{ "ticker": { "uuid": "7448a094-23f3-4972-afed-5f95ba7fb635", "symbol": "AML", "name": "Aston Martin Lagonda Global Holdings plc", "exchange": "LSE", "exchange_name": "London Stock Exchange", "country": "GB", "currency": "GBP", "sector": "Consumer Cyclical", "industry": "Auto Manufacturers", "page_url": "https://sharemaestro.com/factors/ticker/7448a094-23f3-4972-afed-5f95ba7fb635/", "api_url": "https://sharemaestro.com/factors/api/tickers/7448a094-23f3-4972-afed-5f95ba7fb635/" }, "ticker_metadata": { "id": 26588, "uuid": "7448a094-23f3-4972-afed-5f95ba7fb635", "symbol": "AML", "name": "Aston Martin Lagonda Global Holdings plc", "asset_type": "equity", "market_cap": 450242432, "stock_exchange_id": 19, "industry": "Auto Manufacturers", "sector": "Consumer Cyclical", "description": "Aston Martin Lagonda Global Holdings plc engages in the design, development, manufacture, and marketing of sports cars and sports utility vehicles(SUVs) in the United Kingdom, the United States, the Middle East, Africa, rest of Europe, and the Asia Pacific. The company also engages in the sale of parts; sale of vehicles; servicing and restoration of vehicles; and brand licensing and motorsport activities. In addition, it provides engineering, and sales and marketing services. The company sells its vehicles through a network of dealers. Aston Martin Lagonda Global Holdings plc was founded in 1913 and is headquartered in Gaydon, 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": "7448a094-23f3-4972-afed-5f95ba7fb635", "symbol": "AML", "name": "Aston Martin Lagonda Global Holdings plc", "exchange": "LSE", "exchange_name": "London Stock Exchange", "country": "GB", "currency": "GBP", "sector": "Consumer Cyclical", "industry": "Auto Manufacturers", "page_url": "https://sharemaestro.com/factors/ticker/7448a094-23f3-4972-afed-5f95ba7fb635/", "api_url": "https://sharemaestro.com/factors/api/tickers/7448a094-23f3-4972-afed-5f95ba7fb635/" }, "week_end_date": "2026-06-07", "universe": "GBP_UK", "score": { "os": 0.34, "value": 0.78, "quality": 0.05, "momentum": 0.05, "coverage": 0.818, "confidence": 0.818, "delta": null }, "headline_factors": { "price": 41.12, "market_cap": 41616173550.17, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": 0.0034, "shareholder_yield": -0.0013, "roe": -1.5593, "piotroski_f_score": 2, "momentum_12_1": -0.4386, "volatility_252d": 0.5648 }, "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": 0.7857, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T13:35:43.030987+00:00", "batch_id": "" }, "size": { "price_close": 41.12, "market_cap": 41616173550.1735, "market_cap_usd": 41616173550.1735, "enterprise_value": 42958273550.1735, "shares_outstanding": 1012066502, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 131.5718, "ptbv_ratio": 131.5718, "ps_ratio": 33.0891, "pcf_ratio": 561.6218, "pfcf_ratio": -155.9242, "ev_ebitda": 293.0305, "ev_ebit": -227.1723, "ev_sales": 34.1562, "ev_fcf": -160.9527, "earnings_yield": null, "fcf_yield": -0.0062, "price_to_sales": 33.0891, "price_to_book": 131.5718, "price_to_cashflow": 561.6218, "ebitda_to_ev": 0.0034, "sales_yield": 0.0293 }, "yield": { "dividend_yield": 0, "buyback_yield": -0.0013, "shareholder_yield": -0.0013, "debt_paydown_yield": 0, "total_yield": -0.0013 }, "quality": { "gross_margin": 0.294, "operating_margin": -0.1504, "net_margin": -0.3921, "ebitda_margin": 0.1166, "fcf_margin": -0.2122, "roe": -1.5593, "roa": -0.1758, "roic": -0.0855, "roc_greenblatt": null, "asset_turnover": 0.4483, "cash_conversion": 0.5412, "accruals_ratio": -0.2022, "sbc_to_revenue": null, "piotroski_f_score": 2, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.1198, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.1318, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": null, "net_debt_to_ebitda": 9.1548, "debt_to_assets": 0.5675, "interest_coverage": -1.1084, "current_ratio": 1.024, "quick_ratio": 1.024, "net_debt": 1342100000, "local_beta": 0.9472, "volatility_252d": 0.5648, "volatility_60d": 1.2465, "max_drawdown_12m": -0.5727, "risk_adjusted_momentum": -0.7766 }, "growth": { "revenue_growth_1y": -0.2059, "revenue_growth_3y_cagr": -0.0308, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": -0.6049, "revenue_growth": -0.2059, "earnings_growth": null }, "momentum": { "price_return_1m": -0.1255, "price_return_3m": -0.0237, "price_return_6m": -0.3717, "price_return_9m": -0.4386, "price_return_12m": -0.509, "price_return_12m_ex1m": -0.4386, "momentum_6m": -0.3717, "momentum_12m": -0.509, "momentum_12_1": -0.4386, "distance_from_52w_high": -0.5154, "distance_from_52w_low": 0.134, "relative_strength": -0.6822 }, "raw_ttm": { "revenue_ttm": 1257700000, "gross_profit_ttm": 369800000, "ebit_ttm": -189100000, "ebitda_ttm": 146600000, "net_income_ttm": -493200000, "eps_diluted_ttm": -0.4873, "operating_cash_flow_ttm": 74100000, "capital_expenditure_ttm": -341000000, "fcf_ttm": -266900000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": 52500000, "interest_expense_ttm": 170600000, "cash_and_equivalents": 249900000, "total_current_assets": 734400000, "total_current_liabilities": 717200000, "net_ppe": null, "total_assets": 2805500000, "total_debt": 1592000000, "total_equity": 316300000, "net_working_capital": -225300000, "book_value_per_share": 0.3125, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 0.3125 }, "ranks": { "universe_ticker_count": 765, "rank_pe": 50, "rank_pb": 49, "rank_ptbv": 49, "rank_ps": 15, "rank_pcf": 36, "rank_ev_ebitda": 16, "rank_ev_ebit": 20, "rank_earnings_yield": 50, "rank_fcf_yield": 96, "rank_dividend_yield": 61, "rank_shareholder_yield": 91, "rank_total_yield": 92, "rank_roe": 97, "rank_roc": 50, "rank_roic": 87, "rank_gross_margin": 73, "rank_fcf_margin": 87, "rank_piotroski": 94, "rank_accruals": 9, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 94, "rank_momentum_12m": 94, "rank_momentum_12m_ex1m": 91, "rank_relative_strength": 94 }, "composites": { "value_composite": 22, "quality_composite": 95, "momentum_composite": 95, "growth_composite": 90, "yield_composite": 90, "svqf_composite": 27, "vc1_composite": 14, "vc2_composite": 23, "vc3_composite": 23, "trending_value_composite": null, "overall_composite": 66, "quality_value_composite": 0.1975, "os_score": 0.34, "value_percentile": 0.78, "quality_percentile": 0.05, "momentum_percentile": 0.05, "factor_coverage": 0.818, "signal_confidence": 0.818, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 86, "small_cap_core_rank": 23, "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": 8373, "ticker_id": 26588, "universe_id": 3, "week_end_date": "2026-06-07", "source_primary": "yfinance", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T13:35:43.030987+00:00", "batch_id": "", "os_score_delta": null, "price_close": 41.12, "market_cap": 41616173550.1735, "market_cap_usd": 41616173550.1735, "enterprise_value": 42958273550.1735, "shares_outstanding": 1012066502, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 131.57184176, "ptbv_ratio": 131.57184176, "ps_ratio": 33.08910992, "pcf_ratio": 561.62177531, "pfcf_ratio": -155.92421712, "ev_ebitda": 293.03051535, "ev_ebit": -227.17225569, "ev_sales": 34.15621655, "ev_fcf": -160.95269221, "earnings_yield": null, "fcf_yield": -0.00621301, "dividend_yield": 0, "buyback_yield": -0.00126153, "shareholder_yield": -0.00126153, "debt_paydown_yield": 0, "total_yield": -0.00126153, "gross_margin": 0.29402878, "operating_margin": -0.15035382, "net_margin": -0.39214439, "ebitda_margin": 0.11656198, "fcf_margin": -0.21221277, "roe": -1.55927917, "roa": -0.17579754, "roic": -0.08551918, "roc_greenblatt": null, "asset_turnover": 0.44829799, "cash_conversion": 0.54115977, "accruals_ratio": -0.20220994, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 9.15484311, "debt_to_assets": 0.56745678, "interest_coverage": -1.1084408, "current_ratio": 1.02398215, "quick_ratio": 1.02398215, "net_debt": 1342100000, "revenue_growth_1y": -0.20594735, "revenue_growth_3y_cagr": -0.03081045, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": -0.60487062, "piotroski_f_score": 2, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.119772, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.12547854, "price_return_3m": -0.02374169, "price_return_6m": -0.37173413, "price_return_9m": -0.43863483, "price_return_12m": -0.50901494, "price_return_12m_ex1m": -0.43856716, "distance_from_52w_high": -0.51538008, "distance_from_52w_low": 0.13403203, "relative_strength": -0.68215552, "local_beta": 0.9472, "volatility_252d": 0.564752, "volatility_60d": 1.246507, "max_drawdown_12m": -0.57265764, "revenue_ttm": 1257700000, "gross_profit_ttm": 369800000, "ebit_ttm": -189100000, "ebitda_ttm": 146600000, "net_income_ttm": -493200000, "eps_diluted_ttm": -0.48731976, "operating_cash_flow_ttm": 74100000, "capital_expenditure_ttm": -341000000, "fcf_ttm": -266900000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": 52500000, "interest_expense_ttm": 170600000, "cash_and_equivalents": 249900000, "total_current_assets": 734400000, "total_current_liabilities": 717200000, "net_ppe": null, "total_assets": 2805500000, "total_debt": 1592000000, "total_equity": 316300000, "net_working_capital": -225300000, "book_value_per_share": 0.31252887, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 0.31252887, "universe_ticker_count": 765, "sector": "Consumer Cyclical", "rank_pe": 50, "rank_pb": 49, "rank_ptbv": 49, "rank_ps": 15, "rank_pcf": 36, "rank_ev_ebitda": 16, "rank_ev_ebit": 20, "rank_earnings_yield": 50, "rank_fcf_yield": 96, "rank_dividend_yield": 61, "rank_shareholder_yield": 91, "rank_total_yield": 92, "rank_roe": 97, "rank_roc": 50, "rank_roic": 87, "rank_gross_margin": 73, "rank_fcf_margin": 87, "rank_piotroski": 94, "rank_accruals": 9, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 94, "rank_momentum_12m": 94, "rank_momentum_12m_ex1m": 91, "rank_relative_strength": 94, "value_composite": 22, "quality_composite": 95, "momentum_composite": 95, "growth_composite": 90, "yield_composite": 90, "svqf_composite": 27, "vc1_composite": 14, "vc2_composite": 23, "vc3_composite": 23, "trending_value_composite": null, "overall_composite": 66, "factor_coverage": 0.818, "signal_confidence": 0.818, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 86, "small_cap_core_rank": 23, "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": 41.12, "os": 0.34, "value": 0.78, "quality": 0.05, "momentum": 0.05, "confidence": 0.818, "coverage": 0.818, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": -0.0013, "roe": -1.5593, "momentum_12_1": -0.4386, "complete_fields": { "id": 8373, "ticker_id": 26588, "universe_id": 3, "week_end_date": "2026-06-07", "source_primary": "yfinance", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T13:35:43.030987+00:00", "batch_id": "", "os_score_delta": null, "price_close": 41.12, "market_cap": 41616173550.1735, "market_cap_usd": 41616173550.1735, "enterprise_value": 42958273550.1735, "shares_outstanding": 1012066502, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 131.57184176, "ptbv_ratio": 131.57184176, "ps_ratio": 33.08910992, "pcf_ratio": 561.62177531, "pfcf_ratio": -155.92421712, "ev_ebitda": 293.03051535, "ev_ebit": -227.17225569, "ev_sales": 34.15621655, "ev_fcf": -160.95269221, "earnings_yield": null, "fcf_yield": -0.00621301, "dividend_yield": 0, "buyback_yield": -0.00126153, "shareholder_yield": -0.00126153, "debt_paydown_yield": 0, "total_yield": -0.00126153, "gross_margin": 0.29402878, "operating_margin": -0.15035382, "net_margin": -0.39214439, "ebitda_margin": 0.11656198, "fcf_margin": -0.21221277, "roe": -1.55927917, "roa": -0.17579754, "roic": -0.08551918, "roc_greenblatt": null, "asset_turnover": 0.44829799, "cash_conversion": 0.54115977, "accruals_ratio": -0.20220994, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 9.15484311, "debt_to_assets": 0.56745678, "interest_coverage": -1.1084408, "current_ratio": 1.02398215, "quick_ratio": 1.02398215, "net_debt": 1342100000, "revenue_growth_1y": -0.20594735, "revenue_growth_3y_cagr": -0.03081045, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": -0.60487062, "piotroski_f_score": 2, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.119772, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.12547854, "price_return_3m": -0.02374169, "price_return_6m": -0.37173413, "price_return_9m": -0.43863483, "price_return_12m": -0.50901494, "price_return_12m_ex1m": -0.43856716, "distance_from_52w_high": -0.51538008, "distance_from_52w_low": 0.13403203, "relative_strength": -0.68215552, "local_beta": 0.9472, "volatility_252d": 0.564752, "volatility_60d": 1.246507, "max_drawdown_12m": -0.57265764, "revenue_ttm": 1257700000, "gross_profit_ttm": 369800000, "ebit_ttm": -189100000, "ebitda_ttm": 146600000, "net_income_ttm": -493200000, "eps_diluted_ttm": -0.48731976, "operating_cash_flow_ttm": 74100000, "capital_expenditure_ttm": -341000000, "fcf_ttm": -266900000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": 52500000, "interest_expense_ttm": 170600000, "cash_and_equivalents": 249900000, "total_current_assets": 734400000, "total_current_liabilities": 717200000, "net_ppe": null, "total_assets": 2805500000, "total_debt": 1592000000, "total_equity": 316300000, "net_working_capital": -225300000, "book_value_per_share": 0.31252887, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 0.31252887, "universe_ticker_count": 765, "sector": "Consumer Cyclical", "rank_pe": 50, "rank_pb": 49, "rank_ptbv": 49, "rank_ps": 15, "rank_pcf": 36, "rank_ev_ebitda": 16, "rank_ev_ebit": 20, "rank_earnings_yield": 50, "rank_fcf_yield": 96, "rank_dividend_yield": 61, "rank_shareholder_yield": 91, "rank_total_yield": 92, "rank_roe": 97, "rank_roc": 50, "rank_roic": 87, "rank_gross_margin": 73, "rank_fcf_margin": 87, "rank_piotroski": 94, "rank_accruals": 9, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 94, "rank_momentum_12m": 94, "rank_momentum_12m_ex1m": 91, "rank_relative_strength": 94, "value_composite": 22, "quality_composite": 95, "momentum_composite": 95, "growth_composite": 90, "yield_composite": 90, "svqf_composite": 27, "vc1_composite": 14, "vc2_composite": 23, "vc3_composite": 23, "trending_value_composite": null, "overall_composite": 66, "factor_coverage": 0.818, "signal_confidence": 0.818, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 86, "small_cap_core_rank": 23, "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": "2026-06-07T12:31:59.818766+00:00", "is_restated": false, "income_statement": { "revenue": 1257700000, "cost_of_revenue": 887900000, "gross_profit": 369800000, "ebit": -189100000, "ebitda": 146600000, "pretax_income": null, "tax_provision": null, "net_income": -493200000, "net_income_to_common": -493200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 249900000, "total_current_assets": 734400000, "total_assets": 2805500000, "short_term_debt": 7400000, "long_term_debt": 1492800000, "total_debt": 1592000000, "total_liabilities": null, "total_equity": 316300000, "shares_outstanding": 1012066502, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 74100000, "capital_expenditure": -341000000, "free_cash_flow": -266900000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 52500000, "net_debt_issued": 158900000 }, "complete_fields": { "id": 391210, "ticker_id": 26588, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T12:31:59.818766+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "146600000", "netIncome": "-493200000", "grossProfit": "369800000", "totalRevenue": "1257700000", "costOfRevenue": "887900000", "interestExpense": "170600000", "operatingIncome": "-189100000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "339900000" }, "balance": { "totalDebt": "1592000000", "totalAssets": "2805500000", "longTermDebt": "1492800000", "shortTermDebt": "7400000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "1012066502", "totalCurrentAssets": "734400000", "totalShareholderEquity": "316300000", "totalCurrentLiabilities": "717200000", "cashAndShortTermInvestments": "249900000" }, "cashflow": { "freeCashFlow": "-266900000", "dividendsPaid": null, "issuanceOfDebt": "198900000", "issuanceOfStock": "52500000", "repaymentOfDebt": "-40000000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "74100000", "repurchaseOfStock": null, "capitalExpenditures": "-341000000" } }, "revenue": 1257700000, "cost_of_revenue": 887900000, "gross_profit": 369800000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -189100000, "depreciation_amortisation": 339900000, "ebitda": 146600000, "interest_expense": 170600000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -493200000, "net_income_continuing_ops": null, "net_income_to_common": -493200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 249900000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 734400000, "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": 2805500000, "short_term_debt": 7400000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 717200000, "long_term_debt": 1492800000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 1592000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 316300000, "shares_outstanding": 1012066502, "operating_cash_flow": 74100000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -341000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": 52500000, "net_debt_issued": 158900000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -266900000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "146600000", "netIncome": "-493200000", "grossProfit": "369800000", "totalRevenue": "1257700000", "costOfRevenue": "887900000", "interestExpense": "170600000", "operatingIncome": "-189100000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "339900000" }, "balance": { "totalDebt": "1592000000", "totalAssets": "2805500000", "longTermDebt": "1492800000", "shortTermDebt": "7400000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "1012066502", "totalCurrentAssets": "734400000", "totalShareholderEquity": "316300000", "totalCurrentLiabilities": "717200000", "cashAndShortTermInvestments": "249900000" }, "cashflow": { "freeCashFlow": "-266900000", "dividendsPaid": null, "issuanceOfDebt": "198900000", "issuanceOfStock": "52500000", "repaymentOfDebt": "-40000000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "74100000", "repurchaseOfStock": null, "capitalExpenditures": "-341000000" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T12:31:59.818766+00:00", "is_restated": false, "income_statement": { "revenue": 1583900000, "cost_of_revenue": 1000000000, "gross_profit": 583900000, "ebit": -82700000, "ebitda": 230300000, "pretax_income": null, "tax_provision": null, "net_income": -323500000, "net_income_to_common": -323500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 359600000, "total_current_assets": 873300000, "total_assets": 3161500000, "short_term_debt": 0, "long_term_debt": 1387300000, "total_debt": 1483900000, "total_liabilities": null, "total_equity": 740200000, "shares_outstanding": 935832795, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 123900000, "capital_expenditure": -400600000, "free_cash_flow": -276700000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 111200000, "net_debt_issued": 269400000 }, "complete_fields": { "id": 391215, "ticker_id": 26588, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T12:31:59.818766+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "230300000", "netIncome": "-323500000", "grossProfit": "583900000", "totalRevenue": "1583900000", "costOfRevenue": "1000000000", "interestExpense": "165700000", "operatingIncome": "-82700000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "353700000" }, "balance": { "totalDebt": "1483900000", "totalAssets": "3161500000", "longTermDebt": "1387300000", "shortTermDebt": "0", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "935832795", "totalCurrentAssets": "873300000", "totalShareholderEquity": "740200000", "totalCurrentLiabilities": "703600000", "cashAndShortTermInvestments": "359600000" }, "cashflow": { "freeCashFlow": "-276700000", "dividendsPaid": null, "issuanceOfDebt": "1470000000", "issuanceOfStock": "111200000", "repaymentOfDebt": "-1200600000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "123900000", "repurchaseOfStock": null, "capitalExpenditures": "-400600000" } }, "revenue": 1583900000, "cost_of_revenue": 1000000000, "gross_profit": 583900000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -82700000, "depreciation_amortisation": 353700000, "ebitda": 230300000, "interest_expense": 165700000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -323500000, "net_income_continuing_ops": null, "net_income_to_common": -323500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 359600000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 873300000, "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": 3161500000, "short_term_debt": 0, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 703600000, "long_term_debt": 1387300000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 1483900000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 740200000, "shares_outstanding": 935832795, "operating_cash_flow": 123900000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -400600000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": 111200000, "net_debt_issued": 269400000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -276700000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "230300000", "netIncome": "-323500000", "grossProfit": "583900000", "totalRevenue": "1583900000", "costOfRevenue": "1000000000", "interestExpense": "165700000", "operatingIncome": "-82700000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "353700000" }, "balance": { "totalDebt": "1483900000", "totalAssets": "3161500000", "longTermDebt": "1387300000", "shortTermDebt": "0", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "935832795", "totalCurrentAssets": "873300000", "totalShareholderEquity": "740200000", "totalCurrentLiabilities": "703600000", "cashAndShortTermInvestments": "359600000" }, "cashflow": { "freeCashFlow": "-276700000", "dividendsPaid": null, "issuanceOfDebt": "1470000000", "issuanceOfStock": "111200000", "repaymentOfDebt": "-1200600000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "123900000", "repurchaseOfStock": null, "capitalExpenditures": "-400600000" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T12:31:59.818766+00:00", "is_restated": false, "income_statement": { "revenue": 1632800000, "cost_of_revenue": 993600000, "gross_profit": 639200000, "ebit": -77100000, "ebitda": 309600000, "pretax_income": null, "tax_provision": null, "net_income": -228100000, "net_income_to_common": -228100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 392400000, "total_current_assets": 991500000, "total_assets": 3173000000, "short_term_debt": 89400000, "long_term_debt": 980300000, "total_debt": 1167000000, "total_liabilities": null, "total_equity": 902300000, "shares_outstanding": 823290923, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 145900000, "capital_expenditure": -397400000, "free_cash_flow": -251500000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 325900000, "net_debt_issued": -128200000 }, "complete_fields": { "id": 391216, "ticker_id": 26588, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T12:31:59.818766+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "309600000", "netIncome": "-228100000", "grossProfit": "639200000", "totalRevenue": "1632800000", "costOfRevenue": "993600000", "interestExpense": "166400000", "operatingIncome": "-77100000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "383000000" }, "balance": { "totalDebt": "1167000000", "totalAssets": "3173000000", "longTermDebt": "980300000", "shortTermDebt": "89400000", "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "823290923", "totalCurrentAssets": "991500000", "totalShareholderEquity": "902300000", "totalCurrentLiabilities": "986100000", "cashAndShortTermInvestments": "392400000" }, "cashflow": { "freeCashFlow": "-251500000", "dividendsPaid": null, "issuanceOfDebt": "49500000", "issuanceOfStock": "325900000", "repaymentOfDebt": "-177700000", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "145900000", "repurchaseOfStock": null, "capitalExpenditures": "-397400000" } }, "revenue": 1632800000, "cost_of_revenue": 993600000, "gross_profit": 639200000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -77100000, "depreciation_amortisation": 383000000, "ebitda": 309600000, "interest_expense": 166400000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -228100000, "net_income_continuing_ops": null, "net_income_to_common": -228100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 392400000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 991500000, "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": 3173000000, "short_term_debt": 89400000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 986100000, "long_term_debt": 980300000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 1167000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 902300000, "shares_outstanding": 823290923, "operating_cash_flow": 145900000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -397400000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": 325900000, "net_debt_issued": -128200000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -251500000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "309600000", "netIncome": "-228100000", "grossProfit": "639200000", "totalRevenue": "1632800000", "costOfRevenue": "993600000", "interestExpense": "166400000", "operatingIncome": "-77100000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "383000000" }, "balance": { "totalDebt": "1167000000", "totalAssets": "3173000000", "longTermDebt": "980300000", "shortTermDebt": "89400000", "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "823290923", "totalCurrentAssets": "991500000", "totalShareholderEquity": "902300000", "totalCurrentLiabilities": "986100000", "cashAndShortTermInvestments": "392400000" }, "cashflow": { "freeCashFlow": "-251500000", "dividendsPaid": null, "issuanceOfDebt": "49500000", "issuanceOfStock": "325900000", "repaymentOfDebt": "-177700000", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "145900000", "repurchaseOfStock": null, "capitalExpenditures": "-397400000" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T12:31:59.818766+00:00", "is_restated": false, "income_statement": { "revenue": 1381500000, "cost_of_revenue": 930800000, "gross_profit": 450700000, "ebit": -117900000, "ebitda": -7000000, "pretax_income": null, "tax_provision": null, "net_income": -528600000, "net_income_to_common": -528600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 550500000, "total_current_assets": 1125400000, "total_assets": 3104300000, "short_term_debt": 107100000, "long_term_debt": 1104000000, "total_debt": 1310900000, "total_liabilities": null, "total_equity": 704000000, "shares_outstanding": 698388207, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 127100000, "capital_expenditure": -286900000, "free_cash_flow": -159800000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 653900000, "net_debt_issued": -171300000 }, "complete_fields": { "id": 391217, "ticker_id": 26588, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T12:31:59.818766+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-7000000", "netIncome": "-528600000", "grossProfit": "450700000", "totalRevenue": "1381500000", "costOfRevenue": "930800000", "interestExpense": "179900000", "operatingIncome": "-117900000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "308100000" }, "balance": { "totalDebt": "1310900000", "totalAssets": "3104300000", "longTermDebt": "1104000000", "shortTermDebt": "107100000", "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "698388207", "totalCurrentAssets": "1125400000", "totalShareholderEquity": "704000000", "totalCurrentLiabilities": "1056800000", "cashAndShortTermInvestments": "550500000" }, "cashflow": { "freeCashFlow": "-159800000", "dividendsPaid": null, "issuanceOfDebt": "75700000", "issuanceOfStock": "653900000", "repaymentOfDebt": "-247000000", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "127100000", "repurchaseOfStock": null, "capitalExpenditures": "-286900000" } }, "revenue": 1381500000, "cost_of_revenue": 930800000, "gross_profit": 450700000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -117900000, "depreciation_amortisation": 308100000, "ebitda": -7000000, "interest_expense": 179900000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -528600000, "net_income_continuing_ops": null, "net_income_to_common": -528600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 550500000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 1125400000, "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": 3104300000, "short_term_debt": 107100000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1056800000, "long_term_debt": 1104000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 1310900000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 704000000, "shares_outstanding": 698388207, "operating_cash_flow": 127100000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -286900000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": 653900000, "net_debt_issued": -171300000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -159800000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-7000000", "netIncome": "-528600000", "grossProfit": "450700000", "totalRevenue": "1381500000", "costOfRevenue": "930800000", "interestExpense": "179900000", "operatingIncome": "-117900000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "308100000" }, "balance": { "totalDebt": "1310900000", "totalAssets": "3104300000", "longTermDebt": "1104000000", "shortTermDebt": "107100000", "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "698388207", "totalCurrentAssets": "1125400000", "totalShareholderEquity": "704000000", "totalCurrentLiabilities": "1056800000", "cashAndShortTermInvestments": "550500000" }, "cashflow": { "freeCashFlow": "-159800000", "dividendsPaid": null, "issuanceOfDebt": "75700000", "issuanceOfStock": "653900000", "repaymentOfDebt": "-247000000", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "127100000", "repurchaseOfStock": null, "capitalExpenditures": "-286900000" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T12:31:59.818766+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": 391218, "ticker_id": 26588, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T12:31:59.818766+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2021-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2021-12-31", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2021-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } }, "revenue": null, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": null, "depreciation_amortisation": null, "ebitda": null, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": null, "net_income_continuing_ops": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": null, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": null, "shares_outstanding": null, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": null, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2021-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2021-12-31", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2021-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T12:31:59.818766+00:00", "is_restated": false, "income_statement": { "revenue": 270400000, "cost_of_revenue": 176500000, "gross_profit": 93900000, "ebit": -56900000, "ebitda": 71300000, "pretax_income": null, "tax_provision": null, "net_income": -63000000, "net_income_to_common": -63000000, "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": -53200000, "capital_expenditure": null, "free_cash_flow": -53200000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 391208, "ticker_id": 26588, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T12:31:59.818766+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "71300000", "netIncome": "-63000000", "grossProfit": "93900000", "totalRevenue": "270400000", "costOfRevenue": "176500000", "interestExpense": "56600000", "operatingIncome": "-56900000", "fiscalDateEnding": "2026-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "80200000" }, "cashflow": { "freeCashFlow": "-53200000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2026-03-31", "operatingCashflow": "-53200000", "repurchaseOfStock": null, "capitalExpenditures": null } }, "revenue": 270400000, "cost_of_revenue": 176500000, "gross_profit": 93900000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -56900000, "depreciation_amortisation": 80200000, "ebitda": 71300000, "interest_expense": 56600000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -63000000, "net_income_continuing_ops": null, "net_income_to_common": -63000000, "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": -53200000, "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": -53200000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "71300000", "netIncome": "-63000000", "grossProfit": "93900000", "totalRevenue": "270400000", "costOfRevenue": "176500000", "interestExpense": "56600000", "operatingIncome": "-56900000", "fiscalDateEnding": "2026-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "80200000" }, "cashflow": { "freeCashFlow": "-53200000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2026-03-31", "operatingCashflow": "-53200000", "repurchaseOfStock": null, "capitalExpenditures": null } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T12:31:59.818766+00:00", "is_restated": false, "income_statement": { "revenue": 518100000, "cost_of_revenue": 357700000, "gross_profit": 160400000, "ebit": 1700000, "ebitda": 157600000, "pretax_income": null, "tax_provision": null, "net_income": -212700000, "net_income_to_common": -212700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 249900000, "total_current_assets": 734400000, "total_assets": 2805500000, "short_term_debt": 7400000, "long_term_debt": 1492800000, "total_debt": 1592000000, "total_liabilities": null, "total_equity": 316300000, "shares_outstanding": 1012066502, "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": 391209, "ticker_id": 26588, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T12:31:59.818766+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "157600000", "netIncome": "-212700000", "grossProfit": "160400000", "totalRevenue": "518100000", "costOfRevenue": "357700000", "interestExpense": null, "operatingIncome": "1700000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "160100000" }, "balance": { "totalDebt": "1592000000", "totalAssets": "2805500000", "longTermDebt": "1492800000", "shortTermDebt": "7400000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "1012066502", "totalCurrentAssets": "734400000", "totalShareholderEquity": "316300000", "totalCurrentLiabilities": "717200000", "cashAndShortTermInvestments": "249900000" } }, "revenue": 518100000, "cost_of_revenue": 357700000, "gross_profit": 160400000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1700000, "depreciation_amortisation": 160100000, "ebitda": 157600000, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -212700000, "net_income_continuing_ops": null, "net_income_to_common": -212700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 249900000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 734400000, "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": 2805500000, "short_term_debt": 7400000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 717200000, "long_term_debt": 1492800000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 1592000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 316300000, "shares_outstanding": 1012066502, "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": "157600000", "netIncome": "-212700000", "grossProfit": "160400000", "totalRevenue": "518100000", "costOfRevenue": "357700000", "interestExpense": null, "operatingIncome": "1700000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "160100000" }, "balance": { "totalDebt": "1592000000", "totalAssets": "2805500000", "longTermDebt": "1492800000", "shortTermDebt": "7400000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "1012066502", "totalCurrentAssets": "734400000", "totalShareholderEquity": "316300000", "totalCurrentLiabilities": "717200000", "cashAndShortTermInvestments": "249900000" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T12:31:59.818766+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": 391211, "ticker_id": 26588, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T12:31:59.818766+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2025-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": 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": "2025-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": null } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T12:31:59.818766+00:00", "is_restated": false, "income_statement": { "revenue": 220500000, "cost_of_revenue": 159100000, "gross_profit": 61400000, "ebit": -57000000, "ebitda": 10500000, "pretax_income": null, "tax_provision": null, "net_income": -68800000, "net_income_to_common": -68800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 123600000, "total_current_assets": 762500000, "total_assets": 3052100000, "short_term_debt": 0, "long_term_debt": 1369300000, "total_debt": 1463300000, "total_liabilities": null, "total_equity": 671900000, "shares_outstanding": 1010832795, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -49900000, "capital_expenditure": null, "free_cash_flow": -220500000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 391212, "ticker_id": 26588, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T12:31:59.818766+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "10500000", "netIncome": "-68800000", "grossProfit": "61400000", "totalRevenue": "220500000", "costOfRevenue": "159100000", "interestExpense": "71700000", "operatingIncome": "-57000000", "fiscalDateEnding": "2025-06-30", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": "1463300000", "totalAssets": "3052100000", "longTermDebt": "1369300000", "shortTermDebt": "0", "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "1010832795", "totalCurrentAssets": "762500000", "totalShareholderEquity": "671900000", "totalCurrentLiabilities": "705600000", "cashAndShortTermInvestments": "123600000" }, "cashflow": { "freeCashFlow": "-220500000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2025-06-30", "operatingCashflow": "-49900000", "repurchaseOfStock": null, "capitalExpenditures": null } }, "revenue": 220500000, "cost_of_revenue": 159100000, "gross_profit": 61400000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -57000000, "depreciation_amortisation": null, "ebitda": 10500000, "interest_expense": 71700000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -68800000, "net_income_continuing_ops": null, "net_income_to_common": -68800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 123600000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 762500000, "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": 3052100000, "short_term_debt": 0, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 705600000, "long_term_debt": 1369300000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 1463300000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 671900000, "shares_outstanding": 1010832795, "operating_cash_flow": -49900000, "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": -220500000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "10500000", "netIncome": "-68800000", "grossProfit": "61400000", "totalRevenue": "220500000", "costOfRevenue": "159100000", "interestExpense": "71700000", "operatingIncome": "-57000000", "fiscalDateEnding": "2025-06-30", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": "1463300000", "totalAssets": "3052100000", "longTermDebt": "1369300000", "shortTermDebt": "0", "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "1010832795", "totalCurrentAssets": "762500000", "totalShareholderEquity": "671900000", "totalCurrentLiabilities": "705600000", "cashAndShortTermInvestments": "123600000" }, "cashflow": { "freeCashFlow": "-220500000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2025-06-30", "operatingCashflow": "-49900000", "repurchaseOfStock": null, "capitalExpenditures": null } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T12:31:59.818766+00:00", "is_restated": false, "income_statement": { "revenue": 233900000, "cost_of_revenue": 168700000, "gross_profit": 65200000, "ebit": -64500000, "ebitda": -7200000, "pretax_income": null, "tax_provision": null, "net_income": -80000000, "net_income_to_common": -80000000, "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": -31100000, "capital_expenditure": null, "free_cash_flow": -31100000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 391213, "ticker_id": 26588, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T12:31:59.818766+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-7200000", "netIncome": "-80000000", "grossProfit": "65200000", "totalRevenue": "233900000", "costOfRevenue": "168700000", "interestExpense": "12300000", "operatingIncome": "-64500000", "fiscalDateEnding": "2025-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "60100000" }, "cashflow": { "freeCashFlow": "-31100000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2025-03-31", "operatingCashflow": "-31100000", "repurchaseOfStock": null, "capitalExpenditures": null } }, "revenue": 233900000, "cost_of_revenue": 168700000, "gross_profit": 65200000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -64500000, "depreciation_amortisation": 60100000, "ebitda": -7200000, "interest_expense": 12300000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -80000000, "net_income_continuing_ops": null, "net_income_to_common": -80000000, "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": -31100000, "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": -31100000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-7200000", "netIncome": "-80000000", "grossProfit": "65200000", "totalRevenue": "233900000", "costOfRevenue": "168700000", "interestExpense": "12300000", "operatingIncome": "-64500000", "fiscalDateEnding": "2025-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "60100000" }, "cashflow": { "freeCashFlow": "-31100000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2025-03-31", "operatingCashflow": "-31100000", "repurchaseOfStock": null, "capitalExpenditures": null } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T12:31:59.818766+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": 391214, "ticker_id": 26588, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T12:31:59.818766+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": 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": { "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null } } } ] }, "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": "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": "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": 6, "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" ] } } }