{ "ticker": { "uuid": "68d790a2-5c82-4408-8d67-c5381d145c5d", "symbol": "LUCE", "name": "Luceco plc", "exchange": "LSE", "exchange_name": "London Stock Exchange", "country": "GB", "currency": "GBP", "sector": "Industrials", "industry": "Electrical Equipment & Parts", "page_url": "https://sharemaestro.com/factors/ticker/68d790a2-5c82-4408-8d67-c5381d145c5d/", "api_url": "https://sharemaestro.com/factors/api/tickers/68d790a2-5c82-4408-8d67-c5381d145c5d/" }, "ticker_metadata": { "id": 29819, "uuid": "68d790a2-5c82-4408-8d67-c5381d145c5d", "symbol": "LUCE", "name": "Luceco plc", "asset_type": "equity", "market_cap": 392997984, "stock_exchange_id": 19, "industry": "Electrical Equipment & Parts", "sector": "Industrials", "description": "Luceco plc, together with its subsidiaries, designs, manufactures, and delivers residential and commercial electrification products and systems in the United Kingdom, Europe, the Americas, the Middle East, Africa, and the Asia Pacific. The company operates through three segments: Wiring Accessories, LED Lighting, and Portable Power. It offers wiring accessories, including switches and sockets, circuit protection, outdoor wiring devices, junction boxes, cable management products, and commercial power and accessories; LED lighting, such as residential and commercial, interior and exterior, mains and solar, and work and site lighting equipment; and portable power products comprising EV chargers, extension leads, cable reels, and adapters and accessories. The company is also involved in the import, installation, and distribution of electrical accessories; manufacturing of light metal packaging; and manufacturing of other electronics, electric wires and cables, and electric equipment. It sells its products under the BG Electrical, CMD, Luceco Lighting, Kingfisher Lighting, DW Windsor, Masterplug, Sync Energy, and D-Line brand names through retail, hybrid distributors, and professional wholesale and projects. The company was founded in 1941 and is headquartered in Telford, the United Kingdom.", "currency": "GBP", "is_active": true }, "exchange_metadata": { "id": 19, "name": "London Stock Exchange", "symbol": "LSE", "country_code": "GB", "currency": "GBP", "benchmark": "^FTSE", "data_symbol": "LSE", "ticker_suffix": ".L", "update_provider": "yfinance", "update_group": "primary", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "68d790a2-5c82-4408-8d67-c5381d145c5d", "symbol": "LUCE", "name": "Luceco plc", "exchange": "LSE", "exchange_name": "London Stock Exchange", "country": "GB", "currency": "GBP", "sector": "Industrials", "industry": "Electrical Equipment & Parts", "page_url": "https://sharemaestro.com/factors/ticker/68d790a2-5c82-4408-8d67-c5381d145c5d/", "api_url": "https://sharemaestro.com/factors/api/tickers/68d790a2-5c82-4408-8d67-c5381d145c5d/" }, "week_end_date": "2026-06-07", "universe": "GBP_UK", "score": { "os": 0.58, "value": 0.12, "quality": 0.93, "momentum": 0.93, "coverage": 0.909, "confidence": 0.813, "delta": null }, "headline_factors": { "price": 272, "market_cap": 40569527328, "pe_ratio": 1998.4989, "earnings_yield": 0.0005, "ebitda_to_ev": 0.0011, "shareholder_yield": 0.0003, "roe": 0.1954, "piotroski_f_score": 8, "momentum_12_1": 0.6331, "volatility_252d": 0.365 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "yfinance", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T13:36:36.903014+00:00", "batch_id": "" }, "size": { "price_close": 272, "market_cap": 40569527328, "market_cap_usd": 40569527328, "enterprise_value": 40629427328, "shares_outstanding": 149152674, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 1998.4989, "pb_ratio": 390.4671, "ptbv_ratio": 390.4671, "ps_ratio": 149.4824, "pcf_ratio": 901.5451, "pfcf_ratio": 1117.6178, "ev_ebitda": 919.2178, "ev_ebit": 1285.7414, "ev_sales": 149.7031, "ev_fcf": 1119.268, "earnings_yield": 0.0005, "fcf_yield": 0.0009, "price_to_sales": 149.4824, "price_to_book": 390.4671, "price_to_cashflow": 901.5451, "ebitda_to_ev": 0.0011, "sales_yield": 0.0067 }, "yield": { "dividend_yield": 0.0002, "buyback_yield": 0.0001, "shareholder_yield": 0.0003, "debt_paydown_yield": null, "total_yield": 0.0003 }, "quality": { "gross_margin": 0.4245, "operating_margin": 0.1164, "net_margin": 0.0748, "ebitda_margin": 0.1629, "fcf_margin": 0.1338, "roe": 0.1954, "roa": 0.0807, "roic": 0.1447, "roc_greenblatt": null, "asset_turnover": 1.0796, "cash_conversion": 1.7882, "accruals_ratio": -0.0982, "sbc_to_revenue": null, "piotroski_f_score": 8, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.1327, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.4582, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": null, "net_debt_to_ebitda": 1.3552, "debt_to_assets": 0.2514, "interest_coverage": 4.5797, "current_ratio": 1.8959, "quick_ratio": 1.8959, "net_debt": 59900000, "local_beta": 1.2869, "volatility_252d": 0.365, "volatility_60d": 0.8102, "max_drawdown_12m": -0.2168, "risk_adjusted_momentum": 1.7343 }, "growth": { "revenue_growth_1y": 0.1192, "revenue_growth_3y_cagr": 0.0957, "revenue_growth_5y_cagr": null, "eps_growth_1y": 0.4216, "eps_growth_3y_cagr": 0.2266, "eps_growth_5y_cagr": null, "fcf_growth_1y": 4.3382, "book_value_growth_1y": 0.1089, "revenue_growth": 0.1192, "earnings_growth": 0.4216 }, "momentum": { "price_return_1m": 0.1381, "price_return_3m": 0.6389, "price_return_6m": 1.0736, "price_return_9m": 1.3098, "price_return_12m": 0.8586, "price_return_12m_ex1m": 0.6331, "momentum_6m": 1.0736, "momentum_12m": 0.8586, "momentum_12_1": 0.6331, "distance_from_52w_high": 0, "distance_from_52w_low": 1.3098, "relative_strength": 0.6854 }, "raw_ttm": { "revenue_ttm": 271400000, "gross_profit_ttm": 115200000, "ebit_ttm": 31600000, "ebitda_ttm": 44200000, "net_income_ttm": 20300000, "eps_diluted_ttm": 0.1361, "operating_cash_flow_ttm": 45000000, "capital_expenditure_ttm": -8700000, "fcf_ttm": 36300000, "dividends_paid_ttm": -7700000, "share_repurchases_ttm": -5300000, "shares_issued_ttm": null, "interest_expense_ttm": 6900000, "cash_and_equivalents": 3300000, "total_current_assets": 151100000, "total_current_liabilities": 79700000, "net_ppe": null, "total_assets": 251400000, "total_debt": 63200000, "total_equity": 103900000, "net_working_capital": 71000000, "book_value_per_share": 0.6966, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 0.6966 }, "ranks": { "universe_ticker_count": 765, "rank_pe": 67, "rank_pb": 84, "rank_ptbv": 84, "rank_ps": 55, "rank_pcf": 57, "rank_ev_ebitda": 66, "rank_ev_ebit": 74, "rank_earnings_yield": 64, "rank_fcf_yield": 35, "rank_dividend_yield": 46, "rank_shareholder_yield": 44, "rank_total_yield": 55, "rank_roe": 18, "rank_roc": 50, "rank_roic": 26, "rank_gross_margin": 54, "rank_fcf_margin": 29, "rank_piotroski": 7, "rank_accruals": 31, "rank_sue": 50, "rank_eps_growth_1y": 25, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 32, "rank_momentum_12m": 8, "rank_momentum_12m_ex1m": 13, "rank_relative_strength": 8 }, "composites": { "value_composite": 88, "quality_composite": 7, "momentum_composite": 7, "growth_composite": 12, "yield_composite": 33, "svqf_composite": 83, "vc1_composite": 85, "vc2_composite": 82, "vc3_composite": 83, "trending_value_composite": null, "overall_composite": 42, "quality_value_composite": 0.3341, "os_score": 0.58, "value_percentile": 0.12, "quality_percentile": 0.93, "momentum_percentile": 0.93, "factor_coverage": 0.909, "signal_confidence": 0.813, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 21, "small_cap_core_rank": 83, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 8879, "ticker_id": 29819, "universe_id": 3, "week_end_date": "2026-06-07", "source_primary": "yfinance", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T13:36:36.903014+00:00", "batch_id": "", "os_score_delta": null, "price_close": 272, "market_cap": 40569527328, "market_cap_usd": 40569527328, "enterprise_value": 40629427328, "shares_outstanding": 149152674, "fx_rate_to_usd": null, "pe_ratio": 1998.49888315, "pb_ratio": 390.46705802, "ptbv_ratio": 390.46705802, "ps_ratio": 149.48241462, "pcf_ratio": 901.54505173, "pfcf_ratio": 1117.61783273, "ev_ebitda": 919.21781285, "ev_ebit": 1285.74137114, "ev_sales": 149.70312206, "ev_fcf": 1119.26797047, "earnings_yield": 0.00050038, "fcf_yield": 0.00089344, "dividend_yield": 0.0001898, "buyback_yield": 0.00013064, "shareholder_yield": 0.00032044, "debt_paydown_yield": null, "total_yield": 0.00032044, "gross_margin": 0.42446573, "operating_margin": 0.11643331, "net_margin": 0.07479735, "ebitda_margin": 0.16285925, "fcf_margin": 0.13375092, "roe": 0.19538017, "roa": 0.08074781, "roic": 0.14468864, "roc_greenblatt": null, "asset_turnover": 1.07955449, "cash_conversion": 1.78817734, "accruals_ratio": -0.0982498, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 1.35520362, "debt_to_assets": 0.2513922, "interest_coverage": 4.57971014, "current_ratio": 1.89585947, "quick_ratio": 1.89585947, "net_debt": 59900000, "revenue_growth_1y": 0.11917526, "revenue_growth_3y_cagr": 0.09572996, "revenue_growth_5y_cagr": null, "eps_growth_1y": 0.42162108, "eps_growth_3y_cagr": 0.2265948, "eps_growth_5y_cagr": null, "fcf_growth_1y": 4.33823529, "book_value_growth_1y": 0.10889573, "piotroski_f_score": 8, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.132723, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.13807531, "price_return_3m": 0.63890718, "price_return_6m": 1.07361741, "price_return_9m": 1.30981803, "price_return_12m": 0.85858317, "price_return_12m_ex1m": 0.6330933, "distance_from_52w_high": 0, "distance_from_52w_low": 1.30981803, "relative_strength": 0.68544259, "local_beta": 1.2869, "volatility_252d": 0.365033, "volatility_60d": 0.810237, "max_drawdown_12m": -0.21675529, "revenue_ttm": 271400000, "gross_profit_ttm": 115200000, "ebit_ttm": 31600000, "ebitda_ttm": 44200000, "net_income_ttm": 20300000, "eps_diluted_ttm": 0.13610215, "operating_cash_flow_ttm": 45000000, "capital_expenditure_ttm": -8700000, "fcf_ttm": 36300000, "dividends_paid_ttm": -7700000, "share_repurchases_ttm": -5300000, "shares_issued_ttm": null, "interest_expense_ttm": 6900000, "cash_and_equivalents": 3300000, "total_current_assets": 151100000, "total_current_liabilities": 79700000, "net_ppe": null, "total_assets": 251400000, "total_debt": 63200000, "total_equity": 103900000, "net_working_capital": 71000000, "book_value_per_share": 0.69660166, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 0.69660166, "universe_ticker_count": 765, "sector": "Industrials", "rank_pe": 67, "rank_pb": 84, "rank_ptbv": 84, "rank_ps": 55, "rank_pcf": 57, "rank_ev_ebitda": 66, "rank_ev_ebit": 74, "rank_earnings_yield": 64, "rank_fcf_yield": 35, "rank_dividend_yield": 46, "rank_shareholder_yield": 44, "rank_total_yield": 55, "rank_roe": 18, "rank_roc": 50, "rank_roic": 26, "rank_gross_margin": 54, "rank_fcf_margin": 29, "rank_piotroski": 7, "rank_accruals": 31, "rank_sue": 50, "rank_eps_growth_1y": 25, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 32, "rank_momentum_12m": 8, "rank_momentum_12m_ex1m": 13, "rank_relative_strength": 8, "value_composite": 88, "quality_composite": 7, "momentum_composite": 7, "growth_composite": 12, "yield_composite": 33, "svqf_composite": 83, "vc1_composite": 85, "vc2_composite": 82, "vc3_composite": 83, "trending_value_composite": null, "overall_composite": 42, "factor_coverage": 0.909, "signal_confidence": 0.813, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 21, "small_cap_core_rank": 83, "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": 272, "os": 0.58, "value": 0.12, "quality": 0.93, "momentum": 0.93, "confidence": 0.813, "coverage": 0.909, "pe_ratio": 1998.4989, "earnings_yield": 0.0005, "shareholder_yield": 0.0003, "roe": 0.1954, "momentum_12_1": 0.6331, "complete_fields": { "id": 8879, "ticker_id": 29819, "universe_id": 3, "week_end_date": "2026-06-07", "source_primary": "yfinance", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T13:36:36.903014+00:00", "batch_id": "", "os_score_delta": null, "price_close": 272, "market_cap": 40569527328, "market_cap_usd": 40569527328, "enterprise_value": 40629427328, "shares_outstanding": 149152674, "fx_rate_to_usd": null, "pe_ratio": 1998.49888315, "pb_ratio": 390.46705802, "ptbv_ratio": 390.46705802, "ps_ratio": 149.48241462, "pcf_ratio": 901.54505173, "pfcf_ratio": 1117.61783273, "ev_ebitda": 919.21781285, "ev_ebit": 1285.74137114, "ev_sales": 149.70312206, "ev_fcf": 1119.26797047, "earnings_yield": 0.00050038, "fcf_yield": 0.00089344, "dividend_yield": 0.0001898, "buyback_yield": 0.00013064, "shareholder_yield": 0.00032044, "debt_paydown_yield": null, "total_yield": 0.00032044, "gross_margin": 0.42446573, "operating_margin": 0.11643331, "net_margin": 0.07479735, "ebitda_margin": 0.16285925, "fcf_margin": 0.13375092, "roe": 0.19538017, "roa": 0.08074781, "roic": 0.14468864, "roc_greenblatt": null, "asset_turnover": 1.07955449, "cash_conversion": 1.78817734, "accruals_ratio": -0.0982498, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 1.35520362, "debt_to_assets": 0.2513922, "interest_coverage": 4.57971014, "current_ratio": 1.89585947, "quick_ratio": 1.89585947, "net_debt": 59900000, "revenue_growth_1y": 0.11917526, "revenue_growth_3y_cagr": 0.09572996, "revenue_growth_5y_cagr": null, "eps_growth_1y": 0.42162108, "eps_growth_3y_cagr": 0.2265948, "eps_growth_5y_cagr": null, "fcf_growth_1y": 4.33823529, "book_value_growth_1y": 0.10889573, "piotroski_f_score": 8, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.132723, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.13807531, "price_return_3m": 0.63890718, "price_return_6m": 1.07361741, "price_return_9m": 1.30981803, "price_return_12m": 0.85858317, "price_return_12m_ex1m": 0.6330933, "distance_from_52w_high": 0, "distance_from_52w_low": 1.30981803, "relative_strength": 0.68544259, "local_beta": 1.2869, "volatility_252d": 0.365033, "volatility_60d": 0.810237, "max_drawdown_12m": -0.21675529, "revenue_ttm": 271400000, "gross_profit_ttm": 115200000, "ebit_ttm": 31600000, "ebitda_ttm": 44200000, "net_income_ttm": 20300000, "eps_diluted_ttm": 0.13610215, "operating_cash_flow_ttm": 45000000, "capital_expenditure_ttm": -8700000, "fcf_ttm": 36300000, "dividends_paid_ttm": -7700000, "share_repurchases_ttm": -5300000, "shares_issued_ttm": null, "interest_expense_ttm": 6900000, "cash_and_equivalents": 3300000, "total_current_assets": 151100000, "total_current_liabilities": 79700000, "net_ppe": null, "total_assets": 251400000, "total_debt": 63200000, "total_equity": 103900000, "net_working_capital": 71000000, "book_value_per_share": 0.69660166, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 0.69660166, "universe_ticker_count": 765, "sector": "Industrials", "rank_pe": 67, "rank_pb": 84, "rank_ptbv": 84, "rank_ps": 55, "rank_pcf": 57, "rank_ev_ebitda": 66, "rank_ev_ebit": 74, "rank_earnings_yield": 64, "rank_fcf_yield": 35, "rank_dividend_yield": 46, "rank_shareholder_yield": 44, "rank_total_yield": 55, "rank_roe": 18, "rank_roc": 50, "rank_roic": 26, "rank_gross_margin": 54, "rank_fcf_margin": 29, "rank_piotroski": 7, "rank_accruals": 31, "rank_sue": 50, "rank_eps_growth_1y": 25, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 32, "rank_momentum_12m": 8, "rank_momentum_12m_ex1m": 13, "rank_relative_strength": 8, "value_composite": 88, "quality_composite": 7, "momentum_composite": 7, "growth_composite": 12, "yield_composite": 33, "svqf_composite": 83, "vc1_composite": 85, "vc2_composite": 82, "vc3_composite": 83, "trending_value_composite": null, "overall_composite": 42, "factor_coverage": 0.909, "signal_confidence": 0.813, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 21, "small_cap_core_rank": 83, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:03:48.671191+00:00", "is_restated": false, "income_statement": { "revenue": 271400000, "cost_of_revenue": 156200000, "gross_profit": 115200000, "ebit": 31600000, "ebitda": 44200000, "pretax_income": null, "tax_provision": null, "net_income": 20300000, "net_income_to_common": 20300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3300000, "total_current_assets": 151100000, "total_assets": 251400000, "short_term_debt": 2900000, "long_term_debt": 55200000, "total_debt": 63200000, "total_liabilities": null, "total_equity": 103900000, "shares_outstanding": 149152674, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 45000000, "capital_expenditure": -8700000, "free_cash_flow": 36300000, "dividends_paid": -7700000, "share_repurchases": -5300000, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 395639, "ticker_id": 29819, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:03:48.671191+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "44200000", "netIncome": "20300000", "grossProfit": "115200000", "totalRevenue": "271400000", "costOfRevenue": "156200000", "interestExpense": "6900000", "operatingIncome": "31600000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "12600000" }, "balance": { "totalDebt": "63200000", "totalAssets": "251400000", "longTermDebt": "55200000", "shortTermDebt": "2900000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "149152674", "totalCurrentAssets": "151100000", "totalShareholderEquity": "103900000", "totalCurrentLiabilities": "79700000", "cashAndShortTermInvestments": "3300000" }, "cashflow": { "freeCashFlow": "36300000", "dividendsPaid": "-7700000", "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2025-12-31", "operatingCashflow": "45000000", "repurchaseOfStock": "-5300000", "capitalExpenditures": "-8700000" } }, "revenue": 271400000, "cost_of_revenue": 156200000, "gross_profit": 115200000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 31600000, "depreciation_amortisation": 12600000, "ebitda": 44200000, "interest_expense": 6900000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 20300000, "net_income_continuing_ops": null, "net_income_to_common": 20300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 3300000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 151100000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": 251400000, "short_term_debt": 2900000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 79700000, "long_term_debt": 55200000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 63200000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 103900000, "shares_outstanding": 149152674, "operating_cash_flow": 45000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -8700000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -7700000, "share_repurchases": -5300000, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 36300000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "44200000", "netIncome": "20300000", "grossProfit": "115200000", "totalRevenue": "271400000", "costOfRevenue": "156200000", "interestExpense": "6900000", "operatingIncome": "31600000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "12600000" }, "balance": { "totalDebt": "63200000", "totalAssets": "251400000", "longTermDebt": "55200000", "shortTermDebt": "2900000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "149152674", "totalCurrentAssets": "151100000", "totalShareholderEquity": "103900000", "totalCurrentLiabilities": "79700000", "cashAndShortTermInvestments": "3300000" }, "cashflow": { "freeCashFlow": "36300000", "dividendsPaid": "-7700000", "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2025-12-31", "operatingCashflow": "45000000", "repurchaseOfStock": "-5300000", "capitalExpenditures": "-8700000" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:03:48.671191+00:00", "is_restated": false, "income_statement": { "revenue": 242500000, "cost_of_revenue": 145000000, "gross_profit": 97500000, "ebit": 23200000, "ebitda": 33400000, "pretax_income": null, "tax_provision": null, "net_income": 14600000, "net_income_to_common": 14600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4100000, "total_current_assets": 142600000, "total_assets": 244800000, "short_term_debt": 2800000, "long_term_debt": 72000000, "total_debt": 79200000, "total_liabilities": null, "total_equity": 95800000, "shares_outstanding": 152500658, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 14700000, "capital_expenditure": -7900000, "free_cash_flow": 6800000, "dividends_paid": -7500000, "share_repurchases": -4700000, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 395642, "ticker_id": 29819, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:03:48.671191+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "33400000", "netIncome": "14600000", "grossProfit": "97500000", "totalRevenue": "242500000", "costOfRevenue": "145000000", "interestExpense": "4300000", "operatingIncome": "23200000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "10200000" }, "balance": { "totalDebt": "79200000", "totalAssets": "244800000", "longTermDebt": "72000000", "shortTermDebt": "2800000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "152500658", "totalCurrentAssets": "142600000", "totalShareholderEquity": "95800000", "totalCurrentLiabilities": "63200000", "cashAndShortTermInvestments": "4100000" }, "cashflow": { "freeCashFlow": "6800000", "dividendsPaid": "-7500000", "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2024-12-31", "operatingCashflow": "14700000", "repurchaseOfStock": "-4700000", "capitalExpenditures": "-7900000" } }, "revenue": 242500000, "cost_of_revenue": 145000000, "gross_profit": 97500000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 23200000, "depreciation_amortisation": 10200000, "ebitda": 33400000, "interest_expense": 4300000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 14600000, "net_income_continuing_ops": null, "net_income_to_common": 14600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 4100000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 142600000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": 244800000, "short_term_debt": 2800000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 63200000, "long_term_debt": 72000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 79200000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 95800000, "shares_outstanding": 152500658, "operating_cash_flow": 14700000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -7900000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -7500000, "share_repurchases": -4700000, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 6800000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "33400000", "netIncome": "14600000", "grossProfit": "97500000", "totalRevenue": "242500000", "costOfRevenue": "145000000", "interestExpense": "4300000", "operatingIncome": "23200000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "10200000" }, "balance": { "totalDebt": "79200000", "totalAssets": "244800000", "longTermDebt": "72000000", "shortTermDebt": "2800000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "152500658", "totalCurrentAssets": "142600000", "totalShareholderEquity": "95800000", "totalCurrentLiabilities": "63200000", "cashAndShortTermInvestments": "4100000" }, "cashflow": { "freeCashFlow": "6800000", "dividendsPaid": "-7500000", "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2024-12-31", "operatingCashflow": "14700000", "repurchaseOfStock": "-4700000", "capitalExpenditures": "-7900000" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:03:48.671191+00:00", "is_restated": false, "income_statement": { "revenue": 209000000, "cost_of_revenue": 126200000, "gross_profit": 82800000, "ebit": 22200000, "ebitda": 31500000, "pretax_income": null, "tax_provision": null, "net_income": 16700000, "net_income_to_common": 16700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4600000, "total_current_assets": 103900000, "total_assets": 176800000, "short_term_debt": 2000000, "long_term_debt": 22300000, "total_debt": 27400000, "total_liabilities": null, "total_equity": 93800000, "shares_outstanding": 154229061, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 29000000, "capital_expenditure": -8200000, "free_cash_flow": 20800000, "dividends_paid": -7200000, "share_repurchases": -1600000, "shares_issued": null, "net_debt_issued": -6100000 }, "complete_fields": { "id": 395643, "ticker_id": 29819, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:03:48.671191+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "31500000", "netIncome": "16700000", "grossProfit": "82800000", "totalRevenue": "209000000", "costOfRevenue": "126200000", "interestExpense": "3300000", "operatingIncome": "22200000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "9300000" }, "balance": { "totalDebt": "27400000", "totalAssets": "176800000", "longTermDebt": "22300000", "shortTermDebt": "2000000", "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "154229061", "totalCurrentAssets": "103900000", "totalShareholderEquity": "93800000", "totalCurrentLiabilities": "51400000", "cashAndShortTermInvestments": "4600000" }, "cashflow": { "freeCashFlow": "20800000", "dividendsPaid": "-7200000", "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": "-6100000", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "29000000", "repurchaseOfStock": "-1600000", "capitalExpenditures": "-8200000" } }, "revenue": 209000000, "cost_of_revenue": 126200000, "gross_profit": 82800000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 22200000, "depreciation_amortisation": 9300000, "ebitda": 31500000, "interest_expense": 3300000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 16700000, "net_income_continuing_ops": null, "net_income_to_common": 16700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 4600000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 103900000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": 176800000, "short_term_debt": 2000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 51400000, "long_term_debt": 22300000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 27400000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 93800000, "shares_outstanding": 154229061, "operating_cash_flow": 29000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -8200000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -7200000, "share_repurchases": -1600000, "shares_issued": null, "net_debt_issued": -6100000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 20800000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "31500000", "netIncome": "16700000", "grossProfit": "82800000", "totalRevenue": "209000000", "costOfRevenue": "126200000", "interestExpense": "3300000", "operatingIncome": "22200000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "9300000" }, "balance": { "totalDebt": "27400000", "totalAssets": "176800000", "longTermDebt": "22300000", "shortTermDebt": "2000000", "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "154229061", "totalCurrentAssets": "103900000", "totalShareholderEquity": "93800000", "totalCurrentLiabilities": "51400000", "cashAndShortTermInvestments": "4600000" }, "cashflow": { "freeCashFlow": "20800000", "dividendsPaid": "-7200000", "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": "-6100000", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "29000000", "repurchaseOfStock": "-1600000", "capitalExpenditures": "-8200000" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:03:48.671191+00:00", "is_restated": false, "income_statement": { "revenue": 206300000, "cost_of_revenue": 138300000, "gross_profit": 68000000, "ebit": 12700000, "ebitda": 22600000, "pretax_income": null, "tax_provision": null, "net_income": 11000000, "net_income_to_common": 11000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5300000, "total_current_assets": 107600000, "total_assets": 178100000, "short_term_debt": 2000000, "long_term_debt": 28400000, "total_debt": 34700000, "total_liabilities": null, "total_equity": 86700000, "shares_outstanding": 160800000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 38600000, "capital_expenditure": -5800000, "free_cash_flow": 32800000, "dividends_paid": -10900000, "share_repurchases": -2400000, "shares_issued": null, "net_debt_issued": -8900000 }, "complete_fields": { "id": 395644, "ticker_id": 29819, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:03:48.671191+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "22600000", "netIncome": "11000000", "grossProfit": "68000000", "totalRevenue": "206300000", "costOfRevenue": "138300000", "interestExpense": "2000000", "operatingIncome": "12700000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "8900000" }, "balance": { "totalDebt": "34700000", "totalAssets": "178100000", "longTermDebt": "28400000", "shortTermDebt": "2000000", "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "160800000", "totalCurrentAssets": "107600000", "totalShareholderEquity": "86700000", "totalCurrentLiabilities": "54100000", "cashAndShortTermInvestments": "5300000" }, "cashflow": { "freeCashFlow": "32800000", "dividendsPaid": "-10900000", "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": "-8900000", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "38600000", "repurchaseOfStock": "-2400000", "capitalExpenditures": "-5800000" } }, "revenue": 206300000, "cost_of_revenue": 138300000, "gross_profit": 68000000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 12700000, "depreciation_amortisation": 8900000, "ebitda": 22600000, "interest_expense": 2000000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 11000000, "net_income_continuing_ops": null, "net_income_to_common": 11000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 5300000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 107600000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": 178100000, "short_term_debt": 2000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 54100000, "long_term_debt": 28400000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 34700000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 86700000, "shares_outstanding": 160800000, "operating_cash_flow": 38600000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -5800000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -10900000, "share_repurchases": -2400000, "shares_issued": null, "net_debt_issued": -8900000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 32800000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "22600000", "netIncome": "11000000", "grossProfit": "68000000", "totalRevenue": "206300000", "costOfRevenue": "138300000", "interestExpense": "2000000", "operatingIncome": "12700000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "8900000" }, "balance": { "totalDebt": "34700000", "totalAssets": "178100000", "longTermDebt": "28400000", "shortTermDebt": "2000000", "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "160800000", "totalCurrentAssets": "107600000", "totalShareholderEquity": "86700000", "totalCurrentLiabilities": "54100000", "cashAndShortTermInvestments": "5300000" }, "cashflow": { "freeCashFlow": "32800000", "dividendsPaid": "-10900000", "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": "-8900000", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "38600000", "repurchaseOfStock": "-2400000", "capitalExpenditures": "-5800000" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:03:48.671191+00:00", "is_restated": false, "income_statement": { "revenue": null, "cost_of_revenue": null, "gross_profit": null, "ebit": null, "ebitda": null, "pretax_income": null, "tax_provision": null, "net_income": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": null, "total_current_assets": null, "total_assets": null, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": null, "total_equity": null, "shares_outstanding": null, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": null, "free_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 395645, "ticker_id": 29819, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:03:48.671191+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2021-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2021-12-31", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2021-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } }, "revenue": null, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": null, "depreciation_amortisation": null, "ebitda": null, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": null, "net_income_continuing_ops": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": null, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": null, "shares_outstanding": null, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": null, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2021-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2021-12-31", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2021-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } } } ], "quarterly": [ { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:03:48.671191+00:00", "is_restated": false, "income_statement": { "revenue": null, "cost_of_revenue": null, "gross_profit": null, "ebit": null, "ebitda": null, "pretax_income": null, "tax_provision": null, "net_income": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3300000, "total_current_assets": 151100000, "total_assets": 251400000, "short_term_debt": 2900000, "long_term_debt": 55200000, "total_debt": 63200000, "total_liabilities": null, "total_equity": 103900000, "shares_outstanding": 149152674, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": null, "free_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 395638, "ticker_id": 29819, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:03:48.671191+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": "63200000", "totalAssets": "251400000", "longTermDebt": "55200000", "shortTermDebt": "2900000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "149152674", "totalCurrentAssets": "151100000", "totalShareholderEquity": "103900000", "totalCurrentLiabilities": "79700000", "cashAndShortTermInvestments": "3300000" } }, "revenue": null, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": null, "depreciation_amortisation": null, "ebitda": null, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": null, "net_income_continuing_ops": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 3300000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 151100000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": 251400000, "short_term_debt": 2900000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 79700000, "long_term_debt": 55200000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 63200000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 103900000, "shares_outstanding": 149152674, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": null, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "balance": { "totalDebt": "63200000", "totalAssets": "251400000", "longTermDebt": "55200000", "shortTermDebt": "2900000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "149152674", "totalCurrentAssets": "151100000", "totalShareholderEquity": "103900000", "totalCurrentLiabilities": "79700000", "cashAndShortTermInvestments": "3300000" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:03:48.671191+00:00", "is_restated": false, "income_statement": { "revenue": null, "cost_of_revenue": null, "gross_profit": null, "ebit": null, "ebitda": null, "pretax_income": null, "tax_provision": null, "net_income": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 7500000, "total_current_assets": 143000000, "total_assets": 243700000, "short_term_debt": null, "long_term_debt": 75100000, "total_debt": 75100000, "total_liabilities": null, "total_equity": 92100000, "shares_outstanding": 152500658, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": null, "free_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 395640, "ticker_id": 29819, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:03:48.671191+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": "75100000", "totalAssets": "243700000", "longTermDebt": "75100000", "shortTermDebt": null, "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "152500658", "totalCurrentAssets": "143000000", "totalShareholderEquity": "92100000", "totalCurrentLiabilities": "63500000", "cashAndShortTermInvestments": "7500000" } }, "revenue": null, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": null, "depreciation_amortisation": null, "ebitda": null, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": null, "net_income_continuing_ops": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 7500000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 143000000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": 243700000, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 63500000, "long_term_debt": 75100000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 75100000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 92100000, "shares_outstanding": 152500658, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": null, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "balance": { "totalDebt": "75100000", "totalAssets": "243700000", "longTermDebt": "75100000", "shortTermDebt": null, "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "152500658", "totalCurrentAssets": "143000000", "totalShareholderEquity": "92100000", "totalCurrentLiabilities": "63500000", "cashAndShortTermInvestments": "7500000" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:03:48.671191+00:00", "is_restated": false, "income_statement": { "revenue": null, "cost_of_revenue": null, "gross_profit": null, "ebit": null, "ebitda": null, "pretax_income": null, "tax_provision": null, "net_income": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4100000, "total_current_assets": 142600000, "total_assets": 244800000, "short_term_debt": 2800000, "long_term_debt": 72000000, "total_debt": 79200000, "total_liabilities": null, "total_equity": 95800000, "shares_outstanding": 152500658, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": null, "free_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 395641, "ticker_id": 29819, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:03:48.671191+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": "79200000", "totalAssets": "244800000", "longTermDebt": "72000000", "shortTermDebt": "2800000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "152500658", "totalCurrentAssets": "142600000", "totalShareholderEquity": "95800000", "totalCurrentLiabilities": "63200000", "cashAndShortTermInvestments": "4100000" } }, "revenue": null, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": null, "depreciation_amortisation": null, "ebitda": null, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": null, "net_income_continuing_ops": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 4100000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 142600000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": 244800000, "short_term_debt": 2800000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 63200000, "long_term_debt": 72000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 79200000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 95800000, "shares_outstanding": 152500658, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": null, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "balance": { "totalDebt": "79200000", "totalAssets": "244800000", "longTermDebt": "72000000", "shortTermDebt": "2800000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "152500658", "totalCurrentAssets": "142600000", "totalShareholderEquity": "95800000", "totalCurrentLiabilities": "63200000", "cashAndShortTermInvestments": "4100000" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "cornerstone_value", "name": "Cornerstone Value", "slug": "cornerstone-value", "group": "value", "page_url": "/factors/cornerstone-value/", "rank_field": "cornerstone_value_rank" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "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": 5, "quarterly_financial_periods": 3, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }