{ "ticker": { "uuid": "662650f7-258a-458b-a56d-c5c29dcf26cd", "symbol": "MANU", "name": "Manchester United Ltd", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Communication Services", "industry": "Entertainment", "page_url": "https://sharemaestro.com/factors/ticker/662650f7-258a-458b-a56d-c5c29dcf26cd/", "api_url": "https://sharemaestro.com/factors/api/tickers/662650f7-258a-458b-a56d-c5c29dcf26cd/" }, "ticker_metadata": { "id": 2568, "uuid": "662650f7-258a-458b-a56d-c5c29dcf26cd", "symbol": "MANU", "name": "Manchester United Ltd", "asset_type": "equity", "market_cap": 3400405000, "stock_exchange_id": 3, "industry": "Entertainment", "sector": "Communication Services", "description": "Manchester United plc owns and operates a professional sports team in the UK. The company is headquartered in Manchester, the United Kingdom.", "currency": "USD", "is_active": true }, "exchange_metadata": { "id": 3, "name": "NYSE", "symbol": "NYSE", "country_code": "US", "currency": "USD", "benchmark": "SPY", "data_symbol": "", "ticker_suffix": "", "update_provider": "alphavantage", "update_group": "us", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "662650f7-258a-458b-a56d-c5c29dcf26cd", "symbol": "MANU", "name": "Manchester United Ltd", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Communication Services", "industry": "Entertainment", "page_url": "https://sharemaestro.com/factors/ticker/662650f7-258a-458b-a56d-c5c29dcf26cd/", "api_url": "https://sharemaestro.com/factors/api/tickers/662650f7-258a-458b-a56d-c5c29dcf26cd/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.23, "value": 0.2, "quality": 0.28, "momentum": 0.76, "coverage": 0.879, "confidence": 0.879, "delta": null }, "headline_factors": { "price": 21.95, "market_cap": 3784926300, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": 0.0483, "shareholder_yield": 0, "roe": -0.1009, "piotroski_f_score": 6, "momentum_12_1": 0.1999, "volatility_252d": 0.3009 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": true, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-06-30", "financials_age_days": 342, "has_full_data": true, "completeness_score": 0.7857, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:53:45.687724+00:00", "batch_id": "" }, "size": { "price_close": 21.95, "market_cap": 3784926300, "market_cap_usd": 3784926300, "enterprise_value": 4477074300, "shares_outstanding": 172434000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 21.0971, "ptbv_ratio": null, "ps_ratio": 5.5842, "pcf_ratio": 33.0613, "pfcf_ratio": 10.8484, "ev_ebitda": 20.7051, "ev_ebit": -455.1827, "ev_sales": 6.6054, "ev_fcf": 12.8322, "earnings_yield": null, "fcf_yield": 0.0779, "price_to_sales": 5.5842, "price_to_book": 21.0971, "price_to_cashflow": 33.0613, "ebitda_to_ev": 0.0483, "sales_yield": 0.1514 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": 0.2495, "operating_margin": -0.0145, "net_margin": -0.0267, "ebitda_margin": 0.319, "fcf_margin": 0.5148, "roe": -0.1009, "roa": -0.0114, "roic": -0.0085, "roc_greenblatt": null, "asset_turnover": 0.4262, "cash_conversion": -19.2789, "accruals_ratio": -0.0834, "sbc_to_revenue": 0.0017, "piotroski_f_score": 6, "altman_z_score": 1.3546, "earnings_stability_5y": 1.3731, "revenue_stability_5y": 0.1165, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.1063, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 7.8652, "net_debt_to_ebitda": 3.201, "debt_to_assets": 0.4735, "interest_coverage": -0.1436, "current_ratio": 0.3715, "quick_ratio": 0.3528, "net_debt": 692148000, "local_beta": -0.0002, "volatility_252d": 0.3009, "volatility_60d": 0.6804, "max_drawdown_12m": -0.1624, "risk_adjusted_momentum": 0.6644 }, "growth": { "revenue_growth_1y": 0.0582, "revenue_growth_3y_cagr": -0.0053, "revenue_growth_5y_cagr": 0.041, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.0603, "book_value_growth_1y": 0.2808, "revenue_growth": 0.0582, "earnings_growth": null }, "momentum": { "price_return_1m": 0.1148, "price_return_3m": 0.2688, "price_return_6m": 0.4008, "price_return_9m": 0.3814, "price_return_12m": 0.3376, "price_return_12m_ex1m": 0.1999, "momentum_6m": 0.4008, "momentum_12m": 0.3376, "momentum_12_1": 0.1999, "distance_from_52w_high": 0, "distance_from_52w_low": 0.4422, "relative_strength": 0.2376 }, "raw_ttm": { "revenue_ttm": 677787864, "gross_profit_ttm": 169107775, "ebit_ttm": -9835775, "ebitda_ttm": 216229995, "net_income_ttm": -18097106, "eps_diluted_ttm": -0.105, "operating_cash_flow_ttm": 114482143, "capital_expenditure_ttm": 234411000, "fcf_ttm": 348893143, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 68510909, "cash_and_equivalents": 60935000, "total_current_assets": 272539000, "total_current_liabilities": 733688000, "net_ppe": null, "total_assets": 1590458000, "total_debt": 753083000, "total_equity": 179405000, "net_working_capital": -259141000, "book_value_per_share": 1.0404, "retained_earnings": -355093000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -1191452833, "tangible_book_per_share": null }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 50, "rank_pb": 96, "rank_ptbv": 50, "rank_ps": 81, "rank_pcf": 88, "rank_ev_ebitda": 78, "rank_ev_ebit": 2, "rank_earnings_yield": 50, "rank_fcf_yield": 51, "rank_dividend_yield": 88, "rank_shareholder_yield": 88, "rank_total_yield": 88, "rank_roe": 80, "rank_roc": 50, "rank_roic": 80, "rank_gross_margin": 77, "rank_fcf_margin": 15, "rank_piotroski": 39, "rank_accruals": 26, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 55, "rank_momentum_12m": 33, "rank_momentum_12m_ex1m": 46, "rank_relative_strength": 31 }, "composites": { "value_composite": 80, "quality_composite": 72, "momentum_composite": 24, "growth_composite": 69, "yield_composite": 92, "svqf_composite": 30, "vc1_composite": 94, "vc2_composite": 96, "vc3_composite": 96, "trending_value_composite": null, "overall_composite": 77, "quality_value_composite": 0.2366, "os_score": 0.23, "value_percentile": 0.2, "quality_percentile": 0.28, "momentum_percentile": 0.76, "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": 22, "small_cap_core_rank": 97, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": true, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 4509, "ticker_id": 2568, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-06-30", "financials_age_days": 342, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:53:45.687724+00:00", "batch_id": "", "os_score_delta": null, "price_close": 21.95, "market_cap": 3784926300, "market_cap_usd": 3784926300, "enterprise_value": 4477074300, "shares_outstanding": 172434000, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 21.09710599, "ptbv_ratio": null, "ps_ratio": 5.58423439, "pcf_ratio": 33.06128101, "pfcf_ratio": 10.84838259, "ev_ebitda": 20.70514916, "ev_ebit": -455.18266735, "ev_sales": 6.60542116, "ev_fcf": 12.8322221, "earnings_yield": null, "fcf_yield": 0.07792883, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.24949956, "operating_margin": -0.01451158, "net_margin": -0.02670025, "ebitda_margin": 0.31902311, "fcf_margin": 0.51475271, "roe": -0.10087292, "roa": -0.01137855, "roic": -0.00846401, "roc_greenblatt": null, "asset_turnover": 0.42615892, "cash_conversion": -19.27894676, "accruals_ratio": -0.08335916, "sbc_to_revenue": 0.00165539, "debt_to_equity": 7.86518213, "net_debt_to_ebitda": 3.20098051, "debt_to_assets": 0.47350071, "interest_coverage": -0.14356509, "current_ratio": 0.37146444, "quick_ratio": 0.35280937, "net_debt": 692148000, "revenue_growth_1y": 0.05822641, "revenue_growth_3y_cagr": -0.00528388, "revenue_growth_5y_cagr": 0.04096603, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.0603269, "book_value_growth_1y": 0.28079682, "piotroski_f_score": 6, "altman_z_score": 1.35464872, "earnings_stability_5y": 1.373055, "revenue_stability_5y": 0.116484, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.11477908, "price_return_3m": 0.26878613, "price_return_6m": 0.40076579, "price_return_9m": 0.38137193, "price_return_12m": 0.33759902, "price_return_12m_ex1m": 0.19987812, "distance_from_52w_high": 0, "distance_from_52w_low": 0.44218134, "relative_strength": 0.23763544, "local_beta": -0.0002, "volatility_252d": 0.300861, "volatility_60d": 0.680438, "max_drawdown_12m": -0.16235553, "revenue_ttm": 677787864, "gross_profit_ttm": 169107775, "ebit_ttm": -9835775, "ebitda_ttm": 216229995, "net_income_ttm": -18097106, "eps_diluted_ttm": -0.10495091, "operating_cash_flow_ttm": 114482143, "capital_expenditure_ttm": 234411000, "fcf_ttm": 348893143, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 68510909, "cash_and_equivalents": 60935000, "total_current_assets": 272539000, "total_current_liabilities": 733688000, "net_ppe": null, "total_assets": 1590458000, "total_debt": 753083000, "total_equity": 179405000, "net_working_capital": -259141000, "book_value_per_share": 1.04042706, "retained_earnings": -355093000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -1191452833, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Communication Services", "rank_pe": 50, "rank_pb": 96, "rank_ptbv": 50, "rank_ps": 81, "rank_pcf": 88, "rank_ev_ebitda": 78, "rank_ev_ebit": 2, "rank_earnings_yield": 50, "rank_fcf_yield": 51, "rank_dividend_yield": 88, "rank_shareholder_yield": 88, "rank_total_yield": 88, "rank_roe": 80, "rank_roc": 50, "rank_roic": 80, "rank_gross_margin": 77, "rank_fcf_margin": 15, "rank_piotroski": 39, "rank_accruals": 26, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 55, "rank_momentum_12m": 33, "rank_momentum_12m_ex1m": 46, "rank_relative_strength": 31, "value_composite": 80, "quality_composite": 72, "momentum_composite": 24, "growth_composite": 69, "yield_composite": 92, "svqf_composite": 30, "vc1_composite": 94, "vc2_composite": 96, "vc3_composite": 96, "trending_value_composite": null, "overall_composite": 77, "factor_coverage": 0.879, "signal_confidence": 0.879, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 22, "small_cap_core_rank": 97, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 21.95, "os": 0.23, "value": 0.2, "quality": 0.28, "momentum": 0.76, "confidence": 0.879, "coverage": 0.879, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0, "roe": -0.1009, "momentum_12_1": 0.1999, "complete_fields": { "id": 4509, "ticker_id": 2568, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-06-30", "financials_age_days": 342, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:53:45.687724+00:00", "batch_id": "", "os_score_delta": null, "price_close": 21.95, "market_cap": 3784926300, "market_cap_usd": 3784926300, "enterprise_value": 4477074300, "shares_outstanding": 172434000, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 21.09710599, "ptbv_ratio": null, "ps_ratio": 5.58423439, "pcf_ratio": 33.06128101, "pfcf_ratio": 10.84838259, "ev_ebitda": 20.70514916, "ev_ebit": -455.18266735, "ev_sales": 6.60542116, "ev_fcf": 12.8322221, "earnings_yield": null, "fcf_yield": 0.07792883, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.24949956, "operating_margin": -0.01451158, "net_margin": -0.02670025, "ebitda_margin": 0.31902311, "fcf_margin": 0.51475271, "roe": -0.10087292, "roa": -0.01137855, "roic": -0.00846401, "roc_greenblatt": null, "asset_turnover": 0.42615892, "cash_conversion": -19.27894676, "accruals_ratio": -0.08335916, "sbc_to_revenue": 0.00165539, "debt_to_equity": 7.86518213, "net_debt_to_ebitda": 3.20098051, "debt_to_assets": 0.47350071, "interest_coverage": -0.14356509, "current_ratio": 0.37146444, "quick_ratio": 0.35280937, "net_debt": 692148000, "revenue_growth_1y": 0.05822641, "revenue_growth_3y_cagr": -0.00528388, "revenue_growth_5y_cagr": 0.04096603, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.0603269, "book_value_growth_1y": 0.28079682, "piotroski_f_score": 6, "altman_z_score": 1.35464872, "earnings_stability_5y": 1.373055, "revenue_stability_5y": 0.116484, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.11477908, "price_return_3m": 0.26878613, "price_return_6m": 0.40076579, "price_return_9m": 0.38137193, "price_return_12m": 0.33759902, "price_return_12m_ex1m": 0.19987812, "distance_from_52w_high": 0, "distance_from_52w_low": 0.44218134, "relative_strength": 0.23763544, "local_beta": -0.0002, "volatility_252d": 0.300861, "volatility_60d": 0.680438, "max_drawdown_12m": -0.16235553, "revenue_ttm": 677787864, "gross_profit_ttm": 169107775, "ebit_ttm": -9835775, "ebitda_ttm": 216229995, "net_income_ttm": -18097106, "eps_diluted_ttm": -0.10495091, "operating_cash_flow_ttm": 114482143, "capital_expenditure_ttm": 234411000, "fcf_ttm": 348893143, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 68510909, "cash_and_equivalents": 60935000, "total_current_assets": 272539000, "total_current_liabilities": 733688000, "net_ppe": null, "total_assets": 1590458000, "total_debt": 753083000, "total_equity": 179405000, "net_working_capital": -259141000, "book_value_per_share": 1.04042706, "retained_earnings": -355093000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -1191452833, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Communication Services", "rank_pe": 50, "rank_pb": 96, "rank_ptbv": 50, "rank_ps": 81, "rank_pcf": 88, "rank_ev_ebitda": 78, "rank_ev_ebit": 2, "rank_earnings_yield": 50, "rank_fcf_yield": 51, "rank_dividend_yield": 88, "rank_shareholder_yield": 88, "rank_total_yield": 88, "rank_roe": 80, "rank_roc": 50, "rank_roic": 80, "rank_gross_margin": 77, "rank_fcf_margin": 15, "rank_piotroski": 39, "rank_accruals": 26, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 55, "rank_momentum_12m": 33, "rank_momentum_12m_ex1m": 46, "rank_relative_strength": 31, "value_composite": 80, "quality_composite": 72, "momentum_composite": 24, "growth_composite": 69, "yield_composite": 92, "svqf_composite": 30, "vc1_composite": 94, "vc2_composite": 96, "vc3_composite": 96, "trending_value_composite": null, "overall_composite": 77, "factor_coverage": 0.879, "signal_confidence": 0.879, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 22, "small_cap_core_rank": 97, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-06-30", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:32:00.449464+00:00", "is_restated": false, "income_statement": { "revenue": 628489281, "cost_of_revenue": 652678773, "gross_profit": -24189492, "ebit": -25150358, "ebitda": 175787541, "pretax_income": -37401163, "tax_provision": -6262129, "net_income": -31139032, "net_income_to_common": -31139032, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 86105000, "total_current_assets": 284018000, "total_assets": 1637733000, "short_term_debt": 165691000, "long_term_debt": 471855000, "total_debt": 637546000, "total_liabilities": 1444000000, "total_equity": 193733000, "shares_outstanding": 172614000, "goodwill_and_intangibles": 429109000 }, "cash_flow": { "operating_cash_flow": 72702000, "capital_expenditure": 44721000, "free_cash_flow": 117423000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 293395, "ticker_id": 2568, "period_end_date": "2025-06-30", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:32:00.449464+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-25150358", "ebitda": "175787541", "netIncome": "-31139032", "grossProfit": "-24189492", "depreciation": "None", "totalRevenue": "628489281", "costOfRevenue": "652678773", "interestIncome": "3423000", "incomeBeforeTax": "-37401163", "interestExpense": "37375703", "operatingIncome": "-25150357", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "-6262129", "reportedCurrency": "GBP", "netInterestIncome": "-52926000", "nonInterestIncome": "None", "operatingExpenses": "960865", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "652678773", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "200937899", "sellingGeneralAndAdministrative": "13350000", "netIncomeFromContinuingOperations": "-33023000" }, "balance": { "goodwill": "421453000", "inventory": "13053000", "commonStock": "56000", "currentDebt": "None", "investments": "None", "totalAssets": "1637733000", "longTermDebt": "471855000", "shortTermDebt": "165691000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "7656000", "reportedCurrency": "GBP", "retainedEarnings": "-341616000", "totalLiabilities": "1444000000", "otherCurrentAssets": "31604000", "totalCurrentAssets": "284018000", "currentLongTermDebt": "165119000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "153256000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1353715000", "currentAccountsPayable": "269159000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "645445000", "totalShareholderEquity": "193733000", "capitalLeaseObligations": "8471000", "otherCurrentLiabilities": "315523000", "totalCurrentLiabilities": "750373000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "693627000", "cashAndShortTermInvestments": "86105000", "commonStockSharesOutstanding": "172614000", "intangibleAssetsExcludingGoodwill": "7656000", "cashAndCashEquivalentsAtCarryingValue": "86105000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-33023000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "GBP", "changeInInventory": "-9510000", "operatingCashflow": "72702000", "capitalExpenditures": "44721000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "209582000", "cashflowFromInvestment": "-274675000", "stockBasedCompensation": "1581000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "215313000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 628489281, "cost_of_revenue": 652678773, "gross_profit": -24189492, "research_and_development": null, "selling_general_admin": 13350000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -25150358, "depreciation_amortisation": 200937899, "ebitda": 175787541, "interest_expense": 37375703, "interest_income": null, "other_non_operating": null, "pretax_income": -37401163, "tax_provision": -6262129, "effective_tax_rate": null, "net_income": -31139032, "net_income_continuing_ops": -33023000, "net_income_to_common": -31139032, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 86105000, "short_term_investments": null, "net_receivables": 153256000, "inventory": 13053000, "other_current_assets": null, "total_current_assets": 284018000, "net_ppe": null, "goodwill": 421453000, "intangible_assets": 7656000, "goodwill_and_intangibles": 429109000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1353715000, "total_assets": 1637733000, "short_term_debt": 165691000, "accounts_payable": 269159000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 750373000, "long_term_debt": 471855000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 693627000, "total_liabilities": 1444000000, "total_debt": 637546000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -341616000, "total_equity": 193733000, "shares_outstanding": 172614000, "operating_cash_flow": 72702000, "stock_based_compensation": 1581000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 44721000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -274675000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 209582000, "free_cash_flow": 117423000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-25150358", "ebitda": "175787541", "netIncome": "-31139032", "grossProfit": "-24189492", "depreciation": "None", "totalRevenue": "628489281", "costOfRevenue": "652678773", "interestIncome": "3423000", "incomeBeforeTax": "-37401163", "interestExpense": "37375703", "operatingIncome": "-25150357", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "-6262129", "reportedCurrency": "GBP", "netInterestIncome": "-52926000", "nonInterestIncome": "None", "operatingExpenses": "960865", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "652678773", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "200937899", "sellingGeneralAndAdministrative": "13350000", "netIncomeFromContinuingOperations": "-33023000" }, "balance": { "goodwill": "421453000", "inventory": "13053000", "commonStock": "56000", "currentDebt": "None", "investments": "None", "totalAssets": "1637733000", "longTermDebt": "471855000", "shortTermDebt": "165691000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "7656000", "reportedCurrency": "GBP", "retainedEarnings": "-341616000", "totalLiabilities": "1444000000", "otherCurrentAssets": "31604000", "totalCurrentAssets": "284018000", "currentLongTermDebt": "165119000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "153256000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1353715000", "currentAccountsPayable": "269159000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "645445000", "totalShareholderEquity": "193733000", "capitalLeaseObligations": "8471000", "otherCurrentLiabilities": "315523000", "totalCurrentLiabilities": "750373000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "693627000", "cashAndShortTermInvestments": "86105000", "commonStockSharesOutstanding": "172614000", "intangibleAssetsExcludingGoodwill": "7656000", "cashAndCashEquivalentsAtCarryingValue": "86105000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-33023000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "GBP", "changeInInventory": "-9510000", "operatingCashflow": "72702000", "capitalExpenditures": "44721000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "209582000", "cashflowFromInvestment": "-274675000", "stockBasedCompensation": "1581000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "215313000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-06-30", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:32:00.449464+00:00", "is_restated": false, "income_statement": { "revenue": 658151331, "cost_of_revenue": 713374958, "gross_profit": -55223625, "ebit": -56367364, "ebitda": 148877828, "pretax_income": -130012125, "tax_provision": -17469347, "net_income": -112542778, "net_income_to_common": -112542778, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 73549000, "total_current_assets": 177280000, "total_assets": 1344787000, "short_term_debt": 36508000, "long_term_debt": 511047000, "total_debt": 547555000, "total_liabilities": 1199897000, "total_equity": 144890000, "shares_outstanding": 165345000, "goodwill_and_intangibles": 837564000 }, "cash_flow": { "operating_cash_flow": 85671000, "capital_expenditure": 208232000, "free_cash_flow": 293903000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 293400, "ticker_id": 2568, "period_end_date": "2024-06-30", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:32:00.449464+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-56367364", "ebitda": "148877828", "netIncome": "-112542778", "grossProfit": "-55223625", "depreciation": "None", "totalRevenue": "658151331", "costOfRevenue": "713374958", "interestIncome": "1712000", "incomeBeforeTax": "-130012125", "interestExpense": "38565834", "operatingIncome": "-56367363", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "-17469347", "reportedCurrency": "GBP", "netInterestIncome": "-52658000", "nonInterestIncome": "None", "operatingExpenses": "1143736", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "713374958", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "205245192", "sellingGeneralAndAdministrative": "381566000", "netIncomeFromContinuingOperations": "-113159000" }, "balance": { "goodwill": "421453000", "inventory": "3543000", "commonStock": "55000", "currentDebt": "None", "investments": "None", "totalAssets": "1344787000", "longTermDebt": "511047000", "shortTermDebt": "36508000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "416111000", "reportedCurrency": "GBP", "retainedEarnings": "-309251000", "totalLiabilities": "1199897000", "otherCurrentAssets": "20676000", "totalCurrentAssets": "177280000", "currentLongTermDebt": "35574000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "79512000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1167507000", "currentAccountsPayable": "165453000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "555262000", "totalShareholderEquity": "144890000", "capitalLeaseObligations": "8641000", "otherCurrentLiabilities": "72330000", "totalCurrentLiabilities": "494991000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "704906000", "cashAndShortTermInvestments": "73549000", "commonStockSharesOutstanding": "165345000", "intangibleAssetsExcludingGoodwill": "416111000", "cashAndCashEquivalentsAtCarryingValue": "73549000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-130724000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "GBP", "changeInInventory": "-378000", "operatingCashflow": "85671000", "capitalExpenditures": "208232000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "86231000", "cashflowFromInvestment": "-171204000", "stockBasedCompensation": "875000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "206649000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 658151331, "cost_of_revenue": 713374958, "gross_profit": -55223625, "research_and_development": null, "selling_general_admin": 381566000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -56367364, "depreciation_amortisation": 205245192, "ebitda": 148877828, "interest_expense": 38565834, "interest_income": null, "other_non_operating": null, "pretax_income": -130012125, "tax_provision": -17469347, "effective_tax_rate": null, "net_income": -112542778, "net_income_continuing_ops": -113159000, "net_income_to_common": -112542778, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 73549000, "short_term_investments": null, "net_receivables": 79512000, "inventory": 3543000, "other_current_assets": null, "total_current_assets": 177280000, "net_ppe": null, "goodwill": 421453000, "intangible_assets": 416111000, "goodwill_and_intangibles": 837564000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1167507000, "total_assets": 1344787000, "short_term_debt": 36508000, "accounts_payable": 165453000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 494991000, "long_term_debt": 511047000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 704906000, "total_liabilities": 1199897000, "total_debt": 547555000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -309251000, "total_equity": 144890000, "shares_outstanding": 165345000, "operating_cash_flow": 85671000, "stock_based_compensation": 875000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 208232000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -171204000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 86231000, "free_cash_flow": 293903000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-56367364", "ebitda": "148877828", "netIncome": "-112542778", "grossProfit": "-55223625", "depreciation": "None", "totalRevenue": "658151331", "costOfRevenue": "713374958", "interestIncome": "1712000", "incomeBeforeTax": "-130012125", "interestExpense": "38565834", "operatingIncome": "-56367363", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "-17469347", "reportedCurrency": "GBP", "netInterestIncome": "-52658000", "nonInterestIncome": "None", "operatingExpenses": "1143736", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "713374958", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "205245192", "sellingGeneralAndAdministrative": "381566000", "netIncomeFromContinuingOperations": "-113159000" }, "balance": { "goodwill": "421453000", "inventory": "3543000", "commonStock": "55000", "currentDebt": "None", "investments": "None", "totalAssets": "1344787000", "longTermDebt": "511047000", "shortTermDebt": "36508000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "416111000", "reportedCurrency": "GBP", "retainedEarnings": "-309251000", "totalLiabilities": "1199897000", "otherCurrentAssets": "20676000", "totalCurrentAssets": "177280000", "currentLongTermDebt": "35574000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "79512000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1167507000", "currentAccountsPayable": "165453000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "555262000", "totalShareholderEquity": "144890000", "capitalLeaseObligations": "8641000", "otherCurrentLiabilities": "72330000", "totalCurrentLiabilities": "494991000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "704906000", "cashAndShortTermInvestments": "73549000", "commonStockSharesOutstanding": "165345000", "intangibleAssetsExcludingGoodwill": "416111000", "cashAndCashEquivalentsAtCarryingValue": "73549000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-130724000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "GBP", "changeInInventory": "-378000", "operatingCashflow": "85671000", "capitalExpenditures": "208232000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "86231000", "cashflowFromInvestment": "-171204000", "stockBasedCompensation": "875000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "206649000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-06-30", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:32:00.449464+00:00", "is_restated": false, "income_statement": { "revenue": 615697130, "cost_of_revenue": 642558348, "gross_profit": -26861217, "ebit": -27961760, "ebitda": 148896112, "pretax_income": -30931041, "tax_provision": -3699494, "net_income": -27231546, "net_income_to_common": -27231546, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 76019000, "total_current_assets": 193732000, "total_assets": 1317944000, "short_term_debt": 106997000, "long_term_debt": 507335000, "total_debt": 614332000, "total_liabilities": 1213994000, "total_equity": 103950000, "shares_outstanding": 163062000, "goodwill_and_intangibles": 812382000 }, "cash_flow": { "operating_cash_flow": 95769000, "capital_expenditure": 171776000, "free_cash_flow": 267545000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 293405, "ticker_id": 2568, "period_end_date": "2023-06-30", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:32:00.449464+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-27961760", "ebitda": "148896112", "netIncome": "-27231546", "grossProfit": "-26861217", "depreciation": "None", "totalRevenue": "615697130", "costOfRevenue": "642558348", "interestIncome": "23523000", "incomeBeforeTax": "-30931041", "interestExpense": "32949810", "operatingIncome": "-27961760", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "-3699494", "reportedCurrency": "GBP", "netInterestIncome": "-21394000", "nonInterestIncome": "None", "operatingExpenses": "1100542", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "642558348", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "176857872", "sellingGeneralAndAdministrative": "350711000", "netIncomeFromContinuingOperations": "-28678000" }, "balance": { "goodwill": "421453000", "inventory": "3165000", "commonStock": "53000", "currentDebt": "None", "investments": "None", "totalAssets": "1317944000", "longTermDebt": "507335000", "shortTermDebt": "106997000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "390929000", "reportedCurrency": "GBP", "retainedEarnings": "-196652000", "totalLiabilities": "1213994000", "otherCurrentAssets": "24804000", "totalCurrentAssets": "193732000", "currentLongTermDebt": "105961000", "longTermInvestments": "None", "shortTermInvestments": "4173000", "currentNetReceivables": "89744000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1124212000", "currentAccountsPayable": "142059000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "262042000", "shortLongTermDebtTotal": "622176000", "totalShareholderEquity": "103950000", "capitalLeaseObligations": "8880000", "otherCurrentLiabilities": "87595000", "totalCurrentLiabilities": "526870000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "687124000", "cashAndShortTermInvestments": "76019000", "commonStockSharesOutstanding": "163062000", "intangibleAssetsExcludingGoodwill": "390929000", "cashAndCashEquivalentsAtCarryingValue": "76019000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-28678000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "GBP", "changeInInventory": "-965000", "operatingCashflow": "95769000", "capitalExpenditures": "171776000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1952000", "cashflowFromInvestment": "-140160000", "stockBasedCompensation": "3386000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "186532000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 615697130, "cost_of_revenue": 642558348, "gross_profit": -26861217, "research_and_development": null, "selling_general_admin": 350711000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -27961760, "depreciation_amortisation": 176857872, "ebitda": 148896112, "interest_expense": 32949810, "interest_income": null, "other_non_operating": null, "pretax_income": -30931041, "tax_provision": -3699494, "effective_tax_rate": null, "net_income": -27231546, "net_income_continuing_ops": -28678000, "net_income_to_common": -27231546, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 76019000, "short_term_investments": 4173000, "net_receivables": 89744000, "inventory": 3165000, "other_current_assets": null, "total_current_assets": 193732000, "net_ppe": null, "goodwill": 421453000, "intangible_assets": 390929000, "goodwill_and_intangibles": 812382000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1124212000, "total_assets": 1317944000, "short_term_debt": 106997000, "accounts_payable": 142059000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 526870000, "long_term_debt": 507335000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 687124000, "total_liabilities": 1213994000, "total_debt": 614332000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -196652000, "total_equity": 103950000, "shares_outstanding": 163062000, "operating_cash_flow": 95769000, "stock_based_compensation": 3386000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 171776000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -140160000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1952000, "free_cash_flow": 267545000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-27961760", "ebitda": "148896112", "netIncome": "-27231546", "grossProfit": "-26861217", "depreciation": "None", "totalRevenue": "615697130", "costOfRevenue": "642558348", "interestIncome": "23523000", "incomeBeforeTax": "-30931041", "interestExpense": "32949810", "operatingIncome": "-27961760", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "-3699494", "reportedCurrency": "GBP", "netInterestIncome": "-21394000", "nonInterestIncome": "None", "operatingExpenses": "1100542", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "642558348", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "176857872", "sellingGeneralAndAdministrative": "350711000", "netIncomeFromContinuingOperations": "-28678000" }, "balance": { "goodwill": "421453000", "inventory": "3165000", "commonStock": "53000", "currentDebt": "None", "investments": "None", "totalAssets": "1317944000", "longTermDebt": "507335000", "shortTermDebt": "106997000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "390929000", "reportedCurrency": "GBP", "retainedEarnings": "-196652000", "totalLiabilities": "1213994000", "otherCurrentAssets": "24804000", "totalCurrentAssets": "193732000", "currentLongTermDebt": "105961000", "longTermInvestments": "None", "shortTermInvestments": "4173000", "currentNetReceivables": "89744000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1124212000", "currentAccountsPayable": "142059000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "262042000", "shortLongTermDebtTotal": "622176000", "totalShareholderEquity": "103950000", "capitalLeaseObligations": "8880000", "otherCurrentLiabilities": "87595000", "totalCurrentLiabilities": "526870000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "687124000", "cashAndShortTermInvestments": "76019000", "commonStockSharesOutstanding": "163062000", "intangibleAssetsExcludingGoodwill": "390929000", "cashAndCashEquivalentsAtCarryingValue": "76019000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-28678000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "GBP", "changeInInventory": "-965000", "operatingCashflow": "95769000", "capitalExpenditures": "171776000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1952000", "cashflowFromInvestment": "-140160000", "stockBasedCompensation": "3386000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "186532000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-06-30", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:32:00.449464+00:00", "is_restated": false, "income_statement": { "revenue": 638558078, "cost_of_revenue": 729380547, "gross_profit": -90822467, "ebit": -92298419, "ebitda": 88906359, "pretax_income": -163825122, "tax_provision": -37350984, "net_income": -126474137, "net_income_to_common": -126474137, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 121223000, "total_current_assets": 237162000, "total_assets": 1293665000, "short_term_debt": 107318000, "long_term_debt": 530365000, "total_debt": 637683000, "total_liabilities": 1166157000, "total_equity": 127508000, "shares_outstanding": 163001000, "goodwill_and_intangibles": 743278000 }, "cash_flow": { "operating_cash_flow": 96371000, "capital_expenditure": 123738000, "free_cash_flow": 220109000, "dividends_paid": 33553000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 293410, "ticker_id": 2568, "period_end_date": "2022-06-30", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:32:00.449464+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-92298419", "ebitda": "88906359", "netIncome": "-126474137", "grossProfit": "-90822467", "depreciation": "None", "totalRevenue": "638558078", "costOfRevenue": "729380547", "interestIncome": "23676000", "incomeBeforeTax": "-163825122", "interestExpense": "26106162", "operatingIncome": "-92298418", "fiscalDateEnding": "2022-06-30", "incomeTaxExpense": "-37350984", "reportedCurrency": "GBP", "netInterestIncome": "-62239000", "nonInterestIncome": "None", "operatingExpenses": "1475950", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "729380547", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "181204778", "sellingGeneralAndAdministrative": "396730000", "netIncomeFromContinuingOperations": "-115510000" }, "balance": { "goodwill": "421453000", "inventory": "2200000", "commonStock": "53000", "currentDebt": "None", "investments": "None", "totalAssets": "1293665000", "longTermDebt": "530365000", "shortTermDebt": "107318000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-06-30", "intangibleAssets": "321825000", "reportedCurrency": "GBP", "retainedEarnings": "-170042000", "totalLiabilities": "1166157000", "otherCurrentAssets": "28290000", "totalCurrentAssets": "237162000", "currentLongTermDebt": "105757000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "85449000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1056503000", "currentAccountsPayable": "91562000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "246733000", "shortLongTermDebtTotal": "640552000", "totalShareholderEquity": "127508000", "capitalLeaseObligations": "4430000", "otherCurrentLiabilities": "108042000", "totalCurrentLiabilities": "494842000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "671315000", "cashAndShortTermInvestments": "121223000", "commonStockSharesOutstanding": "163001000", "intangibleAssetsExcludingGoodwill": "321825000", "cashAndCashEquivalentsAtCarryingValue": "121223000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-149623000", "profitLoss": "None", "dividendPayout": "33553000", "fiscalDateEnding": "2022-06-30", "reportedCurrency": "GBP", "changeInInventory": "-120000", "operatingCashflow": "96371000", "capitalExpenditures": "123738000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "5040000", "cashflowFromInvestment": "-93431000", "stockBasedCompensation": "198000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "33553000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "165776000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 638558078, "cost_of_revenue": 729380547, "gross_profit": -90822467, "research_and_development": null, "selling_general_admin": 396730000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -92298419, "depreciation_amortisation": 181204778, "ebitda": 88906359, "interest_expense": 26106162, "interest_income": null, "other_non_operating": null, "pretax_income": -163825122, "tax_provision": -37350984, "effective_tax_rate": null, "net_income": -126474137, "net_income_continuing_ops": -115510000, "net_income_to_common": -126474137, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 121223000, "short_term_investments": null, "net_receivables": 85449000, "inventory": 2200000, "other_current_assets": null, "total_current_assets": 237162000, "net_ppe": null, "goodwill": 421453000, "intangible_assets": 321825000, "goodwill_and_intangibles": 743278000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1056503000, "total_assets": 1293665000, "short_term_debt": 107318000, "accounts_payable": 91562000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 494842000, "long_term_debt": 530365000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 671315000, "total_liabilities": 1166157000, "total_debt": 637683000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -170042000, "total_equity": 127508000, "shares_outstanding": 163001000, "operating_cash_flow": 96371000, "stock_based_compensation": 198000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 123738000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -93431000, "dividends_paid": 33553000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 5040000, "free_cash_flow": 220109000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-92298419", "ebitda": "88906359", "netIncome": "-126474137", "grossProfit": "-90822467", "depreciation": "None", "totalRevenue": "638558078", "costOfRevenue": "729380547", "interestIncome": "23676000", "incomeBeforeTax": "-163825122", "interestExpense": "26106162", "operatingIncome": "-92298418", "fiscalDateEnding": "2022-06-30", "incomeTaxExpense": "-37350984", "reportedCurrency": "GBP", "netInterestIncome": "-62239000", "nonInterestIncome": "None", "operatingExpenses": "1475950", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "729380547", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "181204778", "sellingGeneralAndAdministrative": "396730000", "netIncomeFromContinuingOperations": "-115510000" }, "balance": { "goodwill": "421453000", "inventory": "2200000", "commonStock": "53000", "currentDebt": "None", "investments": "None", "totalAssets": "1293665000", "longTermDebt": "530365000", "shortTermDebt": "107318000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-06-30", "intangibleAssets": "321825000", "reportedCurrency": "GBP", "retainedEarnings": "-170042000", "totalLiabilities": "1166157000", "otherCurrentAssets": "28290000", "totalCurrentAssets": "237162000", "currentLongTermDebt": "105757000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "85449000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1056503000", "currentAccountsPayable": "91562000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "246733000", "shortLongTermDebtTotal": "640552000", "totalShareholderEquity": "127508000", "capitalLeaseObligations": "4430000", "otherCurrentLiabilities": "108042000", "totalCurrentLiabilities": "494842000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "671315000", "cashAndShortTermInvestments": "121223000", "commonStockSharesOutstanding": "163001000", "intangibleAssetsExcludingGoodwill": "321825000", "cashAndCashEquivalentsAtCarryingValue": "121223000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-149623000", "profitLoss": "None", "dividendPayout": "33553000", "fiscalDateEnding": "2022-06-30", "reportedCurrency": "GBP", "changeInInventory": "-120000", "operatingCashflow": "96371000", "capitalExpenditures": "123738000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "5040000", "cashflowFromInvestment": "-93431000", "stockBasedCompensation": "198000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "33553000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "165776000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-06-30", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:32:00.449464+00:00", "is_restated": false, "income_statement": { "revenue": 481073987, "cost_of_revenue": 521785213, "gross_profit": -40711225, "ebit": -42019749, "ebitda": 93391931, "pretax_income": -23392768, "tax_provision": 66389041, "net_income": -89781809, "net_income_to_common": -89781809, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 110658000, "total_current_assets": 212945000, "total_assets": 1260310000, "short_term_debt": 66444000, "long_term_debt": 465049000, "total_debt": 531493000, "total_liabilities": 987798000, "total_equity": 272512000, "shares_outstanding": 162939000, "goodwill_and_intangibles": 754467000 }, "cash_flow": { "operating_cash_flow": 113083000, "capital_expenditure": 144430000, "free_cash_flow": 257513000, "dividends_paid": 10718000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 293415, "ticker_id": 2568, "period_end_date": "2021-06-30", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:32:00.449464+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-42019749", "ebitda": "93391931", "netIncome": "-89781809", "grossProfit": "-40711225", "depreciation": "None", "totalRevenue": "481073987", "costOfRevenue": "521785213", "interestIncome": "3000", "incomeBeforeTax": "-23392768", "interestExpense": "19422413", "operatingIncome": "-42019748", "fiscalDateEnding": "2021-06-30", "incomeTaxExpense": "66389041", "reportedCurrency": "GBP", "netInterestIncome": "-35469000", "nonInterestIncome": "None", "operatingExpenses": "1308522", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "521785213", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "135411680", "sellingGeneralAndAdministrative": "334314000", "netIncomeFromContinuingOperations": "-92216000" }, "balance": { "goodwill": "421453000", "inventory": "2080000", "commonStock": "53000", "currentDebt": "None", "investments": "None", "totalAssets": "1260310000", "longTermDebt": "465049000", "shortTermDebt": "66444000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-06-30", "intangibleAssets": "333014000", "reportedCurrency": "GBP", "retainedEarnings": "-13652000", "totalLiabilities": "987798000", "otherCurrentAssets": "9293000", "totalCurrentAssets": "212945000", "currentLongTermDebt": "65187000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "90914000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1047365000", "currentAccountsPayable": "76622000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "251442000", "shortLongTermDebtTotal": "534576000", "totalShareholderEquity": "272512000", "capitalLeaseObligations": "4340000", "otherCurrentLiabilities": "84455000", "totalCurrentLiabilities": "384032000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "603766000", "cashAndShortTermInvestments": "110658000", "commonStockSharesOutstanding": "162939000", "intangibleAssetsExcludingGoodwill": "333014000", "cashAndCashEquivalentsAtCarryingValue": "110658000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-24027000", "profitLoss": "None", "dividendPayout": "10718000", "fiscalDateEnding": "2021-06-30", "reportedCurrency": "GBP", "changeInInventory": "106000", "operatingCashflow": "113083000", "capitalExpenditures": "144430000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "47641000", "cashflowFromInvestment": "-99373000", "stockBasedCompensation": "2085000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "10718000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "139357000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 481073987, "cost_of_revenue": 521785213, "gross_profit": -40711225, "research_and_development": null, "selling_general_admin": 334314000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -42019749, "depreciation_amortisation": 135411680, "ebitda": 93391931, "interest_expense": 19422413, "interest_income": null, "other_non_operating": null, "pretax_income": -23392768, "tax_provision": 66389041, "effective_tax_rate": null, "net_income": -89781809, "net_income_continuing_ops": -92216000, "net_income_to_common": -89781809, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 110658000, "short_term_investments": null, "net_receivables": 90914000, "inventory": 2080000, "other_current_assets": null, "total_current_assets": 212945000, "net_ppe": null, "goodwill": 421453000, "intangible_assets": 333014000, "goodwill_and_intangibles": 754467000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1047365000, "total_assets": 1260310000, "short_term_debt": 66444000, "accounts_payable": 76622000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 384032000, "long_term_debt": 465049000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 603766000, "total_liabilities": 987798000, "total_debt": 531493000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -13652000, "total_equity": 272512000, "shares_outstanding": 162939000, "operating_cash_flow": 113083000, "stock_based_compensation": 2085000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 144430000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -99373000, "dividends_paid": 10718000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 47641000, "free_cash_flow": 257513000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-42019749", "ebitda": "93391931", "netIncome": "-89781809", "grossProfit": "-40711225", "depreciation": "None", "totalRevenue": "481073987", "costOfRevenue": "521785213", "interestIncome": "3000", "incomeBeforeTax": "-23392768", "interestExpense": "19422413", "operatingIncome": "-42019748", "fiscalDateEnding": "2021-06-30", "incomeTaxExpense": "66389041", "reportedCurrency": "GBP", "netInterestIncome": "-35469000", "nonInterestIncome": "None", "operatingExpenses": "1308522", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "521785213", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "135411680", "sellingGeneralAndAdministrative": "334314000", "netIncomeFromContinuingOperations": "-92216000" }, "balance": { "goodwill": "421453000", "inventory": "2080000", "commonStock": "53000", "currentDebt": "None", "investments": "None", "totalAssets": "1260310000", "longTermDebt": "465049000", "shortTermDebt": "66444000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-06-30", "intangibleAssets": "333014000", "reportedCurrency": "GBP", "retainedEarnings": "-13652000", "totalLiabilities": "987798000", "otherCurrentAssets": "9293000", "totalCurrentAssets": "212945000", "currentLongTermDebt": "65187000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "90914000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1047365000", "currentAccountsPayable": "76622000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "251442000", "shortLongTermDebtTotal": "534576000", "totalShareholderEquity": "272512000", "capitalLeaseObligations": "4340000", "otherCurrentLiabilities": "84455000", "totalCurrentLiabilities": "384032000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "603766000", "cashAndShortTermInvestments": "110658000", "commonStockSharesOutstanding": "162939000", "intangibleAssetsExcludingGoodwill": "333014000", "cashAndCashEquivalentsAtCarryingValue": "110658000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-24027000", "profitLoss": "None", "dividendPayout": "10718000", "fiscalDateEnding": "2021-06-30", "reportedCurrency": "GBP", "changeInInventory": "106000", "operatingCashflow": "113083000", "capitalExpenditures": "144430000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "47641000", "cashflowFromInvestment": "-99373000", "stockBasedCompensation": "2085000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "10718000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "139357000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2020-06-30", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:32:00.449464+00:00", "is_restated": false, "income_statement": { "revenue": 514179886, "cost_of_revenue": 522373779, "gross_profit": -8193891, "ebit": -9926206, "ebitda": 132645705, "pretax_income": -21028162, "tax_provision": 2439379, "net_income": -23467541, "net_income_to_common": -23467541, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 51539000, "total_current_assets": 224806000, "total_assets": 1383466000, "short_term_debt": 6672000, "long_term_debt": 520010000, "total_debt": 526682000, "total_liabilities": 1032234000, "total_equity": 351232000, "shares_outstanding": 164253000, "goodwill_and_intangibles": 775170000 }, "cash_flow": { "operating_cash_flow": -3820000, "capital_expenditure": 241868000, "free_cash_flow": 238048000, "dividends_paid": 23229000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 293420, "ticker_id": 2568, "period_end_date": "2020-06-30", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:32:00.449464+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-9926206", "ebitda": "132645705", "netIncome": "-23467541", "grossProfit": "-8193891", "depreciation": "None", "totalRevenue": "514179886", "costOfRevenue": "522373779", "interestIncome": "1352000", "incomeBeforeTax": "-21028162", "interestExpense": "21447351", "operatingIncome": "-9926205", "fiscalDateEnding": "2020-06-30", "incomeTaxExpense": "2439379", "reportedCurrency": "GBP", "netInterestIncome": "-21389000", "nonInterestIncome": "None", "operatingExpenses": "1732312", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "522373779", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "142571911", "sellingGeneralAndAdministrative": "285744000", "netIncomeFromContinuingOperations": "-23233000" }, "balance": { "goodwill": "421453000", "inventory": "2186000", "commonStock": "53000", "currentDebt": "None", "investments": "None", "totalAssets": "1383466000", "longTermDebt": "520010000", "shortTermDebt": "6672000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-06-30", "intangibleAssets": "353717000", "reportedCurrency": "GBP", "retainedEarnings": "87197000", "totalLiabilities": "1032234000", "otherCurrentAssets": "9130000", "totalCurrentAssets": "224806000", "currentLongTermDebt": "5605000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "161951000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1158660000", "currentAccountsPayable": "105918000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "258998000", "shortLongTermDebtTotal": "530008000", "totalShareholderEquity": "351232000", "capitalLeaseObligations": "4393000", "otherCurrentLiabilities": "77907000", "totalCurrentLiabilities": "398344000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "633890000", "cashAndShortTermInvestments": "51539000", "commonStockSharesOutstanding": "164253000", "intangibleAssetsExcludingGoodwill": "353717000", "cashAndCashEquivalentsAtCarryingValue": "51539000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-20818000", "profitLoss": "None", "dividendPayout": "23229000", "fiscalDateEnding": "2020-06-30", "reportedCurrency": "GBP", "changeInInventory": "-56000", "operatingCashflow": "-3820000", "capitalExpenditures": "241868000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-46399000", "cashflowFromInvestment": "-212846000", "stockBasedCompensation": "818000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "23229000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-21305000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "145299000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 514179886, "cost_of_revenue": 522373779, "gross_profit": -8193891, "research_and_development": null, "selling_general_admin": 285744000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -9926206, "depreciation_amortisation": 142571911, "ebitda": 132645705, "interest_expense": 21447351, "interest_income": null, "other_non_operating": null, "pretax_income": -21028162, "tax_provision": 2439379, "effective_tax_rate": null, "net_income": -23467541, "net_income_continuing_ops": -23233000, "net_income_to_common": -23467541, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 51539000, "short_term_investments": null, "net_receivables": 161951000, "inventory": 2186000, "other_current_assets": null, "total_current_assets": 224806000, "net_ppe": null, "goodwill": 421453000, "intangible_assets": 353717000, "goodwill_and_intangibles": 775170000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1158660000, "total_assets": 1383466000, "short_term_debt": 6672000, "accounts_payable": 105918000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 398344000, "long_term_debt": 520010000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 633890000, "total_liabilities": 1032234000, "total_debt": 526682000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 87197000, "total_equity": 351232000, "shares_outstanding": 164253000, "operating_cash_flow": -3820000, "stock_based_compensation": 818000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 241868000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -212846000, "dividends_paid": 23229000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -46399000, "free_cash_flow": 238048000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-9926206", "ebitda": "132645705", "netIncome": "-23467541", "grossProfit": "-8193891", "depreciation": "None", "totalRevenue": "514179886", "costOfRevenue": "522373779", "interestIncome": "1352000", "incomeBeforeTax": "-21028162", "interestExpense": "21447351", "operatingIncome": "-9926205", "fiscalDateEnding": "2020-06-30", "incomeTaxExpense": "2439379", "reportedCurrency": "GBP", "netInterestIncome": "-21389000", "nonInterestIncome": "None", "operatingExpenses": "1732312", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "522373779", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "142571911", "sellingGeneralAndAdministrative": "285744000", "netIncomeFromContinuingOperations": "-23233000" }, "balance": { "goodwill": "421453000", "inventory": "2186000", "commonStock": "53000", "currentDebt": "None", "investments": "None", "totalAssets": "1383466000", "longTermDebt": "520010000", "shortTermDebt": "6672000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-06-30", "intangibleAssets": "353717000", "reportedCurrency": "GBP", "retainedEarnings": "87197000", "totalLiabilities": "1032234000", "otherCurrentAssets": "9130000", "totalCurrentAssets": "224806000", "currentLongTermDebt": "5605000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "161951000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1158660000", "currentAccountsPayable": "105918000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "258998000", "shortLongTermDebtTotal": "530008000", "totalShareholderEquity": "351232000", "capitalLeaseObligations": "4393000", "otherCurrentLiabilities": "77907000", "totalCurrentLiabilities": "398344000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "633890000", "cashAndShortTermInvestments": "51539000", "commonStockSharesOutstanding": "164253000", "intangibleAssetsExcludingGoodwill": "353717000", "cashAndCashEquivalentsAtCarryingValue": "51539000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-20818000", "profitLoss": "None", "dividendPayout": "23229000", "fiscalDateEnding": "2020-06-30", "reportedCurrency": "GBP", "changeInInventory": "-56000", "operatingCashflow": "-3820000", "capitalExpenditures": "241868000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-46399000", "cashflowFromInvestment": "-212846000", "stockBasedCompensation": "818000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "23229000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-21305000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "145299000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2019-06-30", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:32:00.449464+00:00", "is_restated": false, "income_statement": { "revenue": 640307391, "cost_of_revenue": 591618781, "gross_profit": 48688609, "ebit": 45935926, "ebitda": 189617660, "pretax_income": 28053688, "tax_provision": 8775711, "net_income": 19277977, "net_income_to_common": 19277977, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 307637000, "total_current_assets": 388323000, "total_assets": 1496525000, "short_term_debt": 5453000, "long_term_debt": 505779000, "total_debt": 511232000, "total_liabilities": 1081323000, "total_equity": 415202000, "shares_outstanding": 164666000, "goodwill_and_intangibles": 768857000 }, "cash_flow": { "operating_cash_flow": 244784000, "capital_expenditure": 191912000, "free_cash_flow": 436696000, "dividends_paid": 23326000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 293425, "ticker_id": 2568, "period_end_date": "2019-06-30", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:32:00.449464+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "45935926", "ebitda": "189617660", "netIncome": "19277977", "grossProfit": "48688609", "depreciation": "None", "totalRevenue": "640307391", "costOfRevenue": "591618781", "interestIncome": "2822000", "incomeBeforeTax": "28053688", "interestExpense": "20583868", "operatingIncome": "45935925", "fiscalDateEnding": "2019-06-30", "incomeTaxExpense": "8775711", "reportedCurrency": "GBP", "netInterestIncome": "-19618000", "nonInterestIncome": "None", "operatingExpenses": "2752683", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "0", "costofGoodsAndServicesSold": "591618781", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "143681734", "sellingGeneralAndAdministrative": "335052000", "netIncomeFromContinuingOperations": "18881000" }, "balance": { "goodwill": "421453000", "inventory": "2130000", "commonStock": "53000", "currentDebt": "None", "investments": "None", "totalAssets": "1496525000", "longTermDebt": "505779000", "shortTermDebt": "5453000", "treasuryStock": "0", "deferredRevenue": "None", "fiscalDateEnding": "2019-06-30", "intangibleAssets": "347404000", "reportedCurrency": "GBP", "retainedEarnings": "132841000", "totalLiabilities": "1081323000", "otherCurrentAssets": "13342000", "totalCurrentAssets": "388323000", "currentLongTermDebt": "5453000", "longTermInvestments": "0", "shortTermInvestments": "0", "currentNetReceivables": "65214000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1108202000", "currentAccountsPayable": "119206000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "246032000", "shortLongTermDebtTotal": "511232000", "totalShareholderEquity": "415202000", "capitalLeaseObligations": "0", "otherCurrentLiabilities": "97325000", "totalCurrentLiabilities": "428844000", "otherNonCurrentLiabilities": "0", "totalNonCurrentLiabilities": "652479000", "cashAndShortTermInvestments": "307637000", "commonStockSharesOutstanding": "164666000", "intangibleAssetsExcludingGoodwill": "347404000", "cashAndCashEquivalentsAtCarryingValue": "307637000", "accumulatedDepreciationAmortizationPPE": "0" }, "cashflow": { "netIncome": "27476000", "profitLoss": "None", "dividendPayout": "23326000", "fiscalDateEnding": "2019-06-30", "reportedCurrency": "GBP", "changeInInventory": "-714000", "operatingCashflow": "244784000", "capitalExpenditures": "191912000", "changeInReceivables": "0", "changeInExchangeRate": "0", "cashflowFromFinancing": "-27076000", "cashflowFromInvestment": "-161342000", "stockBasedCompensation": "699000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "23326000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "0", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "140880000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 640307391, "cost_of_revenue": 591618781, "gross_profit": 48688609, "research_and_development": 0, "selling_general_admin": 335052000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 45935926, "depreciation_amortisation": 143681734, "ebitda": 189617660, "interest_expense": 20583868, "interest_income": null, "other_non_operating": null, "pretax_income": 28053688, "tax_provision": 8775711, "effective_tax_rate": null, "net_income": 19277977, "net_income_continuing_ops": 18881000, "net_income_to_common": 19277977, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 307637000, "short_term_investments": 0, "net_receivables": 65214000, "inventory": 2130000, "other_current_assets": null, "total_current_assets": 388323000, "net_ppe": null, "goodwill": 421453000, "intangible_assets": 347404000, "goodwill_and_intangibles": 768857000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1108202000, "total_assets": 1496525000, "short_term_debt": 5453000, "accounts_payable": 119206000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 428844000, "long_term_debt": 505779000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 652479000, "total_liabilities": 1081323000, "total_debt": 511232000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 132841000, "total_equity": 415202000, "shares_outstanding": 164666000, "operating_cash_flow": 244784000, "stock_based_compensation": 699000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 191912000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -161342000, "dividends_paid": 23326000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -27076000, "free_cash_flow": 436696000, "net_change_in_cash": 0 }, "raw_data": { "income": { "ebit": "45935926", "ebitda": "189617660", "netIncome": "19277977", "grossProfit": "48688609", "depreciation": "None", "totalRevenue": "640307391", "costOfRevenue": "591618781", "interestIncome": "2822000", "incomeBeforeTax": "28053688", "interestExpense": "20583868", "operatingIncome": "45935925", "fiscalDateEnding": "2019-06-30", "incomeTaxExpense": "8775711", "reportedCurrency": "GBP", "netInterestIncome": "-19618000", "nonInterestIncome": "None", "operatingExpenses": "2752683", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "0", "costofGoodsAndServicesSold": "591618781", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "143681734", "sellingGeneralAndAdministrative": "335052000", "netIncomeFromContinuingOperations": "18881000" }, "balance": { "goodwill": "421453000", "inventory": "2130000", "commonStock": "53000", "currentDebt": "None", "investments": "None", "totalAssets": "1496525000", "longTermDebt": "505779000", "shortTermDebt": "5453000", "treasuryStock": "0", "deferredRevenue": "None", "fiscalDateEnding": "2019-06-30", "intangibleAssets": "347404000", "reportedCurrency": "GBP", "retainedEarnings": "132841000", "totalLiabilities": "1081323000", "otherCurrentAssets": "13342000", "totalCurrentAssets": "388323000", "currentLongTermDebt": "5453000", "longTermInvestments": "0", "shortTermInvestments": "0", "currentNetReceivables": "65214000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1108202000", "currentAccountsPayable": "119206000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "246032000", "shortLongTermDebtTotal": "511232000", "totalShareholderEquity": "415202000", "capitalLeaseObligations": "0", "otherCurrentLiabilities": "97325000", "totalCurrentLiabilities": "428844000", "otherNonCurrentLiabilities": "0", "totalNonCurrentLiabilities": "652479000", "cashAndShortTermInvestments": "307637000", "commonStockSharesOutstanding": "164666000", "intangibleAssetsExcludingGoodwill": "347404000", "cashAndCashEquivalentsAtCarryingValue": "307637000", "accumulatedDepreciationAmortizationPPE": "0" }, "cashflow": { "netIncome": "27476000", "profitLoss": "None", "dividendPayout": "23326000", "fiscalDateEnding": "2019-06-30", "reportedCurrency": "GBP", "changeInInventory": "-714000", "operatingCashflow": "244784000", "capitalExpenditures": "191912000", "changeInReceivables": "0", "changeInExchangeRate": "0", "cashflowFromFinancing": "-27076000", "cashflowFromInvestment": "-161342000", "stockBasedCompensation": "699000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "23326000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "0", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "140880000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2018-06-30", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:32:00.449464+00:00", "is_restated": false, "income_statement": { "revenue": 603717282, "cost_of_revenue": 571581226, "gross_profit": 32136056, "ebit": 29391599, "ebitda": 181923474, "pretax_income": 26444453, "tax_provision": 64964114, "net_income": -38519659, "net_income_to_common": -38519659, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 242022000, "total_current_assets": 413457000, "total_assets": 1545744000, "short_term_debt": 9074000, "long_term_debt": 486694000, "total_debt": 495768000, "total_liabilities": 1118640000, "total_equity": 427104000, "shares_outstanding": 164610000, "goodwill_and_intangibles": 799640000 }, "cash_flow": { "operating_cash_flow": 95250000, "capital_expenditure": 168215000, "free_cash_flow": 263465000, "dividends_paid": 21982000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 293430, "ticker_id": 2568, "period_end_date": "2018-06-30", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:32:00.449464+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "29391599", "ebitda": "181923474", "netIncome": "-38519659", "grossProfit": "32136056", "depreciation": "None", "totalRevenue": "603717282", "costOfRevenue": "571581226", "interestIncome": "1243000", "incomeBeforeTax": "26444453", "interestExpense": "20117152", "operatingIncome": "29391598", "fiscalDateEnding": "2018-06-30", "incomeTaxExpense": "64964114", "reportedCurrency": "GBP", "netInterestIncome": "-21901000", "nonInterestIncome": "None", "operatingExpenses": "2744457", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "0", "costofGoodsAndServicesSold": "571581226", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "152531875", "sellingGeneralAndAdministrative": "298616000", "netIncomeFromContinuingOperations": "-37270000" }, "balance": { "goodwill": "421453000", "inventory": "1416000", "commonStock": "53000", "currentDebt": "None", "investments": "None", "totalAssets": "1545744000", "longTermDebt": "486694000", "shortTermDebt": "9074000", "treasuryStock": "0", "deferredRevenue": "None", "fiscalDateEnding": "2018-06-30", "intangibleAssets": "378187000", "reportedCurrency": "GBP", "retainedEarnings": "136757000", "totalLiabilities": "1118640000", "otherCurrentAssets": "12021000", "totalCurrentAssets": "413457000", "currentLongTermDebt": "9074000", "longTermInvestments": "90707441.16", "shortTermInvestments": "0", "currentNetReceivables": "157091000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1132287000", "currentAccountsPayable": "164249000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "245401000", "shortLongTermDebtTotal": "495768000", "totalShareholderEquity": "427104000", "capitalLeaseObligations": "0", "otherCurrentLiabilities": "85830000", "totalCurrentLiabilities": "461456000", "otherNonCurrentLiabilities": "0", "totalNonCurrentLiabilities": "657184000", "cashAndShortTermInvestments": "242022000", "commonStockSharesOutstanding": "164610000", "intangibleAssetsExcludingGoodwill": "378187000", "cashAndCashEquivalentsAtCarryingValue": "242022000", "accumulatedDepreciationAmortizationPPE": "0" }, "cashflow": { "netIncome": "25833000", "profitLoss": "None", "dividendPayout": "21982000", "fiscalDateEnding": "2018-06-30", "reportedCurrency": "GBP", "changeInInventory": "221000", "operatingCashflow": "95250000", "capitalExpenditures": "168215000", "changeInReceivables": "0", "changeInExchangeRate": "0", "cashflowFromFinancing": "-22401000", "cashflowFromInvestment": "-121269000", "stockBasedCompensation": "2915000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "21982000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "0", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "149135000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 603717282, "cost_of_revenue": 571581226, "gross_profit": 32136056, "research_and_development": 0, "selling_general_admin": 298616000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 29391599, "depreciation_amortisation": 152531875, "ebitda": 181923474, "interest_expense": 20117152, "interest_income": null, "other_non_operating": null, "pretax_income": 26444453, "tax_provision": 64964114, "effective_tax_rate": null, "net_income": -38519659, "net_income_continuing_ops": -37270000, "net_income_to_common": -38519659, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 242022000, "short_term_investments": 0, "net_receivables": 157091000, "inventory": 1416000, "other_current_assets": null, "total_current_assets": 413457000, "net_ppe": null, "goodwill": 421453000, "intangible_assets": 378187000, "goodwill_and_intangibles": 799640000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1132287000, "total_assets": 1545744000, "short_term_debt": 9074000, "accounts_payable": 164249000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 461456000, "long_term_debt": 486694000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 657184000, "total_liabilities": 1118640000, "total_debt": 495768000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 136757000, "total_equity": 427104000, "shares_outstanding": 164610000, "operating_cash_flow": 95250000, "stock_based_compensation": 2915000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 168215000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -121269000, "dividends_paid": 21982000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -22401000, "free_cash_flow": 263465000, "net_change_in_cash": 0 }, "raw_data": { "income": { "ebit": "29391599", "ebitda": "181923474", "netIncome": "-38519659", "grossProfit": "32136056", "depreciation": "None", "totalRevenue": "603717282", "costOfRevenue": "571581226", "interestIncome": "1243000", "incomeBeforeTax": "26444453", "interestExpense": "20117152", "operatingIncome": "29391598", "fiscalDateEnding": "2018-06-30", "incomeTaxExpense": "64964114", "reportedCurrency": "GBP", "netInterestIncome": "-21901000", "nonInterestIncome": "None", "operatingExpenses": "2744457", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "0", "costofGoodsAndServicesSold": "571581226", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "152531875", "sellingGeneralAndAdministrative": "298616000", "netIncomeFromContinuingOperations": "-37270000" }, "balance": { "goodwill": "421453000", "inventory": "1416000", "commonStock": "53000", "currentDebt": "None", "investments": "None", "totalAssets": "1545744000", "longTermDebt": "486694000", "shortTermDebt": "9074000", "treasuryStock": "0", "deferredRevenue": "None", "fiscalDateEnding": "2018-06-30", "intangibleAssets": "378187000", "reportedCurrency": "GBP", "retainedEarnings": "136757000", "totalLiabilities": "1118640000", "otherCurrentAssets": "12021000", "totalCurrentAssets": "413457000", "currentLongTermDebt": "9074000", "longTermInvestments": "90707441.16", "shortTermInvestments": "0", "currentNetReceivables": "157091000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1132287000", "currentAccountsPayable": "164249000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "245401000", "shortLongTermDebtTotal": "495768000", "totalShareholderEquity": "427104000", "capitalLeaseObligations": "0", "otherCurrentLiabilities": "85830000", "totalCurrentLiabilities": "461456000", "otherNonCurrentLiabilities": "0", "totalNonCurrentLiabilities": "657184000", "cashAndShortTermInvestments": "242022000", "commonStockSharesOutstanding": "164610000", "intangibleAssetsExcludingGoodwill": "378187000", "cashAndCashEquivalentsAtCarryingValue": "242022000", "accumulatedDepreciationAmortizationPPE": "0" }, "cashflow": { "netIncome": "25833000", "profitLoss": "None", "dividendPayout": "21982000", "fiscalDateEnding": "2018-06-30", "reportedCurrency": "GBP", "changeInInventory": "221000", "operatingCashflow": "95250000", "capitalExpenditures": "168215000", "changeInReceivables": "0", "changeInExchangeRate": "0", "cashflowFromFinancing": "-22401000", "cashflowFromInvestment": "-121269000", "stockBasedCompensation": "2915000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "21982000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "0", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "149135000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:32:00.449464+00:00", "is_restated": false, "income_statement": { "revenue": 189497000, "cost_of_revenue": null, "gross_profit": 189497000, "ebit": 11545000, "ebitda": 69206000, "pretax_income": -15213000, "tax_provision": -3436000, "net_income": -11777000, "net_income_to_common": -11777000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 60935000, "total_current_assets": 272539000, "total_assets": 1590458000, "short_term_debt": 262943000, "long_term_debt": 490140000, "total_debt": 753083000, "total_liabilities": 1411053000, "total_equity": 179405000, "shares_outstanding": 172434000, "goodwill_and_intangibles": 1370857833 }, "cash_flow": { "operating_cash_flow": 27369000, "capital_expenditure": 42480000, "free_cash_flow": 69849000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 293391, "ticker_id": 2568, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:32:00.449464+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "11545000", "ebitda": "69206000", "netIncome": "-11777000", "grossProfit": "189497000", "depreciation": "None", "totalRevenue": "189497000", "costOfRevenue": "None", "interestIncome": "6439000", "incomeBeforeTax": "-15213000", "interestExpense": "26758000", "operatingIncome": "10307000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "-3436000", "reportedCurrency": "GBP", "netInterestIncome": "-20319000", "nonInterestIncome": "None", "operatingExpenses": "179190000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "None", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "57661000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "-11777000" }, "balance": { "goodwill": "421453000", "inventory": "13687000", "commonStock": "56000", "currentDebt": "None", "investments": "None", "totalAssets": "1590458000", "longTermDebt": "490140000", "shortTermDebt": "262943000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "949404833", "reportedCurrency": "GBP", "retainedEarnings": "-355093000", "totalLiabilities": "1411053000", "otherCurrentAssets": "18511000", "totalCurrentAssets": "272539000", "currentLongTermDebt": "262458000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "179406000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1317919000", "currentAccountsPayable": "310983000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "755942000", "totalShareholderEquity": "179405000", "capitalLeaseObligations": "3344000", "otherCurrentLiabilities": "16525000", "totalCurrentLiabilities": "733688000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "677365000", "cashAndShortTermInvestments": "60935000", "commonStockSharesOutstanding": "172434000", "intangibleAssetsExcludingGoodwill": "949404833", "cashAndCashEquivalentsAtCarryingValue": "60935000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-15213000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "GBP", "changeInInventory": "5079000", "operatingCashflow": "27369000", "capitalExpenditures": "42480000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-30434000", "cashflowFromInvestment": "20696000", "stockBasedCompensation": "279000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "57661000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 189497000, "cost_of_revenue": null, "gross_profit": 189497000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 11545000, "depreciation_amortisation": 57661000, "ebitda": 69206000, "interest_expense": 26758000, "interest_income": null, "other_non_operating": null, "pretax_income": -15213000, "tax_provision": -3436000, "effective_tax_rate": null, "net_income": -11777000, "net_income_continuing_ops": -11777000, "net_income_to_common": -11777000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 60935000, "short_term_investments": null, "net_receivables": 179406000, "inventory": 13687000, "other_current_assets": null, "total_current_assets": 272539000, "net_ppe": null, "goodwill": 421453000, "intangible_assets": 949404833, "goodwill_and_intangibles": 1370857833, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1317919000, "total_assets": 1590458000, "short_term_debt": 262943000, "accounts_payable": 310983000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 733688000, "long_term_debt": 490140000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 677365000, "total_liabilities": 1411053000, "total_debt": 753083000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -355093000, "total_equity": 179405000, "shares_outstanding": 172434000, "operating_cash_flow": 27369000, "stock_based_compensation": 279000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 42480000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 20696000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -30434000, "free_cash_flow": 69849000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "11545000", "ebitda": "69206000", "netIncome": "-11777000", "grossProfit": "189497000", "depreciation": "None", "totalRevenue": "189497000", "costOfRevenue": "None", "interestIncome": "6439000", "incomeBeforeTax": "-15213000", "interestExpense": "26758000", "operatingIncome": "10307000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "-3436000", "reportedCurrency": "GBP", "netInterestIncome": "-20319000", "nonInterestIncome": "None", "operatingExpenses": "179190000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "None", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "57661000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "-11777000" }, "balance": { "goodwill": "421453000", "inventory": "13687000", "commonStock": "56000", "currentDebt": "None", "investments": "None", "totalAssets": "1590458000", "longTermDebt": "490140000", "shortTermDebt": "262943000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "949404833", "reportedCurrency": "GBP", "retainedEarnings": "-355093000", "totalLiabilities": "1411053000", "otherCurrentAssets": "18511000", "totalCurrentAssets": "272539000", "currentLongTermDebt": "262458000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "179406000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1317919000", "currentAccountsPayable": "310983000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "755942000", "totalShareholderEquity": "179405000", "capitalLeaseObligations": "3344000", "otherCurrentLiabilities": "16525000", "totalCurrentLiabilities": "733688000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "677365000", "cashAndShortTermInvestments": "60935000", "commonStockSharesOutstanding": "172434000", "intangibleAssetsExcludingGoodwill": "949404833", "cashAndCashEquivalentsAtCarryingValue": "60935000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-15213000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "GBP", "changeInInventory": "5079000", "operatingCashflow": "27369000", "capitalExpenditures": "42480000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-30434000", "cashflowFromInvestment": "20696000", "stockBasedCompensation": "279000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "57661000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:32:00.449464+00:00", "is_restated": false, "income_statement": { "revenue": 187831522, "cost_of_revenue": 171599448, "gross_profit": 16232073, "ebit": 16232073, "ebitda": 74965016, "pretax_income": 5554791, "tax_provision": 1426203, "net_income": 4128587, "net_income_to_common": 4128587, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 44406000, "total_current_assets": 258887999, "total_assets": 1670114000, "short_term_debt": 296222000, "long_term_debt": 481265000, "total_debt": 777487000, "total_liabilities": 1479374000, "total_equity": 190740000, "shares_outstanding": 172658000, "goodwill_and_intangibles": 1424243000 }, "cash_flow": { "operating_cash_flow": -11428000, "capital_expenditure": 1750000, "free_cash_flow": -9678000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 293392, "ticker_id": 2568, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:32:00.449464+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "16232073", "ebitda": "74965016", "netIncome": "4128587", "grossProfit": "16232073", "depreciation": "None", "totalRevenue": "187831522", "costOfRevenue": "171599448", "interestIncome": "769000", "incomeBeforeTax": "5554791", "interestExpense": "9990334", "operatingIncome": "16232073", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "1426203", "reportedCurrency": "GBP", "netInterestIncome": "-13924000", "nonInterestIncome": "None", "operatingExpenses": "-3176000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "171599448", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "58732943", "sellingGeneralAndAdministrative": "75128000", "netIncomeFromContinuingOperations": "4183000" }, "balance": { "goodwill": "421453000", "inventory": "18766000", "commonStock": "56000", "currentDebt": "None", "investments": "None", "totalAssets": "1670114000", "longTermDebt": "481265000", "shortTermDebt": "296222000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "1002790000", "reportedCurrency": "GBP", "retainedEarnings": "-343595000", "totalLiabilities": "1479374000", "otherCurrentAssets": "21629999", "totalCurrentAssets": "258887999", "currentLongTermDebt": "295745000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "174086000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1411226000", "currentAccountsPayable": "325057000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "780395000", "totalShareholderEquity": "190740000", "capitalLeaseObligations": "3385000", "otherCurrentLiabilities": "182849000", "totalCurrentLiabilities": "804128000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "675246000", "cashAndShortTermInvestments": "44406000", "commonStockSharesOutstanding": "172658000", "intangibleAssetsExcludingGoodwill": "1002790000", "cashAndCashEquivalentsAtCarryingValue": "44406000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "4183000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "GBP", "changeInInventory": "-574000", "operatingCashflow": "-11428000", "capitalExpenditures": "1750000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "23676000", "cashflowFromInvestment": "-37772000", "stockBasedCompensation": "288000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "59577000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 187831522, "cost_of_revenue": 171599448, "gross_profit": 16232073, "research_and_development": null, "selling_general_admin": 75128000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 16232073, "depreciation_amortisation": 58732943, "ebitda": 74965016, "interest_expense": 9990334, "interest_income": null, "other_non_operating": null, "pretax_income": 5554791, "tax_provision": 1426203, "effective_tax_rate": null, "net_income": 4128587, "net_income_continuing_ops": 4183000, "net_income_to_common": 4128587, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 44406000, "short_term_investments": null, "net_receivables": 174086000, "inventory": 18766000, "other_current_assets": null, "total_current_assets": 258887999, "net_ppe": null, "goodwill": 421453000, "intangible_assets": 1002790000, "goodwill_and_intangibles": 1424243000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1411226000, "total_assets": 1670114000, "short_term_debt": 296222000, "accounts_payable": 325057000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 804128000, "long_term_debt": 481265000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 675246000, "total_liabilities": 1479374000, "total_debt": 777487000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -343595000, "total_equity": 190740000, "shares_outstanding": 172658000, "operating_cash_flow": -11428000, "stock_based_compensation": 288000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1750000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -37772000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 23676000, "free_cash_flow": -9678000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "16232073", "ebitda": "74965016", "netIncome": "4128587", "grossProfit": "16232073", "depreciation": "None", "totalRevenue": "187831522", "costOfRevenue": "171599448", "interestIncome": "769000", "incomeBeforeTax": "5554791", "interestExpense": "9990334", "operatingIncome": "16232073", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "1426203", "reportedCurrency": "GBP", "netInterestIncome": "-13924000", "nonInterestIncome": "None", "operatingExpenses": "-3176000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "171599448", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "58732943", "sellingGeneralAndAdministrative": "75128000", "netIncomeFromContinuingOperations": "4183000" }, "balance": { "goodwill": "421453000", "inventory": "18766000", "commonStock": "56000", "currentDebt": "None", "investments": "None", "totalAssets": "1670114000", "longTermDebt": "481265000", "shortTermDebt": "296222000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "1002790000", "reportedCurrency": "GBP", "retainedEarnings": "-343595000", "totalLiabilities": "1479374000", "otherCurrentAssets": "21629999", "totalCurrentAssets": "258887999", "currentLongTermDebt": "295745000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "174086000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1411226000", "currentAccountsPayable": "325057000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "780395000", "totalShareholderEquity": "190740000", "capitalLeaseObligations": "3385000", "otherCurrentLiabilities": "182849000", "totalCurrentLiabilities": "804128000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "675246000", "cashAndShortTermInvestments": "44406000", "commonStockSharesOutstanding": "172658000", "intangibleAssetsExcludingGoodwill": "1002790000", "cashAndCashEquivalentsAtCarryingValue": "44406000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "4183000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "GBP", "changeInInventory": "-574000", "operatingCashflow": "-11428000", "capitalExpenditures": "1750000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "23676000", "cashflowFromInvestment": "-37772000", "stockBasedCompensation": "288000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "59577000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:32:00.449464+00:00", "is_restated": false, "income_statement": { "revenue": 140697589, "cost_of_revenue": 167764418, "gross_profit": -27066829, "ebit": -27066830, "ebitda": 32062348, "pretax_income": -8476240.9, "tax_provision": -1819559, "net_income": -6656681, "net_income_to_common": -6656681, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 80458000, "total_current_assets": 256262000, "total_assets": 1727597000, "short_term_debt": 268800000, "long_term_debt": 481218000, "total_debt": 750018000, "total_liabilities": 1541258000, "total_equity": 186339000, "shares_outstanding": 172430000, "goodwill_and_intangibles": 1417161026 }, "cash_flow": { "operating_cash_flow": -1756857, "capital_expenditure": 179551000, "free_cash_flow": 177794143, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 293393, "ticker_id": 2568, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:32:00.449464+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-27066830", "ebitda": "32062348", "netIncome": "-6656681", "grossProfit": "-27066829", "depreciation": "None", "totalRevenue": "140697589", "costOfRevenue": "167764418", "interestIncome": "1157000", "incomeBeforeTax": "-8476240.90", "interestExpense": "22719935", "operatingIncome": "-27066829", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "-1819559", "reportedCurrency": "GBP", "netInterestIncome": "-14110000", "nonInterestIncome": "None", "operatingExpenses": "112020000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "167764418", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "59129178", "sellingGeneralAndAdministrative": "73599000", "netIncomeFromContinuingOperations": "-6640000" }, "balance": { "goodwill": "567381101", "inventory": "18192000", "commonStock": "56000", "currentDebt": "None", "investments": "None", "totalAssets": "1727597000", "longTermDebt": "481218000", "shortTermDebt": "268800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "849779925", "reportedCurrency": "GBP", "retainedEarnings": "-348066000", "totalLiabilities": "1541258000", "otherCurrentAssets": "-19946258", "totalCurrentAssets": "256262000", "currentLongTermDebt": "267950000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "177558258", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1471335000", "currentAccountsPayable": "338124150", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "757677000", "totalShareholderEquity": "186339000", "capitalLeaseObligations": "8509000", "otherCurrentLiabilities": "-15628150", "totalCurrentLiabilities": "829290000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "711968000", "cashAndShortTermInvestments": "80458000", "commonStockSharesOutstanding": "172430000", "intangibleAssetsExcludingGoodwill": "849779925", "cashAndCashEquivalentsAtCarryingValue": "80458000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-8455000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "GBP", "changeInInventory": "-5139000", "operatingCashflow": "-1756857", "capitalExpenditures": "179551000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "138464105", "cashflowFromInvestment": "-157335156", "stockBasedCompensation": "190000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "58981000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 140697589, "cost_of_revenue": 167764418, "gross_profit": -27066829, "research_and_development": null, "selling_general_admin": 73599000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -27066830, "depreciation_amortisation": 59129178, "ebitda": 32062348, "interest_expense": 22719935, "interest_income": null, "other_non_operating": null, "pretax_income": -8476240.9, "tax_provision": -1819559, "effective_tax_rate": null, "net_income": -6656681, "net_income_continuing_ops": -6640000, "net_income_to_common": -6656681, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 80458000, "short_term_investments": null, "net_receivables": 177558258, "inventory": 18192000, "other_current_assets": null, "total_current_assets": 256262000, "net_ppe": null, "goodwill": 567381101, "intangible_assets": 849779925, "goodwill_and_intangibles": 1417161026, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1471335000, "total_assets": 1727597000, "short_term_debt": 268800000, "accounts_payable": 338124150, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 829290000, "long_term_debt": 481218000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 711968000, "total_liabilities": 1541258000, "total_debt": 750018000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -348066000, "total_equity": 186339000, "shares_outstanding": 172430000, "operating_cash_flow": -1756857, "stock_based_compensation": 190000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 179551000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -157335156, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 138464105, "free_cash_flow": 177794143, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-27066830", "ebitda": "32062348", "netIncome": "-6656681", "grossProfit": "-27066829", "depreciation": "None", "totalRevenue": "140697589", "costOfRevenue": "167764418", "interestIncome": "1157000", "incomeBeforeTax": "-8476240.90", "interestExpense": "22719935", "operatingIncome": "-27066829", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "-1819559", "reportedCurrency": "GBP", "netInterestIncome": "-14110000", "nonInterestIncome": "None", "operatingExpenses": "112020000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "167764418", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "59129178", "sellingGeneralAndAdministrative": "73599000", "netIncomeFromContinuingOperations": "-6640000" }, "balance": { "goodwill": "567381101", "inventory": "18192000", "commonStock": "56000", "currentDebt": "None", "investments": "None", "totalAssets": "1727597000", "longTermDebt": "481218000", "shortTermDebt": "268800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "849779925", "reportedCurrency": "GBP", "retainedEarnings": "-348066000", "totalLiabilities": "1541258000", "otherCurrentAssets": "-19946258", "totalCurrentAssets": "256262000", "currentLongTermDebt": "267950000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "177558258", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1471335000", "currentAccountsPayable": "338124150", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "757677000", "totalShareholderEquity": "186339000", "capitalLeaseObligations": "8509000", "otherCurrentLiabilities": "-15628150", "totalCurrentLiabilities": "829290000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "711968000", "cashAndShortTermInvestments": "80458000", "commonStockSharesOutstanding": "172430000", "intangibleAssetsExcludingGoodwill": "849779925", "cashAndCashEquivalentsAtCarryingValue": "80458000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-8455000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "GBP", "changeInInventory": "-5139000", "operatingCashflow": "-1756857", "capitalExpenditures": "179551000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "138464105", "cashflowFromInvestment": "-157335156", "stockBasedCompensation": "190000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "58981000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:32:00.449464+00:00", "is_restated": false, "income_statement": { "revenue": 159761753, "cost_of_revenue": 169316222, "gross_profit": -9554469, "ebit": -10546018, "ebitda": 39996631, "pretax_income": -3617834, "tax_provision": 174177, "net_income": -3792012, "net_income_to_common": -3792012, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 86105000, "total_current_assets": 284018000, "total_assets": 1637733000, "short_term_debt": 165691000, "long_term_debt": 471855000, "total_debt": 637546000, "total_liabilities": 1444000000, "total_equity": 193733000, "shares_outstanding": 172353000, "goodwill_and_intangibles": 429109000 }, "cash_flow": { "operating_cash_flow": 100298000, "capital_expenditure": 10630000, "free_cash_flow": 110928000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 293394, "ticker_id": 2568, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:32:00.449464+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-10546018", "ebitda": "39996631", "netIncome": "-3792012", "grossProfit": "-9554469", "depreciation": "None", "totalRevenue": "159761753", "costOfRevenue": "169316222", "interestIncome": "810000", "incomeBeforeTax": "-3617834", "interestExpense": "9042640", "operatingIncome": "-10546017", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "174177", "reportedCurrency": "GBP", "netInterestIncome": "-12869000", "nonInterestIncome": "None", "operatingExpenses": "991547", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "169316222", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "50542649", "sellingGeneralAndAdministrative": "13350000", "netIncomeFromContinuingOperations": "-3897000" }, "balance": { "goodwill": "421453000", "inventory": "13053000", "commonStock": "56000", "currentDebt": "None", "investments": "None", "totalAssets": "1637733000", "longTermDebt": "471855000", "shortTermDebt": "165691000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "7656000", "reportedCurrency": "GBP", "retainedEarnings": "-341616000", "totalLiabilities": "1444000000", "otherCurrentAssets": "31604000", "totalCurrentAssets": "284018000", "currentLongTermDebt": "165119000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "153256000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1353715000", "currentAccountsPayable": "269159000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "645445000", "totalShareholderEquity": "193733000", "capitalLeaseObligations": "8471000", "otherCurrentLiabilities": "315523000", "totalCurrentLiabilities": "750373000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "693627000", "cashAndShortTermInvestments": "86105000", "commonStockSharesOutstanding": "172353000", "intangibleAssetsExcludingGoodwill": "7656000", "cashAndCashEquivalentsAtCarryingValue": "86105000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3897000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "GBP", "changeInInventory": "-1050000", "operatingCashflow": "100298000", "capitalExpenditures": "10630000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-50110000", "cashflowFromInvestment": "-45005000", "stockBasedCompensation": "365000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "52514000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 159761753, "cost_of_revenue": 169316222, "gross_profit": -9554469, "research_and_development": null, "selling_general_admin": 13350000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -10546018, "depreciation_amortisation": 50542649, "ebitda": 39996631, "interest_expense": 9042640, "interest_income": null, "other_non_operating": null, "pretax_income": -3617834, "tax_provision": 174177, "effective_tax_rate": null, "net_income": -3792012, "net_income_continuing_ops": -3897000, "net_income_to_common": -3792012, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 86105000, "short_term_investments": null, "net_receivables": 153256000, "inventory": 13053000, "other_current_assets": null, "total_current_assets": 284018000, "net_ppe": null, "goodwill": 421453000, "intangible_assets": 7656000, "goodwill_and_intangibles": 429109000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1353715000, "total_assets": 1637733000, "short_term_debt": 165691000, "accounts_payable": 269159000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 750373000, "long_term_debt": 471855000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 693627000, "total_liabilities": 1444000000, "total_debt": 637546000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -341616000, "total_equity": 193733000, "shares_outstanding": 172353000, "operating_cash_flow": 100298000, "stock_based_compensation": 365000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 10630000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -45005000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -50110000, "free_cash_flow": 110928000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-10546018", "ebitda": "39996631", "netIncome": "-3792012", "grossProfit": "-9554469", "depreciation": "None", "totalRevenue": "159761753", "costOfRevenue": "169316222", "interestIncome": "810000", "incomeBeforeTax": "-3617834", "interestExpense": "9042640", "operatingIncome": "-10546017", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "174177", "reportedCurrency": "GBP", "netInterestIncome": "-12869000", "nonInterestIncome": "None", "operatingExpenses": "991547", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "169316222", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "50542649", "sellingGeneralAndAdministrative": "13350000", "netIncomeFromContinuingOperations": "-3897000" }, "balance": { "goodwill": "421453000", "inventory": "13053000", "commonStock": "56000", "currentDebt": "None", "investments": "None", "totalAssets": "1637733000", "longTermDebt": "471855000", "shortTermDebt": "165691000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "7656000", "reportedCurrency": "GBP", "retainedEarnings": "-341616000", "totalLiabilities": "1444000000", "otherCurrentAssets": "31604000", "totalCurrentAssets": "284018000", "currentLongTermDebt": "165119000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "153256000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1353715000", "currentAccountsPayable": "269159000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "645445000", "totalShareholderEquity": "193733000", "capitalLeaseObligations": "8471000", "otherCurrentLiabilities": "315523000", "totalCurrentLiabilities": "750373000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "693627000", "cashAndShortTermInvestments": "86105000", "commonStockSharesOutstanding": "172353000", "intangibleAssetsExcludingGoodwill": "7656000", "cashAndCashEquivalentsAtCarryingValue": "86105000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3897000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "GBP", "changeInInventory": "-1050000", "operatingCashflow": "100298000", "capitalExpenditures": "10630000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-50110000", "cashflowFromInvestment": "-45005000", "stockBasedCompensation": "365000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "52514000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:32:00.449464+00:00", "is_restated": false, "income_statement": { "revenue": 156280874, "cost_of_revenue": 155147924, "gross_profit": 1132949, "ebit": 1132950, "ebitda": 49848813, "pretax_income": -2975452, "tax_provision": -337743, "net_income": -2637709, "net_income_to_common": -2637709, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 73211000, "total_current_assets": 270395000, "total_assets": 1593013000, "short_term_debt": 213154000, "long_term_debt": 500883000, "total_debt": 714037000, "total_liabilities": 1395598000, "total_equity": 197415000, "shares_outstanding": 172353000, "goodwill_and_intangibles": 942507000 }, "cash_flow": { "operating_cash_flow": 22317000, "capital_expenditure": 52919000, "free_cash_flow": 75236000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 293396, "ticker_id": 2568, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:32:00.449464+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1132950", "ebitda": "49848813", "netIncome": "-2637709", "grossProfit": "1132949", "depreciation": "None", "totalRevenue": "156280874", "costOfRevenue": "155147924", "interestIncome": "1071000", "incomeBeforeTax": "-2975452", "interestExpense": "9622285", "operatingIncome": "1132949", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-337743", "reportedCurrency": "GBP", "netInterestIncome": "-12364000", "nonInterestIncome": "None", "operatingExpenses": "159857000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "155147924", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "48715863", "sellingGeneralAndAdministrative": "71253000", "netIncomeFromContinuingOperations": "-2710000" }, "balance": { "goodwill": "421453000", "inventory": "12003000", "commonStock": "56000", "currentDebt": "None", "investments": "None", "totalAssets": "1593013000", "longTermDebt": "500883000", "shortTermDebt": "213154000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "521054000", "reportedCurrency": "GBP", "retainedEarnings": "-337161000", "totalLiabilities": "1395598000", "otherCurrentAssets": "19481000", "totalCurrentAssets": "270395000", "currentLongTermDebt": "212318000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "165700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1322618000", "currentAccountsPayable": "221708000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "721789000", "totalShareholderEquity": "197415000", "capitalLeaseObligations": "8588000", "otherCurrentLiabilities": "77329000", "totalCurrentLiabilities": "695591000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "700007000", "cashAndShortTermInvestments": "73211000", "commonStockSharesOutstanding": "172353000", "intangibleAssetsExcludingGoodwill": "521054000", "cashAndCashEquivalentsAtCarryingValue": "73211000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3057000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "GBP", "changeInInventory": "1420000", "operatingCashflow": "22317000", "capitalExpenditures": "52919000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-102000", "cashflowFromInvestment": "-48116000", "stockBasedCompensation": "419000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "50121000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 156280874, "cost_of_revenue": 155147924, "gross_profit": 1132949, "research_and_development": null, "selling_general_admin": 71253000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1132950, "depreciation_amortisation": 48715863, "ebitda": 49848813, "interest_expense": 9622285, "interest_income": null, "other_non_operating": null, "pretax_income": -2975452, "tax_provision": -337743, "effective_tax_rate": null, "net_income": -2637709, "net_income_continuing_ops": -2710000, "net_income_to_common": -2637709, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 73211000, "short_term_investments": null, "net_receivables": 165700000, "inventory": 12003000, "other_current_assets": null, "total_current_assets": 270395000, "net_ppe": null, "goodwill": 421453000, "intangible_assets": 521054000, "goodwill_and_intangibles": 942507000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1322618000, "total_assets": 1593013000, "short_term_debt": 213154000, "accounts_payable": 221708000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 695591000, "long_term_debt": 500883000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 700007000, "total_liabilities": 1395598000, "total_debt": 714037000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -337161000, "total_equity": 197415000, "shares_outstanding": 172353000, "operating_cash_flow": 22317000, "stock_based_compensation": 419000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 52919000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -48116000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -102000, "free_cash_flow": 75236000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1132950", "ebitda": "49848813", "netIncome": "-2637709", "grossProfit": "1132949", "depreciation": "None", "totalRevenue": "156280874", "costOfRevenue": "155147924", "interestIncome": "1071000", "incomeBeforeTax": "-2975452", "interestExpense": "9622285", "operatingIncome": "1132949", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-337743", "reportedCurrency": "GBP", "netInterestIncome": "-12364000", "nonInterestIncome": "None", "operatingExpenses": "159857000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "155147924", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "48715863", "sellingGeneralAndAdministrative": "71253000", "netIncomeFromContinuingOperations": "-2710000" }, "balance": { "goodwill": "421453000", "inventory": "12003000", "commonStock": "56000", "currentDebt": "None", "investments": "None", "totalAssets": "1593013000", "longTermDebt": "500883000", "shortTermDebt": "213154000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "521054000", "reportedCurrency": "GBP", "retainedEarnings": "-337161000", "totalLiabilities": "1395598000", "otherCurrentAssets": "19481000", "totalCurrentAssets": "270395000", "currentLongTermDebt": "212318000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "165700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1322618000", "currentAccountsPayable": "221708000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "721789000", "totalShareholderEquity": "197415000", "capitalLeaseObligations": "8588000", "otherCurrentLiabilities": "77329000", "totalCurrentLiabilities": "695591000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "700007000", "cashAndShortTermInvestments": "73211000", "commonStockSharesOutstanding": "172353000", "intangibleAssetsExcludingGoodwill": "521054000", "cashAndCashEquivalentsAtCarryingValue": "73211000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3057000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "GBP", "changeInInventory": "1420000", "operatingCashflow": "22317000", "capitalExpenditures": "52919000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-102000", "cashflowFromInvestment": "-48116000", "stockBasedCompensation": "419000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "50121000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:32:00.449464+00:00", "is_restated": false, "income_statement": { "revenue": 203488704, "cost_of_revenue": 186269483, "gross_profit": 17219219, "ebit": 17219220, "ebitda": 72158097, "pretax_income": -35348865, "tax_provision": -6935206, "net_income": -28413658, "net_income_to_common": -28413658, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 95542000, "total_current_assets": 287425000, "total_assets": 1600448000, "short_term_debt": 216418000, "long_term_debt": 515719000, "total_debt": 732137000, "total_liabilities": 1403734000, "total_equity": 196714000, "shares_outstanding": 169746000, "goodwill_and_intangibles": 946014000 }, "cash_flow": { "operating_cash_flow": -63230000, "capital_expenditure": 6936000, "free_cash_flow": -56294000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 293397, "ticker_id": 2568, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:32:00.449464+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "17219220", "ebitda": "72158097", "netIncome": "-28413658", "grossProfit": "17219219", "depreciation": "None", "totalRevenue": "203488704", "costOfRevenue": "186269483", "interestIncome": "4917000", "incomeBeforeTax": "-35348865", "interestExpense": "15834636", "operatingIncome": "17219219", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-6935206", "reportedCurrency": "GBP", "netInterestIncome": "-37563000", "nonInterestIncome": "None", "operatingExpenses": "181077000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "186269483", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "54938877", "sellingGeneralAndAdministrative": "82491000", "netIncomeFromContinuingOperations": "-27745000" }, "balance": { "goodwill": "421453000", "inventory": "13423000", "commonStock": "56000", "currentDebt": "None", "investments": "None", "totalAssets": "1600448000", "longTermDebt": "515719000", "shortTermDebt": "216418000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "524561000", "reportedCurrency": "GBP", "retainedEarnings": "-334870000", "totalLiabilities": "1403734000", "otherCurrentAssets": "29837000", "totalCurrentAssets": "287425000", "currentLongTermDebt": "215746000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "148623000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1313023000", "currentAccountsPayable": "297598000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "740155000", "totalShareholderEquity": "196714000", "capitalLeaseObligations": "8690000", "otherCurrentLiabilities": "178252000", "totalCurrentLiabilities": "693234000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "710500000", "cashAndShortTermInvestments": "95542000", "commonStockSharesOutstanding": "169746000", "intangibleAssetsExcludingGoodwill": "524561000", "cashAndCashEquivalentsAtCarryingValue": "95542000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-27745000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "GBP", "changeInInventory": "-982000", "operatingCashflow": "-63230000", "capitalExpenditures": "6936000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "59922000", "cashflowFromInvestment": "-51083000", "stockBasedCompensation": "421000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "53716000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 203488704, "cost_of_revenue": 186269483, "gross_profit": 17219219, "research_and_development": null, "selling_general_admin": 82491000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 17219220, "depreciation_amortisation": 54938877, "ebitda": 72158097, "interest_expense": 15834636, "interest_income": null, "other_non_operating": null, "pretax_income": -35348865, "tax_provision": -6935206, "effective_tax_rate": null, "net_income": -28413658, "net_income_continuing_ops": -27745000, "net_income_to_common": -28413658, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 95542000, "short_term_investments": null, "net_receivables": 148623000, "inventory": 13423000, "other_current_assets": null, "total_current_assets": 287425000, "net_ppe": null, "goodwill": 421453000, "intangible_assets": 524561000, "goodwill_and_intangibles": 946014000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1313023000, "total_assets": 1600448000, "short_term_debt": 216418000, "accounts_payable": 297598000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 693234000, "long_term_debt": 515719000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 710500000, "total_liabilities": 1403734000, "total_debt": 732137000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -334870000, "total_equity": 196714000, "shares_outstanding": 169746000, "operating_cash_flow": -63230000, "stock_based_compensation": 421000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 6936000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -51083000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 59922000, "free_cash_flow": -56294000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "17219220", "ebitda": "72158097", "netIncome": "-28413658", "grossProfit": "17219219", "depreciation": "None", "totalRevenue": "203488704", "costOfRevenue": "186269483", "interestIncome": "4917000", "incomeBeforeTax": "-35348865", "interestExpense": "15834636", "operatingIncome": "17219219", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-6935206", "reportedCurrency": "GBP", "netInterestIncome": "-37563000", "nonInterestIncome": "None", "operatingExpenses": "181077000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "186269483", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "54938877", "sellingGeneralAndAdministrative": "82491000", "netIncomeFromContinuingOperations": "-27745000" }, "balance": { "goodwill": "421453000", "inventory": "13423000", "commonStock": "56000", "currentDebt": "None", "investments": "None", "totalAssets": "1600448000", "longTermDebt": "515719000", "shortTermDebt": "216418000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "524561000", "reportedCurrency": "GBP", "retainedEarnings": "-334870000", "totalLiabilities": "1403734000", "otherCurrentAssets": "29837000", "totalCurrentAssets": "287425000", "currentLongTermDebt": "215746000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "148623000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1313023000", "currentAccountsPayable": "297598000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "740155000", "totalShareholderEquity": "196714000", "capitalLeaseObligations": "8690000", "otherCurrentLiabilities": "178252000", "totalCurrentLiabilities": "693234000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "710500000", "cashAndShortTermInvestments": "95542000", "commonStockSharesOutstanding": "169746000", "intangibleAssetsExcludingGoodwill": "524561000", "cashAndCashEquivalentsAtCarryingValue": "95542000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-27745000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "GBP", "changeInInventory": "-982000", "operatingCashflow": "-63230000", "capitalExpenditures": "6936000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "59922000", "cashflowFromInvestment": "-51083000", "stockBasedCompensation": "421000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "53716000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:32:00.449464+00:00", "is_restated": false, "income_statement": { "revenue": 138969425, "cost_of_revenue": 166674915, "gross_profit": -27705490, "ebit": -27705490, "ebitda": 28173691, "pretax_income": 1581394, "tax_provision": 290440, "net_income": 1290953, "net_income_to_common": 1290953, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 149558000, "total_current_assets": 285841000, "total_assets": 1642963000, "short_term_debt": 232763000, "long_term_debt": 481714000, "total_debt": 714477000, "total_liabilities": 1494784000, "total_equity": 148179000, "shares_outstanding": 169317000, "goodwill_and_intangibles": 987674000 }, "cash_flow": { "operating_cash_flow": 13317000, "capital_expenditure": 164039000, "free_cash_flow": 177356000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 293398, "ticker_id": 2568, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:32:00.449464+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-27705490", "ebitda": "28173691", "netIncome": "1290953", "grossProfit": "-27705490", "depreciation": "None", "totalRevenue": "138969425", "costOfRevenue": "166674915", "interestIncome": "28372000", "incomeBeforeTax": "1581394", "interestExpense": "19209864", "operatingIncome": "-27705490", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "290440", "reportedCurrency": "GBP", "netInterestIncome": "8596000", "nonInterestIncome": "None", "operatingExpenses": "150033000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "166674915", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "55879181", "sellingGeneralAndAdministrative": "80241000", "netIncomeFromContinuingOperations": "1329000" }, "balance": { "goodwill": "421453000", "inventory": "12441000", "commonStock": "55000", "currentDebt": "None", "investments": "None", "totalAssets": "1642963000", "longTermDebt": "481714000", "shortTermDebt": "232763000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "566221000", "reportedCurrency": "GBP", "retainedEarnings": "-307545000", "totalLiabilities": "1494784000", "otherCurrentAssets": "36566000", "totalCurrentAssets": "285841000", "currentLongTermDebt": "232317000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "87276000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1357122000", "currentAccountsPayable": "309542000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "722704000", "totalShareholderEquity": "148179000", "capitalLeaseObligations": "8673000", "otherCurrentLiabilities": "15766000", "totalCurrentLiabilities": "783827000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "710957000", "cashAndShortTermInvestments": "149558000", "commonStockSharesOutstanding": "169317000", "intangibleAssetsExcludingGoodwill": "566221000", "cashAndCashEquivalentsAtCarryingValue": "149558000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1628000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "GBP", "changeInInventory": "-8898000", "operatingCashflow": "13317000", "capitalExpenditures": "164039000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "199872000", "cashflowFromInvestment": "-130471000", "stockBasedCompensation": "376000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "57526000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 138969425, "cost_of_revenue": 166674915, "gross_profit": -27705490, "research_and_development": null, "selling_general_admin": 80241000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -27705490, "depreciation_amortisation": 55879181, "ebitda": 28173691, "interest_expense": 19209864, "interest_income": null, "other_non_operating": null, "pretax_income": 1581394, "tax_provision": 290440, "effective_tax_rate": null, "net_income": 1290953, "net_income_continuing_ops": 1329000, "net_income_to_common": 1290953, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 149558000, "short_term_investments": null, "net_receivables": 87276000, "inventory": 12441000, "other_current_assets": null, "total_current_assets": 285841000, "net_ppe": null, "goodwill": 421453000, "intangible_assets": 566221000, "goodwill_and_intangibles": 987674000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1357122000, "total_assets": 1642963000, "short_term_debt": 232763000, "accounts_payable": 309542000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 783827000, "long_term_debt": 481714000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 710957000, "total_liabilities": 1494784000, "total_debt": 714477000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -307545000, "total_equity": 148179000, "shares_outstanding": 169317000, "operating_cash_flow": 13317000, "stock_based_compensation": 376000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 164039000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -130471000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 199872000, "free_cash_flow": 177356000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-27705490", "ebitda": "28173691", "netIncome": "1290953", "grossProfit": "-27705490", "depreciation": "None", "totalRevenue": "138969425", "costOfRevenue": "166674915", "interestIncome": "28372000", "incomeBeforeTax": "1581394", "interestExpense": "19209864", "operatingIncome": "-27705490", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "290440", "reportedCurrency": "GBP", "netInterestIncome": "8596000", "nonInterestIncome": "None", "operatingExpenses": "150033000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "166674915", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "55879181", "sellingGeneralAndAdministrative": "80241000", "netIncomeFromContinuingOperations": "1329000" }, "balance": { "goodwill": "421453000", "inventory": "12441000", "commonStock": "55000", "currentDebt": "None", "investments": "None", "totalAssets": "1642963000", "longTermDebt": "481714000", "shortTermDebt": "232763000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "566221000", "reportedCurrency": "GBP", "retainedEarnings": "-307545000", "totalLiabilities": "1494784000", "otherCurrentAssets": "36566000", "totalCurrentAssets": "285841000", "currentLongTermDebt": "232317000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "87276000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1357122000", "currentAccountsPayable": "309542000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "722704000", "totalShareholderEquity": "148179000", "capitalLeaseObligations": "8673000", "otherCurrentLiabilities": "15766000", "totalCurrentLiabilities": "783827000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "710957000", "cashAndShortTermInvestments": "149558000", "commonStockSharesOutstanding": "169317000", "intangibleAssetsExcludingGoodwill": "566221000", "cashAndCashEquivalentsAtCarryingValue": "149558000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1628000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "GBP", "changeInInventory": "-8898000", "operatingCashflow": "13317000", "capitalExpenditures": "164039000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "199872000", "cashflowFromInvestment": "-130471000", "stockBasedCompensation": "376000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "57526000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:32:00.449464+00:00", "is_restated": false, "income_statement": { "revenue": 141755183, "cost_of_revenue": 169726438, "gross_profit": -27971255, "ebit": -29749550, "ebitda": 20666691, "pretax_income": -41437050, "tax_provision": -5277068, "net_income": -36159981, "net_income_to_common": -36159981, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 73549000, "total_current_assets": 177280000, "total_assets": 1344787000, "short_term_debt": 36508000, "long_term_debt": 511047000, "total_debt": 547555000, "total_liabilities": 1199897000, "total_equity": 144890000, "shares_outstanding": 165823000, "goodwill_and_intangibles": 837564000 }, "cash_flow": { "operating_cash_flow": 125857000, "capital_expenditure": 6888000, "free_cash_flow": 132745000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 293399, "ticker_id": 2568, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:32:00.449464+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-29749550", "ebitda": "20666691", "netIncome": "-36159981", "grossProfit": "-27971255", "depreciation": "None", "totalRevenue": "141755183", "costOfRevenue": "169726438", "interestIncome": "860000", "incomeBeforeTax": "-41437050", "interestExpense": "8554552", "operatingIncome": "-29749549", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "-5277068", "reportedCurrency": "GBP", "netInterestIncome": "-11184000", "nonInterestIncome": "None", "operatingExpenses": "1778294", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "169726438", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "50416241", "sellingGeneralAndAdministrative": "105016000", "netIncomeFromContinuingOperations": "-36276000" }, "balance": { "goodwill": "421453000", "inventory": "3543000", "commonStock": "55000", "currentDebt": "None", "investments": "None", "totalAssets": "1344787000", "longTermDebt": "511047000", "shortTermDebt": "36508000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "416111000", "reportedCurrency": "GBP", "retainedEarnings": "-309251000", "totalLiabilities": "1199897000", "otherCurrentAssets": "20676000", "totalCurrentAssets": "177280000", "currentLongTermDebt": "35574000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "79512000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1167507000", "currentAccountsPayable": "165453000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "555262000", "totalShareholderEquity": "144890000", "capitalLeaseObligations": "8641000", "otherCurrentLiabilities": "72330000", "totalCurrentLiabilities": "494991000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "704906000", "cashAndShortTermInvestments": "73549000", "commonStockSharesOutstanding": "165823000", "intangibleAssetsExcludingGoodwill": "416111000", "cashAndCashEquivalentsAtCarryingValue": "73549000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-41570000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "GBP", "changeInInventory": "214000", "operatingCashflow": "125857000", "capitalExpenditures": "6888000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-111631000", "cashflowFromInvestment": "-6126000", "stockBasedCompensation": "-1032000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "50648000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 141755183, "cost_of_revenue": 169726438, "gross_profit": -27971255, "research_and_development": null, "selling_general_admin": 105016000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -29749550, "depreciation_amortisation": 50416241, "ebitda": 20666691, "interest_expense": 8554552, "interest_income": null, "other_non_operating": null, "pretax_income": -41437050, "tax_provision": -5277068, "effective_tax_rate": null, "net_income": -36159981, "net_income_continuing_ops": -36276000, "net_income_to_common": -36159981, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 73549000, "short_term_investments": null, "net_receivables": 79512000, "inventory": 3543000, "other_current_assets": null, "total_current_assets": 177280000, "net_ppe": null, "goodwill": 421453000, "intangible_assets": 416111000, "goodwill_and_intangibles": 837564000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1167507000, "total_assets": 1344787000, "short_term_debt": 36508000, "accounts_payable": 165453000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 494991000, "long_term_debt": 511047000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 704906000, "total_liabilities": 1199897000, "total_debt": 547555000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -309251000, "total_equity": 144890000, "shares_outstanding": 165823000, "operating_cash_flow": 125857000, "stock_based_compensation": -1032000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 6888000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -6126000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -111631000, "free_cash_flow": 132745000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-29749550", "ebitda": "20666691", "netIncome": "-36159981", "grossProfit": "-27971255", "depreciation": "None", "totalRevenue": "141755183", "costOfRevenue": "169726438", "interestIncome": "860000", "incomeBeforeTax": "-41437050", "interestExpense": "8554552", "operatingIncome": "-29749549", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "-5277068", "reportedCurrency": "GBP", "netInterestIncome": "-11184000", "nonInterestIncome": "None", "operatingExpenses": "1778294", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "169726438", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "50416241", "sellingGeneralAndAdministrative": "105016000", "netIncomeFromContinuingOperations": "-36276000" }, "balance": { "goodwill": "421453000", "inventory": "3543000", "commonStock": "55000", "currentDebt": "None", "investments": "None", "totalAssets": "1344787000", "longTermDebt": "511047000", "shortTermDebt": "36508000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "416111000", "reportedCurrency": "GBP", "retainedEarnings": "-309251000", "totalLiabilities": "1199897000", "otherCurrentAssets": "20676000", "totalCurrentAssets": "177280000", "currentLongTermDebt": "35574000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "79512000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1167507000", "currentAccountsPayable": "165453000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "555262000", "totalShareholderEquity": "144890000", "capitalLeaseObligations": "8641000", "otherCurrentLiabilities": "72330000", "totalCurrentLiabilities": "494991000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "704906000", "cashAndShortTermInvestments": "73549000", "commonStockSharesOutstanding": "165823000", "intangibleAssetsExcludingGoodwill": "416111000", "cashAndCashEquivalentsAtCarryingValue": "73549000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-41570000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "GBP", "changeInInventory": "214000", "operatingCashflow": "125857000", "capitalExpenditures": "6888000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-111631000", "cashflowFromInvestment": "-6126000", "stockBasedCompensation": "-1032000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "50648000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:32:00.449464+00:00", "is_restated": false, "income_statement": { "revenue": 138074636, "cost_of_revenue": 175073867, "gross_profit": -36999230, "ebit": -36999230, "ebitda": 13845545, "pretax_income": -84413680, "tax_provision": -12190988, "net_income": -72222692, "net_income_to_common": -72222692, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 66994000, "total_current_assets": 182920000, "total_assets": 1379178000, "short_term_debt": 143690000, "long_term_debt": 511296000, "total_debt": 654986000, "total_liabilities": 1195973000, "total_equity": 183205000, "shares_outstanding": 165823000, "goodwill_and_intangibles": 429308000 }, "cash_flow": { "operating_cash_flow": -15117000, "capital_expenditure": 21562000, "free_cash_flow": 6445000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 293401, "ticker_id": 2568, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:32:00.449464+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-36999230", "ebitda": "13845545", "netIncome": "-72222692", "grossProfit": "-36999230", "depreciation": "None", "totalRevenue": "138074636", "costOfRevenue": "175073867", "interestIncome": "1057000", "incomeBeforeTax": "-84413680", "interestExpense": "10083903", "operatingIncome": "-36999230", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "-12190988", "reportedCurrency": "GBP", "netInterestIncome": "-17320000", "nonInterestIncome": "None", "operatingExpenses": "203732000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "175073867", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "50844775", "sellingGeneralAndAdministrative": "91168000", "netIncomeFromContinuingOperations": "-71500000" }, "balance": { "goodwill": "421453000", "inventory": "3757000", "commonStock": "55000", "currentDebt": "None", "investments": "None", "totalAssets": "1379178000", "longTermDebt": "511296000", "shortTermDebt": "143690000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "7855000", "reportedCurrency": "GBP", "retainedEarnings": "-271628000", "totalLiabilities": "1195973000", "otherCurrentAssets": "17427000", "totalCurrentAssets": "182920000", "currentLongTermDebt": "142960000", "longTermInvestments": "None", "shortTermInvestments": "1347000", "currentNetReceivables": "93395000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1196258000", "currentAccountsPayable": "145329000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "662589000", "totalShareholderEquity": "183205000", "capitalLeaseObligations": "8333000", "otherCurrentLiabilities": "85498000", "totalCurrentLiabilities": "478011000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "717962000", "cashAndShortTermInvestments": "66994000", "commonStockSharesOutstanding": "165823000", "intangibleAssetsExcludingGoodwill": "7855000", "cashAndCashEquivalentsAtCarryingValue": "66994000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-83569000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "GBP", "changeInInventory": "267000", "operatingCashflow": "-15117000", "capitalExpenditures": "21562000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "38362000", "cashflowFromInvestment": "-18878000", "stockBasedCompensation": "431000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "50780000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 138074636, "cost_of_revenue": 175073867, "gross_profit": -36999230, "research_and_development": null, "selling_general_admin": 91168000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -36999230, "depreciation_amortisation": 50844775, "ebitda": 13845545, "interest_expense": 10083903, "interest_income": null, "other_non_operating": null, "pretax_income": -84413680, "tax_provision": -12190988, "effective_tax_rate": null, "net_income": -72222692, "net_income_continuing_ops": -71500000, "net_income_to_common": -72222692, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 66994000, "short_term_investments": 1347000, "net_receivables": 93395000, "inventory": 3757000, "other_current_assets": null, "total_current_assets": 182920000, "net_ppe": null, "goodwill": 421453000, "intangible_assets": 7855000, "goodwill_and_intangibles": 429308000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1196258000, "total_assets": 1379178000, "short_term_debt": 143690000, "accounts_payable": 145329000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 478011000, "long_term_debt": 511296000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 717962000, "total_liabilities": 1195973000, "total_debt": 654986000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -271628000, "total_equity": 183205000, "shares_outstanding": 165823000, "operating_cash_flow": -15117000, "stock_based_compensation": 431000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 21562000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -18878000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 38362000, "free_cash_flow": 6445000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-36999230", "ebitda": "13845545", "netIncome": "-72222692", "grossProfit": "-36999230", "depreciation": "None", "totalRevenue": "138074636", "costOfRevenue": "175073867", "interestIncome": "1057000", "incomeBeforeTax": "-84413680", "interestExpense": "10083903", "operatingIncome": "-36999230", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "-12190988", "reportedCurrency": "GBP", "netInterestIncome": "-17320000", "nonInterestIncome": "None", "operatingExpenses": "203732000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "175073867", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "50844775", "sellingGeneralAndAdministrative": "91168000", "netIncomeFromContinuingOperations": "-71500000" }, "balance": { "goodwill": "421453000", "inventory": "3757000", "commonStock": "55000", "currentDebt": "None", "investments": "None", "totalAssets": "1379178000", "longTermDebt": "511296000", "shortTermDebt": "143690000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "7855000", "reportedCurrency": "GBP", "retainedEarnings": "-271628000", "totalLiabilities": "1195973000", "otherCurrentAssets": "17427000", "totalCurrentAssets": "182920000", "currentLongTermDebt": "142960000", "longTermInvestments": "None", "shortTermInvestments": "1347000", "currentNetReceivables": "93395000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1196258000", "currentAccountsPayable": "145329000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "662589000", "totalShareholderEquity": "183205000", "capitalLeaseObligations": "8333000", "otherCurrentLiabilities": "85498000", "totalCurrentLiabilities": "478011000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "717962000", "cashAndShortTermInvestments": "66994000", "commonStockSharesOutstanding": "165823000", "intangibleAssetsExcludingGoodwill": "7855000", "cashAndCashEquivalentsAtCarryingValue": "66994000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-83569000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "GBP", "changeInInventory": "267000", "operatingCashflow": "-15117000", "capitalExpenditures": "21562000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "38362000", "cashflowFromInvestment": "-18878000", "stockBasedCompensation": "431000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "50780000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:32:00.449464+00:00", "is_restated": false, "income_statement": { "revenue": 221582273, "cost_of_revenue": 185501884, "gross_profit": 36080389, "ebit": 36080390, "ebitda": 89649363, "pretax_income": 26715781, "tax_provision": 6718450, "net_income": 19997329, "net_income_to_common": 19997329, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 62809000, "total_current_assets": 241489000, "total_assets": 1472012000, "short_term_debt": 267653000, "long_term_debt": 506509000, "total_debt": 774162000, "total_liabilities": 1375995000, "total_equity": 96017000, "shares_outstanding": 163723000, "goodwill_and_intangibles": 922527000 }, "cash_flow": { "operating_cash_flow": -46532000, "capital_expenditure": 38540000, "free_cash_flow": -7992000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 293402, "ticker_id": 2568, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:32:00.449464+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "36080390", "ebitda": "89649363", "netIncome": "19997329", "grossProfit": "36080389", "depreciation": "None", "totalRevenue": "221582273", "costOfRevenue": "185501884", "interestIncome": "223000", "incomeBeforeTax": "26715781", "interestExpense": "10908526", "operatingIncome": "36080389", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "6718450", "reportedCurrency": "GBP", "netInterestIncome": "-15424000", "nonInterestIncome": "None", "operatingExpenses": "-399000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "185501884", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "53568973", "sellingGeneralAndAdministrative": "95090000", "netIncomeFromContinuingOperations": "20374000" }, "balance": { "goodwill": "421453000", "inventory": "4024000", "commonStock": "53000", "currentDebt": "None", "investments": "None", "totalAssets": "1472012000", "longTermDebt": "506509000", "shortTermDebt": "267653000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "501074000", "reportedCurrency": "GBP", "retainedEarnings": "-200558000", "totalLiabilities": "1375995000", "otherCurrentAssets": "29384000", "totalCurrentAssets": "241489000", "currentLongTermDebt": "266792000", "longTermInvestments": "None", "shortTermInvestments": "2211000", "currentNetReceivables": "145272000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1230523000", "currentAccountsPayable": "159014000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "781866000", "totalShareholderEquity": "96017000", "capitalLeaseObligations": "8565000", "otherCurrentLiabilities": "70869000", "totalCurrentLiabilities": "661426000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "714569000", "cashAndShortTermInvestments": "62809000", "commonStockSharesOutstanding": "163723000", "intangibleAssetsExcludingGoodwill": "501074000", "cashAndCashEquivalentsAtCarryingValue": "62809000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "20374000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "GBP", "changeInInventory": "1022000", "operatingCashflow": "-46532000", "capitalExpenditures": "38540000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "59700000", "cashflowFromInvestment": "-30627000", "stockBasedCompensation": "736000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "54648000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 221582273, "cost_of_revenue": 185501884, "gross_profit": 36080389, "research_and_development": null, "selling_general_admin": 95090000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 36080390, "depreciation_amortisation": 53568973, "ebitda": 89649363, "interest_expense": 10908526, "interest_income": null, "other_non_operating": null, "pretax_income": 26715781, "tax_provision": 6718450, "effective_tax_rate": null, "net_income": 19997329, "net_income_continuing_ops": 20374000, "net_income_to_common": 19997329, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 62809000, "short_term_investments": 2211000, "net_receivables": 145272000, "inventory": 4024000, "other_current_assets": null, "total_current_assets": 241489000, "net_ppe": null, "goodwill": 421453000, "intangible_assets": 501074000, "goodwill_and_intangibles": 922527000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1230523000, "total_assets": 1472012000, "short_term_debt": 267653000, "accounts_payable": 159014000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 661426000, "long_term_debt": 506509000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 714569000, "total_liabilities": 1375995000, "total_debt": 774162000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -200558000, "total_equity": 96017000, "shares_outstanding": 163723000, "operating_cash_flow": -46532000, "stock_based_compensation": 736000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 38540000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -30627000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 59700000, "free_cash_flow": -7992000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "36080390", "ebitda": "89649363", "netIncome": "19997329", "grossProfit": "36080389", "depreciation": "None", "totalRevenue": "221582273", "costOfRevenue": "185501884", "interestIncome": "223000", "incomeBeforeTax": "26715781", "interestExpense": "10908526", "operatingIncome": "36080389", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "6718450", "reportedCurrency": "GBP", "netInterestIncome": "-15424000", "nonInterestIncome": "None", "operatingExpenses": "-399000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "185501884", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "53568973", "sellingGeneralAndAdministrative": "95090000", "netIncomeFromContinuingOperations": "20374000" }, "balance": { "goodwill": "421453000", "inventory": "4024000", "commonStock": "53000", "currentDebt": "None", "investments": "None", "totalAssets": "1472012000", "longTermDebt": "506509000", "shortTermDebt": "267653000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "501074000", "reportedCurrency": "GBP", "retainedEarnings": "-200558000", "totalLiabilities": "1375995000", "otherCurrentAssets": "29384000", "totalCurrentAssets": "241489000", "currentLongTermDebt": "266792000", "longTermInvestments": "None", "shortTermInvestments": "2211000", "currentNetReceivables": "145272000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1230523000", "currentAccountsPayable": "159014000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "781866000", "totalShareholderEquity": "96017000", "capitalLeaseObligations": "8565000", "otherCurrentLiabilities": "70869000", "totalCurrentLiabilities": "661426000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "714569000", "cashAndShortTermInvestments": "62809000", "commonStockSharesOutstanding": "163723000", "intangibleAssetsExcludingGoodwill": "501074000", "cashAndCashEquivalentsAtCarryingValue": "62809000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "20374000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "GBP", "changeInInventory": "1022000", "operatingCashflow": "-46532000", "capitalExpenditures": "38540000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "59700000", "cashflowFromInvestment": "-30627000", "stockBasedCompensation": "736000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "54648000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:32:00.449464+00:00", "is_restated": false, "income_statement": { "revenue": 163415250, "cost_of_revenue": 192121310, "gross_profit": -28706060, "ebit": -28706060, "ebitda": 24217487, "pretax_income": -34123553, "tax_provision": -7330468, "net_income": -26793085, "net_income_to_common": -26793085, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 80829000, "total_current_assets": 216879000, "total_assets": 1520394000, "short_term_debt": 205351000, "long_term_debt": 528787000, "total_debt": 734138000, "total_liabilities": 1448410000, "total_equity": 71984000, "shares_outstanding": 163159000, "goodwill_and_intangibles": 966766000 }, "cash_flow": { "operating_cash_flow": 21463000, "capital_expenditure": 141242000, "free_cash_flow": 162705000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 293403, "ticker_id": 2568, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:32:00.449464+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-28706060", "ebitda": "24217487", "netIncome": "-26793085", "grossProfit": "-28706060", "depreciation": "None", "totalRevenue": "163415250", "costOfRevenue": "192121310", "interestIncome": "349000", "incomeBeforeTax": "-34123553", "interestExpense": "9463970", "operatingIncome": "-28706060", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-7330468", "reportedCurrency": "GBP", "netInterestIncome": "-34619000", "nonInterestIncome": "None", "operatingExpenses": "184762000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "192121310", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "52923547", "sellingGeneralAndAdministrative": "90292000", "netIncomeFromContinuingOperations": "-25757000" }, "balance": { "goodwill": "421453000", "inventory": "5046000", "commonStock": "53000", "currentDebt": "None", "investments": "None", "totalAssets": "1520394000", "longTermDebt": "528787000", "shortTermDebt": "205351000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "545313000", "reportedCurrency": "GBP", "retainedEarnings": "-221669000", "totalLiabilities": "1448410000", "otherCurrentAssets": "43064000", "totalCurrentAssets": "216879000", "currentLongTermDebt": "204380000", "longTermInvestments": "None", "shortTermInvestments": "3497000", "currentNetReceivables": "87940000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1303515000", "currentAccountsPayable": "184205000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "741904000", "totalShareholderEquity": "71984000", "capitalLeaseObligations": "8737000", "otherCurrentLiabilities": "94337000", "totalCurrentLiabilities": "699243000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "749167000", "cashAndShortTermInvestments": "80829000", "commonStockSharesOutstanding": "163159000", "intangibleAssetsExcludingGoodwill": "545313000", "cashAndCashEquivalentsAtCarryingValue": "80829000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-32804000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "GBP", "changeInInventory": "-1881000", "operatingCashflow": "21463000", "capitalExpenditures": "141242000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "99800000", "cashflowFromInvestment": "-115573000", "stockBasedCompensation": "740000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "50947000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 163415250, "cost_of_revenue": 192121310, "gross_profit": -28706060, "research_and_development": null, "selling_general_admin": 90292000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -28706060, "depreciation_amortisation": 52923547, "ebitda": 24217487, "interest_expense": 9463970, "interest_income": null, "other_non_operating": null, "pretax_income": -34123553, "tax_provision": -7330468, "effective_tax_rate": null, "net_income": -26793085, "net_income_continuing_ops": -25757000, "net_income_to_common": -26793085, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 80829000, "short_term_investments": 3497000, "net_receivables": 87940000, "inventory": 5046000, "other_current_assets": null, "total_current_assets": 216879000, "net_ppe": null, "goodwill": 421453000, "intangible_assets": 545313000, "goodwill_and_intangibles": 966766000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1303515000, "total_assets": 1520394000, "short_term_debt": 205351000, "accounts_payable": 184205000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 699243000, "long_term_debt": 528787000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 749167000, "total_liabilities": 1448410000, "total_debt": 734138000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -221669000, "total_equity": 71984000, "shares_outstanding": 163159000, "operating_cash_flow": 21463000, "stock_based_compensation": 740000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 141242000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -115573000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 99800000, "free_cash_flow": 162705000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-28706060", "ebitda": "24217487", "netIncome": "-26793085", "grossProfit": "-28706060", "depreciation": "None", "totalRevenue": "163415250", "costOfRevenue": "192121310", "interestIncome": "349000", "incomeBeforeTax": "-34123553", "interestExpense": "9463970", "operatingIncome": "-28706060", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-7330468", "reportedCurrency": "GBP", "netInterestIncome": "-34619000", "nonInterestIncome": "None", "operatingExpenses": "184762000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "192121310", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "52923547", "sellingGeneralAndAdministrative": "90292000", "netIncomeFromContinuingOperations": "-25757000" }, "balance": { "goodwill": "421453000", "inventory": "5046000", "commonStock": "53000", "currentDebt": "None", "investments": "None", "totalAssets": "1520394000", "longTermDebt": "528787000", "shortTermDebt": "205351000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "545313000", "reportedCurrency": "GBP", "retainedEarnings": "-221669000", "totalLiabilities": "1448410000", "otherCurrentAssets": "43064000", "totalCurrentAssets": "216879000", "currentLongTermDebt": "204380000", "longTermInvestments": "None", "shortTermInvestments": "3497000", "currentNetReceivables": "87940000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1303515000", "currentAccountsPayable": "184205000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "741904000", "totalShareholderEquity": "71984000", "capitalLeaseObligations": "8737000", "otherCurrentLiabilities": "94337000", "totalCurrentLiabilities": "699243000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "749167000", "cashAndShortTermInvestments": "80829000", "commonStockSharesOutstanding": "163159000", "intangibleAssetsExcludingGoodwill": "545313000", "cashAndCashEquivalentsAtCarryingValue": "80829000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-32804000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "GBP", "changeInInventory": "-1881000", "operatingCashflow": "21463000", "capitalExpenditures": "141242000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "99800000", "cashflowFromInvestment": "-115573000", "stockBasedCompensation": "740000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "50947000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:32:00.449464+00:00", "is_restated": false, "income_statement": { "revenue": 165308203, "cost_of_revenue": 166897752, "gross_profit": -1589549, "ebit": -2734538, "ebitda": 44562707, "pretax_income": -1758481, "tax_provision": 1127206, "net_income": -2885688, "net_income_to_common": -2885688, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 76019000, "total_current_assets": 193732000, "total_assets": 1317944000, "short_term_debt": 106997000, "long_term_debt": 507335000, "total_debt": 614332000, "total_liabilities": 1213994000, "total_equity": 103950000, "shares_outstanding": 163062000, "goodwill_and_intangibles": 812382000 }, "cash_flow": { "operating_cash_flow": 109257000, "capital_expenditure": 17244000, "free_cash_flow": 126501000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 293404, "ticker_id": 2568, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:32:00.449464+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-2734538", "ebitda": "44562707", "netIncome": "-2885688", "grossProfit": "-1589549", "depreciation": "None", "totalRevenue": "165308203", "costOfRevenue": "166897752", "interestIncome": "408000", "incomeBeforeTax": "-1758481", "interestExpense": "10287120", "operatingIncome": "-2734538", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "1127206", "reportedCurrency": "GBP", "netInterestIncome": "-12626000", "nonInterestIncome": "None", "operatingExpenses": "1144988", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "166897752", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "47297245", "sellingGeneralAndAdministrative": "106119000", "netIncomeFromContinuingOperations": "-2921000" }, "balance": { "goodwill": "421453000", "inventory": "3165000", "commonStock": "53000", "currentDebt": "None", "investments": "None", "totalAssets": "1317944000", "longTermDebt": "507335000", "shortTermDebt": "106997000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "390929000", "reportedCurrency": "GBP", "retainedEarnings": "-196652000", "totalLiabilities": "1213994000", "otherCurrentAssets": "24804000", "totalCurrentAssets": "193732000", "currentLongTermDebt": "105961000", "longTermInvestments": "None", "shortTermInvestments": "4173000", "currentNetReceivables": "89744000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1124212000", "currentAccountsPayable": "142059000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "262042000", "shortLongTermDebtTotal": "622176000", "totalShareholderEquity": "103950000", "capitalLeaseObligations": "8880000", "otherCurrentLiabilities": "87595000", "totalCurrentLiabilities": "526870000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "687124000", "cashAndShortTermInvestments": "76019000", "commonStockSharesOutstanding": "163062000", "intangibleAssetsExcludingGoodwill": "390929000", "cashAndCashEquivalentsAtCarryingValue": "76019000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1780000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "GBP", "changeInInventory": "-520000", "operatingCashflow": "109257000", "capitalExpenditures": "17244000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-100350000", "cashflowFromInvestment": "-5459000", "stockBasedCompensation": "1672000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "47946000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 165308203, "cost_of_revenue": 166897752, "gross_profit": -1589549, "research_and_development": null, "selling_general_admin": 106119000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -2734538, "depreciation_amortisation": 47297245, "ebitda": 44562707, "interest_expense": 10287120, "interest_income": null, "other_non_operating": null, "pretax_income": -1758481, "tax_provision": 1127206, "effective_tax_rate": null, "net_income": -2885688, "net_income_continuing_ops": -2921000, "net_income_to_common": -2885688, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 76019000, "short_term_investments": 4173000, "net_receivables": 89744000, "inventory": 3165000, "other_current_assets": null, "total_current_assets": 193732000, "net_ppe": null, "goodwill": 421453000, "intangible_assets": 390929000, "goodwill_and_intangibles": 812382000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1124212000, "total_assets": 1317944000, "short_term_debt": 106997000, "accounts_payable": 142059000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 526870000, "long_term_debt": 507335000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 687124000, "total_liabilities": 1213994000, "total_debt": 614332000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -196652000, "total_equity": 103950000, "shares_outstanding": 163062000, "operating_cash_flow": 109257000, "stock_based_compensation": 1672000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 17244000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -5459000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -100350000, "free_cash_flow": 126501000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-2734538", "ebitda": "44562707", "netIncome": "-2885688", "grossProfit": "-1589549", "depreciation": "None", "totalRevenue": "165308203", "costOfRevenue": "166897752", "interestIncome": "408000", "incomeBeforeTax": "-1758481", "interestExpense": "10287120", "operatingIncome": "-2734538", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "1127206", "reportedCurrency": "GBP", "netInterestIncome": "-12626000", "nonInterestIncome": "None", "operatingExpenses": "1144988", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "166897752", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "47297245", "sellingGeneralAndAdministrative": "106119000", "netIncomeFromContinuingOperations": "-2921000" }, "balance": { "goodwill": "421453000", "inventory": "3165000", "commonStock": "53000", "currentDebt": "None", "investments": "None", "totalAssets": "1317944000", "longTermDebt": "507335000", "shortTermDebt": "106997000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "390929000", "reportedCurrency": "GBP", "retainedEarnings": "-196652000", "totalLiabilities": "1213994000", "otherCurrentAssets": "24804000", "totalCurrentAssets": "193732000", "currentLongTermDebt": "105961000", "longTermInvestments": "None", "shortTermInvestments": "4173000", "currentNetReceivables": "89744000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1124212000", "currentAccountsPayable": "142059000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "262042000", "shortLongTermDebtTotal": "622176000", "totalShareholderEquity": "103950000", "capitalLeaseObligations": "8880000", "otherCurrentLiabilities": "87595000", "totalCurrentLiabilities": "526870000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "687124000", "cashAndShortTermInvestments": "76019000", "commonStockSharesOutstanding": "163062000", "intangibleAssetsExcludingGoodwill": "390929000", "cashAndCashEquivalentsAtCarryingValue": "76019000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1780000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "GBP", "changeInInventory": "-520000", "operatingCashflow": "109257000", "capitalExpenditures": "17244000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-100350000", "cashflowFromInvestment": "-5459000", "stockBasedCompensation": "1672000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "47946000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "veiled_value", "name": "Veiled Value", "slug": "veiled-value", "group": "value", "page_url": "/factors/veiled-value/", "rank_field": "-os_score" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "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": "momentum_leaders", "name": "Momentum Leaders", "slug": "momentum-leaders", "group": "momentum", "page_url": "/factors/momentum-leaders/", "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": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-06-30" }, "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" ] } } }