{ "ticker": { "uuid": "7e2b6da1-3159-46b1-8a00-9e1b9ea30a03", "symbol": "PZC", "name": "PZ Cussons plc", "exchange": "LSE", "exchange_name": "London Stock Exchange", "country": "GB", "currency": "GBP", "sector": "Consumer Defensive", "industry": "Household & Personal Products", "page_url": "https://sharemaestro.com/factors/ticker/7e2b6da1-3159-46b1-8a00-9e1b9ea30a03/", "api_url": "https://sharemaestro.com/factors/api/tickers/7e2b6da1-3159-46b1-8a00-9e1b9ea30a03/" }, "ticker_metadata": { "id": 30517, "uuid": "7e2b6da1-3159-46b1-8a00-9e1b9ea30a03", "symbol": "PZC", "name": "PZ Cussons plc", "asset_type": "equity", "market_cap": 369911168, "stock_exchange_id": 19, "industry": "Household & Personal Products", "sector": "Consumer Defensive", "description": "PZ Cussons plc manufactures, distributes, markets, and sells baby, beauty, and hygiene products in Europe, the Asia Pacific, the Americas, and Africa. The company offers toiletries, pharmaceuticals, electrical goods, edible oils, fats and spreads, nutritional products, shampoos, body washes, toothpastes, toothbrushes, skin and hair care products, food pouches, cereals, snacks, flavors, and fragrances; beauty soaps, lotions, wipes, creams, shower gels, foam-bursts, bar soaps, deodorants, bath infusions, handwashes, and conditioners; ointments; dishwashing liquids, tablets, gels, capsules, rinse aids, liquid detergents, laundry soaps, and laundry solutions; and cooking and vegetable oils. It sells its products under the Bayley's of Bond Street, Canoe, Carex, Charles Worthington, Childs Farm, Cussons Baby, Cussons Kids, Devon King's, Fudge Professional, Fudge Urban, Haier Thermocool, Imperial Leather, Joy, Mamador, Morning Fresh, Original Source, Premier Cool, Radiant, Rafferty's Garden, Robb, Sanctuary Spa, St.Tropez, Venus for You, and Zip brand names. The company was formerly known as Paterson Zochonis Plc and changed its name to PZ Cussons Plc in 2002. PZ Cussons plc was incorporated in 1884 and is headquartered in Manchester, 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": "7e2b6da1-3159-46b1-8a00-9e1b9ea30a03", "symbol": "PZC", "name": "PZ Cussons plc", "exchange": "LSE", "exchange_name": "London Stock Exchange", "country": "GB", "currency": "GBP", "sector": "Consumer Defensive", "industry": "Household & Personal Products", "page_url": "https://sharemaestro.com/factors/ticker/7e2b6da1-3159-46b1-8a00-9e1b9ea30a03/", "api_url": "https://sharemaestro.com/factors/api/tickers/7e2b6da1-3159-46b1-8a00-9e1b9ea30a03/" }, "week_end_date": "2026-06-07", "universe": "GBP_UK", "score": { "os": 0.08, "value": 0.24, "quality": 0.28, "momentum": 0.31, "coverage": 0.818, "confidence": 0.692, "delta": null }, "headline_factors": { "price": 87.4, "market_cap": 36738902771.31, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": 0.001, "shareholder_yield": 0.0004, "roe": -0.0247, "piotroski_f_score": 6, "momentum_12_1": -0.0861, "volatility_252d": 0.388 }, "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": "2025-05-31", "financials_age_days": 372, "has_full_data": true, "completeness_score": 0.7857, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T13:36:48.909400+00:00", "batch_id": "" }, "size": { "price_close": 87.4, "market_cap": 36738902771.3071, "market_cap_usd": 36738902771.3071, "enterprise_value": 36837002771.3071, "shares_outstanding": 420353569, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 156.4689, "ptbv_ratio": 156.4689, "ps_ratio": 71.5043, "pcf_ratio": 1563.3576, "pfcf_ratio": 2213.1869, "ev_ebitda": 1043.5412, "ev_ebit": 770.6486, "ev_sales": 71.6952, "ev_fcf": 2219.0966, "earnings_yield": null, "fcf_yield": 0.0005, "price_to_sales": 71.5043, "price_to_book": 156.4689, "price_to_cashflow": 1563.3576, "ebitda_to_ev": 0.001, "sales_yield": 0.0139 }, "yield": { "dividend_yield": 0.0004, "buyback_yield": 0, "shareholder_yield": 0.0004, "debt_paydown_yield": 0.0003, "total_yield": 0.0007 }, "quality": { "gross_margin": 0.4025, "operating_margin": 0.093, "net_margin": -0.0113, "ebitda_margin": 0.0687, "fcf_margin": 0.0323, "roe": -0.0247, "roa": -0.009, "roic": 0.1077, "roc_greenblatt": null, "asset_turnover": 0.7975, "cash_conversion": -2.8621, "accruals_ratio": -0.0455, "sbc_to_revenue": null, "piotroski_f_score": 6, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.1144, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.321, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": null, "net_debt_to_ebitda": 2.779, "debt_to_assets": 0.2297, "interest_coverage": 2.8623, "current_ratio": 0.9585, "quick_ratio": 0.9585, "net_debt": 98100000, "local_beta": 0.1431, "volatility_252d": 0.388, "volatility_60d": 0.9351, "max_drawdown_12m": -0.1998, "risk_adjusted_momentum": -0.222 }, "growth": { "revenue_growth_1y": -0.0267, "revenue_growth_3y_cagr": -0.0466, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 1.4412, "book_value_growth_1y": -0.0951, "revenue_growth": -0.0267, "earnings_growth": null }, "momentum": { "price_return_1m": 0.1191, "price_return_3m": 0.0911, "price_return_6m": 0.1442, "price_return_9m": 0.284, "price_return_12m": 0.0227, "price_return_12m_ex1m": -0.0861, "momentum_6m": 0.1442, "momentum_12m": 0.0227, "momentum_12_1": -0.0861, "distance_from_52w_high": -0.0394, "distance_from_52w_low": 0.2973, "relative_strength": -0.1504 }, "raw_ttm": { "revenue_ttm": 513800000, "gross_profit_ttm": 206800000, "ebit_ttm": 47800000, "ebitda_ttm": 35300000, "net_income_ttm": -5800000, "eps_diluted_ttm": -0.0138, "operating_cash_flow_ttm": 23500000, "capital_expenditure_ttm": -6900000, "fcf_ttm": 16600000, "dividends_paid_ttm": -15100000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 16700000, "cash_and_equivalents": 49900000, "total_current_assets": 272700000, "total_current_liabilities": 284500000, "net_ppe": null, "total_assets": 644300000, "total_debt": 148000000, "total_equity": 234800000, "net_working_capital": 8000000, "book_value_per_share": 0.5586, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 0.5586 }, "ranks": { "universe_ticker_count": 765, "rank_pe": 50, "rank_pb": 56, "rank_ptbv": 56, "rank_ps": 34, "rank_pcf": 83, "rank_ev_ebitda": 74, "rank_ev_ebit": 50, "rank_earnings_yield": 50, "rank_fcf_yield": 58, "rank_dividend_yield": 28, "rank_shareholder_yield": 39, "rank_total_yield": 35, "rank_roe": 73, "rank_roc": 50, "rank_roic": 36, "rank_gross_margin": 57, "rank_fcf_margin": 62, "rank_piotroski": 37, "rank_accruals": 58, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 75, "rank_momentum_12m": 51, "rank_momentum_12m_ex1m": 62, "rank_relative_strength": 51 }, "composites": { "value_composite": 76, "quality_composite": 72, "momentum_composite": 69, "growth_composite": 78, "yield_composite": 22, "svqf_composite": 56, "vc1_composite": 78, "vc2_composite": 74, "vc3_composite": 72, "trending_value_composite": null, "overall_composite": 92, "quality_value_composite": 0.2592, "os_score": 0.08, "value_percentile": 0.24, "quality_percentile": 0.28, "momentum_percentile": 0.31, "factor_coverage": 0.818, "signal_confidence": 0.692, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 52, "small_cap_core_rank": 75, "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": 9001, "ticker_id": 30517, "universe_id": 3, "week_end_date": "2026-06-07", "source_primary": "yfinance", "source_gaps": {}, "financials_period_end": "2025-05-31", "financials_age_days": 372, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T13:36:48.909400+00:00", "batch_id": "", "os_score_delta": null, "price_close": 87.4, "market_cap": 36738902771.3071, "market_cap_usd": 36738902771.3071, "enterprise_value": 36837002771.3071, "shares_outstanding": 420353569, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 156.46892151, "ptbv_ratio": 156.46892151, "ps_ratio": 71.50428722, "pcf_ratio": 1563.35756474, "pfcf_ratio": 2213.18691393, "ev_ebitda": 1043.54115499, "ev_ebit": 770.64859354, "ev_sales": 71.69521754, "ev_fcf": 2219.09655249, "earnings_yield": null, "fcf_yield": 0.00045063, "dividend_yield": 0.00041101, "buyback_yield": 0, "shareholder_yield": 0.00041101, "debt_paydown_yield": 0.00026403, "total_yield": 0.00067503, "gross_margin": 0.40249124, "operating_margin": 0.09303231, "net_margin": -0.01128844, "ebitda_margin": 0.06870378, "fcf_margin": 0.03230829, "roe": -0.02470187, "roa": -0.00900202, "roic": 0.10769, "roc_greenblatt": null, "asset_turnover": 0.7974546, "cash_conversion": -2.86206897, "accruals_ratio": -0.04547571, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 2.77903683, "debt_to_assets": 0.22970666, "interest_coverage": 2.86227545, "current_ratio": 0.95852373, "quick_ratio": 0.95852373, "net_debt": 98100000, "revenue_growth_1y": -0.0267096, "revenue_growth_3y_cagr": -0.04655576, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 1.44117647, "book_value_growth_1y": -0.09513295, "piotroski_f_score": 6, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.114364, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.11907816, "price_return_3m": 0.09113613, "price_return_6m": 0.14419662, "price_return_9m": 0.28399789, "price_return_12m": 0.02269304, "price_return_12m_ex1m": -0.08612903, "distance_from_52w_high": -0.03937776, "distance_from_52w_low": 0.29733302, "relative_strength": -0.15044754, "local_beta": 0.1431, "volatility_252d": 0.388025, "volatility_60d": 0.935112, "max_drawdown_12m": -0.19984782, "revenue_ttm": 513800000, "gross_profit_ttm": 206800000, "ebit_ttm": 47800000, "ebitda_ttm": 35300000, "net_income_ttm": -5800000, "eps_diluted_ttm": -0.01379791, "operating_cash_flow_ttm": 23500000, "capital_expenditure_ttm": -6900000, "fcf_ttm": 16600000, "dividends_paid_ttm": -15100000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 16700000, "cash_and_equivalents": 49900000, "total_current_assets": 272700000, "total_current_liabilities": 284500000, "net_ppe": null, "total_assets": 644300000, "total_debt": 148000000, "total_equity": 234800000, "net_working_capital": 8000000, "book_value_per_share": 0.55857739, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 0.55857739, "universe_ticker_count": 765, "sector": "Consumer Defensive", "rank_pe": 50, "rank_pb": 56, "rank_ptbv": 56, "rank_ps": 34, "rank_pcf": 83, "rank_ev_ebitda": 74, "rank_ev_ebit": 50, "rank_earnings_yield": 50, "rank_fcf_yield": 58, "rank_dividend_yield": 28, "rank_shareholder_yield": 39, "rank_total_yield": 35, "rank_roe": 73, "rank_roc": 50, "rank_roic": 36, "rank_gross_margin": 57, "rank_fcf_margin": 62, "rank_piotroski": 37, "rank_accruals": 58, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 75, "rank_momentum_12m": 51, "rank_momentum_12m_ex1m": 62, "rank_relative_strength": 51, "value_composite": 76, "quality_composite": 72, "momentum_composite": 69, "growth_composite": 78, "yield_composite": 22, "svqf_composite": 56, "vc1_composite": 78, "vc2_composite": 74, "vc3_composite": 72, "trending_value_composite": null, "overall_composite": 92, "factor_coverage": 0.818, "signal_confidence": 0.692, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 52, "small_cap_core_rank": 75, "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": 87.4, "os": 0.08, "value": 0.24, "quality": 0.28, "momentum": 0.31, "confidence": 0.692, "coverage": 0.818, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.0004, "roe": -0.0247, "momentum_12_1": -0.0861, "complete_fields": { "id": 9001, "ticker_id": 30517, "universe_id": 3, "week_end_date": "2026-06-07", "source_primary": "yfinance", "source_gaps": {}, "financials_period_end": "2025-05-31", "financials_age_days": 372, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T13:36:48.909400+00:00", "batch_id": "", "os_score_delta": null, "price_close": 87.4, "market_cap": 36738902771.3071, "market_cap_usd": 36738902771.3071, "enterprise_value": 36837002771.3071, "shares_outstanding": 420353569, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 156.46892151, "ptbv_ratio": 156.46892151, "ps_ratio": 71.50428722, "pcf_ratio": 1563.35756474, "pfcf_ratio": 2213.18691393, "ev_ebitda": 1043.54115499, "ev_ebit": 770.64859354, "ev_sales": 71.69521754, "ev_fcf": 2219.09655249, "earnings_yield": null, "fcf_yield": 0.00045063, "dividend_yield": 0.00041101, "buyback_yield": 0, "shareholder_yield": 0.00041101, "debt_paydown_yield": 0.00026403, "total_yield": 0.00067503, "gross_margin": 0.40249124, "operating_margin": 0.09303231, "net_margin": -0.01128844, "ebitda_margin": 0.06870378, "fcf_margin": 0.03230829, "roe": -0.02470187, "roa": -0.00900202, "roic": 0.10769, "roc_greenblatt": null, "asset_turnover": 0.7974546, "cash_conversion": -2.86206897, "accruals_ratio": -0.04547571, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 2.77903683, "debt_to_assets": 0.22970666, "interest_coverage": 2.86227545, "current_ratio": 0.95852373, "quick_ratio": 0.95852373, "net_debt": 98100000, "revenue_growth_1y": -0.0267096, "revenue_growth_3y_cagr": -0.04655576, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 1.44117647, "book_value_growth_1y": -0.09513295, "piotroski_f_score": 6, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.114364, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.11907816, "price_return_3m": 0.09113613, "price_return_6m": 0.14419662, "price_return_9m": 0.28399789, "price_return_12m": 0.02269304, "price_return_12m_ex1m": -0.08612903, "distance_from_52w_high": -0.03937776, "distance_from_52w_low": 0.29733302, "relative_strength": -0.15044754, "local_beta": 0.1431, "volatility_252d": 0.388025, "volatility_60d": 0.935112, "max_drawdown_12m": -0.19984782, "revenue_ttm": 513800000, "gross_profit_ttm": 206800000, "ebit_ttm": 47800000, "ebitda_ttm": 35300000, "net_income_ttm": -5800000, "eps_diluted_ttm": -0.01379791, "operating_cash_flow_ttm": 23500000, "capital_expenditure_ttm": -6900000, "fcf_ttm": 16600000, "dividends_paid_ttm": -15100000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 16700000, "cash_and_equivalents": 49900000, "total_current_assets": 272700000, "total_current_liabilities": 284500000, "net_ppe": null, "total_assets": 644300000, "total_debt": 148000000, "total_equity": 234800000, "net_working_capital": 8000000, "book_value_per_share": 0.55857739, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 0.55857739, "universe_ticker_count": 765, "sector": "Consumer Defensive", "rank_pe": 50, "rank_pb": 56, "rank_ptbv": 56, "rank_ps": 34, "rank_pcf": 83, "rank_ev_ebitda": 74, "rank_ev_ebit": 50, "rank_earnings_yield": 50, "rank_fcf_yield": 58, "rank_dividend_yield": 28, "rank_shareholder_yield": 39, "rank_total_yield": 35, "rank_roe": 73, "rank_roc": 50, "rank_roic": 36, "rank_gross_margin": 57, "rank_fcf_margin": 62, "rank_piotroski": 37, "rank_accruals": 58, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 75, "rank_momentum_12m": 51, "rank_momentum_12m_ex1m": 62, "rank_relative_strength": 51, "value_composite": 76, "quality_composite": 72, "momentum_composite": 69, "growth_composite": 78, "yield_composite": 22, "svqf_composite": 56, "vc1_composite": 78, "vc2_composite": 74, "vc3_composite": 72, "trending_value_composite": null, "overall_composite": 92, "factor_coverage": 0.818, "signal_confidence": 0.692, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 52, "small_cap_core_rank": 75, "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": "2025-05-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:14:00.303437+00:00", "is_restated": false, "income_statement": { "revenue": 513800000, "cost_of_revenue": 307000000, "gross_profit": 206800000, "ebit": 47800000, "ebitda": 35300000, "pretax_income": null, "tax_provision": null, "net_income": -5800000, "net_income_to_common": -5800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 45100000, "total_current_assets": 244200000, "total_assets": 615200000, "short_term_debt": 54700000, "long_term_debt": 102400000, "total_debt": 172000000, "total_liabilities": null, "total_equity": 219700000, "shares_outstanding": 420353569, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 23500000, "capital_expenditure": -6900000, "free_cash_flow": 16600000, "dividends_paid": -15100000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -9700000 }, "complete_fields": { "id": 397020, "ticker_id": 30517, "period_end_date": "2025-05-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:14:00.303437+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "35300000", "netIncome": "-5800000", "grossProfit": "206800000", "totalRevenue": "513800000", "costOfRevenue": "307000000", "interestExpense": "16700000", "operatingIncome": "47800000", "fiscalDateEnding": "2025-05-31", "researchAndDevelopment": null, "depreciationAndAmortization": "12100000" }, "balance": { "totalDebt": "172000000", "totalAssets": "615200000", "longTermDebt": "102400000", "shortTermDebt": "54700000", "fiscalDateEnding": "2025-05-31", "totalLiabilities": null, "sharesOutstanding": "420353569", "totalCurrentAssets": "244200000", "totalShareholderEquity": "219700000", "totalCurrentLiabilities": "240300000", "cashAndShortTermInvestments": "45100000" }, "cashflow": { "freeCashFlow": "16600000", "dividendsPaid": "-15100000", "issuanceOfDebt": "156000000", "issuanceOfStock": null, "repaymentOfDebt": "-165700000", "fiscalDateEnding": "2025-05-31", "operatingCashflow": "23500000", "repurchaseOfStock": null, "capitalExpenditures": "-6900000" } }, "revenue": 513800000, "cost_of_revenue": 307000000, "gross_profit": 206800000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 47800000, "depreciation_amortisation": 12100000, "ebitda": 35300000, "interest_expense": 16700000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -5800000, "net_income_continuing_ops": null, "net_income_to_common": -5800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 45100000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 244200000, "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": 615200000, "short_term_debt": 54700000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 240300000, "long_term_debt": 102400000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 172000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 219700000, "shares_outstanding": 420353569, "operating_cash_flow": 23500000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -6900000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -15100000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -9700000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 16600000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "35300000", "netIncome": "-5800000", "grossProfit": "206800000", "totalRevenue": "513800000", "costOfRevenue": "307000000", "interestExpense": "16700000", "operatingIncome": "47800000", "fiscalDateEnding": "2025-05-31", "researchAndDevelopment": null, "depreciationAndAmortization": "12100000" }, "balance": { "totalDebt": "172000000", "totalAssets": "615200000", "longTermDebt": "102400000", "shortTermDebt": "54700000", "fiscalDateEnding": "2025-05-31", "totalLiabilities": null, "sharesOutstanding": "420353569", "totalCurrentAssets": "244200000", "totalShareholderEquity": "219700000", "totalCurrentLiabilities": "240300000", "cashAndShortTermInvestments": "45100000" }, "cashflow": { "freeCashFlow": "16600000", "dividendsPaid": "-15100000", "issuanceOfDebt": "156000000", "issuanceOfStock": null, "repaymentOfDebt": "-165700000", "fiscalDateEnding": "2025-05-31", "operatingCashflow": "23500000", "repurchaseOfStock": null, "capitalExpenditures": "-6900000" } } }, { "period_end_date": "2024-05-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:14:00.303437+00:00", "is_restated": false, "income_statement": { "revenue": 527900000, "cost_of_revenue": 396800000, "gross_profit": 131100000, "ebit": -31400000, "ebitda": -55300000, "pretax_income": null, "tax_provision": null, "net_income": -57000000, "net_income_to_common": -57000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 51300000, "total_current_assets": 223700000, "total_assets": 649600000, "short_term_debt": 6300000, "long_term_debt": 160300000, "total_debt": 178700000, "total_liabilities": null, "total_equity": 242300000, "shares_outstanding": 419491217, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 12900000, "capital_expenditure": -6100000, "free_cash_flow": 6800000, "dividends_paid": -21900000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -84600000 }, "complete_fields": { "id": 397022, "ticker_id": 30517, "period_end_date": "2024-05-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:14:00.303437+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-55300000", "netIncome": "-57000000", "grossProfit": "131100000", "totalRevenue": "527900000", "costOfRevenue": "396800000", "interestExpense": "23300000", "operatingIncome": "-31400000", "fiscalDateEnding": "2024-05-31", "researchAndDevelopment": null, "depreciationAndAmortization": "17300000" }, "balance": { "totalDebt": "178700000", "totalAssets": "649600000", "longTermDebt": "160300000", "shortTermDebt": "6300000", "fiscalDateEnding": "2024-05-31", "totalLiabilities": null, "sharesOutstanding": "419491217", "totalCurrentAssets": "223700000", "totalShareholderEquity": "242300000", "totalCurrentLiabilities": "189800000", "cashAndShortTermInvestments": "51300000" }, "cashflow": { "freeCashFlow": "6800000", "dividendsPaid": "-21900000", "issuanceOfDebt": "121400000", "issuanceOfStock": null, "repaymentOfDebt": "-206000000", "fiscalDateEnding": "2024-05-31", "operatingCashflow": "12900000", "repurchaseOfStock": null, "capitalExpenditures": "-6100000" } }, "revenue": 527900000, "cost_of_revenue": 396800000, "gross_profit": 131100000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -31400000, "depreciation_amortisation": 17300000, "ebitda": -55300000, "interest_expense": 23300000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -57000000, "net_income_continuing_ops": null, "net_income_to_common": -57000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 51300000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 223700000, "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": 649600000, "short_term_debt": 6300000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 189800000, "long_term_debt": 160300000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 178700000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 242300000, "shares_outstanding": 419491217, "operating_cash_flow": 12900000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -6100000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -21900000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -84600000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 6800000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-55300000", "netIncome": "-57000000", "grossProfit": "131100000", "totalRevenue": "527900000", "costOfRevenue": "396800000", "interestExpense": "23300000", "operatingIncome": "-31400000", "fiscalDateEnding": "2024-05-31", "researchAndDevelopment": null, "depreciationAndAmortization": "17300000" }, "balance": { "totalDebt": "178700000", "totalAssets": "649600000", "longTermDebt": "160300000", "shortTermDebt": "6300000", "fiscalDateEnding": "2024-05-31", "totalLiabilities": null, "sharesOutstanding": "419491217", "totalCurrentAssets": "223700000", "totalShareholderEquity": "242300000", "totalCurrentLiabilities": "189800000", "cashAndShortTermInvestments": "51300000" }, "cashflow": { "freeCashFlow": "6800000", "dividendsPaid": "-21900000", "issuanceOfDebt": "121400000", "issuanceOfStock": null, "repaymentOfDebt": "-206000000", "fiscalDateEnding": "2024-05-31", "operatingCashflow": "12900000", "repurchaseOfStock": null, "capitalExpenditures": "-6100000" } } }, { "period_end_date": "2023-05-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:14:00.303437+00:00", "is_restated": false, "income_statement": { "revenue": 656300000, "cost_of_revenue": 399000000, "gross_profit": 257300000, "ebit": 60100000, "ebitda": 93300000, "pretax_income": null, "tax_provision": null, "net_income": 36400000, "net_income_to_common": 36400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 256400000, "total_current_assets": 490900000, "total_assets": 988400000, "short_term_debt": 0, "long_term_debt": 251200000, "total_debt": 264200000, "total_liabilities": null, "total_equity": 395600000, "shares_outstanding": 418728464, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 49200000, "capital_expenditure": -6700000, "free_cash_flow": 42500000, "dividends_paid": -26800000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 78000000 }, "complete_fields": { "id": 397023, "ticker_id": 30517, "period_end_date": "2023-05-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:14:00.303437+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "93300000", "netIncome": "36400000", "grossProfit": "257300000", "totalRevenue": "656300000", "costOfRevenue": "399000000", "interestExpense": "12400000", "operatingIncome": "60100000", "fiscalDateEnding": "2023-05-31", "researchAndDevelopment": null, "depreciationAndAmortization": "19100000" }, "balance": { "totalDebt": "264200000", "totalAssets": "988400000", "longTermDebt": "251200000", "shortTermDebt": "0", "fiscalDateEnding": "2023-05-31", "totalLiabilities": null, "sharesOutstanding": "418728464", "totalCurrentAssets": "490900000", "totalShareholderEquity": "395600000", "totalCurrentLiabilities": "210400000", "cashAndShortTermInvestments": "256400000" }, "cashflow": { "freeCashFlow": "42500000", "dividendsPaid": "-26800000", "issuanceOfDebt": "283000000", "issuanceOfStock": null, "repaymentOfDebt": "-205000000", "fiscalDateEnding": "2023-05-31", "operatingCashflow": "49200000", "repurchaseOfStock": null, "capitalExpenditures": "-6700000" } }, "revenue": 656300000, "cost_of_revenue": 399000000, "gross_profit": 257300000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 60100000, "depreciation_amortisation": 19100000, "ebitda": 93300000, "interest_expense": 12400000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 36400000, "net_income_continuing_ops": null, "net_income_to_common": 36400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 256400000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 490900000, "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": 988400000, "short_term_debt": 0, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 210400000, "long_term_debt": 251200000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 264200000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 395600000, "shares_outstanding": 418728464, "operating_cash_flow": 49200000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -6700000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -26800000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 78000000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 42500000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "93300000", "netIncome": "36400000", "grossProfit": "257300000", "totalRevenue": "656300000", "costOfRevenue": "399000000", "interestExpense": "12400000", "operatingIncome": "60100000", "fiscalDateEnding": "2023-05-31", "researchAndDevelopment": null, "depreciationAndAmortization": "19100000" }, "balance": { "totalDebt": "264200000", "totalAssets": "988400000", "longTermDebt": "251200000", "shortTermDebt": "0", "fiscalDateEnding": "2023-05-31", "totalLiabilities": null, "sharesOutstanding": "418728464", "totalCurrentAssets": "490900000", "totalShareholderEquity": "395600000", "totalCurrentLiabilities": "210400000", "cashAndShortTermInvestments": "256400000" }, "cashflow": { "freeCashFlow": "42500000", "dividendsPaid": "-26800000", "issuanceOfDebt": "283000000", "issuanceOfStock": null, "repaymentOfDebt": "-205000000", "fiscalDateEnding": "2023-05-31", "operatingCashflow": "49200000", "repurchaseOfStock": null, "capitalExpenditures": "-6700000" } } }, { "period_end_date": "2022-05-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:14:00.303437+00:00", "is_restated": false, "income_statement": { "revenue": 592800000, "cost_of_revenue": 365300000, "gross_profit": 227500000, "ebit": 60500000, "ebitda": 88300000, "pretax_income": null, "tax_provision": null, "net_income": 47900000, "net_income_to_common": 47900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 163800000, "total_current_assets": 387800000, "total_assets": 941900000, "short_term_debt": 100000, "long_term_debt": 174000000, "total_debt": 191000000, "total_liabilities": null, "total_equity": 427000000, "shares_outstanding": 418531179, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 50400000, "capital_expenditure": -8200000, "free_cash_flow": 42200000, "dividends_paid": -25500000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 56600000 }, "complete_fields": { "id": 397024, "ticker_id": 30517, "period_end_date": "2022-05-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:14:00.303437+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "88300000", "netIncome": "47900000", "grossProfit": "227500000", "totalRevenue": "592800000", "costOfRevenue": "365300000", "interestExpense": "3600000", "operatingIncome": "60500000", "fiscalDateEnding": "2022-05-31", "researchAndDevelopment": null, "depreciationAndAmortization": "20200000" }, "balance": { "totalDebt": "191000000", "totalAssets": "941900000", "longTermDebt": "174000000", "shortTermDebt": "100000", "fiscalDateEnding": "2022-05-31", "totalLiabilities": null, "sharesOutstanding": "418531179", "totalCurrentAssets": "387800000", "totalShareholderEquity": "427000000", "totalCurrentLiabilities": "195700000", "cashAndShortTermInvestments": "163800000" }, "cashflow": { "freeCashFlow": "42200000", "dividendsPaid": "-25500000", "issuanceOfDebt": "56600000", "issuanceOfStock": null, "repaymentOfDebt": "0", "fiscalDateEnding": "2022-05-31", "operatingCashflow": "50400000", "repurchaseOfStock": null, "capitalExpenditures": "-8200000" } }, "revenue": 592800000, "cost_of_revenue": 365300000, "gross_profit": 227500000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 60500000, "depreciation_amortisation": 20200000, "ebitda": 88300000, "interest_expense": 3600000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 47900000, "net_income_continuing_ops": null, "net_income_to_common": 47900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 163800000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 387800000, "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": 941900000, "short_term_debt": 100000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 195700000, "long_term_debt": 174000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 191000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 427000000, "shares_outstanding": 418531179, "operating_cash_flow": 50400000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -8200000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -25500000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 56600000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 42200000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "88300000", "netIncome": "47900000", "grossProfit": "227500000", "totalRevenue": "592800000", "costOfRevenue": "365300000", "interestExpense": "3600000", "operatingIncome": "60500000", "fiscalDateEnding": "2022-05-31", "researchAndDevelopment": null, "depreciationAndAmortization": "20200000" }, "balance": { "totalDebt": "191000000", "totalAssets": "941900000", "longTermDebt": "174000000", "shortTermDebt": "100000", "fiscalDateEnding": "2022-05-31", "totalLiabilities": null, "sharesOutstanding": "418531179", "totalCurrentAssets": "387800000", "totalShareholderEquity": "427000000", "totalCurrentLiabilities": "195700000", "cashAndShortTermInvestments": "163800000" }, "cashflow": { "freeCashFlow": "42200000", "dividendsPaid": "-25500000", "issuanceOfDebt": "56600000", "issuanceOfStock": null, "repaymentOfDebt": "0", "fiscalDateEnding": "2022-05-31", "operatingCashflow": "50400000", "repurchaseOfStock": null, "capitalExpenditures": "-8200000" } } } ], "quarterly": [ { "period_end_date": "2025-11-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:14:00.303437+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": 49900000, "total_current_assets": 272700000, "total_assets": 644300000, "short_term_debt": 69700000, "long_term_debt": 64500000, "total_debt": 148000000, "total_liabilities": null, "total_equity": 234800000, "shares_outstanding": 420353569, "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": 397018, "ticker_id": 30517, "period_end_date": "2025-11-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:14:00.303437+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": "148000000", "totalAssets": "644300000", "longTermDebt": "64500000", "shortTermDebt": "69700000", "fiscalDateEnding": "2025-11-30", "totalLiabilities": null, "sharesOutstanding": "420353569", "totalCurrentAssets": "272700000", "totalShareholderEquity": "234800000", "totalCurrentLiabilities": "284500000", "cashAndShortTermInvestments": "49900000" } }, "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": 49900000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 272700000, "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": 644300000, "short_term_debt": 69700000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 284500000, "long_term_debt": 64500000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 148000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 234800000, "shares_outstanding": 420353569, "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": "148000000", "totalAssets": "644300000", "longTermDebt": "64500000", "shortTermDebt": "69700000", "fiscalDateEnding": "2025-11-30", "totalLiabilities": null, "sharesOutstanding": "420353569", "totalCurrentAssets": "272700000", "totalShareholderEquity": "234800000", "totalCurrentLiabilities": "284500000", "cashAndShortTermInvestments": "49900000" } } }, { "period_end_date": "2025-05-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:14:00.303437+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": 45100000, "total_current_assets": 244200000, "total_assets": 615200000, "short_term_debt": 54700000, "long_term_debt": 102400000, "total_debt": 172000000, "total_liabilities": null, "total_equity": 219700000, "shares_outstanding": 420353569, "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": 397019, "ticker_id": 30517, "period_end_date": "2025-05-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:14:00.303437+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": "172000000", "totalAssets": "615200000", "longTermDebt": "102400000", "shortTermDebt": "54700000", "fiscalDateEnding": "2025-05-31", "totalLiabilities": null, "sharesOutstanding": "420353569", "totalCurrentAssets": "244200000", "totalShareholderEquity": "219700000", "totalCurrentLiabilities": "240300000", "cashAndShortTermInvestments": "45100000" } }, "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": 45100000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 244200000, "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": 615200000, "short_term_debt": 54700000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 240300000, "long_term_debt": 102400000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 172000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 219700000, "shares_outstanding": 420353569, "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": "172000000", "totalAssets": "615200000", "longTermDebt": "102400000", "shortTermDebt": "54700000", "fiscalDateEnding": "2025-05-31", "totalLiabilities": null, "sharesOutstanding": "420353569", "totalCurrentAssets": "244200000", "totalShareholderEquity": "219700000", "totalCurrentLiabilities": "240300000", "cashAndShortTermInvestments": "45100000" } } }, { "period_end_date": "2024-11-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:14:00.303437+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": 46400000, "total_current_assets": 239600000, "total_assets": 659700000, "short_term_debt": 0, "long_term_debt": 152500000, "total_debt": 163200000, "total_liabilities": null, "total_equity": 251300000, "shares_outstanding": 420353569, "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": 397021, "ticker_id": 30517, "period_end_date": "2024-11-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:14:00.303437+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": "163200000", "totalAssets": "659700000", "longTermDebt": "152500000", "shortTermDebt": "0", "fiscalDateEnding": "2024-11-30", "totalLiabilities": null, "sharesOutstanding": "420353569", "totalCurrentAssets": "239600000", "totalShareholderEquity": "251300000", "totalCurrentLiabilities": "202100000", "cashAndShortTermInvestments": "46400000" } }, "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": 46400000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 239600000, "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": 659700000, "short_term_debt": 0, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 202100000, "long_term_debt": 152500000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 163200000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 251300000, "shares_outstanding": 420353569, "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": "163200000", "totalAssets": "659700000", "longTermDebt": "152500000", "shortTermDebt": "0", "fiscalDateEnding": "2024-11-30", "totalLiabilities": null, "sharesOutstanding": "420353569", "totalCurrentAssets": "239600000", "totalShareholderEquity": "251300000", "totalCurrentLiabilities": "202100000", "cashAndShortTermInvestments": "46400000" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "cornerstone_value", "name": "Cornerstone Value", "slug": "cornerstone-value", "group": "value", "page_url": "/factors/cornerstone-value/", "rank_field": "cornerstone_value_rank" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "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": 4, "quarterly_financial_periods": 3, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-05-31" }, "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" ] } } }