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "129600000", "netIncome": "27300000", "grossProfit": "179400000", "totalRevenue": "465300000", "costOfRevenue": "285900000", "interestExpense": "5700000", "operatingIncome": "40000000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "86300000" }, "balance": { "totalDebt": "114500000", "totalAssets": "509000000", "longTermDebt": "63000000", "shortTermDebt": "8300000", "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "414406099", "totalCurrentAssets": "98700000", "totalShareholderEquity": "279100000", "totalCurrentLiabilities": "112600000", "cashAndShortTermInvestments": "9600000" }, "cashflow": { "freeCashFlow": "90300000", "dividendsPaid": "-10600000", "issuanceOfDebt": "100600000", "issuanceOfStock": "0", "repaymentOfDebt": "-54600000", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "121400000", "repurchaseOfStock": "-29900000", "capitalExpenditures": "-31100000" } }, "revenue": 465300000, "cost_of_revenue": 285900000, "gross_profit": 179400000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 40000000, "depreciation_amortisation": 86300000, "ebitda": 129600000, "interest_expense": 5700000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 27300000, "net_income_continuing_ops": null, "net_income_to_common": 27300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 9600000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 98700000, "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": 509000000, "short_term_debt": 8300000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 112600000, "long_term_debt": 63000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 114500000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 279100000, "shares_outstanding": 414406099, "operating_cash_flow": 121400000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -31100000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -10600000, "share_repurchases": -29900000, "shares_issued": 0, "net_debt_issued": 46000000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 90300000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "129600000", "netIncome": "27300000", "grossProfit": "179400000", "totalRevenue": "465300000", "costOfRevenue": "285900000", "interestExpense": "5700000", "operatingIncome": "40000000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "86300000" }, "balance": { "totalDebt": "114500000", "totalAssets": "509000000", "longTermDebt": "63000000", "shortTermDebt": "8300000", "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "414406099", "totalCurrentAssets": "98700000", "totalShareholderEquity": "279100000", "totalCurrentLiabilities": "112600000", "cashAndShortTermInvestments": "9600000" }, "cashflow": { "freeCashFlow": "90300000", "dividendsPaid": "-10600000", "issuanceOfDebt": "100600000", "issuanceOfStock": "0", "repaymentOfDebt": "-54600000", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "121400000", "repurchaseOfStock": "-29900000", "capitalExpenditures": "-31100000" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:00:48.648897+00:00", "is_restated": false, "income_statement": { "revenue": 385700000, "cost_of_revenue": 237400000, "gross_profit": 148300000, "ebit": 34000000, "ebitda": 104000000, "pretax_income": null, "tax_provision": null, "net_income": 29000000, "net_income_to_common": 29000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6100000, "total_current_assets": 73400000, "total_assets": 433500000, "short_term_debt": 5100000, "long_term_debt": 14700000, "total_debt": 54100000, "total_liabilities": null, "total_equity": 284600000, "shares_outstanding": 439025388, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 94500000, "capital_expenditure": -23700000, "free_cash_flow": 70800000, "dividends_paid": -3500000, "share_repurchases": -5600000, "shares_issued": 0, "net_debt_issued": -3000000 }, "complete_fields": { "id": 395240, "ticker_id": 29563, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:00:48.648897+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "104000000", "netIncome": "29000000", "grossProfit": "148300000", "totalRevenue": "385700000", "costOfRevenue": "237400000", "interestExpense": "2800000", "operatingIncome": "34000000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "70900000" }, "balance": { "totalDebt": "54100000", "totalAssets": "433500000", "longTermDebt": "14700000", "shortTermDebt": "5100000", "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "439025388", "totalCurrentAssets": "73400000", "totalShareholderEquity": "284600000", "totalCurrentLiabilities": "91600000", "cashAndShortTermInvestments": "6100000" }, "cashflow": { "freeCashFlow": "70800000", "dividendsPaid": "-3500000", "issuanceOfDebt": "48000000", "issuanceOfStock": "0", "repaymentOfDebt": "-51000000", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "94500000", "repurchaseOfStock": "-5600000", "capitalExpenditures": "-23700000" } }, "revenue": 385700000, "cost_of_revenue": 237400000, "gross_profit": 148300000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 34000000, "depreciation_amortisation": 70900000, "ebitda": 104000000, "interest_expense": 2800000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 29000000, "net_income_continuing_ops": null, "net_income_to_common": 29000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 6100000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 73400000, "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": 433500000, "short_term_debt": 5100000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 91600000, "long_term_debt": 14700000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 54100000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 284600000, "shares_outstanding": 439025388, "operating_cash_flow": 94500000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -23700000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -3500000, "share_repurchases": -5600000, "shares_issued": 0, "net_debt_issued": -3000000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 70800000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "104000000", "netIncome": "29000000", "grossProfit": "148300000", "totalRevenue": "385700000", "costOfRevenue": "237400000", "interestExpense": "2800000", "operatingIncome": "34000000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "70900000" }, "balance": { "totalDebt": "54100000", "totalAssets": "433500000", "longTermDebt": "14700000", "shortTermDebt": "5100000", "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "439025388", "totalCurrentAssets": "73400000", "totalShareholderEquity": "284600000", "totalCurrentLiabilities": "91600000", "cashAndShortTermInvestments": "6100000" }, "cashflow": { "freeCashFlow": "70800000", "dividendsPaid": "-3500000", "issuanceOfDebt": "48000000", "issuanceOfStock": "0", "repaymentOfDebt": "-51000000", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "94500000", "repurchaseOfStock": "-5600000", "capitalExpenditures": "-23700000" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:00:48.648897+00:00", "is_restated": false, "income_statement": { "revenue": null, "cost_of_revenue": 173100000, "gross_profit": 98300000, "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": 395241, "ticker_id": 29563, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:00:48.648897+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": "98300000", "totalRevenue": null, "costOfRevenue": "173100000", "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2021-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2021-12-31", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2021-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } }, "revenue": null, "cost_of_revenue": 173100000, "gross_profit": 98300000, "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": "98300000", "totalRevenue": null, "costOfRevenue": "173100000", "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2021-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2021-12-31", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2021-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } } } ], "quarterly": [ { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:00:48.648897+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": 11000000, "total_current_assets": 103700000, "total_assets": 579500000, "short_term_debt": 9000000, "long_term_debt": 114400000, "total_debt": 170200000, "total_liabilities": null, "total_equity": 275100000, "shares_outstanding": 378294719, "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": 395234, "ticker_id": 29563, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:00:48.648897+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": "170200000", "totalAssets": "579500000", "longTermDebt": "114400000", "shortTermDebt": "9000000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "378294719", "totalCurrentAssets": "103700000", "totalShareholderEquity": "275100000", "totalCurrentLiabilities": "112000000", "cashAndShortTermInvestments": "11000000" } }, "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": 11000000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 103700000, "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": 579500000, "short_term_debt": 9000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 112000000, "long_term_debt": 114400000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 170200000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 275100000, "shares_outstanding": 378294719, "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": "170200000", "totalAssets": "579500000", "longTermDebt": "114400000", "shortTermDebt": "9000000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "378294719", "totalCurrentAssets": "103700000", "totalShareholderEquity": "275100000", "totalCurrentLiabilities": "112000000", "cashAndShortTermInvestments": "11000000" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:00:48.648897+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": 11500000, "total_current_assets": 110900000, "total_assets": 587600000, "short_term_debt": 8800000, "long_term_debt": 101700000, "total_debt": 156500000, "total_liabilities": null, "total_equity": 293700000, "shares_outstanding": 404206253, "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": 395236, "ticker_id": 29563, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:00:48.648897+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": "156500000", "totalAssets": "587600000", "longTermDebt": "101700000", "shortTermDebt": "8800000", "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "404206253", "totalCurrentAssets": "110900000", "totalShareholderEquity": "293700000", "totalCurrentLiabilities": "118900000", "cashAndShortTermInvestments": "11500000" } }, "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": 11500000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 110900000, "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": 587600000, "short_term_debt": 8800000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 118900000, "long_term_debt": 101700000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 156500000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 293700000, "shares_outstanding": 404206253, "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": "156500000", "totalAssets": "587600000", "longTermDebt": "101700000", "shortTermDebt": "8800000", "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "404206253", "totalCurrentAssets": "110900000", "totalShareholderEquity": "293700000", "totalCurrentLiabilities": "118900000", "cashAndShortTermInvestments": "11500000" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:00:48.648897+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": 11500000, "total_current_assets": 99000000, "total_assets": 562300000, "short_term_debt": 8900000, "long_term_debt": 71200000, "total_debt": 127100000, "total_liabilities": null, "total_equity": 306900000, "shares_outstanding": 414945743, "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": 395237, "ticker_id": 29563, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:00:48.648897+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": "127100000", "totalAssets": "562300000", "longTermDebt": "71200000", "shortTermDebt": "8900000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "414945743", "totalCurrentAssets": "99000000", "totalShareholderEquity": "306900000", "totalCurrentLiabilities": "113600000", "cashAndShortTermInvestments": "11500000" } }, "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": 11500000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 99000000, "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": 562300000, "short_term_debt": 8900000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 113600000, "long_term_debt": 71200000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 127100000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 306900000, "shares_outstanding": 414945743, "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": "127100000", "totalAssets": "562300000", "longTermDebt": "71200000", "shortTermDebt": "8900000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "414945743", "totalCurrentAssets": "99000000", "totalShareholderEquity": "306900000", "totalCurrentLiabilities": "113600000", "cashAndShortTermInvestments": "11500000" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "cornerstone_value", "name": "Cornerstone Value", "slug": "cornerstone-value", "group": "value", "page_url": "/factors/cornerstone-value/", "rank_field": "cornerstone_value_rank" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "piotroski_bargains", "name": "Piotroski Bargains", "slug": "piotroski-bargains", "group": "quality", "page_url": "/factors/piotroski-bargains/", "rank_field": "-piotroski_f_score" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "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" ] } } }