{ "ticker": { "uuid": "5bf4348b-feba-460a-aeb9-d091f5b87243", "symbol": "DEC", "name": "Diversified Energy Company", "exchange": "LSE", "exchange_name": "London Stock Exchange", "country": "GB", "currency": "GBP", "sector": "Energy", "industry": "Oil & Gas Integrated", "page_url": "https://sharemaestro.com/factors/ticker/5bf4348b-feba-460a-aeb9-d091f5b87243/", "api_url": "https://sharemaestro.com/factors/api/tickers/5bf4348b-feba-460a-aeb9-d091f5b87243/" }, "latest_snapshot": { "ticker": { "uuid": "5bf4348b-feba-460a-aeb9-d091f5b87243", "symbol": "DEC", "name": "Diversified Energy Company", "exchange": "LSE", "exchange_name": "London Stock Exchange", "country": "GB", "currency": "GBP", "sector": "Energy", "industry": "Oil & Gas Integrated", "page_url": "https://sharemaestro.com/factors/ticker/5bf4348b-feba-460a-aeb9-d091f5b87243/", "api_url": "https://sharemaestro.com/factors/api/tickers/5bf4348b-feba-460a-aeb9-d091f5b87243/" }, "week_end_date": "2026-08-09", "universe": "GBP_UK", "score": { "os": 0.6, "value": 0.96, "quality": 0.19, "momentum": 0.1, "coverage": 0.879, "confidence": 0.823, "delta": 0 }, "headline_factors": { "price": 10.2, "market_cap": 704703607.8, "pe_ratio": 2.0659, "earnings_yield": 0.0687, "ebitda_to_ev": 0.2603, "shareholder_yield": 0.0587, "roe": 0.4651, "piotroski_f_score": 7, "momentum_12_1": -0.097, "volatility_252d": 0.3992 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": true, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "valuation": { "pe_ratio": 2.0659, "ev_ebitda": 3.8413, "earnings_yield": 0.0687, "fcf_yield": 0.0789, "shareholder_yield": 0.0587 }, "quality": { "roe": 0.4651, "roic": 0.0513, "gross_margin": 0.2856, "fcf_margin": 0.1738, "piotroski_f_score": 7 }, "growth": { "revenue_growth_1y": 1.0274, "eps_growth_1y": null, "fcf_growth_1y": 0.6613 }, "momentum": { "price_return_12m": -0.0678, "momentum_12_1": -0.097, "relative_strength": -0.2663 }, "scores": { "value_percentile": 0.96, "quality_percentile": 0.19, "momentum_percentile": 0.1, "growth_composite": 7, "yield_composite": 9, "overall_composite": 40, "os_score": 0.6, "factor_coverage": 0.879, "signal_confidence": 0.823 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 10.48, "os": 0.86, "value": 0.91, "quality": 0.77, "momentum": 0.19, "confidence": 0.848, "coverage": 0.848, "pe_ratio": 2.222, "earnings_yield": 0.0677, "shareholder_yield": -0.0238, "roe": 0.4651, "momentum_12_1": 0.1062 }, { "week_end_date": "2026-06-14", "price": 10.28, "os": 0.85, "value": 0.92, "quality": 0.74, "momentum": 0.2, "confidence": 0.848, "coverage": 0.848, "pe_ratio": 2.1796, "earnings_yield": 0.068, "shareholder_yield": -0.0242, "roe": 0.4651, "momentum_12_1": 0.1547 }, { "week_end_date": "2026-06-21", "price": 9.86, "os": 0.83, "value": 0.92, "quality": 0.74, "momentum": 0.14, "confidence": 0.848, "coverage": 0.848, "pe_ratio": 2.0905, "earnings_yield": 0.0686, "shareholder_yield": -0.0253, "roe": 0.4651, "momentum_12_1": 0.0357 }, { "week_end_date": "2026-06-28", "price": 9.9, "os": 0.82, "value": 0.92, "quality": 0.73, "momentum": 0.14, "confidence": 0.848, "coverage": 0.848, "pe_ratio": 2.099, "earnings_yield": 0.0685, "shareholder_yield": -0.0252, "roe": 0.4651, "momentum_12_1": -0.0211 }, { "week_end_date": "2026-07-05", "price": 10.3, "os": 0.83, "value": 0.92, "quality": 0.74, "momentum": 0.17, "confidence": 0.84, "coverage": 0.848, "pe_ratio": 2.1147, "earnings_yield": 0.0684, "shareholder_yield": -0.025, "roe": 0.4651, "momentum_12_1": -0.99 }, { "week_end_date": "2026-07-12", "price": 9.88, "os": 0.86, "value": 0.92, "quality": 0.73, "momentum": 0.19, "confidence": 0.861, "coverage": 0.879, "pe_ratio": 2.0011, "earnings_yield": 0.0692, "shareholder_yield": 0.0606, "roe": 0.4651, "momentum_12_1": -0.0561 }, { "week_end_date": "2026-07-19", "price": 9.95, "os": 0.6, "value": 0.96, "quality": 0.2, "momentum": 0.1, "confidence": 0.852, "coverage": 0.879, "pe_ratio": 2.0152, "earnings_yield": 0.0691, "shareholder_yield": 0.0602, "roe": 0.4651, "momentum_12_1": -0.0889 }, { "week_end_date": "2026-07-26", "price": 9.95, "os": 0.6, "value": 0.96, "quality": 0.19, "momentum": 0.09, "confidence": 0.842, "coverage": 0.879, "pe_ratio": 2.0152, "earnings_yield": 0.0691, "shareholder_yield": 0.0602, "roe": 0.4651, "momentum_12_1": -0.1074 }, { "week_end_date": "2026-08-02", "price": 9.77, "os": 0.6, "value": 0.96, "quality": 0.19, "momentum": 0.1, "confidence": 0.832, "coverage": 0.879, "pe_ratio": 1.9788, "earnings_yield": 0.0693, "shareholder_yield": 0.0613, "roe": 0.4651, "momentum_12_1": -0.0534 }, { "week_end_date": "2026-08-09", "price": 10.2, "os": 0.6, "value": 0.96, "quality": 0.19, "momentum": 0.1, "confidence": 0.823, "coverage": 0.879, "pe_ratio": 2.0659, "earnings_yield": 0.0687, "shareholder_yield": 0.0587, "roe": 0.4651, "momentum_12_1": -0.097 } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "GBP", "is_restated": false, "income_statement": { "revenue": 1611455000, "cost_of_revenue": 1151260000, "gross_profit": 460195000, "ebit": 243962000, "ebitda": 923822000, "pretax_income": null, "tax_provision": null, "net_income": 341115000, "net_income_to_common": 341115000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 29697000, "total_current_assets": 650162000, "total_assets": 6168959000, "short_term_debt": 236553000, "long_term_debt": 2715461000, "total_debt": 3027718000, "total_liabilities": null, "total_equity": 984058000, "shares_outstanding": 76979625, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 464619000, "capital_expenditure": -184600000, "free_cash_flow": 280019000, "dividends_paid": -85005000, "share_repurchases": -99453000, "shares_issued": 117468000, "net_debt_issued": 739237000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "GBP", "is_restated": false, "income_statement": { "revenue": 1611455000, "cost_of_revenue": 1151260000, "gross_profit": 460195000, "ebit": 243962000, "ebitda": 923822000, "pretax_income": null, "tax_provision": null, "net_income": 341115000, "net_income_to_common": 341115000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 29697000, "total_current_assets": 650162000, "total_assets": 6168959000, "short_term_debt": 236553000, "long_term_debt": 2715461000, "total_debt": 3027718000, "total_liabilities": null, "total_equity": 984058000, "shares_outstanding": 76979625, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 464619000, "capital_expenditure": -184600000, "free_cash_flow": 280019000, "dividends_paid": -85005000, "share_repurchases": -99453000, "shares_issued": 117468000, "net_debt_issued": 739237000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "GBP", "is_restated": false, "income_statement": { "revenue": 1611455000, "cost_of_revenue": 1151260000, "gross_profit": 460195000, "ebit": 243962000, "ebitda": 923822000, "pretax_income": null, "tax_provision": null, "net_income": 341115000, "net_income_to_common": 341115000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 29697000, "total_current_assets": 650162000, "total_assets": 6168959000, "short_term_debt": 236553000, "long_term_debt": 2715461000, "total_debt": 3027718000, "total_liabilities": null, "total_equity": 984058000, "shares_outstanding": 76979625, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 464619000, "capital_expenditure": -184600000, "free_cash_flow": 280019000, "dividends_paid": -85005000, "share_repurchases": -99453000, "shares_issued": 117468000, "net_debt_issued": 739237000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "GBP", "is_restated": false, "income_statement": { "revenue": 1611455000, "cost_of_revenue": 1151260000, "gross_profit": 460195000, "ebit": 243962000, "ebitda": 923822000, "pretax_income": null, "tax_provision": null, "net_income": 341115000, "net_income_to_common": 341115000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 29697000, "total_current_assets": 650162000, "total_assets": 6168959000, "short_term_debt": 236553000, "long_term_debt": 2715461000, "total_debt": 3027718000, "total_liabilities": null, "total_equity": 984058000, "shares_outstanding": 76979625, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 464619000, "capital_expenditure": -184600000, "free_cash_flow": 280019000, "dividends_paid": -85005000, "share_repurchases": -99453000, "shares_issued": 117468000, "net_debt_issued": 739237000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "GBP", "is_restated": false, "income_statement": { "revenue": 1611455000, "cost_of_revenue": 1151260000, "gross_profit": 460195000, "ebit": 243962000, "ebitda": 923822000, "pretax_income": null, "tax_provision": null, "net_income": 341115000, "net_income_to_common": 341115000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 29697000, "total_current_assets": 650162000, "total_assets": 6168959000, "short_term_debt": 236553000, "long_term_debt": 2715461000, "total_debt": 3027718000, "total_liabilities": null, "total_equity": 984058000, "shares_outstanding": 76979625, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 464619000, "capital_expenditure": -184600000, "free_cash_flow": 280019000, "dividends_paid": -85005000, "share_repurchases": -99453000, "shares_issued": 117468000, "net_debt_issued": 739237000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "GBP", "is_restated": false, "income_statement": { "revenue": 1611455000, "cost_of_revenue": 1151260000, "gross_profit": 460195000, "ebit": 243962000, "ebitda": 923822000, "pretax_income": null, "tax_provision": null, "net_income": 341115000, "net_income_to_common": 341115000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 29697000, "total_current_assets": 650162000, "total_assets": 6168959000, "short_term_debt": 236553000, "long_term_debt": 2715461000, "total_debt": 3027718000, "total_liabilities": null, "total_equity": 984058000, "shares_outstanding": 76979625, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 464619000, "capital_expenditure": -184600000, "free_cash_flow": 280019000, "dividends_paid": -85005000, "share_repurchases": -99453000, "shares_issued": 117468000, "net_debt_issued": 739237000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "GBP", "is_restated": false, "income_statement": { "revenue": 1611455000, "cost_of_revenue": 1151260000, "gross_profit": 460195000, "ebit": 243962000, "ebitda": 923822000, "pretax_income": null, "tax_provision": null, "net_income": 341115000, "net_income_to_common": 341115000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 29697000, "total_current_assets": 650162000, "total_assets": 6168959000, "short_term_debt": 236553000, "long_term_debt": 2715461000, "total_debt": 3027718000, "total_liabilities": null, "total_equity": 984058000, "shares_outstanding": 76979625, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 464619000, "capital_expenditure": -184600000, "free_cash_flow": 280019000, "dividends_paid": -85005000, "share_repurchases": -99453000, "shares_issued": 117468000, "net_debt_issued": 739237000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "GBP", "is_restated": false, "income_statement": { "revenue": 1611455000, "cost_of_revenue": 1151260000, "gross_profit": 460195000, "ebit": 243962000, "ebitda": 923822000, "pretax_income": null, "tax_provision": null, "net_income": 341115000, "net_income_to_common": 341115000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 29697000, "total_current_assets": 650162000, "total_assets": 6168959000, "short_term_debt": 236553000, "long_term_debt": 2715461000, "total_debt": 3027718000, "total_liabilities": null, "total_equity": 984058000, "shares_outstanding": 76979625, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 464619000, "capital_expenditure": -184600000, "free_cash_flow": 280019000, "dividends_paid": -85005000, "share_repurchases": -99453000, "shares_issued": 117468000, "net_debt_issued": 739237000 } } ], "quarterly": [ { "period_end_date": "2026-06-30", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 2, "currency_reported": "GBP", "is_restated": false, "income_statement": { "revenue": 520874000, "cost_of_revenue": 294781000, "gross_profit": 226093000, "ebit": 144693000, "ebitda": 552053000, "pretax_income": null, "tax_provision": null, "net_income": 246949000, "net_income_to_common": 246949000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 8238000, "total_current_assets": 551518000, "total_assets": 6109679000, "short_term_debt": 107140000, "long_term_debt": 2823457000, "total_debt": 2962074000, "total_liabilities": null, "total_equity": 950691000, "shares_outstanding": 71388065, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 88784000, "capital_expenditure": -40385000, "free_cash_flow": 48399000, "dividends_paid": -20973000, "share_repurchases": -11006000, "shares_issued": 0, "net_debt_issued": 19138000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "GBP", "is_restated": false, "income_statement": { "revenue": 27144000, "cost_of_revenue": 292260000, "gross_profit": -265116000, "ebit": -348640000, "ebitda": -141450000, "pretax_income": null, "tax_provision": null, "net_income": -160617000, "net_income_to_common": -160617000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 54539000, "total_current_assets": 627409000, "total_assets": 6236217000, "short_term_debt": 235255000, "long_term_debt": 2652709000, "total_debt": 2887964000, "total_liabilities": null, "total_equity": 733364000, "shares_outstanding": 72323471, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 168732000, "capital_expenditure": -58007000, "free_cash_flow": 110725000, "dividends_paid": -22061000, "share_repurchases": -71489000, "shares_issued": 0, "net_debt_issued": -56662000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "GBP", "is_restated": false, "income_statement": { "revenue": 27144000, "cost_of_revenue": 292260000, "gross_profit": -265116000, "ebit": -348640000, "ebitda": -141450000, "pretax_income": null, "tax_provision": null, "net_income": -160617000, "net_income_to_common": -160617000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 54539000, "total_current_assets": 627409000, "total_assets": 6236217000, "short_term_debt": 235255000, "long_term_debt": 2652709000, "total_debt": 2887964000, "total_liabilities": null, "total_equity": 733364000, "shares_outstanding": 72323471, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 168732000, "capital_expenditure": -58007000, "free_cash_flow": 110725000, "dividends_paid": -22061000, "share_repurchases": -71489000, "shares_issued": 0, "net_debt_issued": -56662000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "GBP", "is_restated": false, "income_statement": { "revenue": 27144000, "cost_of_revenue": 292260000, "gross_profit": -265116000, "ebit": -348640000, "ebitda": -141450000, "pretax_income": null, "tax_provision": null, "net_income": -160617000, "net_income_to_common": -160617000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 54539000, "total_current_assets": 627409000, "total_assets": 6236217000, "short_term_debt": 235255000, "long_term_debt": 2652709000, "total_debt": 2887964000, "total_liabilities": null, "total_equity": 733364000, "shares_outstanding": 72323471, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 168732000, "capital_expenditure": -58007000, "free_cash_flow": 110725000, "dividends_paid": -22061000, "share_repurchases": -71489000, "shares_issued": 0, "net_debt_issued": -56662000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "GBP", "is_restated": false, "income_statement": { "revenue": 27144000, "cost_of_revenue": 292260000, "gross_profit": -265116000, "ebit": -348640000, "ebitda": -141450000, "pretax_income": null, "tax_provision": null, "net_income": -160617000, "net_income_to_common": -160617000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 54539000, "total_current_assets": 627409000, "total_assets": 6236217000, "short_term_debt": 235255000, "long_term_debt": 2652709000, "total_debt": 2887964000, "total_liabilities": null, "total_equity": 733364000, "shares_outstanding": 72323471, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 168732000, "capital_expenditure": -58007000, "free_cash_flow": 110725000, "dividends_paid": -22061000, "share_repurchases": -71489000, "shares_issued": 0, "net_debt_issued": -56662000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "GBP", "is_restated": false, "income_statement": { "revenue": 27144000, "cost_of_revenue": 292260000, "gross_profit": -265116000, "ebit": -348640000, "ebitda": -141450000, "pretax_income": null, "tax_provision": null, "net_income": -160617000, "net_income_to_common": -160617000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 54539000, "total_current_assets": 627409000, "total_assets": 6236217000, "short_term_debt": 235255000, "long_term_debt": 2652709000, "total_debt": 2887964000, "total_liabilities": null, "total_equity": 733364000, "shares_outstanding": 72323471, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 168732000, "capital_expenditure": -58007000, "free_cash_flow": 110725000, "dividends_paid": -22061000, "share_repurchases": -71489000, "shares_issued": 0, "net_debt_issued": -56662000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "GBP", "is_restated": false, "income_statement": { "revenue": 27144000, "cost_of_revenue": 292260000, "gross_profit": -265116000, "ebit": -348640000, "ebitda": -141450000, "pretax_income": null, "tax_provision": null, "net_income": -160617000, "net_income_to_common": -160617000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 54539000, "total_current_assets": 627409000, "total_assets": 6236217000, "short_term_debt": 235255000, "long_term_debt": 2652709000, "total_debt": 2887964000, "total_liabilities": null, "total_equity": 733364000, "shares_outstanding": 72323471, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 168732000, "capital_expenditure": -58007000, "free_cash_flow": 110725000, "dividends_paid": -22061000, "share_repurchases": -71489000, "shares_issued": 0, "net_debt_issued": -56662000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "GBP", "is_restated": false, "income_statement": { "revenue": 27144000, "cost_of_revenue": 292260000, "gross_profit": -265116000, "ebit": -348640000, "ebitda": -141450000, "pretax_income": null, "tax_provision": null, "net_income": -160617000, "net_income_to_common": -160617000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 54539000, "total_current_assets": 627409000, "total_assets": 6236217000, "short_term_debt": 235255000, "long_term_debt": 2652709000, "total_debt": 2887964000, "total_liabilities": null, "total_equity": 733364000, "shares_outstanding": 72323471, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 168732000, "capital_expenditure": -58007000, "free_cash_flow": 110725000, "dividends_paid": -22061000, "share_repurchases": -71489000, "shares_issued": 0, "net_debt_issued": -56662000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "GBP", "is_restated": false, "income_statement": { "revenue": 27144000, "cost_of_revenue": 292260000, "gross_profit": -265116000, "ebit": -348640000, "ebitda": -141450000, "pretax_income": null, "tax_provision": null, "net_income": -160617000, "net_income_to_common": -160617000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 54539000, "total_current_assets": 627409000, "total_assets": 6236217000, "short_term_debt": 235255000, "long_term_debt": 2652709000, "total_debt": 2887964000, "total_liabilities": null, "total_equity": 733364000, "shares_outstanding": 72323471, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 168732000, "capital_expenditure": -58007000, "free_cash_flow": 110725000, "dividends_paid": -22061000, "share_repurchases": -71489000, "shares_issued": 0, "net_debt_issued": -56662000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "GBP", "is_restated": false, "income_statement": { "revenue": 27144000, "cost_of_revenue": 292260000, "gross_profit": -265116000, "ebit": -348640000, "ebitda": -141450000, "pretax_income": null, "tax_provision": null, "net_income": -160617000, "net_income_to_common": -160617000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 54539000, "total_current_assets": 627409000, "total_assets": 6236217000, "short_term_debt": 235255000, "long_term_debt": 2652709000, "total_debt": 2887964000, "total_liabilities": null, "total_equity": 733364000, "shares_outstanding": 72323471, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 168732000, "capital_expenditure": -58007000, "free_cash_flow": 110725000, "dividends_paid": -22061000, "share_repurchases": -71489000, "shares_issued": 0, "net_debt_issued": -56662000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "GBP", "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": 29697000, "total_current_assets": 650162000, "total_assets": 6168959000, "short_term_debt": 236553000, "long_term_debt": 2715461000, "total_debt": 3027718000, "total_liabilities": null, "total_equity": 984058000, "shares_outstanding": 76979625, "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 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "GBP", "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": 29697000, "total_current_assets": 650162000, "total_assets": 6168959000, "short_term_debt": 236553000, "long_term_debt": 2715461000, "total_debt": 3027718000, "total_liabilities": null, "total_equity": 984058000, "shares_outstanding": 76979625, "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 } } ] }, "strategy_matches": [ { "key": "deep_value", "name": "Deep Value", "slug": "deep-value", "group": "value", "page_url": "/factors/deep-value/" }, { "key": "vc2_cheapest", "name": "Lowest Valuation Decile", "slug": "vc2-cheapest", "group": "value", "page_url": "/factors/vc2-cheapest/" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/" }, { "key": "piotroski_bargains", "name": "Piotroski Bargains", "slug": "piotroski-bargains", "group": "quality", "page_url": "/factors/piotroski-bargains/" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/" }, { "key": "risk_adj_momentum", "name": "Price Strength Relative to Volatility", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/" }, { "key": "high_yield", "name": "High Yield", "slug": "high-yield", "group": "income", "page_url": "/factors/high-yield/" }, { "key": "small_cap_value", "name": "Small Cap Value", "slug": "small-cap-value", "group": "universe", "page_url": "/factors/small-cap-value/" } ], "coverage": { "factor_history_points": 10, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-08-09", "latest_financials_period_end": "2026-03-31" }, "schema": { "public_fields_only": true } }