{ "ticker": { "uuid": "57c938e2-25f5-4379-9d47-d58b2cd8164c", "symbol": "MSLH", "name": "Marshalls plc", "exchange": "LSE", "exchange_name": "London Stock Exchange", "country": "GB", "currency": "GBP", "sector": "Basic Materials", "industry": "Building Materials", "page_url": "https://sharemaestro.com/factors/ticker/57c938e2-25f5-4379-9d47-d58b2cd8164c/", "api_url": "https://sharemaestro.com/factors/api/tickers/57c938e2-25f5-4379-9d47-d58b2cd8164c/" }, "ticker_metadata": { "id": 30053, "uuid": "57c938e2-25f5-4379-9d47-d58b2cd8164c", "symbol": "MSLH", "name": "Marshalls plc", "asset_type": "equity", "market_cap": 356573088, "stock_exchange_id": 19, "industry": "Building Materials", "sector": "Basic Materials", "description": "Marshalls plc, together with its subsidiaries, manufactures and sells landscape, building, and roofing products in the United Kingdom and internationally. It offers paving products, such as flag paving, natural stone paving, block paving, permeable paving, tactile paving, concrete, granite, sandstone, yorkstone, 600x600 slabs, 450x450 slabs, charcoal block, buff, grey, 50mm slabs, linear, council slabs, 80mm block, and permeable block, as well as accessories, steps, rail products, marker blocks, setts and cobbles, access and estate roads, and pedestals; kerbs; and combined kerb and drainage systems, pipes and manholes, linear drainage systems, retaining walls, below ground drainage, specialist precast and offsite solutions. The company also provides facing bricks, walling, engineering bricks, blocks, and utility bricks; landscape protection products, including hostile vehicle mitigation, post and rail, seating, planters, litter bins, cycle parking and storage, tree protection, tables, bespoke, active travel solutions, rhino bollards, and street furniture; mortar and screed for construction projects; gardens and driveway products; and aggregates, block stone, and building sand. In addition, it engages in the property management and non-trading activities; manufacturing and sale of roof integrated solar products; and operation of a quarry. Marshalls plc was founded in 1890 and is headquartered in Halifax, 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": "57c938e2-25f5-4379-9d47-d58b2cd8164c", "symbol": "MSLH", "name": "Marshalls plc", "exchange": "LSE", "exchange_name": "London Stock Exchange", "country": "GB", "currency": "GBP", "sector": "Basic Materials", "industry": "Building Materials", "page_url": "https://sharemaestro.com/factors/ticker/57c938e2-25f5-4379-9d47-d58b2cd8164c/", "api_url": "https://sharemaestro.com/factors/api/tickers/57c938e2-25f5-4379-9d47-d58b2cd8164c/" }, "week_end_date": "2026-06-07", "universe": "GBP_UK", "score": { "os": 0.48, "value": 0.79, "quality": 0.3, "momentum": 0.03, "coverage": 0.909, "confidence": 0.813, "delta": null }, "headline_factors": { "price": 130.9, "market_cap": 33103132454.27, "pe_ratio": 2298.8286, "earnings_yield": 0.0004, "ebitda_to_ev": 0.0021, "shareholder_yield": 0.0006, "roe": 0.022, "piotroski_f_score": 6, "momentum_12_1": -0.5075, "volatility_252d": 0.4037 }, "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": "2026-06-07T13:36:39.272136+00:00", "batch_id": "" }, "size": { "price_close": 130.9, "market_cap": 33103132454.2677, "market_cap_usd": 33103132454.2677, "enterprise_value": 33280132454.2677, "shares_outstanding": 252888724, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 2298.8286, "pb_ratio": 50.4852, "ptbv_ratio": 50.4852, "ps_ratio": 52.3701, "pcf_ratio": 850.9803, "pfcf_ratio": 1308.4242, "ev_ebitda": 472.0586, "ev_ebit": 720.3492, "ev_sales": 52.6501, "ev_fcf": 1315.4203, "earnings_yield": 0.0004, "fcf_yield": 0.0008, "price_to_sales": 52.3701, "price_to_book": 50.4852, "price_to_cashflow": 850.9803, "ebitda_to_ev": 0.0021, "sales_yield": 0.019 }, "yield": { "dividend_yield": 0.0006, "buyback_yield": 0.0, "shareholder_yield": 0.0006, "debt_paydown_yield": 0.0003, "total_yield": 0.0009 }, "quality": { "gross_margin": 0.6211, "operating_margin": 0.0731, "net_margin": 0.0228, "ebitda_margin": 0.1115, "fcf_margin": 0.04, "roe": 0.022, "roa": 0.0138, "roic": 0.0416, "roc_greenblatt": null, "asset_turnover": 0.607, "cash_conversion": 1.7569, "accruals_ratio": -0.0235, "sbc_to_revenue": null, "piotroski_f_score": 6, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.0683, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.377, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": null, "net_debt_to_ebitda": 2.5106, "debt_to_assets": 0.1747, "interest_coverage": 3.3237, "current_ratio": 1.781, "quick_ratio": 1.781, "net_debt": 177000000, "local_beta": 1.4631, "volatility_252d": 0.4037, "volatility_60d": 0.8433, "max_drawdown_12m": -0.529, "risk_adjusted_momentum": -1.2572 }, "growth": { "revenue_growth_1y": 0.0208, "revenue_growth_3y_cagr": -0.0422, "revenue_growth_5y_cagr": null, "eps_growth_1y": -0.5356, "eps_growth_3y_cagr": -0.187, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.612, "book_value_growth_1y": -0.0086, "revenue_growth": 0.0208, "earnings_growth": -0.5356 }, "momentum": { "price_return_1m": -0.0192, "price_return_3m": -0.1522, "price_return_6m": -0.2503, "price_return_9m": -0.2562, "price_return_12m": -0.5169, "price_return_12m_ex1m": -0.5075, "momentum_6m": -0.2503, "momentum_12m": -0.5169, "momentum_12_1": -0.5075, "distance_from_52w_high": -0.5274, "distance_from_52w_low": 0.0034, "relative_strength": -0.6901 }, "raw_ttm": { "revenue_ttm": 632100000, "gross_profit_ttm": 392600000, "ebit_ttm": 46200000, "ebitda_ttm": 70500000, "net_income_ttm": 14400000, "eps_diluted_ttm": 0.0569, "operating_cash_flow_ttm": 38900000, "capital_expenditure_ttm": -13600000, "fcf_ttm": 25300000, "dividends_paid_ttm": -19200000, "share_repurchases_ttm": -900000, "shares_issued_ttm": null, "interest_expense_ttm": 13900000, "cash_and_equivalents": 4900000, "total_current_assets": 222800000, "total_current_liabilities": 125100000, "net_ppe": null, "total_assets": 1041400000, "total_debt": 181900000, "total_equity": 655700000, "net_working_capital": 101900000, "book_value_per_share": 2.5928, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 2.5928 }, "ranks": { "universe_ticker_count": 765, "rank_pe": 76, "rank_pb": 12, "rank_ptbv": 12, "rank_ps": 26, "rank_pcf": 54, "rank_ev_ebitda": 32, "rank_ev_ebit": 48, "rank_earnings_yield": 72, "rank_fcf_yield": 41, "rank_dividend_yield": 18, "rank_shareholder_yield": 28, "rank_total_yield": 25, "rank_roe": 64, "rank_roc": 50, "rank_roic": 61, "rank_gross_margin": 27, "rank_fcf_margin": 59, "rank_piotroski": 35, "rank_accruals": 71, "rank_sue": 50, "rank_eps_growth_1y": 89, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 59, "rank_momentum_12m": 95, "rank_momentum_12m_ex1m": 95, "rank_relative_strength": 95 }, "composites": { "value_composite": 21, "quality_composite": 70, "momentum_composite": 97, "growth_composite": 93, "yield_composite": 14, "svqf_composite": 87, "vc1_composite": 21, "vc2_composite": 16, "vc3_composite": 17, "trending_value_composite": null, "overall_composite": 52, "quality_value_composite": 0.4868, "os_score": 0.48, "value_percentile": 0.79, "quality_percentile": 0.3, "momentum_percentile": 0.03, "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": 27, "small_cap_core_rank": 16, "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": 8903, "ticker_id": 30053, "universe_id": 3, "week_end_date": "2026-06-07", "source_primary": "yfinance", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T13:36:39.272136+00:00", "batch_id": "", "os_score_delta": null, "price_close": 130.9, "market_cap": 33103132454.2677, "market_cap_usd": 33103132454.2677, "enterprise_value": 33280132454.2677, "shares_outstanding": 252888724, "fx_rate_to_usd": null, "pe_ratio": 2298.82864266, "pb_ratio": 50.48517989, "ptbv_ratio": 50.48517989, "ps_ratio": 52.37008773, "pcf_ratio": 850.98026875, "pfcf_ratio": 1308.42420768, "ev_ebitda": 472.05861637, "ev_ebit": 720.34918732, "ev_sales": 52.65010671, "ev_fcf": 1315.42025511, "earnings_yield": 0.000435, "fcf_yield": 0.00076021, "dividend_yield": 0.00058001, "buyback_yield": 2.719e-05, "shareholder_yield": 0.00060719, "debt_paydown_yield": 0.00030209, "total_yield": 0.00090928, "gross_margin": 0.62110426, "operating_margin": 0.0730897, "net_margin": 0.02278121, "ebitda_margin": 0.11153299, "fcf_margin": 0.04002531, "roe": 0.02196126, "roa": 0.01382754, "roic": 0.04161162, "roc_greenblatt": null, "asset_turnover": 0.60697138, "cash_conversion": 1.75694444, "accruals_ratio": -0.02352602, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 2.5106383, "debt_to_assets": 0.17466872, "interest_coverage": 3.32374101, "current_ratio": 1.78097522, "quick_ratio": 1.78097522, "net_debt": 177000000, "revenue_growth_1y": 0.02083333, "revenue_growth_3y_cagr": -0.04220672, "revenue_growth_5y_cagr": null, "eps_growth_1y": -0.53555052, "eps_growth_3y_cagr": -0.18702742, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.61196319, "book_value_growth_1y": -0.00861044, "piotroski_f_score": 6, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.06825, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.01915092, "price_return_3m": -0.15220208, "price_return_6m": -0.25028643, "price_return_9m": -0.25615575, "price_return_12m": -0.51691299, "price_return_12m_ex1m": -0.5074808, "distance_from_52w_high": -0.52737696, "distance_from_52w_low": 0.00339735, "relative_strength": -0.69005357, "local_beta": 1.4631, "volatility_252d": 0.403658, "volatility_60d": 0.843253, "max_drawdown_12m": -0.52897719, "revenue_ttm": 632100000, "gross_profit_ttm": 392600000, "ebit_ttm": 46200000, "ebitda_ttm": 70500000, "net_income_ttm": 14400000, "eps_diluted_ttm": 0.05694204, "operating_cash_flow_ttm": 38900000, "capital_expenditure_ttm": -13600000, "fcf_ttm": 25300000, "dividends_paid_ttm": -19200000, "share_repurchases_ttm": -900000, "shares_issued_ttm": null, "interest_expense_ttm": 13900000, "cash_and_equivalents": 4900000, "total_current_assets": 222800000, "total_current_liabilities": 125100000, "net_ppe": null, "total_assets": 1041400000, "total_debt": 181900000, "total_equity": 655700000, "net_working_capital": 101900000, "book_value_per_share": 2.59284, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 2.59284, "universe_ticker_count": 765, "sector": "Basic Materials", "rank_pe": 76, "rank_pb": 12, "rank_ptbv": 12, "rank_ps": 26, "rank_pcf": 54, "rank_ev_ebitda": 32, "rank_ev_ebit": 48, "rank_earnings_yield": 72, "rank_fcf_yield": 41, "rank_dividend_yield": 18, "rank_shareholder_yield": 28, "rank_total_yield": 25, "rank_roe": 64, "rank_roc": 50, "rank_roic": 61, "rank_gross_margin": 27, "rank_fcf_margin": 59, "rank_piotroski": 35, "rank_accruals": 71, "rank_sue": 50, "rank_eps_growth_1y": 89, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 59, "rank_momentum_12m": 95, "rank_momentum_12m_ex1m": 95, "rank_relative_strength": 95, "value_composite": 21, "quality_composite": 70, "momentum_composite": 97, "growth_composite": 93, "yield_composite": 14, "svqf_composite": 87, "vc1_composite": 21, "vc2_composite": 16, "vc3_composite": 17, "trending_value_composite": null, "overall_composite": 52, "factor_coverage": 0.909, "signal_confidence": 0.813, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 27, "small_cap_core_rank": 16, "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": 130.9, "os": 0.48, "value": 0.79, "quality": 0.3, "momentum": 0.03, "confidence": 0.813, "coverage": 0.909, "pe_ratio": 2298.8286, "earnings_yield": 0.0004, "shareholder_yield": 0.0006, "roe": 0.022, "momentum_12_1": -0.5075, "complete_fields": { "id": 8903, "ticker_id": 30053, "universe_id": 3, "week_end_date": "2026-06-07", "source_primary": "yfinance", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T13:36:39.272136+00:00", "batch_id": "", "os_score_delta": null, "price_close": 130.9, "market_cap": 33103132454.2677, "market_cap_usd": 33103132454.2677, "enterprise_value": 33280132454.2677, "shares_outstanding": 252888724, "fx_rate_to_usd": null, "pe_ratio": 2298.82864266, "pb_ratio": 50.48517989, "ptbv_ratio": 50.48517989, "ps_ratio": 52.37008773, "pcf_ratio": 850.98026875, "pfcf_ratio": 1308.42420768, "ev_ebitda": 472.05861637, "ev_ebit": 720.34918732, "ev_sales": 52.65010671, "ev_fcf": 1315.42025511, "earnings_yield": 0.000435, "fcf_yield": 0.00076021, "dividend_yield": 0.00058001, "buyback_yield": 2.719e-05, "shareholder_yield": 0.00060719, "debt_paydown_yield": 0.00030209, "total_yield": 0.00090928, "gross_margin": 0.62110426, "operating_margin": 0.0730897, "net_margin": 0.02278121, "ebitda_margin": 0.11153299, "fcf_margin": 0.04002531, "roe": 0.02196126, "roa": 0.01382754, "roic": 0.04161162, "roc_greenblatt": null, "asset_turnover": 0.60697138, "cash_conversion": 1.75694444, "accruals_ratio": -0.02352602, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 2.5106383, "debt_to_assets": 0.17466872, "interest_coverage": 3.32374101, "current_ratio": 1.78097522, "quick_ratio": 1.78097522, "net_debt": 177000000, "revenue_growth_1y": 0.02083333, "revenue_growth_3y_cagr": -0.04220672, "revenue_growth_5y_cagr": null, "eps_growth_1y": -0.53555052, "eps_growth_3y_cagr": -0.18702742, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.61196319, "book_value_growth_1y": -0.00861044, "piotroski_f_score": 6, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.06825, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.01915092, "price_return_3m": -0.15220208, "price_return_6m": -0.25028643, "price_return_9m": -0.25615575, "price_return_12m": -0.51691299, "price_return_12m_ex1m": -0.5074808, "distance_from_52w_high": -0.52737696, "distance_from_52w_low": 0.00339735, "relative_strength": -0.69005357, "local_beta": 1.4631, "volatility_252d": 0.403658, "volatility_60d": 0.843253, "max_drawdown_12m": -0.52897719, "revenue_ttm": 632100000, "gross_profit_ttm": 392600000, "ebit_ttm": 46200000, "ebitda_ttm": 70500000, "net_income_ttm": 14400000, "eps_diluted_ttm": 0.05694204, "operating_cash_flow_ttm": 38900000, "capital_expenditure_ttm": -13600000, "fcf_ttm": 25300000, "dividends_paid_ttm": -19200000, "share_repurchases_ttm": -900000, "shares_issued_ttm": null, "interest_expense_ttm": 13900000, "cash_and_equivalents": 4900000, "total_current_assets": 222800000, "total_current_liabilities": 125100000, "net_ppe": null, "total_assets": 1041400000, "total_debt": 181900000, "total_equity": 655700000, "net_working_capital": 101900000, "book_value_per_share": 2.59284, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 2.59284, "universe_ticker_count": 765, "sector": "Basic Materials", "rank_pe": 76, "rank_pb": 12, "rank_ptbv": 12, "rank_ps": 26, "rank_pcf": 54, "rank_ev_ebitda": 32, "rank_ev_ebit": 48, "rank_earnings_yield": 72, "rank_fcf_yield": 41, "rank_dividend_yield": 18, "rank_shareholder_yield": 28, "rank_total_yield": 25, "rank_roe": 64, "rank_roc": 50, "rank_roic": 61, "rank_gross_margin": 27, "rank_fcf_margin": 59, "rank_piotroski": 35, "rank_accruals": 71, "rank_sue": 50, "rank_eps_growth_1y": 89, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 59, "rank_momentum_12m": 95, "rank_momentum_12m_ex1m": 95, "rank_relative_strength": 95, "value_composite": 21, "quality_composite": 70, "momentum_composite": 97, "growth_composite": 93, "yield_composite": 14, "svqf_composite": 87, "vc1_composite": 21, "vc2_composite": 16, "vc3_composite": 17, "trending_value_composite": null, "overall_composite": 52, "factor_coverage": 0.909, "signal_confidence": 0.813, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 27, "small_cap_core_rank": 16, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:06:37.730149+00:00", "is_restated": false, "income_statement": { "revenue": 632100000, "cost_of_revenue": 239500000, "gross_profit": 392600000, "ebit": 46200000, "ebitda": 70500000, "pretax_income": null, "tax_provision": null, "net_income": 14400000, "net_income_to_common": 14400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4900000, "total_current_assets": 222800000, "total_assets": 1041400000, "short_term_debt": null, "long_term_debt": 142800000, "total_debt": 181900000, "total_liabilities": null, "total_equity": 655700000, "shares_outstanding": 252888724, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 38900000, "capital_expenditure": -13600000, "free_cash_flow": 25300000, "dividends_paid": -19200000, "share_repurchases": -900000, "shares_issued": null, "net_debt_issued": -10000000 }, "complete_fields": { "id": 396015, "ticker_id": 30053, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:06:37.730149+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "70500000", "netIncome": "14400000", "grossProfit": "392600000", "totalRevenue": "632100000", "costOfRevenue": "239500000", "interestExpense": "13900000", "operatingIncome": "46200000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "38900000" }, "balance": { "totalDebt": "181900000", "totalAssets": "1041400000", "longTermDebt": "142800000", "shortTermDebt": null, "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "252888724", "totalCurrentAssets": "222800000", "totalShareholderEquity": "655700000", "totalCurrentLiabilities": "125100000", "cashAndShortTermInvestments": "4900000" }, "cashflow": { "freeCashFlow": "25300000", "dividendsPaid": "-19200000", "issuanceOfDebt": "32100000", "issuanceOfStock": null, "repaymentOfDebt": "-42100000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "38900000", "repurchaseOfStock": "-900000", "capitalExpenditures": "-13600000" } }, "revenue": 632100000, "cost_of_revenue": 239500000, "gross_profit": 392600000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 46200000, "depreciation_amortisation": 38900000, "ebitda": 70500000, "interest_expense": 13900000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 14400000, "net_income_continuing_ops": null, "net_income_to_common": 14400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 4900000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 222800000, "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": 1041400000, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 125100000, "long_term_debt": 142800000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 181900000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 655700000, "shares_outstanding": 252888724, "operating_cash_flow": 38900000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -13600000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -19200000, "share_repurchases": -900000, "shares_issued": null, "net_debt_issued": -10000000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 25300000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "70500000", "netIncome": "14400000", "grossProfit": "392600000", "totalRevenue": "632100000", "costOfRevenue": "239500000", "interestExpense": "13900000", "operatingIncome": "46200000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "38900000" }, "balance": { "totalDebt": "181900000", "totalAssets": "1041400000", "longTermDebt": "142800000", "shortTermDebt": null, "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "252888724", "totalCurrentAssets": "222800000", "totalShareholderEquity": "655700000", "totalCurrentLiabilities": "125100000", "cashAndShortTermInvestments": "4900000" }, "cashflow": { "freeCashFlow": "25300000", "dividendsPaid": "-19200000", "issuanceOfDebt": "32100000", "issuanceOfStock": null, "repaymentOfDebt": "-42100000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "38900000", "repurchaseOfStock": "-900000", "capitalExpenditures": "-13600000" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:06:37.730149+00:00", "is_restated": false, "income_statement": { "revenue": 619200000, "cost_of_revenue": 221800000, "gross_profit": 397400000, "ebit": 52000000, "ebitda": 95400000, "pretax_income": null, "tax_provision": null, "net_income": 31000000, "net_income_to_common": 31000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 18900000, "total_current_assets": 240500000, "total_assets": 1076100000, "short_term_debt": null, "long_term_debt": 152800000, "total_debt": 188200000, "total_liabilities": null, "total_equity": 661300000, "shares_outstanding": 252852437, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 76800000, "capital_expenditure": -11600000, "free_cash_flow": 65200000, "dividends_paid": -21000000, "share_repurchases": -1400000, "shares_issued": null, "net_debt_issued": -55000000 }, "complete_fields": { "id": 396018, "ticker_id": 30053, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:06:37.730149+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "95400000", "netIncome": "31000000", "grossProfit": "397400000", "totalRevenue": "619200000", "costOfRevenue": "221800000", "interestExpense": "14500000", "operatingIncome": "52000000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "41500000" }, "balance": { "totalDebt": "188200000", "totalAssets": "1076100000", "longTermDebt": "152800000", "shortTermDebt": null, "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "252852437", "totalCurrentAssets": "240500000", "totalShareholderEquity": "661300000", "totalCurrentLiabilities": "148600000", "cashAndShortTermInvestments": "18900000" }, "cashflow": { "freeCashFlow": "65200000", "dividendsPaid": "-21000000", "issuanceOfDebt": "25000000", "issuanceOfStock": null, "repaymentOfDebt": "-80000000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "76800000", "repurchaseOfStock": "-1400000", "capitalExpenditures": "-11600000" } }, "revenue": 619200000, "cost_of_revenue": 221800000, "gross_profit": 397400000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 52000000, "depreciation_amortisation": 41500000, "ebitda": 95400000, "interest_expense": 14500000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 31000000, "net_income_continuing_ops": null, "net_income_to_common": 31000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 18900000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 240500000, "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": 1076100000, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 148600000, "long_term_debt": 152800000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 188200000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 661300000, "shares_outstanding": 252852437, "operating_cash_flow": 76800000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -11600000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -21000000, "share_repurchases": -1400000, "shares_issued": null, "net_debt_issued": -55000000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 65200000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "95400000", "netIncome": "31000000", "grossProfit": "397400000", "totalRevenue": "619200000", "costOfRevenue": "221800000", "interestExpense": "14500000", "operatingIncome": "52000000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "41500000" }, "balance": { "totalDebt": "188200000", "totalAssets": "1076100000", "longTermDebt": "152800000", "shortTermDebt": null, "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "252852437", "totalCurrentAssets": "240500000", "totalShareholderEquity": "661300000", "totalCurrentLiabilities": "148600000", "cashAndShortTermInvestments": "18900000" }, "cashflow": { "freeCashFlow": "65200000", "dividendsPaid": "-21000000", "issuanceOfDebt": "25000000", "issuanceOfStock": null, "repaymentOfDebt": "-80000000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "76800000", "repurchaseOfStock": "-1400000", "capitalExpenditures": "-11600000" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:06:37.730149+00:00", "is_restated": false, "income_statement": { "revenue": 671200000, "cost_of_revenue": 245800000, "gross_profit": 425400000, "ebit": 55600000, "ebitda": 84300000, "pretax_income": null, "tax_provision": null, "net_income": 18600000, "net_income_to_common": 18600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 34500000, "total_current_assets": 259000000, "total_assets": 1114100000, "short_term_debt": null, "long_term_debt": 207400000, "total_debt": 252100000, "total_liabilities": null, "total_equity": 641300000, "shares_outstanding": 252868490, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 77700000, "capital_expenditure": -20800000, "free_cash_flow": 56900000, "dividends_paid": -31600000, "share_repurchases": -300000, "shares_issued": 0, "net_debt_issued": -39600000 }, "complete_fields": { "id": 396019, "ticker_id": 30053, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:06:37.730149+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "84300000", "netIncome": "18600000", "grossProfit": "425400000", "totalRevenue": "671200000", "costOfRevenue": "245800000", "interestExpense": "18800000", "operatingIncome": "55600000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "43300000" }, "balance": { "totalDebt": "252100000", "totalAssets": "1114100000", "longTermDebt": "207400000", "shortTermDebt": null, "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "252868490", "totalCurrentAssets": "259000000", "totalShareholderEquity": "641300000", "totalCurrentLiabilities": "138500000", "cashAndShortTermInvestments": "34500000" }, "cashflow": { "freeCashFlow": "56900000", "dividendsPaid": "-31600000", "issuanceOfDebt": "44800000", "issuanceOfStock": "0", "repaymentOfDebt": "-84400000", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "77700000", "repurchaseOfStock": "-300000", "capitalExpenditures": "-20800000" } }, "revenue": 671200000, "cost_of_revenue": 245800000, "gross_profit": 425400000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 55600000, "depreciation_amortisation": 43300000, "ebitda": 84300000, "interest_expense": 18800000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 18600000, "net_income_continuing_ops": null, "net_income_to_common": 18600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 34500000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 259000000, "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": 1114100000, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 138500000, "long_term_debt": 207400000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 252100000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 641300000, "shares_outstanding": 252868490, "operating_cash_flow": 77700000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -20800000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -31600000, "share_repurchases": -300000, "shares_issued": 0, "net_debt_issued": -39600000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 56900000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "84300000", "netIncome": "18600000", "grossProfit": "425400000", "totalRevenue": "671200000", "costOfRevenue": "245800000", "interestExpense": "18800000", "operatingIncome": "55600000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "43300000" }, "balance": { "totalDebt": "252100000", "totalAssets": "1114100000", "longTermDebt": "207400000", "shortTermDebt": null, "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "252868490", "totalCurrentAssets": "259000000", "totalShareholderEquity": "641300000", "totalCurrentLiabilities": "138500000", "cashAndShortTermInvestments": "34500000" }, "cashflow": { "freeCashFlow": "56900000", "dividendsPaid": "-31600000", "issuanceOfDebt": "44800000", "issuanceOfStock": "0", "repaymentOfDebt": "-84400000", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "77700000", "repurchaseOfStock": "-300000", "capitalExpenditures": "-20800000" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:06:37.730149+00:00", "is_restated": false, "income_statement": { "revenue": 719400000, "cost_of_revenue": 270800000, "gross_profit": 448600000, "ebit": 63600000, "ebitda": 90100000, "pretax_income": null, "tax_provision": null, "net_income": 26800000, "net_income_to_common": 26800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 56300000, "total_current_assets": 322000000, "total_assets": 1208900000, "short_term_debt": 0, "long_term_debt": 247000000, "total_debt": 292900000, "total_liabilities": null, "total_equity": 660300000, "shares_outstanding": 250467217, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 85300000, "capital_expenditure": -30100000, "free_cash_flow": 55200000, "dividends_paid": -38700000, "share_repurchases": -1100000, "shares_issued": 181500000, "net_debt_issued": -86200000 }, "complete_fields": { "id": 396020, "ticker_id": 30053, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:06:37.730149+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "90100000", "netIncome": "26800000", "grossProfit": "448600000", "totalRevenue": "719400000", "costOfRevenue": "270800000", "interestExpense": "10700000", "operatingIncome": "63600000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "42200000" }, "balance": { "totalDebt": "292900000", "totalAssets": "1208900000", "longTermDebt": "247000000", "shortTermDebt": "0", "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "250467217", "totalCurrentAssets": "322000000", "totalShareholderEquity": "660300000", "totalCurrentLiabilities": "167300000", "cashAndShortTermInvestments": "56300000" }, "cashflow": { "freeCashFlow": "55200000", "dividendsPaid": "-38700000", "issuanceOfDebt": "303500000", "issuanceOfStock": "181500000", "repaymentOfDebt": "-389700000", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "85300000", "repurchaseOfStock": "-1100000", "capitalExpenditures": "-30100000" } }, "revenue": 719400000, "cost_of_revenue": 270800000, "gross_profit": 448600000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 63600000, "depreciation_amortisation": 42200000, "ebitda": 90100000, "interest_expense": 10700000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 26800000, "net_income_continuing_ops": null, "net_income_to_common": 26800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 56300000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 322000000, "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": 1208900000, "short_term_debt": 0, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 167300000, "long_term_debt": 247000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 292900000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 660300000, "shares_outstanding": 250467217, "operating_cash_flow": 85300000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -30100000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -38700000, "share_repurchases": -1100000, "shares_issued": 181500000, "net_debt_issued": -86200000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 55200000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "90100000", "netIncome": "26800000", "grossProfit": "448600000", "totalRevenue": "719400000", "costOfRevenue": "270800000", "interestExpense": "10700000", "operatingIncome": "63600000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "42200000" }, "balance": { "totalDebt": "292900000", "totalAssets": "1208900000", "longTermDebt": "247000000", "shortTermDebt": "0", "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "250467217", "totalCurrentAssets": "322000000", "totalShareholderEquity": "660300000", "totalCurrentLiabilities": "167300000", "cashAndShortTermInvestments": "56300000" }, "cashflow": { "freeCashFlow": "55200000", "dividendsPaid": "-38700000", "issuanceOfDebt": "303500000", "issuanceOfStock": "181500000", "repaymentOfDebt": "-389700000", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "85300000", "repurchaseOfStock": "-1100000", "capitalExpenditures": "-30100000" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:06:37.730149+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": 1673000, "long_term_debt": null, "total_debt": 1673000, "total_liabilities": null, "total_equity": null, "shares_outstanding": null, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": null, "free_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": null }, "complete_fields": { "id": 396021, "ticker_id": 30053, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:06:37.730149+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": "1673000", "fiscalDateEnding": "2021-12-31", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "0", "repaymentOfDebt": null, "fiscalDateEnding": "2021-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } }, "revenue": null, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": null, "depreciation_amortisation": null, "ebitda": null, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": null, "net_income_continuing_ops": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": null, "short_term_debt": 1673000, "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": 1673000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": null, "shares_outstanding": null, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": null, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2021-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": "1673000", "fiscalDateEnding": "2021-12-31", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "0", "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": "2026-06-07T13:06:37.730149+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": 4900000, "total_current_assets": 222800000, "total_assets": 1041400000, "short_term_debt": null, "long_term_debt": 142800000, "total_debt": 181900000, "total_liabilities": null, "total_equity": 655700000, "shares_outstanding": 252888724, "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": 396014, "ticker_id": 30053, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:06:37.730149+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": "181900000", "totalAssets": "1041400000", "longTermDebt": "142800000", "shortTermDebt": null, "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "252888724", "totalCurrentAssets": "222800000", "totalShareholderEquity": "655700000", "totalCurrentLiabilities": "125100000", "cashAndShortTermInvestments": "4900000" } }, "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": 4900000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 222800000, "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": 1041400000, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 125100000, "long_term_debt": 142800000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 181900000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 655700000, "shares_outstanding": 252888724, "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": "181900000", "totalAssets": "1041400000", "longTermDebt": "142800000", "shortTermDebt": null, "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "252888724", "totalCurrentAssets": "222800000", "totalShareholderEquity": "655700000", "totalCurrentLiabilities": "125100000", "cashAndShortTermInvestments": "4900000" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:06:37.730149+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": 16700000, "total_current_assets": 267500000, "total_assets": 1101200000, "short_term_debt": 9100000, "long_term_debt": 159200000, "total_debt": 208600000, "total_liabilities": null, "total_equity": 670500000, "shares_outstanding": 252852437, "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": 396016, "ticker_id": 30053, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:06:37.730149+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": "208600000", "totalAssets": "1101200000", "longTermDebt": "159200000", "shortTermDebt": "9100000", "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "252852437", "totalCurrentAssets": "267500000", "totalShareholderEquity": "670500000", "totalCurrentLiabilities": "154800000", "cashAndShortTermInvestments": "16700000" } }, "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": 16700000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 267500000, "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": 1101200000, "short_term_debt": 9100000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 154800000, "long_term_debt": 159200000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 208600000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 670500000, "shares_outstanding": 252852437, "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": "208600000", "totalAssets": "1101200000", "longTermDebt": "159200000", "shortTermDebt": "9100000", "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "252852437", "totalCurrentAssets": "267500000", "totalShareholderEquity": "670500000", "totalCurrentLiabilities": "154800000", "cashAndShortTermInvestments": "16700000" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:06:37.730149+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": 18900000, "total_current_assets": 240500000, "total_assets": 1076100000, "short_term_debt": null, "long_term_debt": 152800000, "total_debt": 188200000, "total_liabilities": null, "total_equity": 661300000, "shares_outstanding": 252852437, "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": 396017, "ticker_id": 30053, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:06:37.730149+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": "188200000", "totalAssets": "1076100000", "longTermDebt": "152800000", "shortTermDebt": null, "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "252852437", "totalCurrentAssets": "240500000", "totalShareholderEquity": "661300000", "totalCurrentLiabilities": "148600000", "cashAndShortTermInvestments": "18900000" } }, "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": 18900000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 240500000, "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": 1076100000, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 148600000, "long_term_debt": 152800000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 188200000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 661300000, "shares_outstanding": 252852437, "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": "188200000", "totalAssets": "1076100000", "longTermDebt": "152800000", "shortTermDebt": null, "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "252852437", "totalCurrentAssets": "240500000", "totalShareholderEquity": "661300000", "totalCurrentLiabilities": "148600000", "cashAndShortTermInvestments": "18900000" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "cornerstone_value", "name": "Cornerstone Value", "slug": "cornerstone-value", "group": "value", "page_url": "/factors/cornerstone-value/", "rank_field": "cornerstone_value_rank" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 5, "quarterly_financial_periods": 3, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }