{ "ticker": { "uuid": "866e0fd4-fbf1-4078-8f51-9adbecff2950", "symbol": "CAPD", "name": "Capital Limited", "exchange": "LSE", "exchange_name": "London Stock Exchange", "country": "GB", "currency": "GBP", "sector": "Basic Materials", "industry": "Other Industrial Metals & Mining", "page_url": "https://sharemaestro.com/factors/ticker/866e0fd4-fbf1-4078-8f51-9adbecff2950/", "api_url": "https://sharemaestro.com/factors/api/tickers/866e0fd4-fbf1-4078-8f51-9adbecff2950/" }, "ticker_metadata": { "id": 27085, "uuid": "866e0fd4-fbf1-4078-8f51-9adbecff2950", "symbol": "CAPD", "name": "Capital Limited", "asset_type": "equity", "market_cap": 270841888, "stock_exchange_id": 19, "industry": "Other Industrial Metals & Mining", "sector": "Basic Materials", "description": "Capital Limited, together with its subsidiaries, provides drilling, mining, mineral assaying, and surveying services. It offers exploration drilling services, including air core, reverse circulation, diamond core, directional, and deep hole diamond; underground drilling services; geochemical analysis laboratory services; and grade control drilling services, such as advanced/deep grade control, shallow grade control, reverse circulation, and underground diamond drilling. The company also provides blast hole drilling services that include pre-splits, down the hole, and rotary top hammer services; load and haul, rehandling, management, and equipment hire and maintenance services; and hydraulic, general maintenance and fabrication, mining supplies, asset rentals, and asset and component rebuild services. In addition, it offers core orientation, rig aligners and rig alignment, borehole management, geophysical logging, and gyro survey services; directional drilling equipment and management; and engages in rental, sale, and training of core orientation tools, magnetic survey cameras, and MEMS gyros. The company operates in Canada, C\u00f4te d'Ivoire, the Democratic Republic of Congo, Egypt, Gabon, Ghana, Guinea, Kenya, Mali, Mauritania, Pakistan, Saudi Arabia, Tanzania, the United States of America, and Zambia. The company was formerly known as Capital Drilling Limited and changed its name to Capital Limited in June 2020. Capital Limited was incorporated in 2003 and is headquartered in London, the United Kingdom.", "currency": "GBP", "is_active": true }, "exchange_metadata": { "id": 19, "name": "London Stock Exchange", "symbol": "LSE", "country_code": "GB", "currency": "GBP", "benchmark": "^FTSE", "data_symbol": "LSE", "ticker_suffix": ".L", "update_provider": "yfinance", "update_group": "primary", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "866e0fd4-fbf1-4078-8f51-9adbecff2950", "symbol": "CAPD", "name": "Capital Limited", "exchange": "LSE", "exchange_name": "London Stock Exchange", "country": "GB", "currency": "GBP", "sector": "Basic Materials", "industry": "Other Industrial Metals & Mining", "page_url": "https://sharemaestro.com/factors/ticker/866e0fd4-fbf1-4078-8f51-9adbecff2950/", "api_url": "https://sharemaestro.com/factors/api/tickers/866e0fd4-fbf1-4078-8f51-9adbecff2950/" }, "week_end_date": "2026-06-07", "universe": "GBP_UK", "score": { "os": 0.98, "value": 0.97, "quality": 0.8, "momentum": 0.9, "coverage": 0.909, "confidence": 0.813, "delta": null }, "headline_factors": { "price": 114, "market_cap": 25684631034, "pe_ratio": 370.341, "earnings_yield": 0.0027, "ebitda_to_ev": 0.0059, "shareholder_yield": -0.0013, "roe": 0.1846, "piotroski_f_score": 7, "momentum_12_1": 0.6046, "volatility_252d": 0.3691 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": true, "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": "2026-06-07T13:35:53.665942+00:00", "batch_id": "" }, "size": { "price_close": 114, "market_cap": 25684631034, "market_cap_usd": 25684631034, "enterprise_value": 25752160034, "shares_outstanding": 225303781, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 370.341, "pb_ratio": 68.3587, "ptbv_ratio": 68.3587, "ps_ratio": 74.2813, "pcf_ratio": 349.0424, "pfcf_ratio": 718.1499, "ev_ebitda": 170.1317, "ev_ebit": 506.2347, "ev_sales": 74.4766, "ev_fcf": 720.038, "earnings_yield": 0.0027, "fcf_yield": 0.0014, "price_to_sales": 74.2813, "price_to_book": 68.3587, "price_to_cashflow": 349.0424, "ebitda_to_ev": 0.0059, "sales_yield": 0.0134 }, "yield": { "dividend_yield": 0.0002, "buyback_yield": -0.0015, "shareholder_yield": -0.0013, "debt_paydown_yield": 0.0013, "total_yield": 0.0 }, "quality": { "gross_margin": 0.4319, "operating_margin": 0.1471, "net_margin": 0.2006, "ebitda_margin": 0.4378, "fcf_margin": 0.1034, "roe": 0.1846, "roa": 0.1099, "roic": 0.0861, "roc_greenblatt": null, "asset_turnover": 0.5481, "cash_conversion": 0.5157, "accruals_ratio": -0.0067, "sbc_to_revenue": null, "piotroski_f_score": 7, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.0833, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.2367, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": null, "net_debt_to_ebitda": 0.4461, "debt_to_assets": 0.2075, "interest_coverage": 3.5656, "current_ratio": 2.4716, "quick_ratio": 2.4716, "net_debt": 67529000, "local_beta": 0.8122, "volatility_252d": 0.3691, "volatility_60d": 0.8059, "max_drawdown_12m": -0.2356, "risk_adjusted_momentum": 1.6379 }, "growth": { "revenue_growth_1y": -0.0064, "revenue_growth_3y_cagr": 0.06, "revenue_growth_5y_cagr": null, "eps_growth_1y": 2.7772, "eps_growth_3y_cagr": 0.4894, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.6943, "book_value_growth_1y": 0.2128, "revenue_growth": -0.0064, "earnings_growth": 2.7772 }, "momentum": { "price_return_1m": -0.013, "price_return_3m": -0.227, "price_return_6m": -0.0255, "price_return_9m": 0.2529, "price_return_12m": 0.5837, "price_return_12m_ex1m": 0.6046, "momentum_6m": -0.0255, "momentum_12m": 0.5837, "momentum_12_1": 0.6046, "distance_from_52w_high": -0.2322, "distance_from_52w_low": 0.5706, "relative_strength": 0.4106 }, "raw_ttm": { "revenue_ttm": 345775000, "gross_profit_ttm": 149324000, "ebit_ttm": 50870000, "ebitda_ttm": 151366000, "net_income_ttm": 69354000, "eps_diluted_ttm": 0.3078, "operating_cash_flow_ttm": 73586000, "capital_expenditure_ttm": -37821000, "fcf_ttm": 35765000, "dividends_paid_ttm": -5120000, "share_repurchases_ttm": null, "shares_issued_ttm": 38249000, "interest_expense_ttm": 14267000, "cash_and_equivalents": 63376000, "total_current_assets": 336700000, "total_current_liabilities": 136229000, "net_ppe": null, "total_assets": 630876000, "total_debt": 130905000, "total_equity": 375733000, "net_working_capital": 155636000, "book_value_per_share": 1.6677, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 1.6677 }, "ranks": { "universe_ticker_count": 765, "rank_pe": 8, "rank_pb": 21, "rank_ptbv": 21, "rank_ps": 35, "rank_pcf": 20, "rank_ev_ebitda": 7, "rank_ev_ebit": 38, "rank_earnings_yield": 7, "rank_fcf_yield": 23, "rank_dividend_yield": 46, "rank_shareholder_yield": 92, "rank_total_yield": 70, "rank_roe": 19, "rank_roc": 50, "rank_roic": 43, "rank_gross_margin": 52, "rank_fcf_margin": 36, "rank_piotroski": 13, "rank_accruals": 78, "rank_sue": 50, "rank_eps_growth_1y": 6, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 70, "rank_momentum_12m": 16, "rank_momentum_12m_ex1m": 14, "rank_relative_strength": 16 }, "composites": { "value_composite": 3, "quality_composite": 20, "momentum_composite": 10, "growth_composite": 21, "yield_composite": 80, "svqf_composite": 4, "vc1_composite": 4, "vc2_composite": 10, "vc3_composite": 9, "trending_value_composite": 40, "overall_composite": 2, "quality_value_composite": 0.8809, "os_score": 0.98, "value_percentile": 0.97, "quality_percentile": 0.8, "momentum_percentile": 0.9, "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": 87, "small_cap_core_rank": 10, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": true, "trending_value_rank": 40, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 8477, "ticker_id": 27085, "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": "2026-06-07T13:35:53.665942+00:00", "batch_id": "", "os_score_delta": null, "price_close": 114, "market_cap": 25684631034, "market_cap_usd": 25684631034, "enterprise_value": 25752160034, "shares_outstanding": 225303781, "fx_rate_to_usd": null, "pe_ratio": 370.34101903, "pb_ratio": 68.35873089, "ptbv_ratio": 68.35873089, "ps_ratio": 74.28134201, "pcf_ratio": 349.04235906, "pfcf_ratio": 718.1498961, "ev_ebitda": 170.1317339, "ev_ebit": 506.23471661, "ev_sales": 74.47663953, "ev_fcf": 720.03802695, "earnings_yield": 0.00270021, "fcf_yield": 0.00138882, "dividend_yield": 0.00019934, "buyback_yield": -0.00148918, "shareholder_yield": -0.00128984, "debt_paydown_yield": 0.00132418, "total_yield": 3.434e-05, "gross_margin": 0.43185308, "operating_margin": 0.14711879, "net_margin": 0.20057552, "ebitda_margin": 0.43775866, "fcf_margin": 0.10343431, "roe": 0.1845832, "roa": 0.10993286, "roic": 0.08607212, "roc_greenblatt": null, "asset_turnover": 0.5480871, "cash_conversion": 0.51568763, "accruals_ratio": -0.00670813, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 0.44613057, "debt_to_assets": 0.20749719, "interest_coverage": 3.5655709, "current_ratio": 2.4715736, "quick_ratio": 2.4715736, "net_debt": 67529000, "revenue_growth_1y": -0.00639368, "revenue_growth_3y_cagr": 0.06004304, "revenue_growth_5y_cagr": null, "eps_growth_1y": 2.7772121, "eps_growth_3y_cagr": 0.48942861, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.69430101, "book_value_growth_1y": 0.21282398, "piotroski_f_score": 7, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.083306, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.01298701, "price_return_3m": -0.22703828, "price_return_6m": -0.02553967, "price_return_9m": 0.25287761, "price_return_12m": 0.58372938, "price_return_12m_ex1m": 0.60456792, "distance_from_52w_high": -0.2322434, "distance_from_52w_low": 0.57064079, "relative_strength": 0.41058879, "local_beta": 0.8122, "volatility_252d": 0.369104, "volatility_60d": 0.805884, "max_drawdown_12m": -0.23561075, "revenue_ttm": 345775000, "gross_profit_ttm": 149324000, "ebit_ttm": 50870000, "ebitda_ttm": 151366000, "net_income_ttm": 69354000, "eps_diluted_ttm": 0.30782439, "operating_cash_flow_ttm": 73586000, "capital_expenditure_ttm": -37821000, "fcf_ttm": 35765000, "dividends_paid_ttm": -5120000, "share_repurchases_ttm": null, "shares_issued_ttm": 38249000, "interest_expense_ttm": 14267000, "cash_and_equivalents": 63376000, "total_current_assets": 336700000, "total_current_liabilities": 136229000, "net_ppe": null, "total_assets": 630876000, "total_debt": 130905000, "total_equity": 375733000, "net_working_capital": 155636000, "book_value_per_share": 1.66767286, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 1.66767286, "universe_ticker_count": 765, "sector": "Basic Materials", "rank_pe": 8, "rank_pb": 21, "rank_ptbv": 21, "rank_ps": 35, "rank_pcf": 20, "rank_ev_ebitda": 7, "rank_ev_ebit": 38, "rank_earnings_yield": 7, "rank_fcf_yield": 23, "rank_dividend_yield": 46, "rank_shareholder_yield": 92, "rank_total_yield": 70, "rank_roe": 19, "rank_roc": 50, "rank_roic": 43, "rank_gross_margin": 52, "rank_fcf_margin": 36, "rank_piotroski": 13, "rank_accruals": 78, "rank_sue": 50, "rank_eps_growth_1y": 6, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 70, "rank_momentum_12m": 16, "rank_momentum_12m_ex1m": 14, "rank_relative_strength": 16, "value_composite": 3, "quality_composite": 20, "momentum_composite": 10, "growth_composite": 21, "yield_composite": 80, "svqf_composite": 4, "vc1_composite": 4, "vc2_composite": 10, "vc3_composite": 9, "trending_value_composite": 40, "overall_composite": 2, "factor_coverage": 0.909, "signal_confidence": 0.813, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 87, "small_cap_core_rank": 10, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": true }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 114, "os": 0.98, "value": 0.97, "quality": 0.8, "momentum": 0.9, "confidence": 0.813, "coverage": 0.909, "pe_ratio": 370.341, "earnings_yield": 0.0027, "shareholder_yield": -0.0013, "roe": 0.1846, "momentum_12_1": 0.6046, "complete_fields": { "id": 8477, "ticker_id": 27085, "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": "2026-06-07T13:35:53.665942+00:00", "batch_id": "", "os_score_delta": null, "price_close": 114, "market_cap": 25684631034, "market_cap_usd": 25684631034, "enterprise_value": 25752160034, "shares_outstanding": 225303781, "fx_rate_to_usd": null, "pe_ratio": 370.34101903, "pb_ratio": 68.35873089, "ptbv_ratio": 68.35873089, "ps_ratio": 74.28134201, "pcf_ratio": 349.04235906, "pfcf_ratio": 718.1498961, "ev_ebitda": 170.1317339, "ev_ebit": 506.23471661, "ev_sales": 74.47663953, "ev_fcf": 720.03802695, "earnings_yield": 0.00270021, "fcf_yield": 0.00138882, "dividend_yield": 0.00019934, "buyback_yield": -0.00148918, "shareholder_yield": -0.00128984, "debt_paydown_yield": 0.00132418, "total_yield": 3.434e-05, "gross_margin": 0.43185308, "operating_margin": 0.14711879, "net_margin": 0.20057552, "ebitda_margin": 0.43775866, "fcf_margin": 0.10343431, "roe": 0.1845832, "roa": 0.10993286, "roic": 0.08607212, "roc_greenblatt": null, "asset_turnover": 0.5480871, "cash_conversion": 0.51568763, "accruals_ratio": -0.00670813, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 0.44613057, "debt_to_assets": 0.20749719, "interest_coverage": 3.5655709, "current_ratio": 2.4715736, "quick_ratio": 2.4715736, "net_debt": 67529000, "revenue_growth_1y": -0.00639368, "revenue_growth_3y_cagr": 0.06004304, "revenue_growth_5y_cagr": null, "eps_growth_1y": 2.7772121, "eps_growth_3y_cagr": 0.48942861, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.69430101, "book_value_growth_1y": 0.21282398, "piotroski_f_score": 7, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.083306, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.01298701, "price_return_3m": -0.22703828, "price_return_6m": -0.02553967, "price_return_9m": 0.25287761, "price_return_12m": 0.58372938, "price_return_12m_ex1m": 0.60456792, "distance_from_52w_high": -0.2322434, "distance_from_52w_low": 0.57064079, "relative_strength": 0.41058879, "local_beta": 0.8122, "volatility_252d": 0.369104, "volatility_60d": 0.805884, "max_drawdown_12m": -0.23561075, "revenue_ttm": 345775000, "gross_profit_ttm": 149324000, "ebit_ttm": 50870000, "ebitda_ttm": 151366000, "net_income_ttm": 69354000, "eps_diluted_ttm": 0.30782439, "operating_cash_flow_ttm": 73586000, "capital_expenditure_ttm": -37821000, "fcf_ttm": 35765000, "dividends_paid_ttm": -5120000, "share_repurchases_ttm": null, "shares_issued_ttm": 38249000, "interest_expense_ttm": 14267000, "cash_and_equivalents": 63376000, "total_current_assets": 336700000, "total_current_liabilities": 136229000, "net_ppe": null, "total_assets": 630876000, "total_debt": 130905000, "total_equity": 375733000, "net_working_capital": 155636000, "book_value_per_share": 1.66767286, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 1.66767286, "universe_ticker_count": 765, "sector": "Basic Materials", "rank_pe": 8, "rank_pb": 21, "rank_ptbv": 21, "rank_ps": 35, "rank_pcf": 20, "rank_ev_ebitda": 7, "rank_ev_ebit": 38, "rank_earnings_yield": 7, "rank_fcf_yield": 23, "rank_dividend_yield": 46, "rank_shareholder_yield": 92, "rank_total_yield": 70, "rank_roe": 19, "rank_roc": 50, "rank_roic": 43, "rank_gross_margin": 52, "rank_fcf_margin": 36, "rank_piotroski": 13, "rank_accruals": 78, "rank_sue": 50, "rank_eps_growth_1y": 6, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 70, "rank_momentum_12m": 16, "rank_momentum_12m_ex1m": 14, "rank_relative_strength": 16, "value_composite": 3, "quality_composite": 20, "momentum_composite": 10, "growth_composite": 21, "yield_composite": 80, "svqf_composite": 4, "vc1_composite": 4, "vc2_composite": 10, "vc3_composite": 9, "trending_value_composite": 40, "overall_composite": 2, "factor_coverage": 0.909, "signal_confidence": 0.813, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 87, "small_cap_core_rank": 10, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": true } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T12:38:51.726623+00:00", "is_restated": false, "income_statement": { "revenue": 345775000, "cost_of_revenue": 196451000, "gross_profit": 149324000, "ebit": 50870000, "ebitda": 151366000, "pretax_income": null, "tax_provision": null, "net_income": 69354000, "net_income_to_common": 69354000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 63376000, "total_current_assets": 336700000, "total_assets": 630876000, "short_term_debt": 18541000, "long_term_debt": 76275000, "total_debt": 130905000, "total_liabilities": null, "total_equity": 375733000, "shares_outstanding": 225303781, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 73586000, "capital_expenditure": -37821000, "free_cash_flow": 35765000, "dividends_paid": -5120000, "share_repurchases": null, "shares_issued": 38249000, "net_debt_issued": -34011000 }, "complete_fields": { "id": 392189, "ticker_id": 27085, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T12:38:51.726623+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "151366000", "netIncome": "69354000", "grossProfit": "149324000", "totalRevenue": "345775000", "costOfRevenue": "196451000", "interestExpense": "14267000", "operatingIncome": "50870000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "43556000" }, "balance": { "totalDebt": "130905000", "totalAssets": "630876000", "longTermDebt": "76275000", "shortTermDebt": "18541000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "225303781", "totalCurrentAssets": "336700000", "totalShareholderEquity": "375733000", "totalCurrentLiabilities": "136229000", "cashAndShortTermInvestments": "63376000" }, "cashflow": { "freeCashFlow": "35765000", "dividendsPaid": "-5120000", "issuanceOfDebt": "30000000", "issuanceOfStock": "38249000", "repaymentOfDebt": "-64011000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "73586000", "repurchaseOfStock": null, "capitalExpenditures": "-37821000" } }, "revenue": 345775000, "cost_of_revenue": 196451000, "gross_profit": 149324000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 50870000, "depreciation_amortisation": 43556000, "ebitda": 151366000, "interest_expense": 14267000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 69354000, "net_income_continuing_ops": null, "net_income_to_common": 69354000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 63376000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 336700000, "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": 630876000, "short_term_debt": 18541000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 136229000, "long_term_debt": 76275000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 130905000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 375733000, "shares_outstanding": 225303781, "operating_cash_flow": 73586000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -37821000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -5120000, "share_repurchases": null, "shares_issued": 38249000, "net_debt_issued": -34011000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 35765000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "151366000", "netIncome": "69354000", "grossProfit": "149324000", "totalRevenue": "345775000", "costOfRevenue": "196451000", "interestExpense": "14267000", "operatingIncome": "50870000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "43556000" }, "balance": { "totalDebt": "130905000", "totalAssets": "630876000", "longTermDebt": "76275000", "shortTermDebt": "18541000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "225303781", "totalCurrentAssets": "336700000", "totalShareholderEquity": "375733000", "totalCurrentLiabilities": "136229000", "cashAndShortTermInvestments": "63376000" }, "cashflow": { "freeCashFlow": "35765000", "dividendsPaid": "-5120000", "issuanceOfDebt": "30000000", "issuanceOfStock": "38249000", "repaymentOfDebt": "-64011000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "73586000", "repurchaseOfStock": null, "capitalExpenditures": "-37821000" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T12:38:51.726623+00:00", "is_restated": false, "income_statement": { "revenue": 348000000, "cost_of_revenue": 204554000, "gross_profit": 143446000, "ebit": 48531000, "ebitda": 92916000, "pretax_income": null, "tax_provision": null, "net_income": 15994000, "net_income_to_common": 15994000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 40526000, "total_current_assets": 220589000, "total_assets": 512800000, "short_term_debt": 28259000, "long_term_debt": 86925000, "total_debt": 148970000, "total_liabilities": null, "total_equity": 269860000, "shares_outstanding": 196257124, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 63725000, "capital_expenditure": -42616000, "free_cash_flow": 21109000, "dividends_paid": -7686000, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -17262000 }, "complete_fields": { "id": 392192, "ticker_id": 27085, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T12:38:51.726623+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "92916000", "netIncome": "15994000", "grossProfit": "143446000", "totalRevenue": "348000000", "costOfRevenue": "204554000", "interestExpense": "15368000", "operatingIncome": "48531000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "44602000" }, "balance": { "totalDebt": "148970000", "totalAssets": "512800000", "longTermDebt": "86925000", "shortTermDebt": "28259000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "196257124", "totalCurrentAssets": "220589000", "totalShareholderEquity": "269860000", "totalCurrentLiabilities": "111270000", "cashAndShortTermInvestments": "40526000" }, "cashflow": { "freeCashFlow": "21109000", "dividendsPaid": "-7686000", "issuanceOfDebt": "30000000", "issuanceOfStock": "0", "repaymentOfDebt": "-47262000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "63725000", "repurchaseOfStock": null, "capitalExpenditures": "-42616000" } }, "revenue": 348000000, "cost_of_revenue": 204554000, "gross_profit": 143446000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 48531000, "depreciation_amortisation": 44602000, "ebitda": 92916000, "interest_expense": 15368000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 15994000, "net_income_continuing_ops": null, "net_income_to_common": 15994000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 40526000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 220589000, "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": 512800000, "short_term_debt": 28259000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 111270000, "long_term_debt": 86925000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 148970000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 269860000, "shares_outstanding": 196257124, "operating_cash_flow": 63725000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -42616000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -7686000, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -17262000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 21109000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "92916000", "netIncome": "15994000", "grossProfit": "143446000", "totalRevenue": "348000000", "costOfRevenue": "204554000", "interestExpense": "15368000", "operatingIncome": "48531000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "44602000" }, "balance": { "totalDebt": "148970000", "totalAssets": "512800000", "longTermDebt": "86925000", "shortTermDebt": "28259000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "196257124", "totalCurrentAssets": "220589000", "totalShareholderEquity": "269860000", "totalCurrentLiabilities": "111270000", "cashAndShortTermInvestments": "40526000" }, "cashflow": { "freeCashFlow": "21109000", "dividendsPaid": "-7686000", "issuanceOfDebt": "30000000", "issuanceOfStock": "0", "repaymentOfDebt": "-47262000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "63725000", "repurchaseOfStock": null, "capitalExpenditures": "-42616000" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T12:38:51.726623+00:00", "is_restated": false, "income_statement": { "revenue": 318424000, "cost_of_revenue": 171524000, "gross_profit": 146900000, "ebit": 62170000, "ebitda": 101423000, "pretax_income": null, "tax_provision": null, "net_income": 36737000, "net_income_to_common": 36737000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 34366000, "total_current_assets": 217750000, "total_assets": 467748000, "short_term_debt": 27052000, "long_term_debt": 75521000, "total_debt": 132023000, "total_liabilities": null, "total_equity": 263877000, "shares_outstanding": 193696920, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 69170000, "capital_expenditure": -56176000, "free_cash_flow": 12994000, "dividends_paid": -7638000, "share_repurchases": 0, "shares_issued": null, "net_debt_issued": 11268000 }, "complete_fields": { "id": 392193, "ticker_id": 27085, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T12:38:51.726623+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "101423000", "netIncome": "36737000", "grossProfit": "146900000", "totalRevenue": "318424000", "costOfRevenue": "171524000", "interestExpense": "11762000", "operatingIncome": "62170000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "39327000" }, "balance": { "totalDebt": "132023000", "totalAssets": "467748000", "longTermDebt": "75521000", "shortTermDebt": "27052000", "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "193696920", "totalCurrentAssets": "217750000", "totalShareholderEquity": "263877000", "totalCurrentLiabilities": "95880000", "cashAndShortTermInvestments": "34366000" }, "cashflow": { "freeCashFlow": "12994000", "dividendsPaid": "-7638000", "issuanceOfDebt": "38000000", "issuanceOfStock": null, "repaymentOfDebt": "-26732000", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "69170000", "repurchaseOfStock": "0", "capitalExpenditures": "-56176000" } }, "revenue": 318424000, "cost_of_revenue": 171524000, "gross_profit": 146900000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 62170000, "depreciation_amortisation": 39327000, "ebitda": 101423000, "interest_expense": 11762000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 36737000, "net_income_continuing_ops": null, "net_income_to_common": 36737000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 34366000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 217750000, "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": 467748000, "short_term_debt": 27052000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 95880000, "long_term_debt": 75521000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 132023000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 263877000, "shares_outstanding": 193696920, "operating_cash_flow": 69170000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -56176000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -7638000, "share_repurchases": 0, "shares_issued": null, "net_debt_issued": 11268000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 12994000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "101423000", "netIncome": "36737000", "grossProfit": "146900000", "totalRevenue": "318424000", "costOfRevenue": "171524000", "interestExpense": "11762000", "operatingIncome": "62170000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "39327000" }, "balance": { "totalDebt": "132023000", "totalAssets": "467748000", "longTermDebt": "75521000", "shortTermDebt": "27052000", "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "193696920", "totalCurrentAssets": "217750000", "totalShareholderEquity": "263877000", "totalCurrentLiabilities": "95880000", "cashAndShortTermInvestments": "34366000" }, "cashflow": { "freeCashFlow": "12994000", "dividendsPaid": "-7638000", "issuanceOfDebt": "38000000", "issuanceOfStock": null, "repaymentOfDebt": "-26732000", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "69170000", "repurchaseOfStock": "0", "capitalExpenditures": "-56176000" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T12:38:51.726623+00:00", "is_restated": false, "income_statement": { "revenue": 290284000, "cost_of_revenue": 155852000, "gross_profit": 134432000, "ebit": 64131000, "ebitda": 69899000, "pretax_income": null, "tax_provision": null, "net_income": 20990000, "net_income_to_common": 20990000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 28380000, "total_current_assets": 187817000, "total_assets": 386799000, "short_term_debt": 18037000, "long_term_debt": 56865000, "total_debt": 91168000, "total_liabilities": null, "total_equity": 233319000, "shares_outstanding": 190891187, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 55758000, "capital_expenditure": -49151000, "free_cash_flow": 6607000, "dividends_paid": -7089000, "share_repurchases": -2475000, "shares_issued": null, "net_debt_issued": 4051000 }, "complete_fields": { "id": 392194, "ticker_id": 27085, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T12:38:51.726623+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "69899000", "netIncome": "20990000", "grossProfit": "134432000", "totalRevenue": "290284000", "costOfRevenue": "155852000", "interestExpense": "6917000", "operatingIncome": "64131000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "30415000" }, "balance": { "totalDebt": "91168000", "totalAssets": "386799000", "longTermDebt": "56865000", "shortTermDebt": "18037000", "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "190891187", "totalCurrentAssets": "187817000", "totalShareholderEquity": "233319000", "totalCurrentLiabilities": "77396000", "cashAndShortTermInvestments": "28380000" }, "cashflow": { "freeCashFlow": "6607000", "dividendsPaid": "-7089000", "issuanceOfDebt": "20717000", "issuanceOfStock": null, "repaymentOfDebt": "-16666000", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "55758000", "repurchaseOfStock": "-2475000", "capitalExpenditures": "-49151000" } }, "revenue": 290284000, "cost_of_revenue": 155852000, "gross_profit": 134432000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 64131000, "depreciation_amortisation": 30415000, "ebitda": 69899000, "interest_expense": 6917000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 20990000, "net_income_continuing_ops": null, "net_income_to_common": 20990000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 28380000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 187817000, "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": 386799000, "short_term_debt": 18037000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 77396000, "long_term_debt": 56865000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 91168000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 233319000, "shares_outstanding": 190891187, "operating_cash_flow": 55758000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -49151000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -7089000, "share_repurchases": -2475000, "shares_issued": null, "net_debt_issued": 4051000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 6607000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "69899000", "netIncome": "20990000", "grossProfit": "134432000", "totalRevenue": "290284000", "costOfRevenue": "155852000", "interestExpense": "6917000", "operatingIncome": "64131000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "30415000" }, "balance": { "totalDebt": "91168000", "totalAssets": "386799000", "longTermDebt": "56865000", "shortTermDebt": "18037000", "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "190891187", "totalCurrentAssets": "187817000", "totalShareholderEquity": "233319000", "totalCurrentLiabilities": "77396000", "cashAndShortTermInvestments": "28380000" }, "cashflow": { "freeCashFlow": "6607000", "dividendsPaid": "-7089000", "issuanceOfDebt": "20717000", "issuanceOfStock": null, "repaymentOfDebt": "-16666000", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "55758000", "repurchaseOfStock": "-2475000", "capitalExpenditures": "-49151000" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T12:38:51.726623+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": 0, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 392195, "ticker_id": 27085, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T12:38:51.726623+00:00", "is_restated": false, "raw_data": { "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": "0", "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": 0, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "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": "0", "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": "2026-06-07T12:38:51.726623+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": 63376000, "total_current_assets": 336700000, "total_assets": 630876000, "short_term_debt": 18541000, "long_term_debt": 76275000, "total_debt": 130905000, "total_liabilities": null, "total_equity": 375733000, "shares_outstanding": 225303781, "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": 392188, "ticker_id": 27085, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T12:38:51.726623+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": "130905000", "totalAssets": "630876000", "longTermDebt": "76275000", "shortTermDebt": "18541000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "225303781", "totalCurrentAssets": "336700000", "totalShareholderEquity": "375733000", "totalCurrentLiabilities": "136229000", "cashAndShortTermInvestments": "63376000" } }, "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": 63376000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 336700000, "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": 630876000, "short_term_debt": 18541000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 136229000, "long_term_debt": 76275000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 130905000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 375733000, "shares_outstanding": 225303781, "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": "130905000", "totalAssets": "630876000", "longTermDebt": "76275000", "shortTermDebt": "18541000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "225303781", "totalCurrentAssets": "336700000", "totalShareholderEquity": "375733000", "totalCurrentLiabilities": "136229000", "cashAndShortTermInvestments": "63376000" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T12:38:51.726623+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": 58585000, "total_current_assets": 255417000, "total_assets": 547385000, "short_term_debt": 20193000, "long_term_debt": 92998000, "total_debt": 149983000, "total_liabilities": null, "total_equity": 285581000, "shares_outstanding": 196257124, "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": 392190, "ticker_id": 27085, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T12:38:51.726623+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": "149983000", "totalAssets": "547385000", "longTermDebt": "92998000", "shortTermDebt": "20193000", "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "196257124", "totalCurrentAssets": "255417000", "totalShareholderEquity": "285581000", "totalCurrentLiabilities": "114034000", "cashAndShortTermInvestments": "58585000" } }, "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": 58585000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 255417000, "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": 547385000, "short_term_debt": 20193000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 114034000, "long_term_debt": 92998000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 149983000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 285581000, "shares_outstanding": 196257124, "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": "149983000", "totalAssets": "547385000", "longTermDebt": "92998000", "shortTermDebt": "20193000", "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "196257124", "totalCurrentAssets": "255417000", "totalShareholderEquity": "285581000", "totalCurrentLiabilities": "114034000", "cashAndShortTermInvestments": "58585000" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T12:38:51.726623+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": 40526000, "total_current_assets": 220589000, "total_assets": 512800000, "short_term_debt": 28259000, "long_term_debt": 86925000, "total_debt": 148970000, "total_liabilities": null, "total_equity": 269860000, "shares_outstanding": 196257124, "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": 392191, "ticker_id": 27085, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T12:38:51.726623+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": "148970000", "totalAssets": "512800000", "longTermDebt": "86925000", "shortTermDebt": "28259000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "196257124", "totalCurrentAssets": "220589000", "totalShareholderEquity": "269860000", "totalCurrentLiabilities": "111270000", "cashAndShortTermInvestments": "40526000" } }, "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": 40526000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 220589000, "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": 512800000, "short_term_debt": 28259000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 111270000, "long_term_debt": 86925000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 148970000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 269860000, "shares_outstanding": 196257124, "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": "148970000", "totalAssets": "512800000", "longTermDebt": "86925000", "shortTermDebt": "28259000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "196257124", "totalCurrentAssets": "220589000", "totalShareholderEquity": "269860000", "totalCurrentLiabilities": "111270000", "cashAndShortTermInvestments": "40526000" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "trending_value", "name": "Trending Value", "slug": "trending-value", "group": "multi_factor", "page_url": "/factors/trending-value/", "rank_field": "trending_value_rank" }, { "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": "vc2_cheapest", "name": "VC2 Cheapest Decile", "slug": "vc2-cheapest", "group": "value", "page_url": "/factors/vc2-cheapest/", "rank_field": "vc2_score" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "piotroski_bargains", "name": "Piotroski Bargains", "slug": "piotroski-bargains", "group": "quality", "page_url": "/factors/piotroski-bargains/", "rank_field": "-piotroski_f_score" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "momentum_leaders", "name": "Momentum Leaders", "slug": "momentum-leaders", "group": "momentum", "page_url": "/factors/momentum-leaders/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 5, "quarterly_financial_periods": 3, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }