{ "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/" }, "ticker_metadata": { "id": 27564, "uuid": "5bf4348b-feba-460a-aeb9-d091f5b87243", "symbol": "DEC", "name": "Diversified Energy Company", "asset_type": "equity", "market_cap": 776754048, "stock_exchange_id": 19, "industry": "Oil & Gas Integrated", "sector": "Energy", "description": "Diversified Energy Company, an independent energy company, engages in the production, transportation and marketing of natural gas, oil, and liquids primarily in the Appalachian and Central regions of the United States. It also operates in the Bossier and Haynesville shale formations and the Cotton Valley sandstones in East Texas and West Louisiana, the Barnett Shale in North Texas and the Mid-Continent producing areas across Central Texas, along with the Anadarko Basin across North Texas and Oklahoma and Permian Basin in West Texas and New Mexico. Diversified Energy Company was founded in 2001 and is headquartered in Birmingham, Alabama.", "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": "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": "2026-06-07", "universe": "GBP_UK", "score": { "os": 0.96, "value": 0.97, "quality": 0.79, "momentum": 0.67, "coverage": 0.879, "confidence": 0.879, "delta": null }, "headline_factors": { "price": 1048, "market_cap": 75794997608, "pe_ratio": 222.1978, "earnings_yield": 0.0045, "ebitda_to_ev": 0.0117, "shareholder_yield": 0.0009, "roe": 0.4651, "piotroski_f_score": 7, "momentum_12_1": 0.1062, "volatility_252d": 0.4009 }, "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": { "identity": { "week_end_date": "2026-06-07", "source_primary": "yfinance", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.9286, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T13:36:05.620421+00:00", "batch_id": "" }, "size": { "price_close": 1048, "market_cap": 75794997608, "market_cap_usd": 75794997608, "enterprise_value": 78628422608, "shares_outstanding": 72323471, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 222.1978, "pb_ratio": 103.3525, "ptbv_ratio": 103.3525, "ps_ratio": 47.0351, "pcf_ratio": 163.1337, "pfcf_ratio": 270.6781, "ev_ebitda": 85.1121, "ev_ebit": 322.2978, "ev_sales": 48.7934, "ev_fcf": 280.7967, "earnings_yield": 0.0045, "fcf_yield": 0.0036, "price_to_sales": 47.0351, "price_to_book": 103.3525, "price_to_cashflow": 163.1337, "ebitda_to_ev": 0.0117, "sales_yield": 0.0205 }, "yield": { "dividend_yield": 0.0011, "buyback_yield": -0.0002, "shareholder_yield": 0.0009, "debt_paydown_yield": 0, "total_yield": 0.0009 }, "quality": { "gross_margin": 0.2856, "operating_margin": 0.1514, "net_margin": 0.2117, "ebitda_margin": 0.5733, "fcf_margin": 0.1738, "roe": 0.4651, "roa": 0.0547, "roic": 0.0513, "roc_greenblatt": null, "asset_turnover": 0.2584, "cash_conversion": 0.8209, "accruals_ratio": -0.0198, "sbc_to_revenue": null, "piotroski_f_score": 7, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.427, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.0738, "external_financing": 0.0348 }, "leverage_and_risk": { "debt_to_equity": null, "net_debt_to_ebitda": 3.0671, "debt_to_assets": 0.4631, "interest_coverage": 1.1619, "current_ratio": 0.4697, "quick_ratio": 0.4697, "net_debt": 2833425000, "local_beta": -0.5149, "volatility_252d": 0.4009, "volatility_60d": 0.9401, "max_drawdown_12m": -0.2394, "risk_adjusted_momentum": 0.2649 }, "growth": { "revenue_growth_1y": 1.0274, "revenue_growth_3y_cagr": -0.0566, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.6613, "book_value_growth_1y": 0.6184, "revenue_growth": 1.0274, "earnings_growth": null }, "momentum": { "price_return_1m": -0.09, "price_return_3m": -0.0276, "price_return_6m": -0.1189, "price_return_9m": -0.0578, "price_return_12m": 0.0066, "price_return_12m_ex1m": 0.1062, "momentum_6m": -0.1189, "momentum_12m": 0.0066, "momentum_12_1": 0.1062, "distance_from_52w_high": -0.2292, "distance_from_52w_low": 0.1276, "relative_strength": -0.1665 }, "raw_ttm": { "revenue_ttm": 1611455000, "gross_profit_ttm": 460195000, "ebit_ttm": 243962000, "ebitda_ttm": 923822000, "net_income_ttm": 341115000, "eps_diluted_ttm": 4.7165, "operating_cash_flow_ttm": 464619000, "capital_expenditure_ttm": -184600000, "fcf_ttm": 280019000, "dividends_paid_ttm": -85005000, "share_repurchases_ttm": -99453000, "shares_issued_ttm": 117468000, "interest_expense_ttm": 209967000, "cash_and_equivalents": 54539000, "total_current_assets": 627409000, "total_current_liabilities": 1335783000, "net_ppe": null, "total_assets": 6236217000, "total_debt": 2887964000, "total_equity": 733364000, "net_working_capital": -527658000, "book_value_per_share": 10.1401, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 10.1401 }, "ranks": { "universe_ticker_count": 765, "rank_pe": 5, "rank_pb": 40, "rank_ptbv": 40, "rank_ps": 24, "rank_pcf": 7, "rank_ev_ebitda": 4, "rank_ev_ebit": 31, "rank_earnings_yield": 5, "rank_fcf_yield": 7, "rank_dividend_yield": 6, "rank_shareholder_yield": 17, "rank_total_yield": 26, "rank_roe": 5, "rank_roc": 50, "rank_roic": 56, "rank_gross_margin": 75, "rank_fcf_margin": 21, "rank_piotroski": 15, "rank_accruals": 73, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 7, "rank_momentum_12m": 53, "rank_momentum_12m_ex1m": 39, "rank_relative_strength": 53 }, "composites": { "value_composite": 3, "quality_composite": 21, "momentum_composite": 33, "growth_composite": 11, "yield_composite": 9, "svqf_composite": 3, "vc1_composite": 3, "vc2_composite": 2, "vc3_composite": 3, "trending_value_composite": 62, "overall_composite": 4, "quality_value_composite": 0.8754, "os_score": 0.96, "value_percentile": 0.97, "quality_percentile": 0.79, "momentum_percentile": 0.67, "factor_coverage": 0.879, "signal_confidence": 0.879, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 77, "small_cap_core_rank": 2, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": true, "trending_value_rank": 62, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 8577, "ticker_id": 27564, "universe_id": 3, "week_end_date": "2026-06-07", "source_primary": "yfinance", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.9286, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T13:36:05.620421+00:00", "batch_id": "", "os_score_delta": null, "price_close": 1048, "market_cap": 75794997608, "market_cap_usd": 75794997608, "enterprise_value": 78628422608, "shares_outstanding": 72323471, "fx_rate_to_usd": null, "pe_ratio": 222.19778552, "pb_ratio": 103.35249291, "ptbv_ratio": 103.35249291, "ps_ratio": 47.03513136, "pcf_ratio": 163.13365921, "pfcf_ratio": 270.67805259, "ev_ebitda": 85.11209152, "ev_ebit": 322.29782756, "ev_sales": 48.79343364, "ev_fcf": 280.79674096, "earnings_yield": 0.00450049, "fcf_yield": 0.00356129, "dividend_yield": 0.00112151, "buyback_yield": -0.00023768, "shareholder_yield": 0.00088383, "debt_paydown_yield": 0, "total_yield": 0.00088383, "gross_margin": 0.28557732, "operating_margin": 0.15139238, "net_margin": 0.21168137, "ebitda_margin": 0.57328439, "fcf_margin": 0.17376781, "roe": 0.46513737, "roa": 0.05469903, "roic": 0.05129866, "roc_greenblatt": null, "asset_turnover": 0.25840265, "cash_conversion": 0.82089325, "accruals_ratio": -0.01980431, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 3.06706811, "debt_to_assets": 0.4630955, "interest_coverage": 1.16190639, "current_ratio": 0.46969381, "quick_ratio": 0.46969381, "net_debt": 2833425000, "revenue_growth_1y": 1.0273929, "revenue_growth_3y_cagr": -0.05661693, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.66134085, "book_value_growth_1y": 0.61837197, "piotroski_f_score": 7, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.426983, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.09004048, "price_return_3m": -0.02757572, "price_return_6m": -0.11890076, "price_return_9m": -0.05776455, "price_return_12m": 0.00661335, "price_return_12m_ex1m": 0.10621772, "distance_from_52w_high": -0.22921078, "distance_from_52w_low": 0.1276431, "relative_strength": -0.16652723, "local_beta": -0.5149, "volatility_252d": 0.400898, "volatility_60d": 0.940132, "max_drawdown_12m": -0.23944208, "revenue_ttm": 1611455000, "gross_profit_ttm": 460195000, "ebit_ttm": 243962000, "ebitda_ttm": 923822000, "net_income_ttm": 341115000, "eps_diluted_ttm": 4.71651865, "operating_cash_flow_ttm": 464619000, "capital_expenditure_ttm": -184600000, "fcf_ttm": 280019000, "dividends_paid_ttm": -85005000, "share_repurchases_ttm": -99453000, "shares_issued_ttm": 117468000, "interest_expense_ttm": 209967000, "cash_and_equivalents": 54539000, "total_current_assets": 627409000, "total_current_liabilities": 1335783000, "net_ppe": null, "total_assets": 6236217000, "total_debt": 2887964000, "total_equity": 733364000, "net_working_capital": -527658000, "book_value_per_share": 10.14005536, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 10.14005536, "universe_ticker_count": 765, "sector": "Energy", "rank_pe": 5, "rank_pb": 40, "rank_ptbv": 40, "rank_ps": 24, "rank_pcf": 7, "rank_ev_ebitda": 4, "rank_ev_ebit": 31, "rank_earnings_yield": 5, "rank_fcf_yield": 7, "rank_dividend_yield": 6, "rank_shareholder_yield": 17, "rank_total_yield": 26, "rank_roe": 5, "rank_roc": 50, "rank_roic": 56, "rank_gross_margin": 75, "rank_fcf_margin": 21, "rank_piotroski": 15, "rank_accruals": 73, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 7, "rank_momentum_12m": 53, "rank_momentum_12m_ex1m": 39, "rank_relative_strength": 53, "value_composite": 3, "quality_composite": 21, "momentum_composite": 33, "growth_composite": 11, "yield_composite": 9, "svqf_composite": 3, "vc1_composite": 3, "vc2_composite": 2, "vc3_composite": 3, "trending_value_composite": 62, "overall_composite": 4, "factor_coverage": 0.879, "signal_confidence": 0.879, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 77, "small_cap_core_rank": 2, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": true }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 1048, "os": 0.96, "value": 0.97, "quality": 0.79, "momentum": 0.67, "confidence": 0.879, "coverage": 0.879, "pe_ratio": 222.1978, "earnings_yield": 0.0045, "shareholder_yield": 0.0009, "roe": 0.4651, "momentum_12_1": 0.1062, "complete_fields": { "id": 8577, "ticker_id": 27564, "universe_id": 3, "week_end_date": "2026-06-07", "source_primary": "yfinance", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.9286, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T13:36:05.620421+00:00", "batch_id": "", "os_score_delta": null, "price_close": 1048, "market_cap": 75794997608, "market_cap_usd": 75794997608, "enterprise_value": 78628422608, "shares_outstanding": 72323471, "fx_rate_to_usd": null, "pe_ratio": 222.19778552, "pb_ratio": 103.35249291, "ptbv_ratio": 103.35249291, "ps_ratio": 47.03513136, "pcf_ratio": 163.13365921, "pfcf_ratio": 270.67805259, "ev_ebitda": 85.11209152, "ev_ebit": 322.29782756, "ev_sales": 48.79343364, "ev_fcf": 280.79674096, "earnings_yield": 0.00450049, "fcf_yield": 0.00356129, "dividend_yield": 0.00112151, "buyback_yield": -0.00023768, "shareholder_yield": 0.00088383, "debt_paydown_yield": 0, "total_yield": 0.00088383, "gross_margin": 0.28557732, "operating_margin": 0.15139238, "net_margin": 0.21168137, "ebitda_margin": 0.57328439, "fcf_margin": 0.17376781, "roe": 0.46513737, "roa": 0.05469903, "roic": 0.05129866, "roc_greenblatt": null, "asset_turnover": 0.25840265, "cash_conversion": 0.82089325, "accruals_ratio": -0.01980431, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 3.06706811, "debt_to_assets": 0.4630955, "interest_coverage": 1.16190639, "current_ratio": 0.46969381, "quick_ratio": 0.46969381, "net_debt": 2833425000, "revenue_growth_1y": 1.0273929, "revenue_growth_3y_cagr": -0.05661693, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.66134085, "book_value_growth_1y": 0.61837197, "piotroski_f_score": 7, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.426983, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.09004048, "price_return_3m": -0.02757572, "price_return_6m": -0.11890076, "price_return_9m": -0.05776455, "price_return_12m": 0.00661335, "price_return_12m_ex1m": 0.10621772, "distance_from_52w_high": -0.22921078, "distance_from_52w_low": 0.1276431, "relative_strength": -0.16652723, "local_beta": -0.5149, "volatility_252d": 0.400898, "volatility_60d": 0.940132, "max_drawdown_12m": -0.23944208, "revenue_ttm": 1611455000, "gross_profit_ttm": 460195000, "ebit_ttm": 243962000, "ebitda_ttm": 923822000, "net_income_ttm": 341115000, "eps_diluted_ttm": 4.71651865, "operating_cash_flow_ttm": 464619000, "capital_expenditure_ttm": -184600000, "fcf_ttm": 280019000, "dividends_paid_ttm": -85005000, "share_repurchases_ttm": -99453000, "shares_issued_ttm": 117468000, "interest_expense_ttm": 209967000, "cash_and_equivalents": 54539000, "total_current_assets": 627409000, "total_current_liabilities": 1335783000, "net_ppe": null, "total_assets": 6236217000, "total_debt": 2887964000, "total_equity": 733364000, "net_working_capital": -527658000, "book_value_per_share": 10.14005536, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 10.14005536, "universe_ticker_count": 765, "sector": "Energy", "rank_pe": 5, "rank_pb": 40, "rank_ptbv": 40, "rank_ps": 24, "rank_pcf": 7, "rank_ev_ebitda": 4, "rank_ev_ebit": 31, "rank_earnings_yield": 5, "rank_fcf_yield": 7, "rank_dividend_yield": 6, "rank_shareholder_yield": 17, "rank_total_yield": 26, "rank_roe": 5, "rank_roc": 50, "rank_roic": 56, "rank_gross_margin": 75, "rank_fcf_margin": 21, "rank_piotroski": 15, "rank_accruals": 73, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 7, "rank_momentum_12m": 53, "rank_momentum_12m_ex1m": 39, "rank_relative_strength": 53, "value_composite": 3, "quality_composite": 21, "momentum_composite": 33, "growth_composite": 11, "yield_composite": 9, "svqf_composite": 3, "vc1_composite": 3, "vc2_composite": 2, "vc3_composite": 3, "trending_value_composite": 62, "overall_composite": 4, "factor_coverage": 0.879, "signal_confidence": 0.879, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 77, "small_cap_core_rank": 2, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": true } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T12:44:45.168606+00:00", "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 }, "complete_fields": { "id": 393012, "ticker_id": 27564, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T12:44:45.168606+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "923822000", "netIncome": "341115000", "grossProfit": "460195000", "totalRevenue": "1611455000", "costOfRevenue": "1151260000", "interestExpense": "209967000", "operatingIncome": "243962000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "412506000" }, "balance": { "totalDebt": "3027718000", "totalAssets": "6168959000", "longTermDebt": "2715461000", "shortTermDebt": "236553000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "76979625", "totalCurrentAssets": "650162000", "totalShareholderEquity": "984058000", "totalCurrentLiabilities": "1075694000", "cashAndShortTermInvestments": "29697000" }, "cashflow": { "freeCashFlow": "280019000", "dividendsPaid": "-85005000", "issuanceOfDebt": "3172533000", "issuanceOfStock": "117468000", "repaymentOfDebt": "-2433296000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "464619000", "repurchaseOfStock": "-99453000", "capitalExpenditures": "-184600000" } }, "revenue": 1611455000, "cost_of_revenue": 1151260000, "gross_profit": 460195000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 243962000, "depreciation_amortisation": 412506000, "ebitda": 923822000, "interest_expense": 209967000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 341115000, "net_income_continuing_ops": null, "net_income_to_common": 341115000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 29697000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 650162000, "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": 6168959000, "short_term_debt": 236553000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1075694000, "long_term_debt": 2715461000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 3027718000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 984058000, "shares_outstanding": 76979625, "operating_cash_flow": 464619000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -184600000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -85005000, "share_repurchases": -99453000, "shares_issued": 117468000, "net_debt_issued": 739237000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 280019000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "923822000", "netIncome": "341115000", "grossProfit": "460195000", "totalRevenue": "1611455000", "costOfRevenue": "1151260000", "interestExpense": "209967000", "operatingIncome": "243962000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "412506000" }, "balance": { "totalDebt": "3027718000", "totalAssets": "6168959000", "longTermDebt": "2715461000", "shortTermDebt": "236553000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "76979625", "totalCurrentAssets": "650162000", "totalShareholderEquity": "984058000", "totalCurrentLiabilities": "1075694000", "cashAndShortTermInvestments": "29697000" }, "cashflow": { "freeCashFlow": "280019000", "dividendsPaid": "-85005000", "issuanceOfDebt": "3172533000", "issuanceOfStock": "117468000", "repaymentOfDebt": "-2433296000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "464619000", "repurchaseOfStock": "-99453000", "capitalExpenditures": "-184600000" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T12:44:45.168606+00:00", "is_restated": false, "income_statement": { "revenue": 794841000, "cost_of_revenue": 722248000, "gross_profit": 72593000, "ebit": -85616000, "ebitda": 180858000, "pretax_income": null, "tax_provision": null, "net_income": -104365000, "net_income_to_common": -104365000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5990000, "total_current_assets": 304264000, "total_assets": 3956810000, "short_term_debt": 209463000, "long_term_debt": 1495468000, "total_debt": 1749531000, "total_liabilities": null, "total_equity": 400078000, "shares_outstanding": 50649844, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 220650000, "capital_expenditure": -52100000, "free_cash_flow": 168550000, "dividends_paid": -83864000, "share_repurchases": -21129000, "shares_issued": 0, "net_debt_issued": 189527000 }, "complete_fields": { "id": 393016, "ticker_id": 27564, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T12:44:45.168606+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "180858000", "netIncome": "-104365000", "grossProfit": "72593000", "totalRevenue": "794841000", "costOfRevenue": "722248000", "interestExpense": "136801000", "operatingIncome": "-85616000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "291995000" }, "balance": { "totalDebt": "1749531000", "totalAssets": "3956810000", "longTermDebt": "1495468000", "shortTermDebt": "209463000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "50649844", "totalCurrentAssets": "304264000", "totalShareholderEquity": "400078000", "totalCurrentLiabilities": "777112000", "cashAndShortTermInvestments": "5990000" }, "cashflow": { "freeCashFlow": "168550000", "dividendsPaid": "-83864000", "issuanceOfDebt": "1844768000", "issuanceOfStock": "0", "repaymentOfDebt": "-1655241000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "220650000", "repurchaseOfStock": "-21129000", "capitalExpenditures": "-52100000" } }, "revenue": 794841000, "cost_of_revenue": 722248000, "gross_profit": 72593000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -85616000, "depreciation_amortisation": 291995000, "ebitda": 180858000, "interest_expense": 136801000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -104365000, "net_income_continuing_ops": null, "net_income_to_common": -104365000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 5990000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 304264000, "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": 3956810000, "short_term_debt": 209463000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 777112000, "long_term_debt": 1495468000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 1749531000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 400078000, "shares_outstanding": 50649844, "operating_cash_flow": 220650000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -52100000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -83864000, "share_repurchases": -21129000, "shares_issued": 0, "net_debt_issued": 189527000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 168550000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "180858000", "netIncome": "-104365000", "grossProfit": "72593000", "totalRevenue": "794841000", "costOfRevenue": "722248000", "interestExpense": "136801000", "operatingIncome": "-85616000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "291995000" }, "balance": { "totalDebt": "1749531000", "totalAssets": "3956810000", "longTermDebt": "1495468000", "shortTermDebt": "209463000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "50649844", "totalCurrentAssets": "304264000", "totalShareholderEquity": "400078000", "totalCurrentLiabilities": "777112000", "cashAndShortTermInvestments": "5990000" }, "cashflow": { "freeCashFlow": "168550000", "dividendsPaid": "-83864000", "issuanceOfDebt": "1844768000", "issuanceOfStock": "0", "repaymentOfDebt": "-1655241000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "220650000", "repurchaseOfStock": "-21129000", "capitalExpenditures": "-52100000" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T12:44:45.168606+00:00", "is_restated": false, "income_statement": { "revenue": 868264000, "cost_of_revenue": 715393000, "gross_profit": 152871000, "ebit": 342000, "ebitda": 1393748000, "pretax_income": null, "tax_provision": null, "net_income": 748706000, "net_income_to_common": 748706000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3753000, "total_current_assets": 304598000, "total_assets": 3474022000, "short_term_debt": 200822000, "long_term_debt": 1075805000, "total_debt": 1307749000, "total_liabilities": null, "total_equity": 585806000, "shares_outstanding": 47556726, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 291431000, "capital_expenditure": -74252000, "free_cash_flow": 217179000, "dividends_paid": -168041000, "share_repurchases": -11048000, "shares_issued": 156788000, "net_debt_issued": -10681000 }, "complete_fields": { "id": 393017, "ticker_id": 27564, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T12:44:45.168606+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "1393748000", "netIncome": "748706000", "grossProfit": "152871000", "totalRevenue": "868264000", "costOfRevenue": "715393000", "interestExpense": "130859000", "operatingIncome": "342000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "273316000" }, "balance": { "totalDebt": "1307749000", "totalAssets": "3474022000", "longTermDebt": "1075805000", "shortTermDebt": "200822000", "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "47556726", "totalCurrentAssets": "304598000", "totalShareholderEquity": "585806000", "totalCurrentLiabilities": "638440000", "cashAndShortTermInvestments": "3753000" }, "cashflow": { "freeCashFlow": "217179000", "dividendsPaid": "-168041000", "issuanceOfDebt": "1537231000", "issuanceOfStock": "156788000", "repaymentOfDebt": "-1547912000", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "291431000", "repurchaseOfStock": "-11048000", "capitalExpenditures": "-74252000" } }, "revenue": 868264000, "cost_of_revenue": 715393000, "gross_profit": 152871000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 342000, "depreciation_amortisation": 273316000, "ebitda": 1393748000, "interest_expense": 130859000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 748706000, "net_income_continuing_ops": null, "net_income_to_common": 748706000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 3753000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 304598000, "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": 3474022000, "short_term_debt": 200822000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 638440000, "long_term_debt": 1075805000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 1307749000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 585806000, "shares_outstanding": 47556726, "operating_cash_flow": 291431000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -74252000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -168041000, "share_repurchases": -11048000, "shares_issued": 156788000, "net_debt_issued": -10681000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 217179000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "1393748000", "netIncome": "748706000", "grossProfit": "152871000", "totalRevenue": "868264000", "costOfRevenue": "715393000", "interestExpense": "130859000", "operatingIncome": "342000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "273316000" }, "balance": { "totalDebt": "1307749000", "totalAssets": "3474022000", "longTermDebt": "1075805000", "shortTermDebt": "200822000", "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "47556726", "totalCurrentAssets": "304598000", "totalShareholderEquity": "585806000", "totalCurrentLiabilities": "638440000", "cashAndShortTermInvestments": "3753000" }, "cashflow": { "freeCashFlow": "217179000", "dividendsPaid": "-168041000", "issuanceOfDebt": "1537231000", "issuanceOfStock": "156788000", "repaymentOfDebt": "-1547912000", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "291431000", "repurchaseOfStock": "-11048000", "capitalExpenditures": "-74252000" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T12:44:45.168606+00:00", "is_restated": false, "income_statement": { "revenue": 1919349000, "cost_of_revenue": 668150000, "gross_profit": 1251199000, "ebit": 1068440000, "ebitda": -476502000, "pretax_income": null, "tax_provision": null, "net_income": -625410000, "net_income_to_common": -625410000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 7329000, "total_current_assets": 354222000, "total_assets": 3830928000, "short_term_debt": 271096000, "long_term_debt": 1169233000, "total_debt": 1469191000, "total_liabilities": null, "total_equity": -152688000, "shares_outstanding": 41446787, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 387764000, "capital_expenditure": -86079000, "free_cash_flow": 301685000, "dividends_paid": -143455000, "share_repurchases": -34691000, "shares_issued": 137000, "net_debt_issued": 447868000 }, "complete_fields": { "id": 393018, "ticker_id": 27564, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T12:44:45.168606+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-476502000", "netIncome": "-625410000", "grossProfit": "1251199000", "totalRevenue": "1919349000", "costOfRevenue": "668150000", "interestExpense": "100743000", "operatingIncome": "1068440000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "222257000" }, "balance": { "totalDebt": "1469191000", "totalAssets": "3830928000", "longTermDebt": "1169233000", "shortTermDebt": "271096000", "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "41446787", "totalCurrentAssets": "354222000", "totalShareholderEquity": "-152688000", "totalCurrentLiabilities": "1131630000", "cashAndShortTermInvestments": "7329000" }, "cashflow": { "freeCashFlow": "301685000", "dividendsPaid": "-143455000", "issuanceOfDebt": "2587554000", "issuanceOfStock": "137000", "repaymentOfDebt": "-2139686000", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "387764000", "repurchaseOfStock": "-34691000", "capitalExpenditures": "-86079000" } }, "revenue": 1919349000, "cost_of_revenue": 668150000, "gross_profit": 1251199000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1068440000, "depreciation_amortisation": 222257000, "ebitda": -476502000, "interest_expense": 100743000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -625410000, "net_income_continuing_ops": null, "net_income_to_common": -625410000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 7329000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 354222000, "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": 3830928000, "short_term_debt": 271096000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1131630000, "long_term_debt": 1169233000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 1469191000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": -152688000, "shares_outstanding": 41446787, "operating_cash_flow": 387764000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -86079000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -143455000, "share_repurchases": -34691000, "shares_issued": 137000, "net_debt_issued": 447868000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 301685000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-476502000", "netIncome": "-625410000", "grossProfit": "1251199000", "totalRevenue": "1919349000", "costOfRevenue": "668150000", "interestExpense": "100743000", "operatingIncome": "1068440000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "222257000" }, "balance": { "totalDebt": "1469191000", "totalAssets": "3830928000", "longTermDebt": "1169233000", "shortTermDebt": "271096000", "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "41446787", "totalCurrentAssets": "354222000", "totalShareholderEquity": "-152688000", "totalCurrentLiabilities": "1131630000", "cashAndShortTermInvestments": "7329000" }, "cashflow": { "freeCashFlow": "301685000", "dividendsPaid": "-143455000", "issuanceOfDebt": "2587554000", "issuanceOfStock": "137000", "repaymentOfDebt": "-2139686000", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "387764000", "repurchaseOfStock": "-34691000", "capitalExpenditures": "-86079000" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T12:44:45.168606+00:00", "is_restated": false, "income_statement": { "revenue": null, "cost_of_revenue": null, "gross_profit": null, "ebit": null, "ebitda": null, "pretax_income": null, "tax_provision": null, "net_income": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": null, "total_current_assets": null, "total_assets": null, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": null, "total_equity": null, "shares_outstanding": null, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": null, "free_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 393019, "ticker_id": 27564, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T12:44:45.168606+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2021-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2021-12-31", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2021-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } }, "revenue": null, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": null, "depreciation_amortisation": null, "ebitda": null, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": null, "net_income_continuing_ops": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": null, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": null, "shares_outstanding": null, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": null, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2021-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2021-12-31", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2021-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T12:44:45.168606+00:00", "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 }, "complete_fields": { "id": 393010, "ticker_id": 27564, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T12:44:45.168606+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-141450000", "netIncome": "-160617000", "grossProfit": "-265116000", "totalRevenue": "27144000", "costOfRevenue": "292260000", "interestExpense": "63412000", "operatingIncome": "-348640000", "fiscalDateEnding": "2026-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "108565000" }, "balance": { "totalDebt": "2887964000", "totalAssets": "6236217000", "longTermDebt": "2652709000", "shortTermDebt": "235255000", "fiscalDateEnding": "2026-03-31", "totalLiabilities": null, "sharesOutstanding": "72323471", "totalCurrentAssets": "627409000", "totalShareholderEquity": "733364000", "totalCurrentLiabilities": "1335783000", "cashAndShortTermInvestments": "54539000" }, "cashflow": { "freeCashFlow": "110725000", "dividendsPaid": "-22061000", "issuanceOfDebt": "690539000", "issuanceOfStock": "0", "repaymentOfDebt": "-747201000", "fiscalDateEnding": "2026-03-31", "operatingCashflow": "168732000", "repurchaseOfStock": "-71489000", "capitalExpenditures": "-58007000" } }, "revenue": 27144000, "cost_of_revenue": 292260000, "gross_profit": -265116000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -348640000, "depreciation_amortisation": 108565000, "ebitda": -141450000, "interest_expense": 63412000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -160617000, "net_income_continuing_ops": null, "net_income_to_common": -160617000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 54539000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 627409000, "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": 6236217000, "short_term_debt": 235255000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1335783000, "long_term_debt": 2652709000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 2887964000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 733364000, "shares_outstanding": 72323471, "operating_cash_flow": 168732000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -58007000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -22061000, "share_repurchases": -71489000, "shares_issued": 0, "net_debt_issued": -56662000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 110725000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-141450000", "netIncome": "-160617000", "grossProfit": "-265116000", "totalRevenue": "27144000", "costOfRevenue": "292260000", "interestExpense": "63412000", "operatingIncome": "-348640000", "fiscalDateEnding": "2026-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "108565000" }, "balance": { "totalDebt": "2887964000", "totalAssets": "6236217000", "longTermDebt": "2652709000", "shortTermDebt": "235255000", "fiscalDateEnding": "2026-03-31", "totalLiabilities": null, "sharesOutstanding": "72323471", "totalCurrentAssets": "627409000", "totalShareholderEquity": "733364000", "totalCurrentLiabilities": "1335783000", "cashAndShortTermInvestments": "54539000" }, "cashflow": { "freeCashFlow": "110725000", "dividendsPaid": "-22061000", "issuanceOfDebt": "690539000", "issuanceOfStock": "0", "repaymentOfDebt": "-747201000", "fiscalDateEnding": "2026-03-31", "operatingCashflow": "168732000", "repurchaseOfStock": "-71489000", "capitalExpenditures": "-58007000" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T12:44:45.168606+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": 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 }, "complete_fields": { "id": 393011, "ticker_id": 27564, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T12:44:45.168606+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": "3027718000", "totalAssets": "6168959000", "longTermDebt": "2715461000", "shortTermDebt": "236553000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "76979625", "totalCurrentAssets": "650162000", "totalShareholderEquity": "984058000", "totalCurrentLiabilities": "1075694000", "cashAndShortTermInvestments": "29697000" } }, "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": 29697000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 650162000, "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": 6168959000, "short_term_debt": 236553000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1075694000, "long_term_debt": 2715461000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 3027718000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 984058000, "shares_outstanding": 76979625, "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": "3027718000", "totalAssets": "6168959000", "longTermDebt": "2715461000", "shortTermDebt": "236553000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "76979625", "totalCurrentAssets": "650162000", "totalShareholderEquity": "984058000", "totalCurrentLiabilities": "1075694000", "cashAndShortTermInvestments": "29697000" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T12:44:45.168606+00:00", "is_restated": false, "income_statement": { "revenue": 715550000, "cost_of_revenue": 326656000, "gross_profit": 388894000, "ebit": 371639000, "ebitda": 374880000, "pretax_income": null, "tax_provision": null, "net_income": 288717000, "net_income_to_common": 288717000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 23743000, "total_current_assets": 487070000, "total_assets": 5662821000, "short_term_debt": 216423000, "long_term_debt": 2460487000, "total_debt": 2760617000, "total_liabilities": null, "total_equity": 716179000, "shares_outstanding": 77767783, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 179277000, "capital_expenditure": -61238000, "free_cash_flow": 118039000, "dividends_paid": -22671000, "share_repurchases": -36107000, "shares_issued": -1000, "net_debt_issued": -231276000 }, "complete_fields": { "id": 393013, "ticker_id": 27564, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T12:44:45.168606+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "374880000", "netIncome": "288717000", "grossProfit": "388894000", "totalRevenue": "715550000", "costOfRevenue": "326656000", "interestExpense": "55259000", "operatingIncome": "371639000", "fiscalDateEnding": "2025-06-30", "researchAndDevelopment": null, "depreciationAndAmortization": "89559000" }, "balance": { "totalDebt": "2760617000", "totalAssets": "5662821000", "longTermDebt": "2460487000", "shortTermDebt": "216423000", "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "77767783", "totalCurrentAssets": "487070000", "totalShareholderEquity": "716179000", "totalCurrentLiabilities": "906397000", "cashAndShortTermInvestments": "23743000" }, "cashflow": { "freeCashFlow": "118039000", "dividendsPaid": "-22671000", "issuanceOfDebt": "900419000", "issuanceOfStock": "-1000", "repaymentOfDebt": "-1131695000", "fiscalDateEnding": "2025-06-30", "operatingCashflow": "179277000", "repurchaseOfStock": "-36107000", "capitalExpenditures": "-61238000" } }, "revenue": 715550000, "cost_of_revenue": 326656000, "gross_profit": 388894000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 371639000, "depreciation_amortisation": 89559000, "ebitda": 374880000, "interest_expense": 55259000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 288717000, "net_income_continuing_ops": null, "net_income_to_common": 288717000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 23743000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 487070000, "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": 5662821000, "short_term_debt": 216423000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 906397000, "long_term_debt": 2460487000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 2760617000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 716179000, "shares_outstanding": 77767783, "operating_cash_flow": 179277000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -61238000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -22671000, "share_repurchases": -36107000, "shares_issued": -1000, "net_debt_issued": -231276000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 118039000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "374880000", "netIncome": "288717000", "grossProfit": "388894000", "totalRevenue": "715550000", "costOfRevenue": "326656000", "interestExpense": "55259000", "operatingIncome": "371639000", "fiscalDateEnding": "2025-06-30", "researchAndDevelopment": null, "depreciationAndAmortization": "89559000" }, "balance": { "totalDebt": "2760617000", "totalAssets": "5662821000", "longTermDebt": "2460487000", "shortTermDebt": "216423000", "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "77767783", "totalCurrentAssets": "487070000", "totalShareholderEquity": "716179000", "totalCurrentLiabilities": "906397000", "cashAndShortTermInvestments": "23743000" }, "cashflow": { "freeCashFlow": "118039000", "dividendsPaid": "-22671000", "issuanceOfDebt": "900419000", "issuanceOfStock": "-1000", "repaymentOfDebt": "-1131695000", "fiscalDateEnding": "2025-06-30", "operatingCashflow": "179277000", "repurchaseOfStock": "-36107000", "capitalExpenditures": "-61238000" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T12:44:45.168606+00:00", "is_restated": false, "income_statement": { "revenue": 62515000, "cost_of_revenue": 183154000, "gross_profit": -120639000, "ebit": -189802000, "ebitda": -140170000, "pretax_income": null, "tax_provision": null, "net_income": -323198000, "net_income_to_common": -323198000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": null, "total_current_assets": null, "total_assets": null, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": null, "total_equity": null, "shares_outstanding": null, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 84858000, "capital_expenditure": -28031000, "free_cash_flow": 56827000, "dividends_paid": -17153000, "share_repurchases": 0, "shares_issued": 117468000, "net_debt_issued": 504392000 }, "complete_fields": { "id": 393014, "ticker_id": 27564, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T12:44:45.168606+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-140170000", "netIncome": "-323198000", "grossProfit": "-120639000", "totalRevenue": "62515000", "costOfRevenue": "183154000", "interestExpense": "42712000", "operatingIncome": "-189802000", "fiscalDateEnding": "2025-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "74646000" }, "cashflow": { "freeCashFlow": "56827000", "dividendsPaid": "-17153000", "issuanceOfDebt": "1300714000", "issuanceOfStock": "117468000", "repaymentOfDebt": "-796322000", "fiscalDateEnding": "2025-03-31", "operatingCashflow": "84858000", "repurchaseOfStock": "0", "capitalExpenditures": "-28031000" } }, "revenue": 62515000, "cost_of_revenue": 183154000, "gross_profit": -120639000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -189802000, "depreciation_amortisation": 74646000, "ebitda": -140170000, "interest_expense": 42712000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -323198000, "net_income_continuing_ops": null, "net_income_to_common": -323198000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": null, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": null, "shares_outstanding": null, "operating_cash_flow": 84858000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -28031000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -17153000, "share_repurchases": 0, "shares_issued": 117468000, "net_debt_issued": 504392000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 56827000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-140170000", "netIncome": "-323198000", "grossProfit": "-120639000", "totalRevenue": "62515000", "costOfRevenue": "183154000", "interestExpense": "42712000", "operatingIncome": "-189802000", "fiscalDateEnding": "2025-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "74646000" }, "cashflow": { "freeCashFlow": "56827000", "dividendsPaid": "-17153000", "issuanceOfDebt": "1300714000", "issuanceOfStock": "117468000", "repaymentOfDebt": "-796322000", "fiscalDateEnding": "2025-03-31", "operatingCashflow": "84858000", "repurchaseOfStock": "0", "capitalExpenditures": "-28031000" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T12:44:45.168606+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": 5990000, "total_current_assets": 304264000, "total_assets": 3956810000, "short_term_debt": 209463000, "long_term_debt": 1495468000, "total_debt": 1749531000, "total_liabilities": null, "total_equity": 400078000, "shares_outstanding": 50649844, "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": 393015, "ticker_id": 27564, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T12:44:45.168606+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": "1749531000", "totalAssets": "3956810000", "longTermDebt": "1495468000", "shortTermDebt": "209463000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "50649844", "totalCurrentAssets": "304264000", "totalShareholderEquity": "400078000", "totalCurrentLiabilities": "777112000", "cashAndShortTermInvestments": "5990000" } }, "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": 5990000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 304264000, "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": 3956810000, "short_term_debt": 209463000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 777112000, "long_term_debt": 1495468000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 1749531000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 400078000, "shares_outstanding": 50649844, "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": "1749531000", "totalAssets": "3956810000", "longTermDebt": "1495468000", "shortTermDebt": "209463000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "50649844", "totalCurrentAssets": "304264000", "totalShareholderEquity": "400078000", "totalCurrentLiabilities": "777112000", "cashAndShortTermInvestments": "5990000" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "trending_value", "name": "Trending Value", "slug": "trending-value", "group": "multi_factor", "page_url": "/factors/trending-value/", "rank_field": "trending_value_rank" }, { "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": "vc2_cheapest", "name": "VC2 Cheapest Decile", "slug": "vc2-cheapest", "group": "value", "page_url": "/factors/vc2-cheapest/", "rank_field": "vc2_score" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "piotroski_bargains", "name": "Piotroski Bargains", "slug": "piotroski-bargains", "group": "quality", "page_url": "/factors/piotroski-bargains/", "rank_field": "-piotroski_f_score" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 5, "quarterly_financial_periods": 5, "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" ] } } }