{ "ticker": { "uuid": "949c40c6-3991-46e7-aea3-3f32473b818e", "symbol": "BOOT", "name": "Henry Boot PLC", "exchange": "LSE", "exchange_name": "London Stock Exchange", "country": "GB", "currency": "GBP", "sector": "Real Estate", "industry": "Real Estate - Diversified", "page_url": "https://sharemaestro.com/factors/ticker/949c40c6-3991-46e7-aea3-3f32473b818e/", "api_url": "https://sharemaestro.com/factors/api/tickers/949c40c6-3991-46e7-aea3-3f32473b818e/" }, "ticker_metadata": { "id": 26938, "uuid": "949c40c6-3991-46e7-aea3-3f32473b818e", "symbol": "BOOT", "name": "Henry Boot PLC", "asset_type": "equity", "market_cap": 226832336, "stock_exchange_id": 19, "industry": "Real Estate - Diversified", "sector": "Real Estate", "description": "Henry Boot PLC, together with its subsidiaries, engages in the home building business in the United Kingdom. The company operates through four segments: Property Investment and Development, Homebuilding, Land Promotion, and Construction. It is involved in housebuilding and related activities; land assembly, management, and development, as well as strategic promotion and project delivery; trading; and plant hire activities. The company also engages in motor vehicle leasing; employee benefit trust; and PFI road maintenance. It serves industrial and logistics, residential, and urban development markets. The company was formerly known as Henry Boot & Sons PLC and changed its name to Henry Boot PLC in June 1999. Henry Boot PLC was founded in 1886 and is headquartered in Sheffield, 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": "949c40c6-3991-46e7-aea3-3f32473b818e", "symbol": "BOOT", "name": "Henry Boot PLC", "exchange": "LSE", "exchange_name": "London Stock Exchange", "country": "GB", "currency": "GBP", "sector": "Real Estate", "industry": "Real Estate - Diversified", "page_url": "https://sharemaestro.com/factors/ticker/949c40c6-3991-46e7-aea3-3f32473b818e/", "api_url": "https://sharemaestro.com/factors/api/tickers/949c40c6-3991-46e7-aea3-3f32473b818e/" }, "week_end_date": "2026-06-07", "universe": "GBP_UK", "score": { "os": 0.43, "value": 0.81, "quality": 0.03, "momentum": 0.16, "coverage": 0.879, "confidence": 0.786, "delta": null }, "headline_factors": { "price": 165, "market_cap": 22084000125, "pe_ratio": 939.0654, "earnings_yield": 0.0011, "ebitda_to_ev": 0.0018, "shareholder_yield": 0.0005, "roe": 0.0556, "piotroski_f_score": 2, "momentum_12_1": -0.2209, "volatility_252d": 0.2535 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "yfinance", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T13:36:23.704832+00:00", "batch_id": "" }, "size": { "price_close": 165, "market_cap": 22084000125, "market_cap_usd": 22084000125, "enterprise_value": 22192026125, "shares_outstanding": 133842425, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 939.0654, "pb_ratio": 52.2489, "ptbv_ratio": 52.2489, "ps_ratio": 87.792, "pcf_ratio": null, "pfcf_ratio": -683.8846, "ev_ebitda": 558.2197, "ev_ebit": 879.2752, "ev_sales": 88.2215, "ev_fcf": -687.2298, "earnings_yield": 0.0011, "fcf_yield": -0.0015, "price_to_sales": 87.792, "price_to_book": 52.2489, "price_to_cashflow": null, "ebitda_to_ev": 0.0018, "sales_yield": 0.0113 }, "yield": { "dividend_yield": 0.0005, "buyback_yield": -0.0, "shareholder_yield": 0.0005, "debt_paydown_yield": 0, "total_yield": 0.0005 }, "quality": { "gross_margin": 0.2617, "operating_margin": 0.1003, "net_margin": 0.0935, "ebitda_margin": 0.158, "fcf_margin": -0.1284, "roe": 0.0556, "roa": 0.0359, "roic": 0.0357, "roc_greenblatt": null, "asset_turnover": 0.3844, "cash_conversion": -1.3731, "accruals_ratio": 0.0832, "sbc_to_revenue": null, "piotroski_f_score": 2, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.1762, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.1006, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": null, "net_debt_to_ebitda": 2.7173, "debt_to_assets": 0.1779, "interest_coverage": 3.1648, "current_ratio": 4.8527, "quick_ratio": 4.8527, "net_debt": 108026000, "local_beta": 0.5715, "volatility_252d": 0.2535, "volatility_60d": 0.5668, "max_drawdown_12m": -0.3415, "risk_adjusted_momentum": -0.8713 }, "growth": { "revenue_growth_1y": -0.055, "revenue_growth_3y_cagr": -0.0968, "revenue_growth_5y_cagr": null, "eps_growth_1y": 0.0071, "eps_growth_3y_cagr": -0.1096, "eps_growth_5y_cagr": null, "fcf_growth_1y": -2.3358, "book_value_growth_1y": 0.0003, "revenue_growth": -0.055, "earnings_growth": 0.0071 }, "momentum": { "price_return_1m": -0.0237, "price_return_3m": -0.0932, "price_return_6m": -0.2515, "price_return_9m": -0.2497, "price_return_12m": -0.2393, "price_return_12m_ex1m": -0.2209, "momentum_6m": -0.2515, "momentum_12m": -0.2393, "momentum_12_1": -0.2209, "distance_from_52w_high": -0.3035, "distance_from_52w_low": 0.0577, "relative_strength": -0.4125 }, "raw_ttm": { "revenue_ttm": 251549000, "gross_profit_ttm": 65824000, "ebit_ttm": 25239000, "ebitda_ttm": 39755000, "net_income_ttm": 23517000, "eps_diluted_ttm": 0.1757, "operating_cash_flow_ttm": -30910000, "capital_expenditure_ttm": -1382000, "fcf_ttm": -32292000, "dividends_paid_ttm": -10514000, "share_repurchases_ttm": null, "shares_issued_ttm": 187000, "interest_expense_ttm": 7975000, "cash_and_equivalents": 8399000, "total_current_assets": 454803000, "total_current_liabilities": 93722000, "net_ppe": null, "total_assets": 654371000, "total_debt": 116425000, "total_equity": 422669000, "net_working_capital": 353553000, "book_value_per_share": 3.158, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 3.158 }, "ranks": { "universe_ticker_count": 765, "rank_pe": 28, "rank_pb": 13, "rank_ptbv": 13, "rank_ps": 39, "rank_pcf": 50, "rank_ev_ebitda": 40, "rank_ev_ebit": 57, "rank_earnings_yield": 26, "rank_fcf_yield": 88, "rank_dividend_yield": 24, "rank_shareholder_yield": 35, "rank_total_yield": 46, "rank_roe": 53, "rank_roc": 50, "rank_roic": 63, "rank_gross_margin": 78, "rank_fcf_margin": 83, "rank_piotroski": 95, "rank_accruals": 96, "rank_sue": 50, "rank_eps_growth_1y": 60, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 81, "rank_momentum_12m": 77, "rank_momentum_12m_ex1m": 75, "rank_relative_strength": 77 }, "composites": { "value_composite": 19, "quality_composite": 97, "momentum_composite": 84, "growth_composite": 88, "yield_composite": 22, "svqf_composite": 13, "vc1_composite": 15, "vc2_composite": 12, "vc3_composite": 15, "trending_value_composite": null, "overall_composite": 57, "quality_value_composite": 0.1559, "os_score": 0.43, "value_percentile": 0.81, "quality_percentile": 0.03, "momentum_percentile": 0.16, "factor_coverage": 0.879, "signal_confidence": 0.786, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 70, "small_cap_core_rank": 13, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 8752, "ticker_id": 26938, "universe_id": 3, "week_end_date": "2026-06-07", "source_primary": "yfinance", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T13:36:23.704832+00:00", "batch_id": "", "os_score_delta": null, "price_close": 165, "market_cap": 22084000125, "market_cap_usd": 22084000125, "enterprise_value": 22192026125, "shares_outstanding": 133842425, "fx_rate_to_usd": null, "pe_ratio": 939.06536229, "pb_ratio": 52.24892321, "ptbv_ratio": 52.24892321, "ps_ratio": 87.79204101, "pcf_ratio": null, "pfcf_ratio": -683.88455732, "ev_ebitda": 558.21974909, "ev_ebit": 879.27517433, "ev_sales": 88.22148418, "ev_fcf": -687.22984408, "earnings_yield": 0.00106489, "fcf_yield": -0.00145512, "dividend_yield": 0.00047609, "buyback_yield": -8.47e-06, "shareholder_yield": 0.00046762, "debt_paydown_yield": 0, "total_yield": 0.00046762, "gross_margin": 0.26167466, "operating_margin": 0.10033433, "net_margin": 0.09348874, "ebitda_margin": 0.15804078, "fcf_margin": -0.1283726, "roe": 0.05563928, "roa": 0.03593833, "roic": 0.03566879, "roc_greenblatt": null, "asset_turnover": 0.38441343, "cash_conversion": -1.37313433, "accruals_ratio": 0.08317453, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 2.71729342, "debt_to_assets": 0.17791895, "interest_coverage": 3.16476489, "current_ratio": 4.85268133, "quick_ratio": 4.85268133, "net_debt": 108026000, "revenue_growth_1y": -0.05500917, "revenue_growth_3y_cagr": -0.0968117, "revenue_growth_5y_cagr": null, "eps_growth_1y": 0.00713569, "eps_growth_3y_cagr": -0.10964476, "eps_growth_5y_cagr": null, "fcf_growth_1y": -2.33576008, "book_value_growth_1y": 0.00025204, "piotroski_f_score": 2, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.176244, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.02366864, "price_return_3m": -0.09315874, "price_return_6m": -0.25149608, "price_return_9m": -0.24968536, "price_return_12m": -0.23931238, "price_return_12m_ex1m": -0.22087147, "distance_from_52w_high": -0.30350545, "distance_from_52w_low": 0.05769231, "relative_strength": -0.41245296, "local_beta": 0.5715, "volatility_252d": 0.25349, "volatility_60d": 0.566848, "max_drawdown_12m": -0.34149607, "revenue_ttm": 251549000, "gross_profit_ttm": 65824000, "ebit_ttm": 25239000, "ebitda_ttm": 39755000, "net_income_ttm": 23517000, "eps_diluted_ttm": 0.17570662, "operating_cash_flow_ttm": -30910000, "capital_expenditure_ttm": -1382000, "fcf_ttm": -32292000, "dividends_paid_ttm": -10514000, "share_repurchases_ttm": null, "shares_issued_ttm": 187000, "interest_expense_ttm": 7975000, "cash_and_equivalents": 8399000, "total_current_assets": 454803000, "total_current_liabilities": 93722000, "net_ppe": null, "total_assets": 654371000, "total_debt": 116425000, "total_equity": 422669000, "net_working_capital": 353553000, "book_value_per_share": 3.15795982, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 3.15795982, "universe_ticker_count": 765, "sector": "Real Estate", "rank_pe": 28, "rank_pb": 13, "rank_ptbv": 13, "rank_ps": 39, "rank_pcf": 50, "rank_ev_ebitda": 40, "rank_ev_ebit": 57, "rank_earnings_yield": 26, "rank_fcf_yield": 88, "rank_dividend_yield": 24, "rank_shareholder_yield": 35, "rank_total_yield": 46, "rank_roe": 53, "rank_roc": 50, "rank_roic": 63, "rank_gross_margin": 78, "rank_fcf_margin": 83, "rank_piotroski": 95, "rank_accruals": 96, "rank_sue": 50, "rank_eps_growth_1y": 60, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 81, "rank_momentum_12m": 77, "rank_momentum_12m_ex1m": 75, "rank_relative_strength": 77, "value_composite": 19, "quality_composite": 97, "momentum_composite": 84, "growth_composite": 88, "yield_composite": 22, "svqf_composite": 13, "vc1_composite": 15, "vc2_composite": 12, "vc3_composite": 15, "trending_value_composite": null, "overall_composite": 57, "factor_coverage": 0.879, "signal_confidence": 0.786, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 70, "small_cap_core_rank": 13, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 165, "os": 0.43, "value": 0.81, "quality": 0.03, "momentum": 0.16, "confidence": 0.786, "coverage": 0.879, "pe_ratio": 939.0654, "earnings_yield": 0.0011, "shareholder_yield": 0.0005, "roe": 0.0556, "momentum_12_1": -0.2209, "complete_fields": { "id": 8752, "ticker_id": 26938, "universe_id": 3, "week_end_date": "2026-06-07", "source_primary": "yfinance", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T13:36:23.704832+00:00", "batch_id": "", "os_score_delta": null, "price_close": 165, "market_cap": 22084000125, "market_cap_usd": 22084000125, "enterprise_value": 22192026125, "shares_outstanding": 133842425, "fx_rate_to_usd": null, "pe_ratio": 939.06536229, "pb_ratio": 52.24892321, "ptbv_ratio": 52.24892321, "ps_ratio": 87.79204101, "pcf_ratio": null, "pfcf_ratio": -683.88455732, "ev_ebitda": 558.21974909, "ev_ebit": 879.27517433, "ev_sales": 88.22148418, "ev_fcf": -687.22984408, "earnings_yield": 0.00106489, "fcf_yield": -0.00145512, "dividend_yield": 0.00047609, "buyback_yield": -8.47e-06, "shareholder_yield": 0.00046762, "debt_paydown_yield": 0, "total_yield": 0.00046762, "gross_margin": 0.26167466, "operating_margin": 0.10033433, "net_margin": 0.09348874, "ebitda_margin": 0.15804078, "fcf_margin": -0.1283726, "roe": 0.05563928, "roa": 0.03593833, "roic": 0.03566879, "roc_greenblatt": null, "asset_turnover": 0.38441343, "cash_conversion": -1.37313433, "accruals_ratio": 0.08317453, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 2.71729342, "debt_to_assets": 0.17791895, "interest_coverage": 3.16476489, "current_ratio": 4.85268133, "quick_ratio": 4.85268133, "net_debt": 108026000, "revenue_growth_1y": -0.05500917, "revenue_growth_3y_cagr": -0.0968117, "revenue_growth_5y_cagr": null, "eps_growth_1y": 0.00713569, "eps_growth_3y_cagr": -0.10964476, "eps_growth_5y_cagr": null, "fcf_growth_1y": -2.33576008, "book_value_growth_1y": 0.00025204, "piotroski_f_score": 2, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.176244, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.02366864, "price_return_3m": -0.09315874, "price_return_6m": -0.25149608, "price_return_9m": -0.24968536, "price_return_12m": -0.23931238, "price_return_12m_ex1m": -0.22087147, "distance_from_52w_high": -0.30350545, "distance_from_52w_low": 0.05769231, "relative_strength": -0.41245296, "local_beta": 0.5715, "volatility_252d": 0.25349, "volatility_60d": 0.566848, "max_drawdown_12m": -0.34149607, "revenue_ttm": 251549000, "gross_profit_ttm": 65824000, "ebit_ttm": 25239000, "ebitda_ttm": 39755000, "net_income_ttm": 23517000, "eps_diluted_ttm": 0.17570662, "operating_cash_flow_ttm": -30910000, "capital_expenditure_ttm": -1382000, "fcf_ttm": -32292000, "dividends_paid_ttm": -10514000, "share_repurchases_ttm": null, "shares_issued_ttm": 187000, "interest_expense_ttm": 7975000, "cash_and_equivalents": 8399000, "total_current_assets": 454803000, "total_current_liabilities": 93722000, "net_ppe": null, "total_assets": 654371000, "total_debt": 116425000, "total_equity": 422669000, "net_working_capital": 353553000, "book_value_per_share": 3.15795982, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 3.15795982, "universe_ticker_count": 765, "sector": "Real Estate", "rank_pe": 28, "rank_pb": 13, "rank_ptbv": 13, "rank_ps": 39, "rank_pcf": 50, "rank_ev_ebitda": 40, "rank_ev_ebit": 57, "rank_earnings_yield": 26, "rank_fcf_yield": 88, "rank_dividend_yield": 24, "rank_shareholder_yield": 35, "rank_total_yield": 46, "rank_roe": 53, "rank_roc": 50, "rank_roic": 63, "rank_gross_margin": 78, "rank_fcf_margin": 83, "rank_piotroski": 95, "rank_accruals": 96, "rank_sue": 50, "rank_eps_growth_1y": 60, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 81, "rank_momentum_12m": 77, "rank_momentum_12m_ex1m": 75, "rank_relative_strength": 77, "value_composite": 19, "quality_composite": 97, "momentum_composite": 84, "growth_composite": 88, "yield_composite": 22, "svqf_composite": 13, "vc1_composite": 15, "vc2_composite": 12, "vc3_composite": 15, "trending_value_composite": null, "overall_composite": 57, "factor_coverage": 0.879, "signal_confidence": 0.786, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 70, "small_cap_core_rank": 13, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T12:36:58.516362+00:00", "is_restated": false, "income_statement": { "revenue": 251549000, "cost_of_revenue": 185725000, "gross_profit": 65824000, "ebit": 25239000, "ebitda": 39755000, "pretax_income": null, "tax_provision": null, "net_income": 23517000, "net_income_to_common": 23517000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 8399000, "total_current_assets": 454803000, "total_assets": 654371000, "short_term_debt": 871000, "long_term_debt": 112222000, "total_debt": 116425000, "total_liabilities": null, "total_equity": 422669000, "shares_outstanding": 133842425, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -30910000, "capital_expenditure": -1382000, "free_cash_flow": -32292000, "dividends_paid": -10514000, "share_repurchases": null, "shares_issued": 187000, "net_debt_issued": 37558000 }, "complete_fields": { "id": 391925, "ticker_id": 26938, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T12:36:58.516362+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "39755000", "netIncome": "23517000", "grossProfit": "65824000", "totalRevenue": "251549000", "costOfRevenue": "185725000", "interestExpense": "7975000", "operatingIncome": "25239000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "5363000" }, "balance": { "totalDebt": "116425000", "totalAssets": "654371000", "longTermDebt": "112222000", "shortTermDebt": "871000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "133842425", "totalCurrentAssets": "454803000", "totalShareholderEquity": "422669000", "totalCurrentLiabilities": "93722000", "cashAndShortTermInvestments": "8399000" }, "cashflow": { "freeCashFlow": "-32292000", "dividendsPaid": "-10514000", "issuanceOfDebt": "97000000", "issuanceOfStock": "187000", "repaymentOfDebt": "-59442000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "-30910000", "repurchaseOfStock": null, "capitalExpenditures": "-1382000" } }, "revenue": 251549000, "cost_of_revenue": 185725000, "gross_profit": 65824000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 25239000, "depreciation_amortisation": 5363000, "ebitda": 39755000, "interest_expense": 7975000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 23517000, "net_income_continuing_ops": null, "net_income_to_common": 23517000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 8399000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 454803000, "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": 654371000, "short_term_debt": 871000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 93722000, "long_term_debt": 112222000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 116425000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 422669000, "shares_outstanding": 133842425, "operating_cash_flow": -30910000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -1382000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -10514000, "share_repurchases": null, "shares_issued": 187000, "net_debt_issued": 37558000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -32292000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "39755000", "netIncome": "23517000", "grossProfit": "65824000", "totalRevenue": "251549000", "costOfRevenue": "185725000", "interestExpense": "7975000", "operatingIncome": "25239000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "5363000" }, "balance": { "totalDebt": "116425000", "totalAssets": "654371000", "longTermDebt": "112222000", "shortTermDebt": "871000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "133842425", "totalCurrentAssets": "454803000", "totalShareholderEquity": "422669000", "totalCurrentLiabilities": "93722000", "cashAndShortTermInvestments": "8399000" }, "cashflow": { "freeCashFlow": "-32292000", "dividendsPaid": "-10514000", "issuanceOfDebt": "97000000", "issuanceOfStock": "187000", "repaymentOfDebt": "-59442000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "-30910000", "repurchaseOfStock": null, "capitalExpenditures": "-1382000" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T12:36:58.516362+00:00", "is_restated": false, "income_statement": { "revenue": 266192000, "cost_of_revenue": 194257000, "gross_profit": 71935000, "ebit": 29503000, "ebitda": 47057000, "pretax_income": null, "tax_provision": null, "net_income": 23333000, "net_income_to_common": 23333000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 16764000, "total_current_assets": 462110000, "total_assets": 623642000, "short_term_debt": 1943000, "long_term_debt": 73592000, "total_debt": 79447000, "total_liabilities": null, "total_equity": 422248000, "shares_outstanding": 133742811, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 25566000, "capital_expenditure": -1391000, "free_cash_flow": 24175000, "dividends_paid": -9998000, "share_repurchases": 0, "shares_issued": 47000, "net_debt_issued": -10983000 }, "complete_fields": { "id": 391928, "ticker_id": 26938, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T12:36:58.516362+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "47057000", "netIncome": "23333000", "grossProfit": "71935000", "totalRevenue": "266192000", "costOfRevenue": "194257000", "interestExpense": "8664000", "operatingIncome": "29503000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "5442000" }, "balance": { "totalDebt": "79447000", "totalAssets": "623642000", "longTermDebt": "73592000", "shortTermDebt": "1943000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "133742811", "totalCurrentAssets": "462110000", "totalShareholderEquity": "422248000", "totalCurrentLiabilities": "102172000", "cashAndShortTermInvestments": "16764000" }, "cashflow": { "freeCashFlow": "24175000", "dividendsPaid": "-9998000", "issuanceOfDebt": "45134000", "issuanceOfStock": "47000", "repaymentOfDebt": "-56117000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "25566000", "repurchaseOfStock": "0", "capitalExpenditures": "-1391000" } }, "revenue": 266192000, "cost_of_revenue": 194257000, "gross_profit": 71935000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 29503000, "depreciation_amortisation": 5442000, "ebitda": 47057000, "interest_expense": 8664000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 23333000, "net_income_continuing_ops": null, "net_income_to_common": 23333000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 16764000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 462110000, "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": 623642000, "short_term_debt": 1943000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 102172000, "long_term_debt": 73592000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 79447000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 422248000, "shares_outstanding": 133742811, "operating_cash_flow": 25566000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -1391000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -9998000, "share_repurchases": 0, "shares_issued": 47000, "net_debt_issued": -10983000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 24175000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "47057000", "netIncome": "23333000", "grossProfit": "71935000", "totalRevenue": "266192000", "costOfRevenue": "194257000", "interestExpense": "8664000", "operatingIncome": "29503000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "5442000" }, "balance": { "totalDebt": "79447000", "totalAssets": "623642000", "longTermDebt": "73592000", "shortTermDebt": "1943000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "133742811", "totalCurrentAssets": "462110000", "totalShareholderEquity": "422248000", "totalCurrentLiabilities": "102172000", "cashAndShortTermInvestments": "16764000" }, "cashflow": { "freeCashFlow": "24175000", "dividendsPaid": "-9998000", "issuanceOfDebt": "45134000", "issuanceOfStock": "47000", "repaymentOfDebt": "-56117000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "25566000", "repurchaseOfStock": "0", "capitalExpenditures": "-1391000" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T12:36:58.516362+00:00", "is_restated": false, "income_statement": { "revenue": 359399000, "cost_of_revenue": 282634000, "gross_profit": 76765000, "ebit": 37223000, "ebitda": 49354000, "pretax_income": null, "tax_provision": null, "net_income": 26299000, "net_income_to_common": 26299000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 13034000, "total_current_assets": 400727000, "total_assets": 594397000, "short_term_debt": 84819000, "long_term_debt": 1699000, "total_debt": 90793000, "total_liabilities": null, "total_equity": 405402000, "shares_outstanding": 133622903, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -3401000, "capital_expenditure": -12091000, "free_cash_flow": -15492000, "dividends_paid": -9253000, "share_repurchases": -98000, "shares_issued": 802000, "net_debt_issued": 21518000 }, "complete_fields": { "id": 391929, "ticker_id": 26938, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T12:36:58.516362+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "49354000", "netIncome": "26299000", "grossProfit": "76765000", "totalRevenue": "359399000", "costOfRevenue": "282634000", "interestExpense": "6260000", "operatingIncome": "37223000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "5792000" }, "balance": { "totalDebt": "90793000", "totalAssets": "594397000", "longTermDebt": "1699000", "shortTermDebt": "84819000", "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "133622903", "totalCurrentAssets": "400727000", "totalShareholderEquity": "405402000", "totalCurrentLiabilities": "169982000", "cashAndShortTermInvestments": "13034000" }, "cashflow": { "freeCashFlow": "-15492000", "dividendsPaid": "-9253000", "issuanceOfDebt": "58028000", "issuanceOfStock": "802000", "repaymentOfDebt": "-36510000", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "-3401000", "repurchaseOfStock": "-98000", "capitalExpenditures": "-12091000" } }, "revenue": 359399000, "cost_of_revenue": 282634000, "gross_profit": 76765000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 37223000, "depreciation_amortisation": 5792000, "ebitda": 49354000, "interest_expense": 6260000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 26299000, "net_income_continuing_ops": null, "net_income_to_common": 26299000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 13034000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 400727000, "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": 594397000, "short_term_debt": 84819000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 169982000, "long_term_debt": 1699000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 90793000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 405402000, "shares_outstanding": 133622903, "operating_cash_flow": -3401000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -12091000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -9253000, "share_repurchases": -98000, "shares_issued": 802000, "net_debt_issued": 21518000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -15492000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "49354000", "netIncome": "26299000", "grossProfit": "76765000", "totalRevenue": "359399000", "costOfRevenue": "282634000", "interestExpense": "6260000", "operatingIncome": "37223000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "5792000" }, "balance": { "totalDebt": "90793000", "totalAssets": "594397000", "longTermDebt": "1699000", "shortTermDebt": "84819000", "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "133622903", "totalCurrentAssets": "400727000", "totalShareholderEquity": "405402000", "totalCurrentLiabilities": "169982000", "cashAndShortTermInvestments": "13034000" }, "cashflow": { "freeCashFlow": "-15492000", "dividendsPaid": "-9253000", "issuanceOfDebt": "58028000", "issuanceOfStock": "802000", "repaymentOfDebt": "-36510000", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "-3401000", "repurchaseOfStock": "-98000", "capitalExpenditures": "-12091000" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T12:36:58.516362+00:00", "is_restated": false, "income_statement": { "revenue": 341419000, "cost_of_revenue": 259829000, "gross_profit": 81590000, "ebit": 41135000, "ebitda": 53231000, "pretax_income": null, "tax_provision": null, "net_income": 33319000, "net_income_to_common": 33319000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 17401000, "total_current_assets": 395037000, "total_assets": 578305000, "short_term_debt": 65000000, "long_term_debt": 0, "total_debt": 66033000, "total_liabilities": null, "total_equity": 388322000, "shares_outstanding": 133627922, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -21296000, "capital_expenditure": -10272000, "free_cash_flow": -31568000, "dividends_paid": -8362000, "share_repurchases": 0, "shares_issued": 769000, "net_debt_issued": 15000000 }, "complete_fields": { "id": 391930, "ticker_id": 26938, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T12:36:58.516362+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "53231000", "netIncome": "33319000", "grossProfit": "81590000", "totalRevenue": "341419000", "costOfRevenue": "259829000", "interestExpense": "2503000", "operatingIncome": "41135000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "5133000" }, "balance": { "totalDebt": "66033000", "totalAssets": "578305000", "longTermDebt": "0", "shortTermDebt": "65000000", "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "133627922", "totalCurrentAssets": "395037000", "totalShareholderEquity": "388322000", "totalCurrentLiabilities": "173055000", "cashAndShortTermInvestments": "17401000" }, "cashflow": { "freeCashFlow": "-31568000", "dividendsPaid": "-8362000", "issuanceOfDebt": "85000000", "issuanceOfStock": "769000", "repaymentOfDebt": "-70000000", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "-21296000", "repurchaseOfStock": "0", "capitalExpenditures": "-10272000" } }, "revenue": 341419000, "cost_of_revenue": 259829000, "gross_profit": 81590000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 41135000, "depreciation_amortisation": 5133000, "ebitda": 53231000, "interest_expense": 2503000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 33319000, "net_income_continuing_ops": null, "net_income_to_common": 33319000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 17401000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 395037000, "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": 578305000, "short_term_debt": 65000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 173055000, "long_term_debt": 0, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 66033000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 388322000, "shares_outstanding": 133627922, "operating_cash_flow": -21296000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -10272000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -8362000, "share_repurchases": 0, "shares_issued": 769000, "net_debt_issued": 15000000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -31568000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "53231000", "netIncome": "33319000", "grossProfit": "81590000", "totalRevenue": "341419000", "costOfRevenue": "259829000", "interestExpense": "2503000", "operatingIncome": "41135000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "5133000" }, "balance": { "totalDebt": "66033000", "totalAssets": "578305000", "longTermDebt": "0", "shortTermDebt": "65000000", "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "133627922", "totalCurrentAssets": "395037000", "totalShareholderEquity": "388322000", "totalCurrentLiabilities": "173055000", "cashAndShortTermInvestments": "17401000" }, "cashflow": { "freeCashFlow": "-31568000", "dividendsPaid": "-8362000", "issuanceOfDebt": "85000000", "issuanceOfStock": "769000", "repaymentOfDebt": "-70000000", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "-21296000", "repurchaseOfStock": "0", "capitalExpenditures": "-10272000" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T12:36:58.516362+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": 391931, "ticker_id": 26938, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T12:36:58.516362+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2021-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2021-12-31", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2021-12-31", "operatingCashflow": null, "repurchaseOfStock": "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": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2021-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2021-12-31", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2021-12-31", "operatingCashflow": null, "repurchaseOfStock": "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": "2026-06-07T12:36:58.516362+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": 8399000, "total_current_assets": 454803000, "total_assets": 654371000, "short_term_debt": 871000, "long_term_debt": 112222000, "total_debt": 116425000, "total_liabilities": null, "total_equity": 422669000, "shares_outstanding": 133842425, "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": 391924, "ticker_id": 26938, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T12:36:58.516362+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": "116425000", "totalAssets": "654371000", "longTermDebt": "112222000", "shortTermDebt": "871000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "133842425", "totalCurrentAssets": "454803000", "totalShareholderEquity": "422669000", "totalCurrentLiabilities": "93722000", "cashAndShortTermInvestments": "8399000" } }, "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": 8399000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 454803000, "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": 654371000, "short_term_debt": 871000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 93722000, "long_term_debt": 112222000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 116425000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 422669000, "shares_outstanding": 133842425, "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": "116425000", "totalAssets": "654371000", "longTermDebt": "112222000", "shortTermDebt": "871000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "133842425", "totalCurrentAssets": "454803000", "totalShareholderEquity": "422669000", "totalCurrentLiabilities": "93722000", "cashAndShortTermInvestments": "8399000" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T12:36:58.516362+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": 9946000, "total_current_assets": 427854000, "total_assets": 620856000, "short_term_debt": 94052000, "long_term_debt": 526000, "total_debt": 98033000, "total_liabilities": null, "total_equity": 411348000, "shares_outstanding": 133758566, "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": 391926, "ticker_id": 26938, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T12:36:58.516362+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": "98033000", "totalAssets": "620856000", "longTermDebt": "526000", "shortTermDebt": "94052000", "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "133758566", "totalCurrentAssets": "427854000", "totalShareholderEquity": "411348000", "totalCurrentLiabilities": "187213000", "cashAndShortTermInvestments": "9946000" } }, "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": 9946000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 427854000, "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": 620856000, "short_term_debt": 94052000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 187213000, "long_term_debt": 526000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 98033000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 411348000, "shares_outstanding": 133758566, "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": "98033000", "totalAssets": "620856000", "longTermDebt": "526000", "shortTermDebt": "94052000", "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "133758566", "totalCurrentAssets": "427854000", "totalShareholderEquity": "411348000", "totalCurrentLiabilities": "187213000", "cashAndShortTermInvestments": "9946000" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T12:36:58.516362+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": 16764000, "total_current_assets": 462110000, "total_assets": 623642000, "short_term_debt": 1943000, "long_term_debt": 73592000, "total_debt": 79447000, "total_liabilities": null, "total_equity": 422248000, "shares_outstanding": 133742811, "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": 391927, "ticker_id": 26938, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T12:36:58.516362+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": "79447000", "totalAssets": "623642000", "longTermDebt": "73592000", "shortTermDebt": "1943000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "133742811", "totalCurrentAssets": "462110000", "totalShareholderEquity": "422248000", "totalCurrentLiabilities": "102172000", "cashAndShortTermInvestments": "16764000" } }, "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": 16764000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 462110000, "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": 623642000, "short_term_debt": 1943000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 102172000, "long_term_debt": 73592000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 79447000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 422248000, "shares_outstanding": 133742811, "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": "79447000", "totalAssets": "623642000", "longTermDebt": "73592000", "shortTermDebt": "1943000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "133742811", "totalCurrentAssets": "462110000", "totalShareholderEquity": "422248000", "totalCurrentLiabilities": "102172000", "cashAndShortTermInvestments": "16764000" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "cornerstone_value", "name": "Cornerstone Value", "slug": "cornerstone-value", "group": "value", "page_url": "/factors/cornerstone-value/", "rank_field": "cornerstone_value_rank" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 5, "quarterly_financial_periods": 3, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }