{ "ticker": { "uuid": "7aa17975-dde1-4419-afb0-f09168c7c1bb", "symbol": "SPI", "name": "Spire Healthcare Group plc", "exchange": "LSE", "exchange_name": "London Stock Exchange", "country": "GB", "currency": "GBP", "sector": "Healthcare", "industry": "Medical Care Facilities", "page_url": "https://sharemaestro.com/factors/ticker/7aa17975-dde1-4419-afb0-f09168c7c1bb/", "api_url": "https://sharemaestro.com/factors/api/tickers/7aa17975-dde1-4419-afb0-f09168c7c1bb/" }, "ticker_metadata": { "id": 31125, "uuid": "7aa17975-dde1-4419-afb0-f09168c7c1bb", "symbol": "SPI", "name": "Spire Healthcare Group plc", "asset_type": "equity", "market_cap": 885321152, "stock_exchange_id": 19, "industry": "Medical Care Facilities", "sector": "Healthcare", "description": "Spire Healthcare Group plc, together with its subsidiaries, owns and operates private hospitals and clinics in the United Kingdom. It operates in two segments: Hospitals Business and Primary Care. The company provides diagnostics, inpatient, day case, and outpatient care in areas, including orthopedics, gynaecology, cardiology, neurology, oncology, and general surgery; and primary care needs of outpatients, such as GP services, occupational health services, and mental and physical health services. It also offers various treatments in the areas of allergy and infectious diseases, blood tests, bones and joints, digestive and bowel treatments, breast screening and surgery, cancer investigations and treatments, cosmetic surgery, cyst removal, and dental surgery, as well as ear, nose, and throat treatments. In addition, the company provides eye surgery and treatments, family planning, gastroenterology, general medicine, haematology, hand surgery, hip and knee replacement treatment, and heart and kidney treatments. Further, it offers treatments in the areas of men's health, neurosurgery and neurology, paediatrics, pain management, rehabilitation, sports, physiotherapy, podiatry, respiratory medicine, and rheumatology; and scans and investigations, skin treatments, spinal neurosurgery, sports science, urology, vascular surgery, weight loss, and women's health. Additionally, the company provides treatments in the areas of breast enlargement, cataract removal surgery, gastric bypass surgery, and prostate surgery; and offers various tests and scans, which include cardiac CT, CT, MRI, ultrasound, and X-ray scans. Spire Healthcare Group plc was founded in 2007 and is headquartered in London, 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": "7aa17975-dde1-4419-afb0-f09168c7c1bb", "symbol": "SPI", "name": "Spire Healthcare Group plc", "exchange": "LSE", "exchange_name": "London Stock Exchange", "country": "GB", "currency": "GBP", "sector": "Healthcare", "industry": "Medical Care Facilities", "page_url": "https://sharemaestro.com/factors/ticker/7aa17975-dde1-4419-afb0-f09168c7c1bb/", "api_url": "https://sharemaestro.com/factors/api/tickers/7aa17975-dde1-4419-afb0-f09168c7c1bb/" }, "week_end_date": "2026-06-07", "universe": "GBP_UK", "score": { "os": 0.77, "value": 0.73, "quality": 0.75, "momentum": 0.29, "coverage": 0.909, "confidence": 0.813, "delta": null }, "headline_factors": { "price": 218, "market_cap": 87319970196, "pe_ratio": 5324.3884, "earnings_yield": 0.0002, "ebitda_to_ev": 0.0027, "shareholder_yield": 0.0, "roe": 0.0221, "piotroski_f_score": 7, "momentum_12_1": -0.2612, "volatility_252d": 0.6777 }, "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": "2026-06-07T13:37:08.999917+00:00", "batch_id": "" }, "size": { "price_close": 218, "market_cap": 87319970196, "market_cap_usd": 87319970196, "enterprise_value": 88601070196, "shares_outstanding": 400550322, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 5324.3884, "pb_ratio": 117.5552, "ptbv_ratio": 117.5552, "ps_ratio": 55.2728, "pcf_ratio": 360.5284, "pfcf_ratio": 533.4146, "ev_ebitda": 366.5746, "ev_ebit": 743.2976, "ev_sales": 56.0837, "ev_fcf": 541.2405, "earnings_yield": 0.0002, "fcf_yield": 0.0018, "price_to_sales": 55.2728, "price_to_book": 117.5552, "price_to_cashflow": 360.5284, "ebitda_to_ev": 0.0027, "sales_yield": 0.0178 }, "yield": { "dividend_yield": 0.0001, "buyback_yield": -0.0001, "shareholder_yield": 0.0, "debt_paydown_yield": null, "total_yield": 0.0 }, "quality": { "gross_margin": 0.4533, "operating_margin": 0.0755, "net_margin": 0.0104, "ebitda_margin": 0.153, "fcf_margin": 0.1036, "roe": 0.0221, "roa": 0.0069, "roic": 0.0442, "roc_greenblatt": null, "asset_turnover": 0.6646, "cash_conversion": 9.9817, "accruals_ratio": -0.095, "sbc_to_revenue": null, "piotroski_f_score": 7, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.1202, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.3012, "external_financing": -0.0027 }, "leverage_and_risk": { "debt_to_equity": null, "net_debt_to_ebitda": 5.3004, "debt_to_assets": 0.5535, "interest_coverage": 1.1517, "current_ratio": 0.6387, "quick_ratio": 0.6387, "net_debt": 1281100000, "local_beta": 0.3785, "volatility_252d": 0.6777, "volatility_60d": 1.6997, "max_drawdown_12m": -0.4219, "risk_adjusted_momentum": -0.3855 }, "growth": { "revenue_growth_1y": 0.0454, "revenue_growth_3y_cagr": 0.0964, "revenue_growth_5y_cagr": null, "eps_growth_1y": -0.3514, "eps_growth_3y_cagr": 0.2401, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.3244, "book_value_growth_1y": -0.003, "revenue_growth": 0.0454, "earnings_growth": -0.3514 }, "momentum": { "price_return_1m": 0.412, "price_return_3m": 0.1379, "price_return_6m": 0.2373, "price_return_9m": 0.0284, "price_return_12m": 0.0431, "price_return_12m_ex1m": -0.2612, "momentum_6m": 0.2373, "momentum_12m": 0.0431, "momentum_12_1": -0.2612, "distance_from_52w_high": -0.1173, "distance_from_52w_low": 0.5267, "relative_strength": -0.13 }, "raw_ttm": { "revenue_ttm": 1579800000, "gross_profit_ttm": 716100000, "ebit_ttm": 119200000, "ebitda_ttm": 241700000, "net_income_ttm": 16400000, "eps_diluted_ttm": 0.0409, "operating_cash_flow_ttm": 242200000, "capital_expenditure_ttm": -78500000, "fcf_ttm": 163700000, "dividends_paid_ttm": -9200000, "share_repurchases_ttm": 0, "shares_issued_ttm": -6500000, "interest_expense_ttm": 103500000, "cash_and_equivalents": 34700000, "total_current_assets": 221500000, "total_current_liabilities": 346800000, "net_ppe": null, "total_assets": 2377100000, "total_debt": 1315800000, "total_equity": 742800000, "net_working_capital": -156900000, "book_value_per_share": 1.8544, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 1.8544 }, "ranks": { "universe_ticker_count": 765, "rank_pe": 95, "rank_pb": 45, "rank_ptbv": 45, "rank_ps": 28, "rank_pcf": 21, "rank_ev_ebitda": 22, "rank_ev_ebit": 49, "rank_earnings_yield": 90, "rank_fcf_yield": 16, "rank_dividend_yield": 53, "rank_shareholder_yield": 61, "rank_total_yield": 71, "rank_roe": 64, "rank_roc": 50, "rank_roic": 59, "rank_gross_margin": 49, "rank_fcf_margin": 36, "rank_piotroski": 23, "rank_accruals": 33, "rank_sue": 50, "rank_eps_growth_1y": 83, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 51, "rank_momentum_12m": 47, "rank_momentum_12m_ex1m": 78, "rank_relative_strength": 47 }, "composites": { "value_composite": 27, "quality_composite": 25, "momentum_composite": 71, "growth_composite": 84, "yield_composite": 74, "svqf_composite": 95, "vc1_composite": 23, "vc2_composite": 28, "vc3_composite": 30, "trending_value_composite": null, "overall_composite": 23, "quality_value_composite": 0.7399, "os_score": 0.77, "value_percentile": 0.73, "quality_percentile": 0.75, "momentum_percentile": 0.29, "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": 75, "small_cap_core_rank": 28, "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": 9196, "ticker_id": 31125, "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": "2026-06-07T13:37:08.999917+00:00", "batch_id": "", "os_score_delta": null, "price_close": 218, "market_cap": 87319970196, "market_cap_usd": 87319970196, "enterprise_value": 88601070196, "shares_outstanding": 400550322, "fx_rate_to_usd": null, "pe_ratio": 5324.38842659, "pb_ratio": 117.55515643, "ptbv_ratio": 117.55515643, "ps_ratio": 55.27280048, "pcf_ratio": 360.5283658, "pfcf_ratio": 533.41460108, "ev_ebitda": 366.57455604, "ev_ebit": 743.29756876, "ev_sales": 56.08372591, "ev_fcf": 541.24050211, "earnings_yield": 0.00018781, "fcf_yield": 0.00184761, "dividend_yield": 0.00010536, "buyback_yield": -7.444e-05, "shareholder_yield": 3.092e-05, "debt_paydown_yield": null, "total_yield": 3.092e-05, "gross_margin": 0.45328523, "operating_margin": 0.07545259, "net_margin": 0.01038106, "ebitda_margin": 0.15299405, "fcf_margin": 0.10362071, "roe": 0.02207862, "roa": 0.00689916, "roic": 0.04417214, "roc_greenblatt": null, "asset_turnover": 0.66459131, "cash_conversion": 9.98170732, "accruals_ratio": -0.09498969, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 5.30037236, "debt_to_assets": 0.55353161, "interest_coverage": 1.15169082, "current_ratio": 0.63869666, "quick_ratio": 0.63869666, "net_debt": 1281100000, "revenue_growth_1y": 0.04539439, "revenue_growth_3y_cagr": 0.09644796, "revenue_growth_5y_cagr": null, "eps_growth_1y": -0.35140772, "eps_growth_3y_cagr": 0.24007647, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.32443366, "book_value_growth_1y": -0.00298944, "piotroski_f_score": 7, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.12017, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.41201302, "price_return_3m": 0.13786422, "price_return_6m": 0.23731445, "price_return_9m": 0.02837169, "price_return_12m": 0.04313303, "price_return_12m_ex1m": -0.26124404, "distance_from_52w_high": -0.11734898, "distance_from_52w_low": 0.5267142, "relative_strength": -0.13000755, "local_beta": 0.3785, "volatility_252d": 0.677682, "volatility_60d": 1.699673, "max_drawdown_12m": -0.42186231, "revenue_ttm": 1579800000, "gross_profit_ttm": 716100000, "ebit_ttm": 119200000, "ebitda_ttm": 241700000, "net_income_ttm": 16400000, "eps_diluted_ttm": 0.04094367, "operating_cash_flow_ttm": 242200000, "capital_expenditure_ttm": -78500000, "fcf_ttm": 163700000, "dividends_paid_ttm": -9200000, "share_repurchases_ttm": 0, "shares_issued_ttm": -6500000, "interest_expense_ttm": 103500000, "cash_and_equivalents": 34700000, "total_current_assets": 221500000, "total_current_liabilities": 346800000, "net_ppe": null, "total_assets": 2377100000, "total_debt": 1315800000, "total_equity": 742800000, "net_working_capital": -156900000, "book_value_per_share": 1.85444864, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 1.85444864, "universe_ticker_count": 765, "sector": "Healthcare", "rank_pe": 95, "rank_pb": 45, "rank_ptbv": 45, "rank_ps": 28, "rank_pcf": 21, "rank_ev_ebitda": 22, "rank_ev_ebit": 49, "rank_earnings_yield": 90, "rank_fcf_yield": 16, "rank_dividend_yield": 53, "rank_shareholder_yield": 61, "rank_total_yield": 71, "rank_roe": 64, "rank_roc": 50, "rank_roic": 59, "rank_gross_margin": 49, "rank_fcf_margin": 36, "rank_piotroski": 23, "rank_accruals": 33, "rank_sue": 50, "rank_eps_growth_1y": 83, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 51, "rank_momentum_12m": 47, "rank_momentum_12m_ex1m": 78, "rank_relative_strength": 47, "value_composite": 27, "quality_composite": 25, "momentum_composite": 71, "growth_composite": 84, "yield_composite": 74, "svqf_composite": 95, "vc1_composite": 23, "vc2_composite": 28, "vc3_composite": 30, "trending_value_composite": null, "overall_composite": 23, "factor_coverage": 0.909, "signal_confidence": 0.813, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 75, "small_cap_core_rank": 28, "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": 218, "os": 0.77, "value": 0.73, "quality": 0.75, "momentum": 0.29, "confidence": 0.813, "coverage": 0.909, "pe_ratio": 5324.3884, "earnings_yield": 0.0002, "shareholder_yield": 0.0, "roe": 0.0221, "momentum_12_1": -0.2612, "complete_fields": { "id": 9196, "ticker_id": 31125, "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": "2026-06-07T13:37:08.999917+00:00", "batch_id": "", "os_score_delta": null, "price_close": 218, "market_cap": 87319970196, "market_cap_usd": 87319970196, "enterprise_value": 88601070196, "shares_outstanding": 400550322, "fx_rate_to_usd": null, "pe_ratio": 5324.38842659, "pb_ratio": 117.55515643, "ptbv_ratio": 117.55515643, "ps_ratio": 55.27280048, "pcf_ratio": 360.5283658, "pfcf_ratio": 533.41460108, "ev_ebitda": 366.57455604, "ev_ebit": 743.29756876, "ev_sales": 56.08372591, "ev_fcf": 541.24050211, "earnings_yield": 0.00018781, "fcf_yield": 0.00184761, "dividend_yield": 0.00010536, "buyback_yield": -7.444e-05, "shareholder_yield": 3.092e-05, "debt_paydown_yield": null, "total_yield": 3.092e-05, "gross_margin": 0.45328523, "operating_margin": 0.07545259, "net_margin": 0.01038106, "ebitda_margin": 0.15299405, "fcf_margin": 0.10362071, "roe": 0.02207862, "roa": 0.00689916, "roic": 0.04417214, "roc_greenblatt": null, "asset_turnover": 0.66459131, "cash_conversion": 9.98170732, "accruals_ratio": -0.09498969, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 5.30037236, "debt_to_assets": 0.55353161, "interest_coverage": 1.15169082, "current_ratio": 0.63869666, "quick_ratio": 0.63869666, "net_debt": 1281100000, "revenue_growth_1y": 0.04539439, "revenue_growth_3y_cagr": 0.09644796, "revenue_growth_5y_cagr": null, "eps_growth_1y": -0.35140772, "eps_growth_3y_cagr": 0.24007647, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.32443366, "book_value_growth_1y": -0.00298944, "piotroski_f_score": 7, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.12017, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.41201302, "price_return_3m": 0.13786422, "price_return_6m": 0.23731445, "price_return_9m": 0.02837169, "price_return_12m": 0.04313303, "price_return_12m_ex1m": -0.26124404, "distance_from_52w_high": -0.11734898, "distance_from_52w_low": 0.5267142, "relative_strength": -0.13000755, "local_beta": 0.3785, "volatility_252d": 0.677682, "volatility_60d": 1.699673, "max_drawdown_12m": -0.42186231, "revenue_ttm": 1579800000, "gross_profit_ttm": 716100000, "ebit_ttm": 119200000, "ebitda_ttm": 241700000, "net_income_ttm": 16400000, "eps_diluted_ttm": 0.04094367, "operating_cash_flow_ttm": 242200000, "capital_expenditure_ttm": -78500000, "fcf_ttm": 163700000, "dividends_paid_ttm": -9200000, "share_repurchases_ttm": 0, "shares_issued_ttm": -6500000, "interest_expense_ttm": 103500000, "cash_and_equivalents": 34700000, "total_current_assets": 221500000, "total_current_liabilities": 346800000, "net_ppe": null, "total_assets": 2377100000, "total_debt": 1315800000, "total_equity": 742800000, "net_working_capital": -156900000, "book_value_per_share": 1.85444864, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 1.85444864, "universe_ticker_count": 765, "sector": "Healthcare", "rank_pe": 95, "rank_pb": 45, "rank_ptbv": 45, "rank_ps": 28, "rank_pcf": 21, "rank_ev_ebitda": 22, "rank_ev_ebit": 49, "rank_earnings_yield": 90, "rank_fcf_yield": 16, "rank_dividend_yield": 53, "rank_shareholder_yield": 61, "rank_total_yield": 71, "rank_roe": 64, "rank_roc": 50, "rank_roic": 59, "rank_gross_margin": 49, "rank_fcf_margin": 36, "rank_piotroski": 23, "rank_accruals": 33, "rank_sue": 50, "rank_eps_growth_1y": 83, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 51, "rank_momentum_12m": 47, "rank_momentum_12m_ex1m": 78, "rank_relative_strength": 47, "value_composite": 27, "quality_composite": 25, "momentum_composite": 71, "growth_composite": 84, "yield_composite": 74, "svqf_composite": 95, "vc1_composite": 23, "vc2_composite": 28, "vc3_composite": 30, "trending_value_composite": null, "overall_composite": 23, "factor_coverage": 0.909, "signal_confidence": 0.813, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 75, "small_cap_core_rank": 28, "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": "2026-06-07T13:21:06.194666+00:00", "is_restated": false, "income_statement": { "revenue": 1579800000, "cost_of_revenue": 863700000, "gross_profit": 716100000, "ebit": 119200000, "ebitda": 241700000, "pretax_income": null, "tax_provision": null, "net_income": 16400000, "net_income_to_common": 16400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 34700000, "total_current_assets": 221500000, "total_assets": 2377100000, "short_term_debt": 3100000, "long_term_debt": 364000000, "total_debt": 1315800000, "total_liabilities": null, "total_equity": 742800000, "shares_outstanding": 400550322, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 242200000, "capital_expenditure": -78500000, "free_cash_flow": 163700000, "dividends_paid": -9200000, "share_repurchases": 0, "shares_issued": -6500000, "net_debt_issued": null }, "complete_fields": { "id": 397975, "ticker_id": 31125, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:21:06.194666+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "241700000", "netIncome": "16400000", "grossProfit": "716100000", "totalRevenue": "1579800000", "costOfRevenue": "863700000", "interestExpense": "103500000", "operatingIncome": "119200000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "119600000" }, "balance": { "totalDebt": "1315800000", "totalAssets": "2377100000", "longTermDebt": "364000000", "shortTermDebt": "3100000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "400550322", "totalCurrentAssets": "221500000", "totalShareholderEquity": "742800000", "totalCurrentLiabilities": "346800000", "cashAndShortTermInvestments": "34700000" }, "cashflow": { "freeCashFlow": "163700000", "dividendsPaid": "-9200000", "issuanceOfDebt": "55000000", "issuanceOfStock": "-6500000", "repaymentOfDebt": "-55000000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "242200000", "repurchaseOfStock": "0", "capitalExpenditures": "-78500000" } }, "revenue": 1579800000, "cost_of_revenue": 863700000, "gross_profit": 716100000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 119200000, "depreciation_amortisation": 119600000, "ebitda": 241700000, "interest_expense": 103500000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 16400000, "net_income_continuing_ops": null, "net_income_to_common": 16400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 34700000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 221500000, "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": 2377100000, "short_term_debt": 3100000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 346800000, "long_term_debt": 364000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 1315800000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 742800000, "shares_outstanding": 400550322, "operating_cash_flow": 242200000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -78500000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -9200000, "share_repurchases": 0, "shares_issued": -6500000, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 163700000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "241700000", "netIncome": "16400000", "grossProfit": "716100000", "totalRevenue": "1579800000", "costOfRevenue": "863700000", "interestExpense": "103500000", "operatingIncome": "119200000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "119600000" }, "balance": { "totalDebt": "1315800000", "totalAssets": "2377100000", "longTermDebt": "364000000", "shortTermDebt": "3100000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "400550322", "totalCurrentAssets": "221500000", "totalShareholderEquity": "742800000", "totalCurrentLiabilities": "346800000", "cashAndShortTermInvestments": "34700000" }, "cashflow": { "freeCashFlow": "163700000", "dividendsPaid": "-9200000", "issuanceOfDebt": "55000000", "issuanceOfStock": "-6500000", "repaymentOfDebt": "-55000000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "242200000", "repurchaseOfStock": "0", "capitalExpenditures": "-78500000" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:21:06.194666+00:00", "is_restated": false, "income_statement": { "revenue": 1511200000, "cost_of_revenue": 827600000, "gross_profit": 683600000, "ebit": 124900000, "ebitda": 248900000, "pretax_income": null, "tax_provision": null, "net_income": 25400000, "net_income_to_common": 25400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 41200000, "total_current_assets": 225300000, "total_assets": 2343200000, "short_term_debt": 3600000, "long_term_debt": 363500000, "total_debt": 1279900000, "total_liabilities": null, "total_equity": 748400000, "shares_outstanding": 402363640, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 235700000, "capital_expenditure": -112100000, "free_cash_flow": 123600000, "dividends_paid": -8500000, "share_repurchases": -3100000, "shares_issued": -3100000, "net_debt_issued": null }, "complete_fields": { "id": 397978, "ticker_id": 31125, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:21:06.194666+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "248900000", "netIncome": "25400000", "grossProfit": "683600000", "totalRevenue": "1511200000", "costOfRevenue": "827600000", "interestExpense": "98400000", "operatingIncome": "124900000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "112200000" }, "balance": { "totalDebt": "1279900000", "totalAssets": "2343200000", "longTermDebt": "363500000", "shortTermDebt": "3600000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "402363640", "totalCurrentAssets": "225300000", "totalShareholderEquity": "748400000", "totalCurrentLiabilities": "341700000", "cashAndShortTermInvestments": "41200000" }, "cashflow": { "freeCashFlow": "123600000", "dividendsPaid": "-8500000", "issuanceOfDebt": "5000000", "issuanceOfStock": "-3100000", "repaymentOfDebt": "-5000000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "235700000", "repurchaseOfStock": "-3100000", "capitalExpenditures": "-112100000" } }, "revenue": 1511200000, "cost_of_revenue": 827600000, "gross_profit": 683600000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 124900000, "depreciation_amortisation": 112200000, "ebitda": 248900000, "interest_expense": 98400000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 25400000, "net_income_continuing_ops": null, "net_income_to_common": 25400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 41200000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 225300000, "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": 2343200000, "short_term_debt": 3600000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 341700000, "long_term_debt": 363500000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 1279900000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 748400000, "shares_outstanding": 402363640, "operating_cash_flow": 235700000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -112100000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -8500000, "share_repurchases": -3100000, "shares_issued": -3100000, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 123600000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "248900000", "netIncome": "25400000", "grossProfit": "683600000", "totalRevenue": "1511200000", "costOfRevenue": "827600000", "interestExpense": "98400000", "operatingIncome": "124900000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "112200000" }, "balance": { "totalDebt": "1279900000", "totalAssets": "2343200000", "longTermDebt": "363500000", "shortTermDebt": "3600000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "402363640", "totalCurrentAssets": "225300000", "totalShareholderEquity": "748400000", "totalCurrentLiabilities": "341700000", "cashAndShortTermInvestments": "41200000" }, "cashflow": { "freeCashFlow": "123600000", "dividendsPaid": "-8500000", "issuanceOfDebt": "5000000", "issuanceOfStock": "-3100000", "repaymentOfDebt": "-5000000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "235700000", "repurchaseOfStock": "-3100000", "capitalExpenditures": "-112100000" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:21:06.194666+00:00", "is_restated": false, "income_statement": { "revenue": 1359000000, "cost_of_revenue": 734800000, "gross_profit": 624200000, "ebit": 126800000, "ebitda": 229700000, "pretax_income": null, "tax_provision": null, "net_income": 27300000, "net_income_to_common": 27300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 49600000, "total_current_assets": 220600000, "total_assets": 2288100000, "short_term_debt": 3400000, "long_term_debt": 361900000, "total_debt": 1257000000, "total_liabilities": null, "total_equity": 739900000, "shares_outstanding": 403814470, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 215500000, "capital_expenditure": -84400000, "free_cash_flow": 131100000, "dividends_paid": -2000000, "share_repurchases": -3100000, "shares_issued": -3700000, "net_debt_issued": 40000000 }, "complete_fields": { "id": 397979, "ticker_id": 31125, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:21:06.194666+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "229700000", "netIncome": "27300000", "grossProfit": "624200000", "totalRevenue": "1359000000", "costOfRevenue": "734800000", "interestExpense": "91500000", "operatingIncome": "126800000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "103600000" }, "balance": { "totalDebt": "1257000000", "totalAssets": "2288100000", "longTermDebt": "361900000", "shortTermDebt": "3400000", "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "403814470", "totalCurrentAssets": "220600000", "totalShareholderEquity": "739900000", "totalCurrentLiabilities": "317600000", "cashAndShortTermInvestments": "49600000" }, "cashflow": { "freeCashFlow": "131100000", "dividendsPaid": "-2000000", "issuanceOfDebt": "60000000", "issuanceOfStock": "-3700000", "repaymentOfDebt": "-20000000", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "215500000", "repurchaseOfStock": "-3100000", "capitalExpenditures": "-84400000" } }, "revenue": 1359000000, "cost_of_revenue": 734800000, "gross_profit": 624200000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 126800000, "depreciation_amortisation": 103600000, "ebitda": 229700000, "interest_expense": 91500000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 27300000, "net_income_continuing_ops": null, "net_income_to_common": 27300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 49600000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 220600000, "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": 2288100000, "short_term_debt": 3400000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 317600000, "long_term_debt": 361900000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 1257000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 739900000, "shares_outstanding": 403814470, "operating_cash_flow": 215500000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -84400000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -2000000, "share_repurchases": -3100000, "shares_issued": -3700000, "net_debt_issued": 40000000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 131100000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "229700000", "netIncome": "27300000", "grossProfit": "624200000", "totalRevenue": "1359000000", "costOfRevenue": "734800000", "interestExpense": "91500000", "operatingIncome": "126800000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "103600000" }, "balance": { "totalDebt": "1257000000", "totalAssets": "2288100000", "longTermDebt": "361900000", "shortTermDebt": "3400000", "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "403814470", "totalCurrentAssets": "220600000", "totalShareholderEquity": "739900000", "totalCurrentLiabilities": "317600000", "cashAndShortTermInvestments": "49600000" }, "cashflow": { "freeCashFlow": "131100000", "dividendsPaid": "-2000000", "issuanceOfDebt": "60000000", "issuanceOfStock": "-3700000", "repaymentOfDebt": "-20000000", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "215500000", "repurchaseOfStock": "-3100000", "capitalExpenditures": "-84400000" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:21:06.194666+00:00", "is_restated": false, "income_statement": { "revenue": 1198500000, "cost_of_revenue": 660100000, "gross_profit": 538400000, "ebit": 92400000, "ebitda": 187700000, "pretax_income": null, "tax_provision": null, "net_income": 8600000, "net_income_to_common": 8600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 74200000, "total_current_assets": 220000000, "total_assets": 2159800000, "short_term_debt": 2900000, "long_term_debt": 321400000, "total_debt": 1190800000, "total_liabilities": null, "total_equity": 731000000, "shares_outstanding": 404081766, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 181600000, "capital_expenditure": -87700000, "free_cash_flow": 93900000, "dividends_paid": 0, "share_repurchases": 0, "shares_issued": 3100000, "net_debt_issued": -100000000 }, "complete_fields": { "id": 397980, "ticker_id": 31125, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:21:06.194666+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "187700000", "netIncome": "8600000", "grossProfit": "538400000", "totalRevenue": "1198500000", "costOfRevenue": "660100000", "interestExpense": "85900000", "operatingIncome": "92400000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "97900000" }, "balance": { "totalDebt": "1190800000", "totalAssets": "2159800000", "longTermDebt": "321400000", "shortTermDebt": "2900000", "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "404081766", "totalCurrentAssets": "220000000", "totalShareholderEquity": "731000000", "totalCurrentLiabilities": "283400000", "cashAndShortTermInvestments": "74200000" }, "cashflow": { "freeCashFlow": "93900000", "dividendsPaid": "0", "issuanceOfDebt": "325000000", "issuanceOfStock": "3100000", "repaymentOfDebt": "-425000000", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "181600000", "repurchaseOfStock": "0", "capitalExpenditures": "-87700000" } }, "revenue": 1198500000, "cost_of_revenue": 660100000, "gross_profit": 538400000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 92400000, "depreciation_amortisation": 97900000, "ebitda": 187700000, "interest_expense": 85900000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 8600000, "net_income_continuing_ops": null, "net_income_to_common": 8600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 74200000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 220000000, "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": 2159800000, "short_term_debt": 2900000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 283400000, "long_term_debt": 321400000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 1190800000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 731000000, "shares_outstanding": 404081766, "operating_cash_flow": 181600000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -87700000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": 0, "share_repurchases": 0, "shares_issued": 3100000, "net_debt_issued": -100000000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 93900000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "187700000", "netIncome": "8600000", "grossProfit": "538400000", "totalRevenue": "1198500000", "costOfRevenue": "660100000", "interestExpense": "85900000", "operatingIncome": "92400000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "97900000" }, "balance": { "totalDebt": "1190800000", "totalAssets": "2159800000", "longTermDebt": "321400000", "shortTermDebt": "2900000", "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "404081766", "totalCurrentAssets": "220000000", "totalShareholderEquity": "731000000", "totalCurrentLiabilities": "283400000", "cashAndShortTermInvestments": "74200000" }, "cashflow": { "freeCashFlow": "93900000", "dividendsPaid": "0", "issuanceOfDebt": "325000000", "issuanceOfStock": "3100000", "repaymentOfDebt": "-425000000", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "181600000", "repurchaseOfStock": "0", "capitalExpenditures": "-87700000" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:21:06.194666+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": 397981, "ticker_id": 31125, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:21:06.194666+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": "2026-06-07T13:21:06.194666+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": 34700000, "total_current_assets": 221500000, "total_assets": 2377100000, "short_term_debt": 3100000, "long_term_debt": 364000000, "total_debt": 1315800000, "total_liabilities": null, "total_equity": 742800000, "shares_outstanding": 400550322, "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": 397974, "ticker_id": 31125, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:21:06.194666+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": "1315800000", "totalAssets": "2377100000", "longTermDebt": "364000000", "shortTermDebt": "3100000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "400550322", "totalCurrentAssets": "221500000", "totalShareholderEquity": "742800000", "totalCurrentLiabilities": "346800000", "cashAndShortTermInvestments": "34700000" } }, "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": 34700000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 221500000, "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": 2377100000, "short_term_debt": 3100000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 346800000, "long_term_debt": 364000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 1315800000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 742800000, "shares_outstanding": 400550322, "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": "1315800000", "totalAssets": "2377100000", "longTermDebt": "364000000", "shortTermDebt": "3100000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "400550322", "totalCurrentAssets": "221500000", "totalShareholderEquity": "742800000", "totalCurrentLiabilities": "346800000", "cashAndShortTermInvestments": "34700000" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:21:06.194666+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": 232200000, "total_assets": 2364500000, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": null, "total_equity": 733900000, "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": 397976, "ticker_id": 31125, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:21:06.194666+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": null, "totalAssets": "2364500000", "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": "232200000", "totalShareholderEquity": "733900000", "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": 232200000, "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": 2364500000, "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": 733900000, "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": "2364500000", "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": "232200000", "totalShareholderEquity": "733900000", "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:21:06.194666+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": 41200000, "total_current_assets": 225300000, "total_assets": 2343200000, "short_term_debt": 3600000, "long_term_debt": 363500000, "total_debt": 1279900000, "total_liabilities": null, "total_equity": 748400000, "shares_outstanding": 402363640, "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": 397977, "ticker_id": 31125, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:21:06.194666+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": "1279900000", "totalAssets": "2343200000", "longTermDebt": "363500000", "shortTermDebt": "3600000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "402363640", "totalCurrentAssets": "225300000", "totalShareholderEquity": "748400000", "totalCurrentLiabilities": "341700000", "cashAndShortTermInvestments": "41200000" } }, "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": 41200000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 225300000, "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": 2343200000, "short_term_debt": 3600000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 341700000, "long_term_debt": 363500000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 1279900000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 748400000, "shares_outstanding": 402363640, "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": "1279900000", "totalAssets": "2343200000", "longTermDebt": "363500000", "shortTermDebt": "3600000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "402363640", "totalCurrentAssets": "225300000", "totalShareholderEquity": "748400000", "totalCurrentLiabilities": "341700000", "cashAndShortTermInvestments": "41200000" } } } ] }, "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": "piotroski_bargains", "name": "Piotroski Bargains", "slug": "piotroski-bargains", "group": "quality", "page_url": "/factors/piotroski-bargains/", "rank_field": "-piotroski_f_score" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 5, "quarterly_financial_periods": 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" ] } } }