{ "ticker": { "uuid": "bb251687-c972-4515-b384-9c3e7a2e4f34", "symbol": "HILS", "name": "Hill & Smith PLC", "exchange": "LSE", "exchange_name": "London Stock Exchange", "country": "GB", "currency": "GBP", "sector": "Industrials", "industry": "Engineering & Construction", "page_url": "https://sharemaestro.com/factors/ticker/bb251687-c972-4515-b384-9c3e7a2e4f34/", "api_url": "https://sharemaestro.com/factors/api/tickers/bb251687-c972-4515-b384-9c3e7a2e4f34/" }, "ticker_metadata": { "id": 28711, "uuid": "bb251687-c972-4515-b384-9c3e7a2e4f34", "symbol": "HILS", "name": "Hill & Smith PLC", "asset_type": "equity", "market_cap": 2170842368, "stock_exchange_id": 19, "industry": "Engineering & Construction", "sector": "Industrials", "description": "Hill & Smith PLC manufactures and supplies infrastructure products in the United Kingdom, the rest of Europe, North America, the Middle East, the rest of Asia, and internationally. It operates through US Engineered Solutions, UK & India Engineered Solutions, and Galvanizing Services segments. The US Engineered Solutions segment provides composite and steel solutions for infrastructure construction, such as energy transmission and distribution, data centres, waterfront protection, transportation, and other industrial facilities, engineered support for water, power, and liquid natural gas markets, seismic protection solutions for road work zone safety products, and off-grid solar lighting and power solutions. The UK & India Engineered Solutions segment offers hostile vehicle mitigation and off-grid solar lighting solutions for energy markets. The Galvanizing Services segment offers hot-dip galvanizing and powder coating services, increasing the sustainability and maintenance-free life of steel products, such as structural steelwork, lighting, bridges, and other products for infrastructure and construction end markets. It also offers fiber reinforced polymer composite solutions; electrical transmission and distribution substation structures; temporary and permanent road safety barriers, vehicle restraint systems, security solutions, bridge parapets, and retained earth systems; engineered pipe support and ancillary; lighting columns and traffic safety; vibration and seismic control; and hostile vehicle mitigation perimeter security; solar light towers, message signs, and other construction equipment; perimeter security solutions; galvanized lintels, construction fittings, composite doors, builders' metalwork, and plasterers' accessories; and open steel flooring, and handrailing. It was formerly known as Hill & Smith Holdings PLC and changed its name to Hill & Smith PLC in November 2022. The company was founded in 1824 and is based in Solihull, 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": "bb251687-c972-4515-b384-9c3e7a2e4f34", "symbol": "HILS", "name": "Hill & Smith PLC", "exchange": "LSE", "exchange_name": "London Stock Exchange", "country": "GB", "currency": "GBP", "sector": "Industrials", "industry": "Engineering & Construction", "page_url": "https://sharemaestro.com/factors/ticker/bb251687-c972-4515-b384-9c3e7a2e4f34/", "api_url": "https://sharemaestro.com/factors/api/tickers/bb251687-c972-4515-b384-9c3e7a2e4f34/" }, "week_end_date": "2026-06-07", "universe": "GBP_UK", "score": { "os": 0.45, "value": 0.03, "quality": 0.92, "momentum": 0.87, "coverage": 0.909, "confidence": 0.813, "delta": null }, "headline_factors": { "price": 2795, "market_cap": 222736087860, "pe_ratio": 2699.8314, "earnings_yield": 0.0004, "ebitda_to_ev": 0.0007, "shareholder_yield": 0.0003, "roe": 0.1737, "piotroski_f_score": 8, "momentum_12_1": 0.4307, "volatility_252d": 0.2571 }, "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": "2026-06-07T13:36:24.202796+00:00", "batch_id": "" }, "size": { "price_close": 2795, "market_cap": 222736087860, "market_cap_usd": 222736087860, "enterprise_value": 222786887860, "shares_outstanding": 79690908, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 2699.8314, "pb_ratio": 468.9181, "ptbv_ratio": 468.9181, "ps_ratio": 256.3721, "pcf_ratio": 1638.9705, "pfcf_ratio": 2162.4863, "ev_ebitda": 1369.3109, "ev_ebit": 1855.0116, "ev_sales": 256.4306, "ev_fcf": 2162.9795, "earnings_yield": 0.0004, "fcf_yield": 0.0005, "price_to_sales": 256.3721, "price_to_book": 468.9181, "price_to_cashflow": 1638.9705, "ebitda_to_ev": 0.0007, "sales_yield": 0.0039 }, "yield": { "dividend_yield": 0.0002, "buyback_yield": 0.0001, "shareholder_yield": 0.0003, "debt_paydown_yield": 0.0001, "total_yield": 0.0003 }, "quality": { "gross_margin": 0.4069, "operating_margin": 0.1382, "net_margin": 0.095, "ebitda_margin": 0.1873, "fcf_margin": 0.1186, "roe": 0.1737, "roa": 0.1083, "roic": 0.1713, "roc_greenblatt": null, "asset_turnover": 1.1403, "cash_conversion": 1.2485, "accruals_ratio": -0.0701, "sbc_to_revenue": null, "piotroski_f_score": 8, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.0751, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.464, "external_financing": 0.0335 }, "leverage_and_risk": { "debt_to_equity": null, "net_debt_to_ebitda": 0.3122, "debt_to_assets": 0.1591, "interest_coverage": 13.8046, "current_ratio": 1.8542, "quick_ratio": 1.8542, "net_debt": 50800000, "local_beta": 1.1647, "volatility_252d": 0.2571, "volatility_60d": 0.5551, "max_drawdown_12m": -0.1443, "risk_adjusted_momentum": 1.6751 }, "growth": { "revenue_growth_1y": 0.016, "revenue_growth_3y_cagr": 0.0587, "revenue_growth_5y_cagr": null, "eps_growth_1y": 0.0891, "eps_growth_3y_cagr": 0.1332, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.0029, "book_value_growth_1y": 0.0071, "revenue_growth": 0.016, "earnings_growth": 0.0891 }, "momentum": { "price_return_1m": 0.0856, "price_return_3m": 0.2424, "price_return_6m": 0.2342, "price_return_9m": 0.3063, "price_return_12m": 0.5531, "price_return_12m_ex1m": 0.4307, "momentum_6m": 0.2342, "momentum_12m": 0.5531, "momentum_12_1": 0.4307, "distance_from_52w_high": 0, "distance_from_52w_low": 0.676, "relative_strength": 0.38 }, "raw_ttm": { "revenue_ttm": 868800000, "gross_profit_ttm": 353500000, "ebit_ttm": 120100000, "ebitda_ttm": 162700000, "net_income_ttm": 82500000, "eps_diluted_ttm": 1.0352, "operating_cash_flow_ttm": 135900000, "capital_expenditure_ttm": -32900000, "fcf_ttm": 103000000, "dividends_paid_ttm": -39400000, "share_repurchases_ttm": -24700000, "shares_issued_ttm": 800000, "interest_expense_ttm": 8700000, "cash_and_equivalents": 70400000, "total_current_assets": 331900000, "total_current_liabilities": 179000000, "net_ppe": null, "total_assets": 761900000, "total_debt": 121200000, "total_equity": 475000000, "net_working_capital": 108900000, "book_value_per_share": 5.9605, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 5.9605 }, "ranks": { "universe_ticker_count": 765, "rank_pe": 80, "rank_pb": 88, "rank_ptbv": 88, "rank_ps": 73, "rank_pcf": 84, "rank_ev_ebitda": 85, "rank_ev_ebit": 84, "rank_earnings_yield": 76, "rank_fcf_yield": 57, "rank_dividend_yield": 47, "rank_shareholder_yield": 46, "rank_total_yield": 54, "rank_roe": 21, "rank_roc": 50, "rank_roic": 23, "rank_gross_margin": 56, "rank_fcf_margin": 32, "rank_piotroski": 6, "rank_accruals": 44, "rank_sue": 50, "rank_eps_growth_1y": 53, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 62, "rank_momentum_12m": 17, "rank_momentum_12m_ex1m": 20, "rank_relative_strength": 17 }, "composites": { "value_composite": 97, "quality_composite": 8, "momentum_composite": 13, "growth_composite": 72, "yield_composite": 34, "svqf_composite": 89, "vc1_composite": 97, "vc2_composite": 96, "vc3_composite": 96, "trending_value_composite": null, "overall_composite": 55, "quality_value_composite": 0.1661, "os_score": 0.45, "value_percentile": 0.03, "quality_percentile": 0.92, "momentum_percentile": 0.87, "factor_coverage": 0.909, "signal_confidence": 0.813, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 22, "small_cap_core_rank": 96, "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": 8756, "ticker_id": 28711, "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": "2026-06-07T13:36:24.202796+00:00", "batch_id": "", "os_score_delta": null, "price_close": 2795, "market_cap": 222736087860, "market_cap_usd": 222736087860, "enterprise_value": 222786887860, "shares_outstanding": 79690908, "fx_rate_to_usd": null, "pe_ratio": 2699.831368, "pb_ratio": 468.91807971, "ptbv_ratio": 468.91807971, "ps_ratio": 256.37210849, "pcf_ratio": 1638.97047726, "pfcf_ratio": 2162.4862899, "ev_ebitda": 1369.31092723, "ev_ebit": 1855.01155587, "ev_sales": 256.43057995, "ev_fcf": 2162.97949379, "earnings_yield": 0.00037039, "fcf_yield": 0.00046233, "dividend_yield": 0.00017689, "buyback_yield": 0.0001073, "shareholder_yield": 0.00028419, "debt_paydown_yield": 6.016e-05, "total_yield": 0.00034435, "gross_margin": 0.40688306, "operating_margin": 0.13823665, "net_margin": 0.09495856, "ebitda_margin": 0.1872698, "fcf_margin": 0.11855433, "roe": 0.17368421, "roa": 0.10828193, "roic": 0.17131038, "roc_greenblatt": null, "asset_turnover": 1.14030713, "cash_conversion": 1.24848485, "accruals_ratio": -0.07008794, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 0.3122311, "debt_to_assets": 0.15907599, "interest_coverage": 13.8045977, "current_ratio": 1.85418994, "quick_ratio": 1.85418994, "net_debt": 50800000, "revenue_growth_1y": 0.01602152, "revenue_growth_3y_cagr": 0.05872492, "revenue_growth_5y_cagr": null, "eps_growth_1y": 0.08908653, "eps_growth_3y_cagr": 0.13315755, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.00292113, "book_value_growth_1y": 0.00707602, "piotroski_f_score": 8, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.075134, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.08557286, "price_return_3m": 0.24237779, "price_return_6m": 0.23415016, "price_return_9m": 0.30634526, "price_return_12m": 0.55309944, "price_return_12m_ex1m": 0.43067269, "distance_from_52w_high": 0, "distance_from_52w_low": 0.67600647, "relative_strength": 0.37995886, "local_beta": 1.1647, "volatility_252d": 0.25711, "volatility_60d": 0.555066, "max_drawdown_12m": -0.14432985, "revenue_ttm": 868800000, "gross_profit_ttm": 353500000, "ebit_ttm": 120100000, "ebitda_ttm": 162700000, "net_income_ttm": 82500000, "eps_diluted_ttm": 1.03524984, "operating_cash_flow_ttm": 135900000, "capital_expenditure_ttm": -32900000, "fcf_ttm": 103000000, "dividends_paid_ttm": -39400000, "share_repurchases_ttm": -24700000, "shares_issued_ttm": 800000, "interest_expense_ttm": 8700000, "cash_and_equivalents": 70400000, "total_current_assets": 331900000, "total_current_liabilities": 179000000, "net_ppe": null, "total_assets": 761900000, "total_debt": 121200000, "total_equity": 475000000, "net_working_capital": 108900000, "book_value_per_share": 5.9605294, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 5.9605294, "universe_ticker_count": 765, "sector": "Industrials", "rank_pe": 80, "rank_pb": 88, "rank_ptbv": 88, "rank_ps": 73, "rank_pcf": 84, "rank_ev_ebitda": 85, "rank_ev_ebit": 84, "rank_earnings_yield": 76, "rank_fcf_yield": 57, "rank_dividend_yield": 47, "rank_shareholder_yield": 46, "rank_total_yield": 54, "rank_roe": 21, "rank_roc": 50, "rank_roic": 23, "rank_gross_margin": 56, "rank_fcf_margin": 32, "rank_piotroski": 6, "rank_accruals": 44, "rank_sue": 50, "rank_eps_growth_1y": 53, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 62, "rank_momentum_12m": 17, "rank_momentum_12m_ex1m": 20, "rank_relative_strength": 17, "value_composite": 97, "quality_composite": 8, "momentum_composite": 13, "growth_composite": 72, "yield_composite": 34, "svqf_composite": 89, "vc1_composite": 97, "vc2_composite": 96, "vc3_composite": 96, "trending_value_composite": null, "overall_composite": 55, "factor_coverage": 0.909, "signal_confidence": 0.813, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 22, "small_cap_core_rank": 96, "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": 2795, "os": 0.45, "value": 0.03, "quality": 0.92, "momentum": 0.87, "confidence": 0.813, "coverage": 0.909, "pe_ratio": 2699.8314, "earnings_yield": 0.0004, "shareholder_yield": 0.0003, "roe": 0.1737, "momentum_12_1": 0.4307, "complete_fields": { "id": 8756, "ticker_id": 28711, "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": "2026-06-07T13:36:24.202796+00:00", "batch_id": "", "os_score_delta": null, "price_close": 2795, "market_cap": 222736087860, "market_cap_usd": 222736087860, "enterprise_value": 222786887860, "shares_outstanding": 79690908, "fx_rate_to_usd": null, "pe_ratio": 2699.831368, "pb_ratio": 468.91807971, "ptbv_ratio": 468.91807971, "ps_ratio": 256.37210849, "pcf_ratio": 1638.97047726, "pfcf_ratio": 2162.4862899, "ev_ebitda": 1369.31092723, "ev_ebit": 1855.01155587, "ev_sales": 256.43057995, "ev_fcf": 2162.97949379, "earnings_yield": 0.00037039, "fcf_yield": 0.00046233, "dividend_yield": 0.00017689, "buyback_yield": 0.0001073, "shareholder_yield": 0.00028419, "debt_paydown_yield": 6.016e-05, "total_yield": 0.00034435, "gross_margin": 0.40688306, "operating_margin": 0.13823665, "net_margin": 0.09495856, "ebitda_margin": 0.1872698, "fcf_margin": 0.11855433, "roe": 0.17368421, "roa": 0.10828193, "roic": 0.17131038, "roc_greenblatt": null, "asset_turnover": 1.14030713, "cash_conversion": 1.24848485, "accruals_ratio": -0.07008794, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 0.3122311, "debt_to_assets": 0.15907599, "interest_coverage": 13.8045977, "current_ratio": 1.85418994, "quick_ratio": 1.85418994, "net_debt": 50800000, "revenue_growth_1y": 0.01602152, "revenue_growth_3y_cagr": 0.05872492, "revenue_growth_5y_cagr": null, "eps_growth_1y": 0.08908653, "eps_growth_3y_cagr": 0.13315755, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.00292113, "book_value_growth_1y": 0.00707602, "piotroski_f_score": 8, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.075134, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.08557286, "price_return_3m": 0.24237779, "price_return_6m": 0.23415016, "price_return_9m": 0.30634526, "price_return_12m": 0.55309944, "price_return_12m_ex1m": 0.43067269, "distance_from_52w_high": 0, "distance_from_52w_low": 0.67600647, "relative_strength": 0.37995886, "local_beta": 1.1647, "volatility_252d": 0.25711, "volatility_60d": 0.555066, "max_drawdown_12m": -0.14432985, "revenue_ttm": 868800000, "gross_profit_ttm": 353500000, "ebit_ttm": 120100000, "ebitda_ttm": 162700000, "net_income_ttm": 82500000, "eps_diluted_ttm": 1.03524984, "operating_cash_flow_ttm": 135900000, "capital_expenditure_ttm": -32900000, "fcf_ttm": 103000000, "dividends_paid_ttm": -39400000, "share_repurchases_ttm": -24700000, "shares_issued_ttm": 800000, "interest_expense_ttm": 8700000, "cash_and_equivalents": 70400000, "total_current_assets": 331900000, "total_current_liabilities": 179000000, "net_ppe": null, "total_assets": 761900000, "total_debt": 121200000, "total_equity": 475000000, "net_working_capital": 108900000, "book_value_per_share": 5.9605294, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 5.9605294, "universe_ticker_count": 765, "sector": "Industrials", "rank_pe": 80, "rank_pb": 88, "rank_ptbv": 88, "rank_ps": 73, "rank_pcf": 84, "rank_ev_ebitda": 85, "rank_ev_ebit": 84, "rank_earnings_yield": 76, "rank_fcf_yield": 57, "rank_dividend_yield": 47, "rank_shareholder_yield": 46, "rank_total_yield": 54, "rank_roe": 21, "rank_roc": 50, "rank_roic": 23, "rank_gross_margin": 56, "rank_fcf_margin": 32, "rank_piotroski": 6, "rank_accruals": 44, "rank_sue": 50, "rank_eps_growth_1y": 53, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 62, "rank_momentum_12m": 17, "rank_momentum_12m_ex1m": 20, "rank_relative_strength": 17, "value_composite": 97, "quality_composite": 8, "momentum_composite": 13, "growth_composite": 72, "yield_composite": 34, "svqf_composite": 89, "vc1_composite": 97, "vc2_composite": 96, "vc3_composite": 96, "trending_value_composite": null, "overall_composite": 55, "factor_coverage": 0.909, "signal_confidence": 0.813, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 22, "small_cap_core_rank": 96, "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": "2026-06-07T12:55:50.975799+00:00", "is_restated": false, "income_statement": { "revenue": 868800000, "cost_of_revenue": 515300000, "gross_profit": 353500000, "ebit": 120100000, "ebitda": 162700000, "pretax_income": null, "tax_provision": null, "net_income": 82500000, "net_income_to_common": 82500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 70400000, "total_current_assets": 331900000, "total_assets": 761900000, "short_term_debt": 26400000, "long_term_debt": 54900000, "total_debt": 121200000, "total_liabilities": null, "total_equity": 475000000, "shares_outstanding": 79690908, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 135900000, "capital_expenditure": -32900000, "free_cash_flow": 103000000, "dividends_paid": -39400000, "share_repurchases": -24700000, "shares_issued": 800000, "net_debt_issued": -13400000 }, "complete_fields": { "id": 394542, "ticker_id": 28711, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T12:55:50.975799+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "162700000", "netIncome": "82500000", "grossProfit": "353500000", "totalRevenue": "868800000", "costOfRevenue": "515300000", "interestExpense": "8700000", "operatingIncome": "120100000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "42700000" }, "balance": { "totalDebt": "121200000", "totalAssets": "761900000", "longTermDebt": "54900000", "shortTermDebt": "26400000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "79690908", "totalCurrentAssets": "331900000", "totalShareholderEquity": "475000000", "totalCurrentLiabilities": "179000000", "cashAndShortTermInvestments": "70400000" }, "cashflow": { "freeCashFlow": "103000000", "dividendsPaid": "-39400000", "issuanceOfDebt": "42000000", "issuanceOfStock": "800000", "repaymentOfDebt": "-55400000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "135900000", "repurchaseOfStock": "-24700000", "capitalExpenditures": "-32900000" } }, "revenue": 868800000, "cost_of_revenue": 515300000, "gross_profit": 353500000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 120100000, "depreciation_amortisation": 42700000, "ebitda": 162700000, "interest_expense": 8700000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 82500000, "net_income_continuing_ops": null, "net_income_to_common": 82500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 70400000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 331900000, "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": 761900000, "short_term_debt": 26400000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 179000000, "long_term_debt": 54900000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 121200000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 475000000, "shares_outstanding": 79690908, "operating_cash_flow": 135900000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -32900000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -39400000, "share_repurchases": -24700000, "shares_issued": 800000, "net_debt_issued": -13400000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 103000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "162700000", "netIncome": "82500000", "grossProfit": "353500000", "totalRevenue": "868800000", "costOfRevenue": "515300000", "interestExpense": "8700000", "operatingIncome": "120100000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "42700000" }, "balance": { "totalDebt": "121200000", "totalAssets": "761900000", "longTermDebt": "54900000", "shortTermDebt": "26400000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "79690908", "totalCurrentAssets": "331900000", "totalShareholderEquity": "475000000", "totalCurrentLiabilities": "179000000", "cashAndShortTermInvestments": "70400000" }, "cashflow": { "freeCashFlow": "103000000", "dividendsPaid": "-39400000", "issuanceOfDebt": "42000000", "issuanceOfStock": "800000", "repaymentOfDebt": "-55400000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "135900000", "repurchaseOfStock": "-24700000", "capitalExpenditures": "-32900000" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T12:55:50.975799+00:00", "is_restated": false, "income_statement": { "revenue": 855100000, "cost_of_revenue": 513300000, "gross_profit": 341800000, "ebit": 115400000, "ebitda": 157800000, "pretax_income": null, "tax_provision": null, "net_income": 76400000, "net_income_to_common": 76400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 55000000, "total_current_assets": 331600000, "total_assets": 796000000, "short_term_debt": 800000, "long_term_debt": 98700000, "total_debt": 145500000, "total_liabilities": null, "total_equity": 475700000, "shares_outstanding": 80373073, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 129000000, "capital_expenditure": -26300000, "free_cash_flow": 102700000, "dividends_paid": -34500000, "share_repurchases": -1200000, "shares_issued": 2500000, "net_debt_issued": -1200000 }, "complete_fields": { "id": 394545, "ticker_id": 28711, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T12:55:50.975799+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "157800000", "netIncome": "76400000", "grossProfit": "341800000", "totalRevenue": "855100000", "costOfRevenue": "513300000", "interestExpense": "11000000", "operatingIncome": "115400000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "42300000" }, "balance": { "totalDebt": "145500000", "totalAssets": "796000000", "longTermDebt": "98700000", "shortTermDebt": "800000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "80373073", "totalCurrentAssets": "331600000", "totalShareholderEquity": "475700000", "totalCurrentLiabilities": "158100000", "cashAndShortTermInvestments": "55000000" }, "cashflow": { "freeCashFlow": "102700000", "dividendsPaid": "-34500000", "issuanceOfDebt": "62500000", "issuanceOfStock": "2500000", "repaymentOfDebt": "-63700000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "129000000", "repurchaseOfStock": "-1200000", "capitalExpenditures": "-26300000" } }, "revenue": 855100000, "cost_of_revenue": 513300000, "gross_profit": 341800000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 115400000, "depreciation_amortisation": 42300000, "ebitda": 157800000, "interest_expense": 11000000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 76400000, "net_income_continuing_ops": null, "net_income_to_common": 76400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 55000000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 331600000, "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": 796000000, "short_term_debt": 800000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 158100000, "long_term_debt": 98700000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 145500000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 475700000, "shares_outstanding": 80373073, "operating_cash_flow": 129000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -26300000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -34500000, "share_repurchases": -1200000, "shares_issued": 2500000, "net_debt_issued": -1200000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 102700000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "157800000", "netIncome": "76400000", "grossProfit": "341800000", "totalRevenue": "855100000", "costOfRevenue": "513300000", "interestExpense": "11000000", "operatingIncome": "115400000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "42300000" }, "balance": { "totalDebt": "145500000", "totalAssets": "796000000", "longTermDebt": "98700000", "shortTermDebt": "800000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "80373073", "totalCurrentAssets": "331600000", "totalShareholderEquity": "475700000", "totalCurrentLiabilities": "158100000", "cashAndShortTermInvestments": "55000000" }, "cashflow": { "freeCashFlow": "102700000", "dividendsPaid": "-34500000", "issuanceOfDebt": "62500000", "issuanceOfStock": "2500000", "repaymentOfDebt": "-63700000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "129000000", "repurchaseOfStock": "-1200000", "capitalExpenditures": "-26300000" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T12:55:50.975799+00:00", "is_restated": false, "income_statement": { "revenue": 829800000, "cost_of_revenue": 513100000, "gross_profit": 316700000, "ebit": 114100000, "ebitda": 142300000, "pretax_income": null, "tax_provision": null, "net_income": 68800000, "net_income_to_common": 68800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 34400000, "total_current_assets": 281100000, "total_assets": 715000000, "short_term_debt": 1400000, "long_term_debt": 97700000, "total_debt": 142800000, "total_liabilities": null, "total_equity": 424500000, "shares_outstanding": 80039085, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 129200000, "capital_expenditure": -29500000, "free_cash_flow": 99700000, "dividends_paid": -28000000, "share_repurchases": -2600000, "shares_issued": 1800000, "net_debt_issued": -2400000 }, "complete_fields": { "id": 394546, "ticker_id": 28711, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T12:55:50.975799+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "142300000", "netIncome": "68800000", "grossProfit": "316700000", "totalRevenue": "829800000", "costOfRevenue": "513100000", "interestExpense": "10500000", "operatingIncome": "114100000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "38600000" }, "balance": { "totalDebt": "142800000", "totalAssets": "715000000", "longTermDebt": "97700000", "shortTermDebt": "1400000", "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "80039085", "totalCurrentAssets": "281100000", "totalShareholderEquity": "424500000", "totalCurrentLiabilities": "139500000", "cashAndShortTermInvestments": "34400000" }, "cashflow": { "freeCashFlow": "99700000", "dividendsPaid": "-28000000", "issuanceOfDebt": "73900000", "issuanceOfStock": "1800000", "repaymentOfDebt": "-76300000", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "129200000", "repurchaseOfStock": "-2600000", "capitalExpenditures": "-29500000" } }, "revenue": 829800000, "cost_of_revenue": 513100000, "gross_profit": 316700000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 114100000, "depreciation_amortisation": 38600000, "ebitda": 142300000, "interest_expense": 10500000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 68800000, "net_income_continuing_ops": null, "net_income_to_common": 68800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 34400000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 281100000, "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": 715000000, "short_term_debt": 1400000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 139500000, "long_term_debt": 97700000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 142800000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 424500000, "shares_outstanding": 80039085, "operating_cash_flow": 129200000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -29500000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -28000000, "share_repurchases": -2600000, "shares_issued": 1800000, "net_debt_issued": -2400000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 99700000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "142300000", "netIncome": "68800000", "grossProfit": "316700000", "totalRevenue": "829800000", "costOfRevenue": "513100000", "interestExpense": "10500000", "operatingIncome": "114100000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "38600000" }, "balance": { "totalDebt": "142800000", "totalAssets": "715000000", "longTermDebt": "97700000", "shortTermDebt": "1400000", "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "80039085", "totalCurrentAssets": "281100000", "totalShareholderEquity": "424500000", "totalCurrentLiabilities": "139500000", "cashAndShortTermInvestments": "34400000" }, "cashflow": { "freeCashFlow": "99700000", "dividendsPaid": "-28000000", "issuanceOfDebt": "73900000", "issuanceOfStock": "1800000", "repaymentOfDebt": "-76300000", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "129200000", "repurchaseOfStock": "-2600000", "capitalExpenditures": "-29500000" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T12:55:50.975799+00:00", "is_restated": false, "income_statement": { "revenue": 732100000, "cost_of_revenue": 461600000, "gross_profit": 270500000, "ebit": 78500000, "ebitda": 112800000, "pretax_income": null, "tax_provision": null, "net_income": 56700000, "net_income_to_common": 56700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 24800000, "total_current_assets": 285000000, "total_assets": 694300000, "short_term_debt": 300000, "long_term_debt": 104900000, "total_debt": 144500000, "total_liabilities": null, "total_equity": 395000000, "shares_outstanding": 80017583, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 49600000, "capital_expenditure": -20900000, "free_cash_flow": 28700000, "dividends_paid": -24700000, "share_repurchases": -400000, "shares_issued": 1900000, "net_debt_issued": -24000000 }, "complete_fields": { "id": 394547, "ticker_id": 28711, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T12:55:50.975799+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "112800000", "netIncome": "56700000", "grossProfit": "270500000", "totalRevenue": "732100000", "costOfRevenue": "461600000", "interestExpense": "7300000", "operatingIncome": "78500000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "36200000" }, "balance": { "totalDebt": "144500000", "totalAssets": "694300000", "longTermDebt": "104900000", "shortTermDebt": "300000", "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "80017583", "totalCurrentAssets": "285000000", "totalShareholderEquity": "395000000", "totalCurrentLiabilities": "142100000", "cashAndShortTermInvestments": "24800000" }, "cashflow": { "freeCashFlow": "28700000", "dividendsPaid": "-24700000", "issuanceOfDebt": "160800000", "issuanceOfStock": "1900000", "repaymentOfDebt": "-184800000", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "49600000", "repurchaseOfStock": "-400000", "capitalExpenditures": "-20900000" } }, "revenue": 732100000, "cost_of_revenue": 461600000, "gross_profit": 270500000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 78500000, "depreciation_amortisation": 36200000, "ebitda": 112800000, "interest_expense": 7300000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 56700000, "net_income_continuing_ops": null, "net_income_to_common": 56700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 24800000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 285000000, "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": 694300000, "short_term_debt": 300000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 142100000, "long_term_debt": 104900000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 144500000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 395000000, "shares_outstanding": 80017583, "operating_cash_flow": 49600000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -20900000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -24700000, "share_repurchases": -400000, "shares_issued": 1900000, "net_debt_issued": -24000000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 28700000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "112800000", "netIncome": "56700000", "grossProfit": "270500000", "totalRevenue": "732100000", "costOfRevenue": "461600000", "interestExpense": "7300000", "operatingIncome": "78500000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "36200000" }, "balance": { "totalDebt": "144500000", "totalAssets": "694300000", "longTermDebt": "104900000", "shortTermDebt": "300000", "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "80017583", "totalCurrentAssets": "285000000", "totalShareholderEquity": "395000000", "totalCurrentLiabilities": "142100000", "cashAndShortTermInvestments": "24800000" }, "cashflow": { "freeCashFlow": "28700000", "dividendsPaid": "-24700000", "issuanceOfDebt": "160800000", "issuanceOfStock": "1900000", "repaymentOfDebt": "-184800000", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "49600000", "repurchaseOfStock": "-400000", "capitalExpenditures": "-20900000" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T12:55:50.975799+00:00", "is_restated": false, "income_statement": { "revenue": null, "cost_of_revenue": null, "gross_profit": null, "ebit": null, "ebitda": null, "pretax_income": null, "tax_provision": null, "net_income": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": null, "total_current_assets": null, "total_assets": null, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": null, "total_equity": null, "shares_outstanding": null, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": null, "free_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 394548, "ticker_id": 28711, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T12:55:50.975799+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2021-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2021-12-31", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2021-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } }, "revenue": null, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": null, "depreciation_amortisation": null, "ebitda": null, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": null, "net_income_continuing_ops": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": null, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": null, "shares_outstanding": null, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": null, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2021-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2021-12-31", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2021-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } } } ], "quarterly": [ { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T12:55:50.975799+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": 70400000, "total_current_assets": 331900000, "total_assets": 761900000, "short_term_debt": 26400000, "long_term_debt": 54900000, "total_debt": 121200000, "total_liabilities": null, "total_equity": 475000000, "shares_outstanding": 79690908, "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": 394541, "ticker_id": 28711, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T12:55:50.975799+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": "121200000", "totalAssets": "761900000", "longTermDebt": "54900000", "shortTermDebt": "26400000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "79690908", "totalCurrentAssets": "331900000", "totalShareholderEquity": "475000000", "totalCurrentLiabilities": "179000000", "cashAndShortTermInvestments": "70400000" } }, "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": 70400000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 331900000, "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": 761900000, "short_term_debt": 26400000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 179000000, "long_term_debt": 54900000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 121200000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 475000000, "shares_outstanding": 79690908, "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": "121200000", "totalAssets": "761900000", "longTermDebt": "54900000", "shortTermDebt": "26400000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "79690908", "totalCurrentAssets": "331900000", "totalShareholderEquity": "475000000", "totalCurrentLiabilities": "179000000", "cashAndShortTermInvestments": "70400000" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T12:55:50.975799+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": 71400000, "total_current_assets": 336300000, "total_assets": 772000000, "short_term_debt": 25700000, "long_term_debt": 58300000, "total_debt": 126700000, "total_liabilities": null, "total_equity": 476800000, "shares_outstanding": 80305885, "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": 394543, "ticker_id": 28711, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T12:55:50.975799+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": "126700000", "totalAssets": "772000000", "longTermDebt": "58300000", "shortTermDebt": "25700000", "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "80305885", "totalCurrentAssets": "336300000", "totalShareholderEquity": "476800000", "totalCurrentLiabilities": "179700000", "cashAndShortTermInvestments": "71400000" } }, "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": 71400000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 336300000, "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": 772000000, "short_term_debt": 25700000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 179700000, "long_term_debt": 58300000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 126700000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 476800000, "shares_outstanding": 80305885, "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": "126700000", "totalAssets": "772000000", "longTermDebt": "58300000", "shortTermDebt": "25700000", "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "80305885", "totalCurrentAssets": "336300000", "totalShareholderEquity": "476800000", "totalCurrentLiabilities": "179700000", "cashAndShortTermInvestments": "71400000" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T12:55:50.975799+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": 55000000, "total_current_assets": 331600000, "total_assets": 796000000, "short_term_debt": 800000, "long_term_debt": 98700000, "total_debt": 145500000, "total_liabilities": null, "total_equity": 475700000, "shares_outstanding": 80373073, "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": 394544, "ticker_id": 28711, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T12:55:50.975799+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": "145500000", "totalAssets": "796000000", "longTermDebt": "98700000", "shortTermDebt": "800000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "80373073", "totalCurrentAssets": "331600000", "totalShareholderEquity": "475700000", "totalCurrentLiabilities": "158100000", "cashAndShortTermInvestments": "55000000" } }, "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": 55000000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 331600000, "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": 796000000, "short_term_debt": 800000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 158100000, "long_term_debt": 98700000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 145500000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 475700000, "shares_outstanding": 80373073, "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": "145500000", "totalAssets": "796000000", "longTermDebt": "98700000", "shortTermDebt": "800000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "80373073", "totalCurrentAssets": "331600000", "totalShareholderEquity": "475700000", "totalCurrentLiabilities": "158100000", "cashAndShortTermInvestments": "55000000" } } } ] }, "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": "momentum_leaders", "name": "Momentum Leaders", "slug": "momentum-leaders", "group": "momentum", "page_url": "/factors/momentum-leaders/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 5, "quarterly_financial_periods": 3, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }