{ "ticker": { "uuid": "9325d6e7-8be2-4514-b674-611451b25328", "symbol": "SAVE", "name": "Savannah Energy PLC", "exchange": "LSE", "exchange_name": "London Stock Exchange", "country": "GB", "currency": "GBP", "sector": "Energy", "industry": "Oil & Gas E&P", "page_url": "https://sharemaestro.com/factors/ticker/9325d6e7-8be2-4514-b674-611451b25328/", "api_url": "https://sharemaestro.com/factors/api/tickers/9325d6e7-8be2-4514-b674-611451b25328/" }, "ticker_metadata": { "id": 30828, "uuid": "9325d6e7-8be2-4514-b674-611451b25328", "symbol": "SAVE", "name": "Savannah Energy PLC", "asset_type": "equity", "market_cap": 142024160, "stock_exchange_id": 19, "industry": "Oil & Gas E&P", "sector": "Energy", "description": "Savannah Energy PLC, together with its subsidiaries, engages in the exploration, development, extraction, and production of natural gas and crude oil in Africa. Its flagship projects are the Parc Eolien de la Tarka project, a 250 MW wind farm located in the Tahoua Region of southern Niger; and the Bujagali project, a 255 MW hydropower plant located in Uganda. The company is also involved in power generation through solar, thermal, and other energy-related projects; service, investment, financing company; renewables; employee benefit trust; and gas marketing, processing, and distribution. It operates in Nigeria, Cameroon, and Niger. The company was formerly known as Savannah Petroleum Plc and changed its name to Savannah Energy PLC in April 2020. Savannah Energy PLC was incorporated in 2014 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": "9325d6e7-8be2-4514-b674-611451b25328", "symbol": "SAVE", "name": "Savannah Energy PLC", "exchange": "LSE", "exchange_name": "London Stock Exchange", "country": "GB", "currency": "GBP", "sector": "Energy", "industry": "Oil & Gas E&P", "page_url": "https://sharemaestro.com/factors/ticker/9325d6e7-8be2-4514-b674-611451b25328/", "api_url": "https://sharemaestro.com/factors/api/tickers/9325d6e7-8be2-4514-b674-611451b25328/" }, "week_end_date": "2026-06-07", "universe": "GBP_UK", "score": { "os": 0.97, "value": 0.99, "quality": 0.76, "momentum": 0.72, "coverage": 0.879, "confidence": 0.264, "delta": null }, "headline_factors": { "price": 6.8, "market_cap": 142024160, "pe_ratio": 9.5607, "earnings_yield": 0.1046, "ebitda_to_ev": 0.0857, "shareholder_yield": -0.0142, "roe": 0.0584, "piotroski_f_score": 6, "momentum_12_1": 0.12, "volatility_252d": 140.0134 }, "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": "2023-12-31", "financials_age_days": 889, "has_full_data": true, "completeness_score": 0.9286, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T13:37:03.510741+00:00", "batch_id": "" }, "size": { "price_close": 6.8, "market_cap": 142024160, "market_cap_usd": 142024160, "enterprise_value": 679654160, "shares_outstanding": 20885905, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 9.5607, "pb_ratio": 0.5581, "ptbv_ratio": 0.5581, "ps_ratio": 0.6335, "pcf_ratio": 4.2749, "pfcf_ratio": 7.0056, "ev_ebitda": 11.6671, "ev_ebit": 4.5368, "ev_sales": 3.0318, "ev_fcf": 33.5251, "earnings_yield": 0.1046, "fcf_yield": 0.0298, "price_to_sales": 0.6335, "price_to_book": 0.5581, "price_to_cashflow": 4.2749, "ebitda_to_ev": 0.0857, "sales_yield": 0.3298 }, "yield": { "dividend_yield": 0, "buyback_yield": -0.0142, "shareholder_yield": -0.0142, "debt_paydown_yield": 0.5729, "total_yield": 0.5587 }, "quality": { "gross_margin": 0.6529, "operating_margin": 0.6683, "net_margin": 0.0663, "ebitda_margin": 0.2599, "fcf_margin": 0.0904, "roe": 0.0584, "roa": 0.0098, "roic": 0.1418, "roc_greenblatt": null, "asset_turnover": 0.148, "cash_conversion": 1.3647, "accruals_ratio": -0.0121, "sbc_to_revenue": null, "piotroski_f_score": 6, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": null, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.0966, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": null, "net_debt_to_ebitda": 9.2291, "debt_to_assets": 0.3864, "interest_coverage": 1.6873, "current_ratio": 0.7599, "quick_ratio": 0.7599, "net_debt": 537630000, "local_beta": null, "volatility_252d": 140.0134, "volatility_60d": 254.9433, "max_drawdown_12m": -0.9915, "risk_adjusted_momentum": 0.0009 }, "growth": { "revenue_growth_1y": 0.055, "revenue_growth_3y_cagr": null, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.6111, "book_value_growth_1y": 0.0874, "revenue_growth": 0.055, "earnings_growth": null }, "momentum": { "price_return_1m": -0.0286, "price_return_3m": -0.2444, "price_return_6m": 0.1775, "price_return_9m": 93.4444, "price_return_12m": 0.088, "price_return_12m_ex1m": 0.12, "momentum_6m": 0.1775, "momentum_12m": 0.088, "momentum_12_1": 0.12, "distance_from_52w_high": -0.3166, "distance_from_52w_low": 93.4444, "relative_strength": -0.0851 }, "raw_ttm": { "revenue_ttm": 224175000, "gross_profit_ttm": 146357000, "ebit_ttm": 149808000, "ebitda_ttm": 58254000, "net_income_ttm": 14855000, "eps_diluted_ttm": 0.7112, "operating_cash_flow_ttm": 33223000, "capital_expenditure_ttm": -12950000, "fcf_ttm": 20273000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": 2011000, "interest_expense_ttm": 88788000, "cash_and_equivalents": 47834000, "total_current_assets": 484941000, "total_current_liabilities": 638125000, "net_ppe": null, "total_assets": 1515125000, "total_debt": 585464000, "total_equity": 254498000, "net_working_capital": 166181000, "book_value_per_share": 12.1852, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 12.1852 }, "ranks": { "universe_ticker_count": 765, "rank_pe": 2, "rank_pb": 2, "rank_ptbv": 2, "rank_ps": 2, "rank_pcf": 1, "rank_ev_ebitda": 2, "rank_ev_ebit": 26, "rank_earnings_yield": 2, "rank_fcf_yield": 2, "rank_dividend_yield": 88, "rank_shareholder_yield": 99, "rank_total_yield": 1, "rank_roe": 52, "rank_roc": 50, "rank_roic": 26, "rank_gross_margin": 23, "rank_fcf_margin": 41, "rank_piotroski": 39, "rank_accruals": 76, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 48, "rank_momentum_12m": 42, "rank_momentum_12m_ex1m": 38, "rank_relative_strength": 42 }, "composites": { "value_composite": 1, "quality_composite": 24, "momentum_composite": 28, "growth_composite": 34, "yield_composite": 75, "svqf_composite": 2, "vc1_composite": 1, "vc2_composite": 3, "vc3_composite": 1, "trending_value_composite": 14, "overall_composite": 3, "quality_value_composite": 0.8674, "os_score": 0.97, "value_percentile": 0.99, "quality_percentile": 0.76, "momentum_percentile": 0.72, "factor_coverage": 0.879, "signal_confidence": 0.264, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 98, "small_cap_core_rank": 3, "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": 14, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 9144, "ticker_id": 30828, "universe_id": 3, "week_end_date": "2026-06-07", "source_primary": "yfinance", "source_gaps": {}, "financials_period_end": "2023-12-31", "financials_age_days": 889, "has_full_data": true, "completeness_score": 0.9286, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T13:37:03.510741+00:00", "batch_id": "", "os_score_delta": null, "price_close": 6.8, "market_cap": 142024160, "market_cap_usd": 142024160, "enterprise_value": 679654160, "shares_outstanding": 20885905, "fx_rate_to_usd": null, "pe_ratio": 9.56069741, "pb_ratio": 0.55805609, "ptbv_ratio": 0.55805609, "ps_ratio": 0.63354147, "pcf_ratio": 4.27487464, "pfcf_ratio": 7.00558181, "ev_ebitda": 11.6670814, "ev_ebit": 4.53683488, "ev_sales": 3.03180176, "ev_fcf": 33.52509051, "earnings_yield": 0.10459488, "fcf_yield": 0.02982841, "dividend_yield": 0, "buyback_yield": -0.01415956, "shareholder_yield": -0.01415956, "debt_paydown_yield": 0.5728814, "total_yield": 0.55872184, "gross_margin": 0.65286941, "operating_margin": 0.66826363, "net_margin": 0.06626519, "ebitda_margin": 0.25985948, "fcf_margin": 0.09043381, "roe": 0.05836981, "roa": 0.00980447, "roic": 0.14184071, "roc_greenblatt": null, "asset_turnover": 0.14795809, "cash_conversion": 1.36472568, "accruals_ratio": -0.01212309, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 9.22906582, "debt_to_assets": 0.386413, "interest_coverage": 1.68725503, "current_ratio": 0.75994672, "quick_ratio": 0.75994672, "net_debt": 537630000, "revenue_growth_1y": 0.05495111, "revenue_growth_3y_cagr": null, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.61108447, "book_value_growth_1y": 0.08739738, "piotroski_f_score": 6, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": null, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.02857143, "price_return_3m": -0.24444444, "price_return_6m": 0.17748918, "price_return_9m": 93.44444444, "price_return_12m": 0.088, "price_return_12m_ex1m": 0.12, "distance_from_52w_high": -0.31658291, "distance_from_52w_low": 93.44444444, "relative_strength": -0.08514058, "local_beta": null, "volatility_252d": 140.013438, "volatility_60d": 254.943291, "max_drawdown_12m": -0.99152941, "revenue_ttm": 224175000, "gross_profit_ttm": 146357000, "ebit_ttm": 149808000, "ebitda_ttm": 58254000, "net_income_ttm": 14855000, "eps_diluted_ttm": 0.71124519, "operating_cash_flow_ttm": 33223000, "capital_expenditure_ttm": -12950000, "fcf_ttm": 20273000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": 2011000, "interest_expense_ttm": 88788000, "cash_and_equivalents": 47834000, "total_current_assets": 484941000, "total_current_liabilities": 638125000, "net_ppe": null, "total_assets": 1515125000, "total_debt": 585464000, "total_equity": 254498000, "net_working_capital": 166181000, "book_value_per_share": 12.18515498, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 12.18515498, "universe_ticker_count": 765, "sector": "Energy", "rank_pe": 2, "rank_pb": 2, "rank_ptbv": 2, "rank_ps": 2, "rank_pcf": 1, "rank_ev_ebitda": 2, "rank_ev_ebit": 26, "rank_earnings_yield": 2, "rank_fcf_yield": 2, "rank_dividend_yield": 88, "rank_shareholder_yield": 99, "rank_total_yield": 1, "rank_roe": 52, "rank_roc": 50, "rank_roic": 26, "rank_gross_margin": 23, "rank_fcf_margin": 41, "rank_piotroski": 39, "rank_accruals": 76, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 48, "rank_momentum_12m": 42, "rank_momentum_12m_ex1m": 38, "rank_relative_strength": 42, "value_composite": 1, "quality_composite": 24, "momentum_composite": 28, "growth_composite": 34, "yield_composite": 75, "svqf_composite": 2, "vc1_composite": 1, "vc2_composite": 3, "vc3_composite": 1, "trending_value_composite": 14, "overall_composite": 3, "factor_coverage": 0.879, "signal_confidence": 0.264, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 98, "small_cap_core_rank": 3, "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": 6.8, "os": 0.97, "value": 0.99, "quality": 0.76, "momentum": 0.72, "confidence": 0.264, "coverage": 0.879, "pe_ratio": 9.5607, "earnings_yield": 0.1046, "shareholder_yield": -0.0142, "roe": 0.0584, "momentum_12_1": 0.12, "complete_fields": { "id": 9144, "ticker_id": 30828, "universe_id": 3, "week_end_date": "2026-06-07", "source_primary": "yfinance", "source_gaps": {}, "financials_period_end": "2023-12-31", "financials_age_days": 889, "has_full_data": true, "completeness_score": 0.9286, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T13:37:03.510741+00:00", "batch_id": "", "os_score_delta": null, "price_close": 6.8, "market_cap": 142024160, "market_cap_usd": 142024160, "enterprise_value": 679654160, "shares_outstanding": 20885905, "fx_rate_to_usd": null, "pe_ratio": 9.56069741, "pb_ratio": 0.55805609, "ptbv_ratio": 0.55805609, "ps_ratio": 0.63354147, "pcf_ratio": 4.27487464, "pfcf_ratio": 7.00558181, "ev_ebitda": 11.6670814, "ev_ebit": 4.53683488, "ev_sales": 3.03180176, "ev_fcf": 33.52509051, "earnings_yield": 0.10459488, "fcf_yield": 0.02982841, "dividend_yield": 0, "buyback_yield": -0.01415956, "shareholder_yield": -0.01415956, "debt_paydown_yield": 0.5728814, "total_yield": 0.55872184, "gross_margin": 0.65286941, "operating_margin": 0.66826363, "net_margin": 0.06626519, "ebitda_margin": 0.25985948, "fcf_margin": 0.09043381, "roe": 0.05836981, "roa": 0.00980447, "roic": 0.14184071, "roc_greenblatt": null, "asset_turnover": 0.14795809, "cash_conversion": 1.36472568, "accruals_ratio": -0.01212309, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 9.22906582, "debt_to_assets": 0.386413, "interest_coverage": 1.68725503, "current_ratio": 0.75994672, "quick_ratio": 0.75994672, "net_debt": 537630000, "revenue_growth_1y": 0.05495111, "revenue_growth_3y_cagr": null, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.61108447, "book_value_growth_1y": 0.08739738, "piotroski_f_score": 6, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": null, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.02857143, "price_return_3m": -0.24444444, "price_return_6m": 0.17748918, "price_return_9m": 93.44444444, "price_return_12m": 0.088, "price_return_12m_ex1m": 0.12, "distance_from_52w_high": -0.31658291, "distance_from_52w_low": 93.44444444, "relative_strength": -0.08514058, "local_beta": null, "volatility_252d": 140.013438, "volatility_60d": 254.943291, "max_drawdown_12m": -0.99152941, "revenue_ttm": 224175000, "gross_profit_ttm": 146357000, "ebit_ttm": 149808000, "ebitda_ttm": 58254000, "net_income_ttm": 14855000, "eps_diluted_ttm": 0.71124519, "operating_cash_flow_ttm": 33223000, "capital_expenditure_ttm": -12950000, "fcf_ttm": 20273000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": 2011000, "interest_expense_ttm": 88788000, "cash_and_equivalents": 47834000, "total_current_assets": 484941000, "total_current_liabilities": 638125000, "net_ppe": null, "total_assets": 1515125000, "total_debt": 585464000, "total_equity": 254498000, "net_working_capital": 166181000, "book_value_per_share": 12.18515498, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 12.18515498, "universe_ticker_count": 765, "sector": "Energy", "rank_pe": 2, "rank_pb": 2, "rank_ptbv": 2, "rank_ps": 2, "rank_pcf": 1, "rank_ev_ebitda": 2, "rank_ev_ebit": 26, "rank_earnings_yield": 2, "rank_fcf_yield": 2, "rank_dividend_yield": 88, "rank_shareholder_yield": 99, "rank_total_yield": 1, "rank_roe": 52, "rank_roc": 50, "rank_roic": 26, "rank_gross_margin": 23, "rank_fcf_margin": 41, "rank_piotroski": 39, "rank_accruals": 76, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 48, "rank_momentum_12m": 42, "rank_momentum_12m_ex1m": 38, "rank_relative_strength": 42, "value_composite": 1, "quality_composite": 24, "momentum_composite": 28, "growth_composite": 34, "yield_composite": 75, "svqf_composite": 2, "vc1_composite": 1, "vc2_composite": 3, "vc3_composite": 1, "trending_value_composite": 14, "overall_composite": 3, "factor_coverage": 0.879, "signal_confidence": 0.264, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 98, "small_cap_core_rank": 3, "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": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:18:10.208122+00:00", "is_restated": false, "income_statement": { "revenue": 224175000, "cost_of_revenue": 77818000, "gross_profit": 146357000, "ebit": 149808000, "ebitda": 58254000, "pretax_income": null, "tax_provision": null, "net_income": 14855000, "net_income_to_common": 14855000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 47834000, "total_current_assets": 484941000, "total_assets": 1515125000, "short_term_debt": 367199000, "long_term_debt": 213469000, "total_debt": 585464000, "total_liabilities": null, "total_equity": 254498000, "shares_outstanding": 1312194545, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 33223000, "capital_expenditure": -12950000, "free_cash_flow": 20273000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 2011000, "net_debt_issued": -81363000 }, "complete_fields": { "id": 397574, "ticker_id": 30828, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:18:10.208122+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "58254000", "netIncome": "14855000", "grossProfit": "146357000", "totalRevenue": "224175000", "costOfRevenue": "77818000", "interestExpense": "88788000", "operatingIncome": "149808000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "38364000" }, "balance": { "totalDebt": "585464000", "totalAssets": "1515125000", "longTermDebt": "213469000", "shortTermDebt": "367199000", "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "1312194545", "totalCurrentAssets": "484941000", "totalShareholderEquity": "254498000", "totalCurrentLiabilities": "638125000", "cashAndShortTermInvestments": "47834000" }, "cashflow": { "freeCashFlow": "20273000", "dividendsPaid": null, "issuanceOfDebt": "2850000", "issuanceOfStock": "2011000", "repaymentOfDebt": "-84213000", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "33223000", "repurchaseOfStock": null, "capitalExpenditures": "-12950000" } }, "revenue": 224175000, "cost_of_revenue": 77818000, "gross_profit": 146357000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 149808000, "depreciation_amortisation": 38364000, "ebitda": 58254000, "interest_expense": 88788000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 14855000, "net_income_continuing_ops": null, "net_income_to_common": 14855000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 47834000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 484941000, "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": 1515125000, "short_term_debt": 367199000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 638125000, "long_term_debt": 213469000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 585464000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 254498000, "shares_outstanding": 1312194545, "operating_cash_flow": 33223000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -12950000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": 2011000, "net_debt_issued": -81363000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 20273000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "58254000", "netIncome": "14855000", "grossProfit": "146357000", "totalRevenue": "224175000", "costOfRevenue": "77818000", "interestExpense": "88788000", "operatingIncome": "149808000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "38364000" }, "balance": { "totalDebt": "585464000", "totalAssets": "1515125000", "longTermDebt": "213469000", "shortTermDebt": "367199000", "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "1312194545", "totalCurrentAssets": "484941000", "totalShareholderEquity": "254498000", "totalCurrentLiabilities": "638125000", "cashAndShortTermInvestments": "47834000" }, "cashflow": { "freeCashFlow": "20273000", "dividendsPaid": null, "issuanceOfDebt": "2850000", "issuanceOfStock": "2011000", "repaymentOfDebt": "-84213000", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "33223000", "repurchaseOfStock": null, "capitalExpenditures": "-12950000" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:18:10.208122+00:00", "is_restated": false, "income_statement": { "revenue": 212498000, "cost_of_revenue": 73156000, "gross_profit": 139342000, "ebit": 68087000, "ebitda": 55181000, "pretax_income": null, "tax_provision": null, "net_income": -61334000, "net_income_to_common": -61334000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 102947000, "total_current_assets": 520608000, "total_assets": 1760473000, "short_term_debt": 543397000, "long_term_debt": 102392000, "total_debt": 650868000, "total_liabilities": null, "total_equity": 232956000, "shares_outstanding": 1306098819, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 75693000, "capital_expenditure": -23566000, "free_cash_flow": 52127000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 61214000, "net_debt_issued": -44198000 }, "complete_fields": { "id": 397575, "ticker_id": 30828, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:18:10.208122+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "55181000", "netIncome": "-61334000", "grossProfit": "139342000", "totalRevenue": "212498000", "costOfRevenue": "73156000", "interestExpense": "68265000", "operatingIncome": "68087000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "40645000" }, "balance": { "totalDebt": "650868000", "totalAssets": "1760473000", "longTermDebt": "102392000", "shortTermDebt": "543397000", "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "1306098819", "totalCurrentAssets": "520608000", "totalShareholderEquity": "232956000", "totalCurrentLiabilities": "966376000", "cashAndShortTermInvestments": "102947000" }, "cashflow": { "freeCashFlow": "52127000", "dividendsPaid": null, "issuanceOfDebt": "12810000", "issuanceOfStock": "61214000", "repaymentOfDebt": "-57008000", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "75693000", "repurchaseOfStock": null, "capitalExpenditures": "-23566000" } }, "revenue": 212498000, "cost_of_revenue": 73156000, "gross_profit": 139342000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 68087000, "depreciation_amortisation": 40645000, "ebitda": 55181000, "interest_expense": 68265000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -61334000, "net_income_continuing_ops": null, "net_income_to_common": -61334000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 102947000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 520608000, "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": 1760473000, "short_term_debt": 543397000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 966376000, "long_term_debt": 102392000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 650868000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 232956000, "shares_outstanding": 1306098819, "operating_cash_flow": 75693000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -23566000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": 61214000, "net_debt_issued": -44198000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 52127000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "55181000", "netIncome": "-61334000", "grossProfit": "139342000", "totalRevenue": "212498000", "costOfRevenue": "73156000", "interestExpense": "68265000", "operatingIncome": "68087000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "40645000" }, "balance": { "totalDebt": "650868000", "totalAssets": "1760473000", "longTermDebt": "102392000", "shortTermDebt": "543397000", "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "1306098819", "totalCurrentAssets": "520608000", "totalShareholderEquity": "232956000", "totalCurrentLiabilities": "966376000", "cashAndShortTermInvestments": "102947000" }, "cashflow": { "freeCashFlow": "52127000", "dividendsPaid": null, "issuanceOfDebt": "12810000", "issuanceOfStock": "61214000", "repaymentOfDebt": "-57008000", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "75693000", "repurchaseOfStock": null, "capitalExpenditures": "-23566000" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:18:10.208122+00:00", "is_restated": false, "income_statement": { "revenue": 185799000, "cost_of_revenue": 65011000, "gross_profit": 120788000, "ebit": 95087000, "ebitda": 101911000, "pretax_income": null, "tax_provision": null, "net_income": 768000, "net_income_to_common": 768000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 44639000, "total_current_assets": 388148000, "total_assets": 1348587000, "short_term_debt": 415593000, "long_term_debt": 108652000, "total_debt": 531028000, "total_liabilities": null, "total_equity": 292896000, "shares_outstanding": 996408412, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 128115000, "capital_expenditure": -32518000, "free_cash_flow": 95597000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": 2658000 }, "complete_fields": { "id": 397576, "ticker_id": 30828, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:18:10.208122+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "101911000", "netIncome": "768000", "grossProfit": "120788000", "totalRevenue": "185799000", "costOfRevenue": "65011000", "interestExpense": "73429000", "operatingIncome": "95087000", "fiscalDateEnding": "2021-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "36227000" }, "balance": { "totalDebt": "531028000", "totalAssets": "1348587000", "longTermDebt": "108652000", "shortTermDebt": "415593000", "fiscalDateEnding": "2021-12-31", "totalLiabilities": null, "sharesOutstanding": "996408412", "totalCurrentAssets": "388148000", "totalShareholderEquity": "292896000", "totalCurrentLiabilities": "642465000", "cashAndShortTermInvestments": "44639000" }, "cashflow": { "freeCashFlow": "95597000", "dividendsPaid": null, "issuanceOfDebt": "18476000", "issuanceOfStock": "0", "repaymentOfDebt": "-15818000", "fiscalDateEnding": "2021-12-31", "operatingCashflow": "128115000", "repurchaseOfStock": null, "capitalExpenditures": "-32518000" } }, "revenue": 185799000, "cost_of_revenue": 65011000, "gross_profit": 120788000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 95087000, "depreciation_amortisation": 36227000, "ebitda": 101911000, "interest_expense": 73429000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 768000, "net_income_continuing_ops": null, "net_income_to_common": 768000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 44639000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 388148000, "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": 1348587000, "short_term_debt": 415593000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 642465000, "long_term_debt": 108652000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 531028000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 292896000, "shares_outstanding": 996408412, "operating_cash_flow": 128115000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -32518000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": 2658000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 95597000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "101911000", "netIncome": "768000", "grossProfit": "120788000", "totalRevenue": "185799000", "costOfRevenue": "65011000", "interestExpense": "73429000", "operatingIncome": "95087000", "fiscalDateEnding": "2021-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "36227000" }, "balance": { "totalDebt": "531028000", "totalAssets": "1348587000", "longTermDebt": "108652000", "shortTermDebt": "415593000", "fiscalDateEnding": "2021-12-31", "totalLiabilities": null, "sharesOutstanding": "996408412", "totalCurrentAssets": "388148000", "totalShareholderEquity": "292896000", "totalCurrentLiabilities": "642465000", "cashAndShortTermInvestments": "44639000" }, "cashflow": { "freeCashFlow": "95597000", "dividendsPaid": null, "issuanceOfDebt": "18476000", "issuanceOfStock": "0", "repaymentOfDebt": "-15818000", "fiscalDateEnding": "2021-12-31", "operatingCashflow": "128115000", "repurchaseOfStock": null, "capitalExpenditures": "-32518000" } } } ], "quarterly": [] }, "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": "deep_value", "name": "Deep Value", "slug": "deep-value", "group": "value", "page_url": "/factors/deep-value/", "rank_field": "-earnings_yield" }, { "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": "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" }, { "key": "small_cap_value", "name": "Small Cap Value", "slug": "small-cap-value", "group": "universe", "page_url": "/factors/small-cap-value/", "rank_field": "-value_percentile" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 3, "quarterly_financial_periods": 0, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2023-12-31" }, "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" ] } } }