{ "ticker": { "uuid": "85e6ad54-aa95-43c8-9975-9768645a4241", "symbol": "PPH", "name": "PPHE Hotel Group Limited", "exchange": "LSE", "exchange_name": "London Stock Exchange", "country": "GB", "currency": "GBP", "sector": "Consumer Cyclical", "industry": "Lodging", "page_url": "https://sharemaestro.com/factors/ticker/85e6ad54-aa95-43c8-9975-9768645a4241/", "api_url": "https://sharemaestro.com/factors/api/tickers/85e6ad54-aa95-43c8-9975-9768645a4241/" }, "ticker_metadata": { "id": 30447, "uuid": "85e6ad54-aa95-43c8-9975-9768645a4241", "symbol": "PPH", "name": "PPHE Hotel Group Limited", "asset_type": "equity", "market_cap": 832986816, "stock_exchange_id": 19, "industry": "Lodging", "sector": "Consumer Cyclical", "description": "PPHE Hotel Group Limited owns, co-owns, develops, leases, operates, and franchises hospitality real estate in the Netherlands, the United Kingdom, Germany, Croatia, Austria, Hungary, Italy, and Serbia. The company focuses on full-service upscale, upper upscale, and lifestyle hotels in cities and regional, as well as resort and campsite properties in select resort destinations. It owns and operates hotels and resorts under the Park Plaza, the art'otel, Holmes, Radisson Collection, and the Arena Campsites brands, as well as the Arena Hotels & Apartments. The company operates restaurants and bars; and licensed outlets, including Italian coffee bar espressamente illy and the Balinese Mandara Spa. The company was formerly known as Park Plaza Hotels Limited and changed its name to PPHE Hotel Group Limited in March 2012. PPHE Hotel Group Limited was founded in 1986 and is headquartered in Amsterdam, the Netherlands.", "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": "85e6ad54-aa95-43c8-9975-9768645a4241", "symbol": "PPH", "name": "PPHE Hotel Group Limited", "exchange": "LSE", "exchange_name": "London Stock Exchange", "country": "GB", "currency": "GBP", "sector": "Consumer Cyclical", "industry": "Lodging", "page_url": "https://sharemaestro.com/factors/ticker/85e6ad54-aa95-43c8-9975-9768645a4241/", "api_url": "https://sharemaestro.com/factors/api/tickers/85e6ad54-aa95-43c8-9975-9768645a4241/" }, "week_end_date": "2026-06-07", "universe": "GBP_UK", "score": { "os": 0.11, "value": 0.09, "quality": 0.26, "momentum": 0.75, "coverage": 0.909, "confidence": 0.813, "delta": null }, "headline_factors": { "price": 1962, "market_cap": 82122107688, "pe_ratio": 6228.4496, "earnings_yield": 0.0002, "ebitda_to_ev": 0.0015, "shareholder_yield": 0.0002, "roe": 0.041, "piotroski_f_score": 4, "momentum_12_1": 0.0028, "volatility_252d": 0.5066 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "yfinance", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T13:36:48.879643+00:00", "batch_id": "" }, "size": { "price_close": 1962, "market_cap": 82122107688, "market_cap_usd": 82122107688, "enterprise_value": 83193756688, "shares_outstanding": 41856324, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 6228.4496, "pb_ratio": 255.4859, "ptbv_ratio": 255.4859, "ps_ratio": 176.0754, "pcf_ratio": 820.5646, "pfcf_ratio": 1720.8077, "ev_ebitda": 683.3949, "ev_ebit": 1262.7308, "ev_sales": 178.3731, "ev_fcf": 1743.2633, "earnings_yield": 0.0002, "fcf_yield": 0.0006, "price_to_sales": 176.0754, "price_to_book": 255.4859, "price_to_cashflow": 820.5646, "ebitda_to_ev": 0.0015, "sales_yield": 0.0056 }, "yield": { "dividend_yield": 0.0002, "buyback_yield": -0.0, "shareholder_yield": 0.0002, "debt_paydown_yield": 0, "total_yield": 0.0002 }, "quality": { "gross_margin": 0.5369, "operating_margin": 0.1413, "net_margin": 0.0283, "ebitda_margin": 0.261, "fcf_margin": 0.1023, "roe": 0.041, "roa": 0.0069, "roic": 0.0355, "roc_greenblatt": null, "asset_turnover": 0.2427, "cash_conversion": 3.6195, "accruals_ratio": -0.0452, "sbc_to_revenue": null, "piotroski_f_score": 4, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.1439, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.1303, "external_financing": -0.0002 }, "leverage_and_risk": { "debt_to_equity": null, "net_debt_to_ebitda": 8.8031, "debt_to_assets": 0.6219, "interest_coverage": 1.3738, "current_ratio": 1.0033, "quick_ratio": 1.0033, "net_debt": 1071649000, "local_beta": 1.1935, "volatility_252d": 0.5066, "volatility_60d": 1.0767, "max_drawdown_12m": -0.2558, "risk_adjusted_momentum": 0.0056 }, "growth": { "revenue_growth_1y": 0.0533, "revenue_growth_3y_cagr": 0.1221, "revenue_growth_5y_cagr": null, "eps_growth_1y": -0.5333, "eps_growth_3y_cagr": 0.0908, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": 0.0263, "revenue_growth": 0.0533, "earnings_growth": -0.5333 }, "momentum": { "price_return_1m": 0.2561, "price_return_3m": 0.1343, "price_return_6m": 0.0829, "price_return_9m": 0.4516, "price_return_12m": 0.2596, "price_return_12m_ex1m": 0.0028, "momentum_6m": 0.0829, "momentum_12m": 0.2596, "momentum_12_1": 0.0028, "distance_from_52w_high": -0.0189, "distance_from_52w_low": 0.5261, "relative_strength": 0.0865 }, "raw_ttm": { "revenue_ttm": 466403000, "gross_profit_ttm": 250395000, "ebit_ttm": 65884000, "ebitda_ttm": 121736000, "net_income_ttm": 13185000, "eps_diluted_ttm": 0.315, "operating_cash_flow_ttm": 100080000, "capital_expenditure_ttm": -52357000, "fcf_ttm": 47723000, "dividends_paid_ttm": -15906000, "share_repurchases_ttm": 0, "shares_issued_ttm": -465000, "interest_expense_ttm": 47957000, "cash_and_equivalents": 123466000, "total_current_assets": 163283000, "total_current_liabilities": 162741000, "net_ppe": null, "total_assets": 1921849000, "total_debt": 1195115000, "total_equity": 321435000, "net_working_capital": -52886000, "book_value_per_share": 7.6795, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 7.6795 }, "ranks": { "universe_ticker_count": 765, "rank_pe": 97, "rank_pb": 72, "rank_ptbv": 72, "rank_ps": 60, "rank_pcf": 52, "rank_ev_ebitda": 51, "rank_ev_ebit": 74, "rank_earnings_yield": 93, "rank_fcf_yield": 52, "rank_dividend_yield": 46, "rank_shareholder_yield": 53, "rank_total_yield": 63, "rank_roe": 58, "rank_roc": 50, "rank_roic": 64, "rank_gross_margin": 37, "rank_fcf_margin": 37, "rank_piotroski": 77, "rank_accruals": 58, "rank_sue": 50, "rank_eps_growth_1y": 89, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 48, "rank_momentum_12m": 29, "rank_momentum_12m_ex1m": 50, "rank_relative_strength": 29 }, "composites": { "value_composite": 91, "quality_composite": 74, "momentum_composite": 25, "growth_composite": 86, "yield_composite": 69, "svqf_composite": 97, "vc1_composite": 86, "vc2_composite": 84, "vc3_composite": 85, "trending_value_composite": null, "overall_composite": 89, "quality_value_composite": 0.153, "os_score": 0.11, "value_percentile": 0.09, "quality_percentile": 0.26, "momentum_percentile": 0.75, "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": 69, "small_cap_core_rank": 85, "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": 8999, "ticker_id": 30447, "universe_id": 3, "week_end_date": "2026-06-07", "source_primary": "yfinance", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T13:36:48.879643+00:00", "batch_id": "", "os_score_delta": null, "price_close": 1962, "market_cap": 82122107688, "market_cap_usd": 82122107688, "enterprise_value": 83193756688, "shares_outstanding": 41856324, "fx_rate_to_usd": null, "pe_ratio": 6228.44957816, "pb_ratio": 255.48589198, "ptbv_ratio": 255.48589198, "ps_ratio": 176.07542766, "pcf_ratio": 820.56462518, "pfcf_ratio": 1720.80773816, "ev_ebitda": 683.39486009, "ev_ebit": 1262.73081003, "ev_sales": 178.37311657, "ev_fcf": 1743.26334656, "earnings_yield": 0.00016055, "fcf_yield": 0.00057364, "dividend_yield": 0.00019369, "buyback_yield": -5.66e-06, "shareholder_yield": 0.00018802, "debt_paydown_yield": 0, "total_yield": 0.00018802, "gross_margin": 0.53686404, "operating_margin": 0.14125981, "net_margin": 0.02826954, "ebitda_margin": 0.26101033, "fcf_margin": 0.10232138, "roe": 0.04101918, "roa": 0.00686058, "roic": 0.03547022, "roc_greenblatt": null, "asset_turnover": 0.24268452, "cash_conversion": 3.61949185, "accruals_ratio": -0.04521427, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 8.80305744, "debt_to_assets": 0.62185687, "interest_coverage": 1.37381404, "current_ratio": 1.00333045, "quick_ratio": 1.00333045, "net_debt": 1071649000, "revenue_growth_1y": 0.0533349, "revenue_growth_3y_cagr": 0.12212839, "revenue_growth_5y_cagr": null, "eps_growth_1y": -0.53329453, "eps_growth_3y_cagr": 0.0907948, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": 0.02634121, "piotroski_f_score": 4, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.143863, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.25608195, "price_return_3m": 0.13425331, "price_return_6m": 0.08292401, "price_return_9m": 0.45156364, "price_return_12m": 0.25963674, "price_return_12m_ex1m": 0.00283006, "distance_from_52w_high": -0.01887089, "distance_from_52w_low": 0.52606063, "relative_strength": 0.08649615, "local_beta": 1.1935, "volatility_252d": 0.506595, "volatility_60d": 1.076745, "max_drawdown_12m": -0.255787, "revenue_ttm": 466403000, "gross_profit_ttm": 250395000, "ebit_ttm": 65884000, "ebitda_ttm": 121736000, "net_income_ttm": 13185000, "eps_diluted_ttm": 0.31500616, "operating_cash_flow_ttm": 100080000, "capital_expenditure_ttm": -52357000, "fcf_ttm": 47723000, "dividends_paid_ttm": -15906000, "share_repurchases_ttm": 0, "shares_issued_ttm": -465000, "interest_expense_ttm": 47957000, "cash_and_equivalents": 123466000, "total_current_assets": 163283000, "total_current_liabilities": 162741000, "net_ppe": null, "total_assets": 1921849000, "total_debt": 1195115000, "total_equity": 321435000, "net_working_capital": -52886000, "book_value_per_share": 7.67948471, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 7.67948471, "universe_ticker_count": 765, "sector": "Consumer Cyclical", "rank_pe": 97, "rank_pb": 72, "rank_ptbv": 72, "rank_ps": 60, "rank_pcf": 52, "rank_ev_ebitda": 51, "rank_ev_ebit": 74, "rank_earnings_yield": 93, "rank_fcf_yield": 52, "rank_dividend_yield": 46, "rank_shareholder_yield": 53, "rank_total_yield": 63, "rank_roe": 58, "rank_roc": 50, "rank_roic": 64, "rank_gross_margin": 37, "rank_fcf_margin": 37, "rank_piotroski": 77, "rank_accruals": 58, "rank_sue": 50, "rank_eps_growth_1y": 89, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 48, "rank_momentum_12m": 29, "rank_momentum_12m_ex1m": 50, "rank_relative_strength": 29, "value_composite": 91, "quality_composite": 74, "momentum_composite": 25, "growth_composite": 86, "yield_composite": 69, "svqf_composite": 97, "vc1_composite": 86, "vc2_composite": 84, "vc3_composite": 85, "trending_value_composite": null, "overall_composite": 89, "factor_coverage": 0.909, "signal_confidence": 0.813, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 69, "small_cap_core_rank": 85, "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": 1962, "os": 0.11, "value": 0.09, "quality": 0.26, "momentum": 0.75, "confidence": 0.813, "coverage": 0.909, "pe_ratio": 6228.4496, "earnings_yield": 0.0002, "shareholder_yield": 0.0002, "roe": 0.041, "momentum_12_1": 0.0028, "complete_fields": { "id": 8999, "ticker_id": 30447, "universe_id": 3, "week_end_date": "2026-06-07", "source_primary": "yfinance", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T13:36:48.879643+00:00", "batch_id": "", "os_score_delta": null, "price_close": 1962, "market_cap": 82122107688, "market_cap_usd": 82122107688, "enterprise_value": 83193756688, "shares_outstanding": 41856324, "fx_rate_to_usd": null, "pe_ratio": 6228.44957816, "pb_ratio": 255.48589198, "ptbv_ratio": 255.48589198, "ps_ratio": 176.07542766, "pcf_ratio": 820.56462518, "pfcf_ratio": 1720.80773816, "ev_ebitda": 683.39486009, "ev_ebit": 1262.73081003, "ev_sales": 178.37311657, "ev_fcf": 1743.26334656, "earnings_yield": 0.00016055, "fcf_yield": 0.00057364, "dividend_yield": 0.00019369, "buyback_yield": -5.66e-06, "shareholder_yield": 0.00018802, "debt_paydown_yield": 0, "total_yield": 0.00018802, "gross_margin": 0.53686404, "operating_margin": 0.14125981, "net_margin": 0.02826954, "ebitda_margin": 0.26101033, "fcf_margin": 0.10232138, "roe": 0.04101918, "roa": 0.00686058, "roic": 0.03547022, "roc_greenblatt": null, "asset_turnover": 0.24268452, "cash_conversion": 3.61949185, "accruals_ratio": -0.04521427, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 8.80305744, "debt_to_assets": 0.62185687, "interest_coverage": 1.37381404, "current_ratio": 1.00333045, "quick_ratio": 1.00333045, "net_debt": 1071649000, "revenue_growth_1y": 0.0533349, "revenue_growth_3y_cagr": 0.12212839, "revenue_growth_5y_cagr": null, "eps_growth_1y": -0.53329453, "eps_growth_3y_cagr": 0.0907948, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": 0.02634121, "piotroski_f_score": 4, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.143863, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.25608195, "price_return_3m": 0.13425331, "price_return_6m": 0.08292401, "price_return_9m": 0.45156364, "price_return_12m": 0.25963674, "price_return_12m_ex1m": 0.00283006, "distance_from_52w_high": -0.01887089, "distance_from_52w_low": 0.52606063, "relative_strength": 0.08649615, "local_beta": 1.1935, "volatility_252d": 0.506595, "volatility_60d": 1.076745, "max_drawdown_12m": -0.255787, "revenue_ttm": 466403000, "gross_profit_ttm": 250395000, "ebit_ttm": 65884000, "ebitda_ttm": 121736000, "net_income_ttm": 13185000, "eps_diluted_ttm": 0.31500616, "operating_cash_flow_ttm": 100080000, "capital_expenditure_ttm": -52357000, "fcf_ttm": 47723000, "dividends_paid_ttm": -15906000, "share_repurchases_ttm": 0, "shares_issued_ttm": -465000, "interest_expense_ttm": 47957000, "cash_and_equivalents": 123466000, "total_current_assets": 163283000, "total_current_liabilities": 162741000, "net_ppe": null, "total_assets": 1921849000, "total_debt": 1195115000, "total_equity": 321435000, "net_working_capital": -52886000, "book_value_per_share": 7.67948471, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 7.67948471, "universe_ticker_count": 765, "sector": "Consumer Cyclical", "rank_pe": 97, "rank_pb": 72, "rank_ptbv": 72, "rank_ps": 60, "rank_pcf": 52, "rank_ev_ebitda": 51, "rank_ev_ebit": 74, "rank_earnings_yield": 93, "rank_fcf_yield": 52, "rank_dividend_yield": 46, "rank_shareholder_yield": 53, "rank_total_yield": 63, "rank_roe": 58, "rank_roc": 50, "rank_roic": 64, "rank_gross_margin": 37, "rank_fcf_margin": 37, "rank_piotroski": 77, "rank_accruals": 58, "rank_sue": 50, "rank_eps_growth_1y": 89, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 48, "rank_momentum_12m": 29, "rank_momentum_12m_ex1m": 50, "rank_relative_strength": 29, "value_composite": 91, "quality_composite": 74, "momentum_composite": 25, "growth_composite": 86, "yield_composite": 69, "svqf_composite": 97, "vc1_composite": 86, "vc2_composite": 84, "vc3_composite": 85, "trending_value_composite": null, "overall_composite": 89, "factor_coverage": 0.909, "signal_confidence": 0.813, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 69, "small_cap_core_rank": 85, "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": "2026-06-07T13:12:34.093999+00:00", "is_restated": false, "income_statement": { "revenue": 466403000, "cost_of_revenue": 216008000, "gross_profit": 250395000, "ebit": 65884000, "ebitda": 121736000, "pretax_income": null, "tax_provision": null, "net_income": 13185000, "net_income_to_common": 13185000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 123466000, "total_current_assets": 163283000, "total_assets": 1921849000, "short_term_debt": 70038000, "long_term_debt": 843433000, "total_debt": 1195115000, "total_liabilities": null, "total_equity": 321435000, "shares_outstanding": 41856324, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 100080000, "capital_expenditure": -52357000, "free_cash_flow": 47723000, "dividends_paid": -15906000, "share_repurchases": 0, "shares_issued": -465000, "net_debt_issued": 11962000 }, "complete_fields": { "id": 396821, "ticker_id": 30447, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:12:34.093999+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "121736000", "netIncome": "13185000", "grossProfit": "250395000", "totalRevenue": "466403000", "costOfRevenue": "216008000", "interestExpense": "47957000", "operatingIncome": "65884000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "48572000" }, "balance": { "totalDebt": "1195115000", "totalAssets": "1921849000", "longTermDebt": "843433000", "shortTermDebt": "70038000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "41856324", "totalCurrentAssets": "163283000", "totalShareholderEquity": "321435000", "totalCurrentLiabilities": "162741000", "cashAndShortTermInvestments": "123466000" }, "cashflow": { "freeCashFlow": "47723000", "dividendsPaid": "-15906000", "issuanceOfDebt": "129249000", "issuanceOfStock": "-465000", "repaymentOfDebt": "-117287000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "100080000", "repurchaseOfStock": "0", "capitalExpenditures": "-52357000" } }, "revenue": 466403000, "cost_of_revenue": 216008000, "gross_profit": 250395000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 65884000, "depreciation_amortisation": 48572000, "ebitda": 121736000, "interest_expense": 47957000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 13185000, "net_income_continuing_ops": null, "net_income_to_common": 13185000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 123466000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 163283000, "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": 1921849000, "short_term_debt": 70038000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 162741000, "long_term_debt": 843433000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 1195115000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 321435000, "shares_outstanding": 41856324, "operating_cash_flow": 100080000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -52357000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -15906000, "share_repurchases": 0, "shares_issued": -465000, "net_debt_issued": 11962000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 47723000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "121736000", "netIncome": "13185000", "grossProfit": "250395000", "totalRevenue": "466403000", "costOfRevenue": "216008000", "interestExpense": "47957000", "operatingIncome": "65884000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "48572000" }, "balance": { "totalDebt": "1195115000", "totalAssets": "1921849000", "longTermDebt": "843433000", "shortTermDebt": "70038000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "41856324", "totalCurrentAssets": "163283000", "totalShareholderEquity": "321435000", "totalCurrentLiabilities": "162741000", "cashAndShortTermInvestments": "123466000" }, "cashflow": { "freeCashFlow": "47723000", "dividendsPaid": "-15906000", "issuanceOfDebt": "129249000", "issuanceOfStock": "-465000", "repaymentOfDebt": "-117287000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "100080000", "repurchaseOfStock": "0", "capitalExpenditures": "-52357000" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:12:34.093999+00:00", "is_restated": false, "income_statement": { "revenue": 442787000, "cost_of_revenue": 200093000, "gross_profit": 242694000, "ebit": 89380000, "ebitda": 118338000, "pretax_income": null, "tax_provision": null, "net_income": 28206000, "net_income_to_common": 28206000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 113225000, "total_current_assets": 168925000, "total_assets": 1897140000, "short_term_debt": 80587000, "long_term_debt": 805057000, "total_debt": 1167309000, "total_liabilities": null, "total_equity": 312684000, "shares_outstanding": 41789324, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 67963000, "capital_expenditure": -74355000, "free_cash_flow": -6392000, "dividends_paid": -15549000, "share_repurchases": -7864000, "shares_issued": -167000, "net_debt_issued": 5521000 }, "complete_fields": { "id": 396824, "ticker_id": 30447, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:12:34.093999+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "118338000", "netIncome": "28206000", "grossProfit": "242694000", "totalRevenue": "442787000", "costOfRevenue": "200093000", "interestExpense": "40642000", "operatingIncome": "89380000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "47083000" }, "balance": { "totalDebt": "1167309000", "totalAssets": "1897140000", "longTermDebt": "805057000", "shortTermDebt": "80587000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "41789324", "totalCurrentAssets": "168925000", "totalShareholderEquity": "312684000", "totalCurrentLiabilities": "167395000", "cashAndShortTermInvestments": "113225000" }, "cashflow": { "freeCashFlow": "-6392000", "dividendsPaid": "-15549000", "issuanceOfDebt": "46668000", "issuanceOfStock": "-167000", "repaymentOfDebt": "-41147000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "67963000", "repurchaseOfStock": "-7864000", "capitalExpenditures": "-74355000" } }, "revenue": 442787000, "cost_of_revenue": 200093000, "gross_profit": 242694000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 89380000, "depreciation_amortisation": 47083000, "ebitda": 118338000, "interest_expense": 40642000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 28206000, "net_income_continuing_ops": null, "net_income_to_common": 28206000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 113225000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 168925000, "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": 1897140000, "short_term_debt": 80587000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 167395000, "long_term_debt": 805057000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 1167309000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 312684000, "shares_outstanding": 41789324, "operating_cash_flow": 67963000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -74355000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -15549000, "share_repurchases": -7864000, "shares_issued": -167000, "net_debt_issued": 5521000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -6392000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "118338000", "netIncome": "28206000", "grossProfit": "242694000", "totalRevenue": "442787000", "costOfRevenue": "200093000", "interestExpense": "40642000", "operatingIncome": "89380000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "47083000" }, "balance": { "totalDebt": "1167309000", "totalAssets": "1897140000", "longTermDebt": "805057000", "shortTermDebt": "80587000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "41789324", "totalCurrentAssets": "168925000", "totalShareholderEquity": "312684000", "totalCurrentLiabilities": "167395000", "cashAndShortTermInvestments": "113225000" }, "cashflow": { "freeCashFlow": "-6392000", "dividendsPaid": "-15549000", "issuanceOfDebt": "46668000", "issuanceOfStock": "-167000", "repaymentOfDebt": "-41147000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "67963000", "repurchaseOfStock": "-7864000", "capitalExpenditures": "-74355000" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:12:34.093999+00:00", "is_restated": false, "income_statement": { "revenue": 414598000, "cost_of_revenue": 183880000, "gross_profit": 230718000, "ebit": 83108000, "ebitda": 109535000, "pretax_income": null, "tax_provision": null, "net_income": 22415000, "net_income_to_common": 22415000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 150416000, "total_current_assets": 201753000, "total_assets": 1923765000, "short_term_debt": 47837000, "long_term_debt": 845199000, "total_debt": 1170399000, "total_liabilities": null, "total_equity": 314581000, "shares_outstanding": 42363300, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 78351000, "capital_expenditure": -115869000, "free_cash_flow": -37518000, "dividends_paid": -11897000, "share_repurchases": -1621000, "shares_issued": 70000, "net_debt_issued": 33548000 }, "complete_fields": { "id": 396825, "ticker_id": 30447, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:12:34.093999+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "109535000", "netIncome": "22415000", "grossProfit": "230718000", "totalRevenue": "414598000", "costOfRevenue": "183880000", "interestExpense": "35645000", "operatingIncome": "83108000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "45068000" }, "balance": { "totalDebt": "1170399000", "totalAssets": "1923765000", "longTermDebt": "845199000", "shortTermDebt": "47837000", "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "42363300", "totalCurrentAssets": "201753000", "totalShareholderEquity": "314581000", "totalCurrentLiabilities": "141795000", "cashAndShortTermInvestments": "150416000" }, "cashflow": { "freeCashFlow": "-37518000", "dividendsPaid": "-11897000", "issuanceOfDebt": "65265000", "issuanceOfStock": "70000", "repaymentOfDebt": "-31717000", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "78351000", "repurchaseOfStock": "-1621000", "capitalExpenditures": "-115869000" } }, "revenue": 414598000, "cost_of_revenue": 183880000, "gross_profit": 230718000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 83108000, "depreciation_amortisation": 45068000, "ebitda": 109535000, "interest_expense": 35645000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 22415000, "net_income_continuing_ops": null, "net_income_to_common": 22415000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 150416000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 201753000, "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": 1923765000, "short_term_debt": 47837000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 141795000, "long_term_debt": 845199000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 1170399000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 314581000, "shares_outstanding": 42363300, "operating_cash_flow": 78351000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -115869000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -11897000, "share_repurchases": -1621000, "shares_issued": 70000, "net_debt_issued": 33548000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -37518000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "109535000", "netIncome": "22415000", "grossProfit": "230718000", "totalRevenue": "414598000", "costOfRevenue": "183880000", "interestExpense": "35645000", "operatingIncome": "83108000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "45068000" }, "balance": { "totalDebt": "1170399000", "totalAssets": "1923765000", "longTermDebt": "845199000", "shortTermDebt": "47837000", "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "42363300", "totalCurrentAssets": "201753000", "totalShareholderEquity": "314581000", "totalCurrentLiabilities": "141795000", "cashAndShortTermInvestments": "150416000" }, "cashflow": { "freeCashFlow": "-37518000", "dividendsPaid": "-11897000", "issuanceOfDebt": "65265000", "issuanceOfStock": "70000", "repaymentOfDebt": "-31717000", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "78351000", "repurchaseOfStock": "-1621000", "capitalExpenditures": "-115869000" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:12:34.093999+00:00", "is_restated": false, "income_statement": { "revenue": 330091000, "cost_of_revenue": 154302000, "gross_profit": 175789000, "ebit": 54577000, "ebitda": 86014000, "pretax_income": null, "tax_provision": null, "net_income": 10159000, "net_income_to_common": 10159000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 163589000, "total_current_assets": 212398000, "total_assets": 1860217000, "short_term_debt": 47101000, "long_term_debt": 817631000, "total_debt": 1131783000, "total_liabilities": null, "total_equity": 315058000, "shares_outstanding": 42438368, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 56708000, "capital_expenditure": -91256000, "free_cash_flow": -34548000, "dividends_paid": -1278000, "share_repurchases": -2098000, "shares_issued": 0, "net_debt_issued": 75792000 }, "complete_fields": { "id": 396826, "ticker_id": 30447, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:12:34.093999+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "86014000", "netIncome": "10159000", "grossProfit": "175789000", "totalRevenue": "330091000", "costOfRevenue": "154302000", "interestExpense": "34552000", "operatingIncome": "54577000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "40006000" }, "balance": { "totalDebt": "1131783000", "totalAssets": "1860217000", "longTermDebt": "817631000", "shortTermDebt": "47101000", "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "42438368", "totalCurrentAssets": "212398000", "totalShareholderEquity": "315058000", "totalCurrentLiabilities": "141510000", "cashAndShortTermInvestments": "163589000" }, "cashflow": { "freeCashFlow": "-34548000", "dividendsPaid": "-1278000", "issuanceOfDebt": "106879000", "issuanceOfStock": "0", "repaymentOfDebt": "-31087000", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "56708000", "repurchaseOfStock": "-2098000", "capitalExpenditures": "-91256000" } }, "revenue": 330091000, "cost_of_revenue": 154302000, "gross_profit": 175789000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 54577000, "depreciation_amortisation": 40006000, "ebitda": 86014000, "interest_expense": 34552000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 10159000, "net_income_continuing_ops": null, "net_income_to_common": 10159000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 163589000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 212398000, "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": 1860217000, "short_term_debt": 47101000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 141510000, "long_term_debt": 817631000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 1131783000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 315058000, "shares_outstanding": 42438368, "operating_cash_flow": 56708000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -91256000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -1278000, "share_repurchases": -2098000, "shares_issued": 0, "net_debt_issued": 75792000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -34548000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "86014000", "netIncome": "10159000", "grossProfit": "175789000", "totalRevenue": "330091000", "costOfRevenue": "154302000", "interestExpense": "34552000", "operatingIncome": "54577000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "40006000" }, "balance": { "totalDebt": "1131783000", "totalAssets": "1860217000", "longTermDebt": "817631000", "shortTermDebt": "47101000", "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "42438368", "totalCurrentAssets": "212398000", "totalShareholderEquity": "315058000", "totalCurrentLiabilities": "141510000", "cashAndShortTermInvestments": "163589000" }, "cashflow": { "freeCashFlow": "-34548000", "dividendsPaid": "-1278000", "issuanceOfDebt": "106879000", "issuanceOfStock": "0", "repaymentOfDebt": "-31087000", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "56708000", "repurchaseOfStock": "-2098000", "capitalExpenditures": "-91256000" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:12:34.093999+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": 396827, "ticker_id": 30447, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:12:34.093999+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": "2026-06-07T13:12:34.093999+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": 123466000, "total_current_assets": 163283000, "total_assets": 1921849000, "short_term_debt": 70038000, "long_term_debt": 843433000, "total_debt": 1195115000, "total_liabilities": null, "total_equity": 321435000, "shares_outstanding": 41856324, "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": 396820, "ticker_id": 30447, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:12:34.093999+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": "1195115000", "totalAssets": "1921849000", "longTermDebt": "843433000", "shortTermDebt": "70038000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "41856324", "totalCurrentAssets": "163283000", "totalShareholderEquity": "321435000", "totalCurrentLiabilities": "162741000", "cashAndShortTermInvestments": "123466000" } }, "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": 123466000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 163283000, "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": 1921849000, "short_term_debt": 70038000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 162741000, "long_term_debt": 843433000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 1195115000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 321435000, "shares_outstanding": 41856324, "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": "1195115000", "totalAssets": "1921849000", "longTermDebt": "843433000", "shortTermDebt": "70038000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "41856324", "totalCurrentAssets": "163283000", "totalShareholderEquity": "321435000", "totalCurrentLiabilities": "162741000", "cashAndShortTermInvestments": "123466000" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:12:34.093999+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": 79641000, "total_current_assets": 142706000, "total_assets": 1898866000, "short_term_debt": 262848000, "long_term_debt": 623297000, "total_debt": 886145000, "total_liabilities": null, "total_equity": 308584000, "shares_outstanding": 41789324, "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": 396822, "ticker_id": 30447, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:12:34.093999+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": "886145000", "totalAssets": "1898866000", "longTermDebt": "623297000", "shortTermDebt": "262848000", "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "41789324", "totalCurrentAssets": "142706000", "totalShareholderEquity": "308584000", "totalCurrentLiabilities": "367337000", "cashAndShortTermInvestments": "79641000" } }, "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": 79641000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 142706000, "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": 1898866000, "short_term_debt": 262848000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 367337000, "long_term_debt": 623297000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 886145000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 308584000, "shares_outstanding": 41789324, "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": "886145000", "totalAssets": "1898866000", "longTermDebt": "623297000", "shortTermDebt": "262848000", "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "41789324", "totalCurrentAssets": "142706000", "totalShareholderEquity": "308584000", "totalCurrentLiabilities": "367337000", "cashAndShortTermInvestments": "79641000" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:12:34.093999+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": 113225000, "total_current_assets": 168925000, "total_assets": 1897140000, "short_term_debt": 80587000, "long_term_debt": 805057000, "total_debt": 1167309000, "total_liabilities": null, "total_equity": 312684000, "shares_outstanding": 41789324, "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": 396823, "ticker_id": 30447, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:12:34.093999+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": "1167309000", "totalAssets": "1897140000", "longTermDebt": "805057000", "shortTermDebt": "80587000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "41789324", "totalCurrentAssets": "168925000", "totalShareholderEquity": "312684000", "totalCurrentLiabilities": "167395000", "cashAndShortTermInvestments": "113225000" } }, "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": 113225000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 168925000, "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": 1897140000, "short_term_debt": 80587000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 167395000, "long_term_debt": 805057000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 1167309000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 312684000, "shares_outstanding": 41789324, "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": "1167309000", "totalAssets": "1897140000", "longTermDebt": "805057000", "shortTermDebt": "80587000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "41789324", "totalCurrentAssets": "168925000", "totalShareholderEquity": "312684000", "totalCurrentLiabilities": "167395000", "cashAndShortTermInvestments": "113225000" } } } ] }, "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": 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" ] } } }