{ "ticker": { "uuid": "cbf1d125-436e-4cf3-80d3-12e9d47cd342", "symbol": "TKO", "name": "Taseko Mines Limited", "exchange": "LSE", "exchange_name": "London Stock Exchange", "country": "GB", "currency": "GBP", "sector": "Basic Materials", "industry": "Copper", "page_url": "https://sharemaestro.com/factors/ticker/cbf1d125-436e-4cf3-80d3-12e9d47cd342/", "api_url": "https://sharemaestro.com/factors/api/tickers/cbf1d125-436e-4cf3-80d3-12e9d47cd342/" }, "ticker_metadata": { "id": 31455, "uuid": "cbf1d125-436e-4cf3-80d3-12e9d47cd342", "symbol": "TKO", "name": "Taseko Mines Limited", "asset_type": "equity", "market_cap": 1919648384, "stock_exchange_id": 19, "industry": "Copper", "sector": "Basic Materials", "description": "Taseko Mines Limited, a mining company, acquires and develops mineral properties. It explores for copper, molybdenum, gold, niobium, and silver deposits. The company's principal assets consist of 100% owned the Gibraltar mine located in south-central British Columbia; and the Florence Copper project in Arizona. It also owns interests in the Yellowhead copper, the New Prosperity gold-copper, and the Aley niobium projects located in British Columbia. Taseko Mines Limited was incorporated in 1966 and is headquartered in Vancouver, Canada.", "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": "cbf1d125-436e-4cf3-80d3-12e9d47cd342", "symbol": "TKO", "name": "Taseko Mines Limited", "exchange": "LSE", "exchange_name": "London Stock Exchange", "country": "GB", "currency": "GBP", "sector": "Basic Materials", "industry": "Copper", "page_url": "https://sharemaestro.com/factors/ticker/cbf1d125-436e-4cf3-80d3-12e9d47cd342/", "api_url": "https://sharemaestro.com/factors/api/tickers/cbf1d125-436e-4cf3-80d3-12e9d47cd342/" }, "week_end_date": "2026-06-07", "universe": "GBP_UK", "score": { "os": 0.27, "value": 0.14, "quality": 0.3, "momentum": 0.97, "coverage": 0.909, "confidence": 0.909, "delta": null }, "headline_factors": { "price": 520, "market_cap": 190129238000, "pe_ratio": null, "earnings_yield": 0.0001, "ebitda_to_ev": 0.0012, "shareholder_yield": -0.0012, "roe": 0.0187, "piotroski_f_score": 4, "momentum_12_1": 1.5, "volatility_252d": 0.5179 }, "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": 0.8571, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T13:37:12.888911+00:00", "batch_id": "" }, "size": { "price_close": 520, "market_cap": 190129238000, "market_cap_usd": 190129238000, "enterprise_value": 190713153000, "shares_outstanding": 365633150, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 232.4352, "ptbv_ratio": 232.4352, "ps_ratio": 246.6495, "pcf_ratio": 738.3, "pfcf_ratio": 1561.4056, "ev_ebitda": 861.3069, "ev_ebit": 1110.9224, "ev_sales": 247.407, "ev_fcf": 1566.2009, "earnings_yield": 0.0001, "fcf_yield": 0.0006, "price_to_sales": 246.6495, "price_to_book": 232.4352, "price_to_cashflow": 738.3, "ebitda_to_ev": 0.0012, "sales_yield": 0.004 }, "yield": { "dividend_yield": 0, "buyback_yield": -0.0012, "shareholder_yield": -0.0012, "debt_paydown_yield": 0.0002, "total_yield": -0.001 }, "quality": { "gross_margin": 0.2815, "operating_margin": 0.2227, "net_margin": 0.0199, "ebitda_margin": 0.2872, "fcf_margin": 0.158, "roe": 0.0187, "roa": 0.006, "roic": 0.0918, "roc_greenblatt": null, "asset_turnover": 0.2997, "cash_conversion": 7.9442, "accruals_ratio": -0.0942, "sbc_to_revenue": null, "piotroski_f_score": 4, "altman_z_score": null, "earnings_stability_5y": 9.1344, "revenue_stability_5y": 0.2209, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.0844, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": null, "net_debt_to_ebitda": 2.6371, "debt_to_assets": 0.2926, "interest_coverage": 1.8904, "current_ratio": 1.3662, "quick_ratio": 1.3662, "net_debt": 583915000, "local_beta": 1.6389, "volatility_252d": 0.5179, "volatility_60d": 1.1923, "max_drawdown_12m": -0.3071, "risk_adjusted_momentum": 2.8962 }, "growth": { "revenue_growth_1y": 0.1066, "revenue_growth_3y_cagr": 0.1978, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.534, "book_value_growth_1y": 0.3056, "revenue_growth": 0.1066, "earnings_growth": null }, "momentum": { "price_return_1m": -0.0459, "price_return_3m": -0.0837, "price_return_6m": 0.4054, "price_return_9m": 1.1224, "price_return_12m": 1.3853, "price_return_12m_ex1m": 1.5, "momentum_6m": 0.4054, "momentum_12m": 1.3853, "momentum_12_1": 1.5, "distance_from_52w_high": -0.1811, "distance_from_52w_low": 1.5366, "relative_strength": 1.2122 }, "raw_ttm": { "revenue_ttm": 770848000, "gross_profit_ttm": 216975000, "ebit_ttm": 171671000, "ebitda_ttm": 221423000, "net_income_ttm": 15328000, "eps_diluted_ttm": 0.0419, "operating_cash_flow_ttm": 257523000, "capital_expenditure_ttm": -135755000, "fcf_ttm": 121768000, "dividends_paid_ttm": 0, "share_repurchases_ttm": null, "shares_issued_ttm": 228967000, "interest_expense_ttm": 90811000, "cash_and_equivalents": 168634000, "total_current_assets": 354842000, "total_current_liabilities": 259736000, "net_ppe": null, "total_assets": 2572097000, "total_debt": 752549000, "total_equity": 817988000, "net_working_capital": -56593000, "book_value_per_share": 2.2372, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 2.2372 }, "ranks": { "universe_ticker_count": 765, "rank_pe": 50, "rank_pb": 69, "rank_ptbv": 69, "rank_ps": 72, "rank_pcf": 46, "rank_ev_ebitda": 63, "rank_ev_ebit": 66, "rank_earnings_yield": 96, "rank_fcf_yield": 48, "rank_dividend_yield": 92, "rank_shareholder_yield": 91, "rank_total_yield": 91, "rank_roe": 65, "rank_roc": 50, "rank_roic": 40, "rank_gross_margin": 76, "rank_fcf_margin": 24, "rank_piotroski": 80, "rank_accruals": 33, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 35, "rank_momentum_12m": 4, "rank_momentum_12m_ex1m": 4, "rank_relative_strength": 4 }, "composites": { "value_composite": 86, "quality_composite": 70, "momentum_composite": 3, "growth_composite": 26, "yield_composite": 98, "svqf_composite": 98, "vc1_composite": 78, "vc2_composite": 85, "vc3_composite": 84, "trending_value_composite": null, "overall_composite": 73, "quality_value_composite": 0.2049, "os_score": 0.27, "value_percentile": 0.14, "quality_percentile": 0.3, "momentum_percentile": 0.97, "factor_coverage": 0.909, "signal_confidence": 0.909, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 85, "small_cap_core_rank": 86, "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": 9235, "ticker_id": 31455, "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": 0.8571, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T13:37:12.888911+00:00", "batch_id": "", "os_score_delta": null, "price_close": 520, "market_cap": 190129238000, "market_cap_usd": 190129238000, "enterprise_value": 190713153000, "shares_outstanding": 365633150, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 232.4352411, "ptbv_ratio": 232.4352411, "ps_ratio": 246.64945359, "pcf_ratio": 738.30002757, "pfcf_ratio": 1561.40560738, "ev_ebitda": 861.30687869, "ev_ebit": 1110.92236312, "ev_sales": 247.40695053, "ev_fcf": 1566.20091485, "earnings_yield": 8.062e-05, "fcf_yield": 0.00063849, "dividend_yield": 0, "buyback_yield": -0.00120427, "shareholder_yield": -0.00120427, "debt_paydown_yield": 0.00018292, "total_yield": -0.00102135, "gross_margin": 0.28147573, "operating_margin": 0.22270409, "net_margin": 0.01988459, "ebitda_margin": 0.28724599, "fcf_margin": 0.15796629, "roe": 0.01873866, "roa": 0.00595934, "roic": 0.09184177, "roc_greenblatt": null, "asset_turnover": 0.29969632, "cash_conversion": 7.94415449, "accruals_ratio": -0.09416247, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 2.63710184, "debt_to_assets": 0.29258189, "interest_coverage": 1.89042076, "current_ratio": 1.36616411, "quick_ratio": 1.36616411, "net_debt": 583915000, "revenue_growth_1y": 0.10658074, "revenue_growth_3y_cagr": 0.19775175, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.53404872, "book_value_growth_1y": 0.30557285, "piotroski_f_score": 4, "altman_z_score": null, "earnings_stability_5y": 9.134379, "revenue_stability_5y": 0.220918, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.04587156, "price_return_3m": -0.08370044, "price_return_6m": 0.40540541, "price_return_9m": 1.12244898, "price_return_12m": 1.3853211, "price_return_12m_ex1m": 1.5, "distance_from_52w_high": -0.18110236, "distance_from_52w_low": 1.53658537, "relative_strength": 1.21218052, "local_beta": 1.6389, "volatility_252d": 0.517922, "volatility_60d": 1.192259, "max_drawdown_12m": -0.30708661, "revenue_ttm": 770848000, "gross_profit_ttm": 216975000, "ebit_ttm": 171671000, "ebitda_ttm": 221423000, "net_income_ttm": 15328000, "eps_diluted_ttm": 0.0419218, "operating_cash_flow_ttm": 257523000, "capital_expenditure_ttm": -135755000, "fcf_ttm": 121768000, "dividends_paid_ttm": 0, "share_repurchases_ttm": null, "shares_issued_ttm": 228967000, "interest_expense_ttm": 90811000, "cash_and_equivalents": 168634000, "total_current_assets": 354842000, "total_current_liabilities": 259736000, "net_ppe": null, "total_assets": 2572097000, "total_debt": 752549000, "total_equity": 817988000, "net_working_capital": -56593000, "book_value_per_share": 2.23718227, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 2.23718227, "universe_ticker_count": 765, "sector": "Basic Materials", "rank_pe": 50, "rank_pb": 69, "rank_ptbv": 69, "rank_ps": 72, "rank_pcf": 46, "rank_ev_ebitda": 63, "rank_ev_ebit": 66, "rank_earnings_yield": 96, "rank_fcf_yield": 48, "rank_dividend_yield": 92, "rank_shareholder_yield": 91, "rank_total_yield": 91, "rank_roe": 65, "rank_roc": 50, "rank_roic": 40, "rank_gross_margin": 76, "rank_fcf_margin": 24, "rank_piotroski": 80, "rank_accruals": 33, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 35, "rank_momentum_12m": 4, "rank_momentum_12m_ex1m": 4, "rank_relative_strength": 4, "value_composite": 86, "quality_composite": 70, "momentum_composite": 3, "growth_composite": 26, "yield_composite": 98, "svqf_composite": 98, "vc1_composite": 78, "vc2_composite": 85, "vc3_composite": 84, "trending_value_composite": null, "overall_composite": 73, "factor_coverage": 0.909, "signal_confidence": 0.909, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 85, "small_cap_core_rank": 86, "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": 520, "os": 0.27, "value": 0.14, "quality": 0.3, "momentum": 0.97, "confidence": 0.909, "coverage": 0.909, "pe_ratio": null, "earnings_yield": 0.0001, "shareholder_yield": -0.0012, "roe": 0.0187, "momentum_12_1": 1.5, "complete_fields": { "id": 9235, "ticker_id": 31455, "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": 0.8571, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T13:37:12.888911+00:00", "batch_id": "", "os_score_delta": null, "price_close": 520, "market_cap": 190129238000, "market_cap_usd": 190129238000, "enterprise_value": 190713153000, "shares_outstanding": 365633150, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 232.4352411, "ptbv_ratio": 232.4352411, "ps_ratio": 246.64945359, "pcf_ratio": 738.30002757, "pfcf_ratio": 1561.40560738, "ev_ebitda": 861.30687869, "ev_ebit": 1110.92236312, "ev_sales": 247.40695053, "ev_fcf": 1566.20091485, "earnings_yield": 8.062e-05, "fcf_yield": 0.00063849, "dividend_yield": 0, "buyback_yield": -0.00120427, "shareholder_yield": -0.00120427, "debt_paydown_yield": 0.00018292, "total_yield": -0.00102135, "gross_margin": 0.28147573, "operating_margin": 0.22270409, "net_margin": 0.01988459, "ebitda_margin": 0.28724599, "fcf_margin": 0.15796629, "roe": 0.01873866, "roa": 0.00595934, "roic": 0.09184177, "roc_greenblatt": null, "asset_turnover": 0.29969632, "cash_conversion": 7.94415449, "accruals_ratio": -0.09416247, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 2.63710184, "debt_to_assets": 0.29258189, "interest_coverage": 1.89042076, "current_ratio": 1.36616411, "quick_ratio": 1.36616411, "net_debt": 583915000, "revenue_growth_1y": 0.10658074, "revenue_growth_3y_cagr": 0.19775175, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.53404872, "book_value_growth_1y": 0.30557285, "piotroski_f_score": 4, "altman_z_score": null, "earnings_stability_5y": 9.134379, "revenue_stability_5y": 0.220918, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.04587156, "price_return_3m": -0.08370044, "price_return_6m": 0.40540541, "price_return_9m": 1.12244898, "price_return_12m": 1.3853211, "price_return_12m_ex1m": 1.5, "distance_from_52w_high": -0.18110236, "distance_from_52w_low": 1.53658537, "relative_strength": 1.21218052, "local_beta": 1.6389, "volatility_252d": 0.517922, "volatility_60d": 1.192259, "max_drawdown_12m": -0.30708661, "revenue_ttm": 770848000, "gross_profit_ttm": 216975000, "ebit_ttm": 171671000, "ebitda_ttm": 221423000, "net_income_ttm": 15328000, "eps_diluted_ttm": 0.0419218, "operating_cash_flow_ttm": 257523000, "capital_expenditure_ttm": -135755000, "fcf_ttm": 121768000, "dividends_paid_ttm": 0, "share_repurchases_ttm": null, "shares_issued_ttm": 228967000, "interest_expense_ttm": 90811000, "cash_and_equivalents": 168634000, "total_current_assets": 354842000, "total_current_liabilities": 259736000, "net_ppe": null, "total_assets": 2572097000, "total_debt": 752549000, "total_equity": 817988000, "net_working_capital": -56593000, "book_value_per_share": 2.23718227, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 2.23718227, "universe_ticker_count": 765, "sector": "Basic Materials", "rank_pe": 50, "rank_pb": 69, "rank_ptbv": 69, "rank_ps": 72, "rank_pcf": 46, "rank_ev_ebitda": 63, "rank_ev_ebit": 66, "rank_earnings_yield": 96, "rank_fcf_yield": 48, "rank_dividend_yield": 92, "rank_shareholder_yield": 91, "rank_total_yield": 91, "rank_roe": 65, "rank_roc": 50, "rank_roic": 40, "rank_gross_margin": 76, "rank_fcf_margin": 24, "rank_piotroski": 80, "rank_accruals": 33, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 35, "rank_momentum_12m": 4, "rank_momentum_12m_ex1m": 4, "rank_relative_strength": 4, "value_composite": 86, "quality_composite": 70, "momentum_composite": 3, "growth_composite": 26, "yield_composite": 98, "svqf_composite": 98, "vc1_composite": 78, "vc2_composite": 85, "vc3_composite": 84, "trending_value_composite": null, "overall_composite": 73, "factor_coverage": 0.909, "signal_confidence": 0.909, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 85, "small_cap_core_rank": 86, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:25:39.529999+00:00", "is_restated": false, "income_statement": { "revenue": 672904000, "cost_of_revenue": 524958000, "gross_profit": 147946000, "ebit": 108083000, "ebitda": 142832000, "pretax_income": null, "tax_provision": null, "net_income": -30076000, "net_income_to_common": -30076000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 187961000, "total_current_assets": 344886000, "total_assets": 2472487000, "short_term_debt": 19500000, "long_term_debt": 702017000, "total_debt": 746996000, "total_liabilities": null, "total_equity": 778662000, "shares_outstanding": 361099176, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 219558000, "capital_expenditure": -149909000, "free_cash_flow": 69649000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": 258597000, "net_debt_issued": -21348000 }, "complete_fields": { "id": 398596, "ticker_id": 31455, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:25:39.529999+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "142832000", "netIncome": "-30076000", "grossProfit": "147946000", "totalRevenue": "672904000", "costOfRevenue": "524958000", "interestExpense": "89103000", "operatingIncome": "108083000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "103210000" }, "balance": { "totalDebt": "746996000", "totalAssets": "2472487000", "longTermDebt": "702017000", "shortTermDebt": "19500000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "361099176", "totalCurrentAssets": "344886000", "totalShareholderEquity": "778662000", "totalCurrentLiabilities": "230010000", "cashAndShortTermInvestments": "187961000" }, "cashflow": { "freeCashFlow": "69649000", "dividendsPaid": "0", "issuanceOfDebt": "18934000", "issuanceOfStock": "258597000", "repaymentOfDebt": "-40282000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "219558000", "repurchaseOfStock": null, "capitalExpenditures": "-149909000" } }, "revenue": 672904000, "cost_of_revenue": 524958000, "gross_profit": 147946000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 108083000, "depreciation_amortisation": 103210000, "ebitda": 142832000, "interest_expense": 89103000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -30076000, "net_income_continuing_ops": null, "net_income_to_common": -30076000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 187961000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 344886000, "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": 2472487000, "short_term_debt": 19500000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 230010000, "long_term_debt": 702017000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 746996000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 778662000, "shares_outstanding": 361099176, "operating_cash_flow": 219558000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -149909000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": 0, "share_repurchases": null, "shares_issued": 258597000, "net_debt_issued": -21348000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 69649000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "142832000", "netIncome": "-30076000", "grossProfit": "147946000", "totalRevenue": "672904000", "costOfRevenue": "524958000", "interestExpense": "89103000", "operatingIncome": "108083000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "103210000" }, "balance": { "totalDebt": "746996000", "totalAssets": "2472487000", "longTermDebt": "702017000", "shortTermDebt": "19500000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "361099176", "totalCurrentAssets": "344886000", "totalShareholderEquity": "778662000", "totalCurrentLiabilities": "230010000", "cashAndShortTermInvestments": "187961000" }, "cashflow": { "freeCashFlow": "69649000", "dividendsPaid": "0", "issuanceOfDebt": "18934000", "issuanceOfStock": "258597000", "repaymentOfDebt": "-40282000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "219558000", "repurchaseOfStock": null, "capitalExpenditures": "-149909000" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:25:39.529999+00:00", "is_restated": false, "income_statement": { "revenue": 608093000, "cost_of_revenue": 490938000, "gross_profit": 117155000, "ebit": 69836000, "ebitda": 168158000, "pretax_income": null, "tax_provision": null, "net_income": -13444000, "net_income_to_common": -13444000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 172732000, "total_current_assets": 353239000, "total_assets": 2195043000, "short_term_debt": 18579000, "long_term_debt": 758697000, "total_debt": 797208000, "total_liabilities": null, "total_equity": 503222000, "shares_outstanding": 304676000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 232615000, "capital_expenditure": -83138000, "free_cash_flow": 149477000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": 37340000, "net_debt_issued": 187491000 }, "complete_fields": { "id": 398601, "ticker_id": 31455, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:25:39.529999+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "168158000", "netIncome": "-13444000", "grossProfit": "117155000", "totalRevenue": "608093000", "costOfRevenue": "490938000", "interestExpense": "75739000", "operatingIncome": "69836000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "74321000" }, "balance": { "totalDebt": "797208000", "totalAssets": "2195043000", "longTermDebt": "758697000", "shortTermDebt": "18579000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "304676000", "totalCurrentAssets": "353239000", "totalShareholderEquity": "503222000", "totalCurrentLiabilities": "206836000", "cashAndShortTermInvestments": "172732000" }, "cashflow": { "freeCashFlow": "149477000", "dividendsPaid": "0", "issuanceOfDebt": "806182000", "issuanceOfStock": "37340000", "repaymentOfDebt": "-618691000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "232615000", "repurchaseOfStock": null, "capitalExpenditures": "-83138000" } }, "revenue": 608093000, "cost_of_revenue": 490938000, "gross_profit": 117155000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 69836000, "depreciation_amortisation": 74321000, "ebitda": 168158000, "interest_expense": 75739000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -13444000, "net_income_continuing_ops": null, "net_income_to_common": -13444000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 172732000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 353239000, "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": 2195043000, "short_term_debt": 18579000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 206836000, "long_term_debt": 758697000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 797208000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 503222000, "shares_outstanding": 304676000, "operating_cash_flow": 232615000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -83138000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": 0, "share_repurchases": null, "shares_issued": 37340000, "net_debt_issued": 187491000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 149477000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "168158000", "netIncome": "-13444000", "grossProfit": "117155000", "totalRevenue": "608093000", "costOfRevenue": "490938000", "interestExpense": "75739000", "operatingIncome": "69836000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "74321000" }, "balance": { "totalDebt": "797208000", "totalAssets": "2195043000", "longTermDebt": "758697000", "shortTermDebt": "18579000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "304676000", "totalCurrentAssets": "353239000", "totalShareholderEquity": "503222000", "totalCurrentLiabilities": "206836000", "cashAndShortTermInvestments": "172732000" }, "cashflow": { "freeCashFlow": "149477000", "dividendsPaid": "0", "issuanceOfDebt": "806182000", "issuanceOfStock": "37340000", "repaymentOfDebt": "-618691000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "232615000", "repurchaseOfStock": null, "capitalExpenditures": "-83138000" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:25:39.529999+00:00", "is_restated": false, "income_statement": { "revenue": 524972000, "cost_of_revenue": 374558000, "gross_profit": 150414000, "ebit": 127712000, "ebitda": 230904000, "pretax_income": null, "tax_provision": null, "net_income": 82726000, "net_income_to_common": 82726000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 96477000, "total_current_assets": 249455000, "total_assets": 1584139000, "short_term_debt": 11105000, "long_term_debt": 603304000, "total_debt": 637891000, "total_liabilities": null, "total_equity": 434148000, "shares_outstanding": 289999596, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 151092000, "capital_expenditure": -117935000, "free_cash_flow": 33157000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": 41090000 }, "complete_fields": { "id": 398603, "ticker_id": 31455, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:25:39.529999+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "230904000", "netIncome": "82726000", "grossProfit": "150414000", "totalRevenue": "524972000", "costOfRevenue": "374558000", "interestExpense": "41095000", "operatingIncome": "127712000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "56940000" }, "balance": { "totalDebt": "637891000", "totalAssets": "1584139000", "longTermDebt": "603304000", "shortTermDebt": "11105000", "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "289999596", "totalCurrentAssets": "249455000", "totalShareholderEquity": "434148000", "totalCurrentLiabilities": "141189000", "cashAndShortTermInvestments": "96477000" }, "cashflow": { "freeCashFlow": "33157000", "dividendsPaid": "0", "issuanceOfDebt": "70848000", "issuanceOfStock": "0", "repaymentOfDebt": "-29758000", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "151092000", "repurchaseOfStock": null, "capitalExpenditures": "-117935000" } }, "revenue": 524972000, "cost_of_revenue": 374558000, "gross_profit": 150414000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 127712000, "depreciation_amortisation": 56940000, "ebitda": 230904000, "interest_expense": 41095000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 82726000, "net_income_continuing_ops": null, "net_income_to_common": 82726000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 96477000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 249455000, "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": 1584139000, "short_term_debt": 11105000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 141189000, "long_term_debt": 603304000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 637891000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 434148000, "shares_outstanding": 289999596, "operating_cash_flow": 151092000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -117935000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": 0, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": 41090000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 33157000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "230904000", "netIncome": "82726000", "grossProfit": "150414000", "totalRevenue": "524972000", "costOfRevenue": "374558000", "interestExpense": "41095000", "operatingIncome": "127712000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "56940000" }, "balance": { "totalDebt": "637891000", "totalAssets": "1584139000", "longTermDebt": "603304000", "shortTermDebt": "11105000", "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "289999596", "totalCurrentAssets": "249455000", "totalShareholderEquity": "434148000", "totalCurrentLiabilities": "141189000", "cashAndShortTermInvestments": "96477000" }, "cashflow": { "freeCashFlow": "33157000", "dividendsPaid": "0", "issuanceOfDebt": "70848000", "issuanceOfStock": "0", "repaymentOfDebt": "-29758000", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "151092000", "repurchaseOfStock": null, "capitalExpenditures": "-117935000" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:25:39.529999+00:00", "is_restated": false, "income_statement": { "revenue": 391609000, "cost_of_revenue": 337374000, "gross_profit": 54235000, "ebit": 39220000, "ebitda": 71249000, "pretax_income": null, "tax_provision": null, "net_income": -25971000, "net_income_to_common": -25971000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 120858000, "total_current_assets": 240871000, "total_assets": 1278684000, "short_term_debt": 8489000, "long_term_debt": 557743000, "total_debt": 586569000, "total_liabilities": null, "total_equity": 356409000, "shares_outstanding": 286492919, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 81266000, "capital_expenditure": -79676000, "free_cash_flow": 1590000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -21116000 }, "complete_fields": { "id": 398604, "ticker_id": 31455, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:25:39.529999+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "71249000", "netIncome": "-25971000", "grossProfit": "54235000", "totalRevenue": "391609000", "costOfRevenue": "337374000", "interestExpense": "38406000", "operatingIncome": "39220000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "51982000" }, "balance": { "totalDebt": "586569000", "totalAssets": "1278684000", "longTermDebt": "557743000", "shortTermDebt": "8489000", "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "286492919", "totalCurrentAssets": "240871000", "totalShareholderEquity": "356409000", "totalCurrentLiabilities": "112638000", "cashAndShortTermInvestments": "120858000" }, "cashflow": { "freeCashFlow": "1590000", "dividendsPaid": "0", "issuanceOfDebt": "5327000", "issuanceOfStock": null, "repaymentOfDebt": "-26443000", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "81266000", "repurchaseOfStock": null, "capitalExpenditures": "-79676000" } }, "revenue": 391609000, "cost_of_revenue": 337374000, "gross_profit": 54235000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 39220000, "depreciation_amortisation": 51982000, "ebitda": 71249000, "interest_expense": 38406000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -25971000, "net_income_continuing_ops": null, "net_income_to_common": -25971000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 120858000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 240871000, "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": 1278684000, "short_term_debt": 8489000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 112638000, "long_term_debt": 557743000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 586569000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 356409000, "shares_outstanding": 286492919, "operating_cash_flow": 81266000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -79676000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -21116000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 1590000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "71249000", "netIncome": "-25971000", "grossProfit": "54235000", "totalRevenue": "391609000", "costOfRevenue": "337374000", "interestExpense": "38406000", "operatingIncome": "39220000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "51982000" }, "balance": { "totalDebt": "586569000", "totalAssets": "1278684000", "longTermDebt": "557743000", "shortTermDebt": "8489000", "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "286492919", "totalCurrentAssets": "240871000", "totalShareholderEquity": "356409000", "totalCurrentLiabilities": "112638000", "cashAndShortTermInvestments": "120858000" }, "cashflow": { "freeCashFlow": "1590000", "dividendsPaid": "0", "issuanceOfDebt": "5327000", "issuanceOfStock": null, "repaymentOfDebt": "-26443000", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "81266000", "repurchaseOfStock": null, "capitalExpenditures": "-79676000" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:25:39.529999+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": 0, "net_debt_issued": null }, "complete_fields": { "id": 398605, "ticker_id": 31455, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:25:39.529999+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": "0", "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": 0, "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": "0", "repaymentOfDebt": null, "fiscalDateEnding": "2021-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:25:39.529999+00:00", "is_restated": false, "income_statement": { "revenue": 237093000, "cost_of_revenue": 151698000, "gross_profit": 85395000, "ebit": 69733000, "ebitda": 79301000, "pretax_income": null, "tax_provision": null, "net_income": 16844000, "net_income_to_common": 16844000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 168634000, "total_current_assets": 354842000, "total_assets": 2572097000, "short_term_debt": 16935000, "long_term_debt": 710613000, "total_debt": 752549000, "total_liabilities": null, "total_equity": 817988000, "shares_outstanding": 365633150, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 93857000, "capital_expenditure": -37529000, "free_cash_flow": 56328000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -9278000 }, "complete_fields": { "id": 398594, "ticker_id": 31455, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:25:39.529999+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "79301000", "netIncome": "16844000", "grossProfit": "85395000", "totalRevenue": "237093000", "costOfRevenue": "151698000", "interestExpense": "16533000", "operatingIncome": "69733000", "fiscalDateEnding": "2026-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "29267000" }, "balance": { "totalDebt": "752549000", "totalAssets": "2572097000", "longTermDebt": "710613000", "shortTermDebt": "16935000", "fiscalDateEnding": "2026-03-31", "totalLiabilities": null, "sharesOutstanding": "365633150", "totalCurrentAssets": "354842000", "totalShareholderEquity": "817988000", "totalCurrentLiabilities": "259736000", "cashAndShortTermInvestments": "168634000" }, "cashflow": { "freeCashFlow": "56328000", "dividendsPaid": "0", "issuanceOfDebt": "0", "issuanceOfStock": "0", "repaymentOfDebt": "-9278000", "fiscalDateEnding": "2026-03-31", "operatingCashflow": "93857000", "repurchaseOfStock": null, "capitalExpenditures": "-37529000" } }, "revenue": 237093000, "cost_of_revenue": 151698000, "gross_profit": 85395000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 69733000, "depreciation_amortisation": 29267000, "ebitda": 79301000, "interest_expense": 16533000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 16844000, "net_income_continuing_ops": null, "net_income_to_common": 16844000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 168634000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 354842000, "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": 2572097000, "short_term_debt": 16935000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 259736000, "long_term_debt": 710613000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 752549000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 817988000, "shares_outstanding": 365633150, "operating_cash_flow": 93857000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -37529000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": 0, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -9278000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 56328000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "79301000", "netIncome": "16844000", "grossProfit": "85395000", "totalRevenue": "237093000", "costOfRevenue": "151698000", "interestExpense": "16533000", "operatingIncome": "69733000", "fiscalDateEnding": "2026-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "29267000" }, "balance": { "totalDebt": "752549000", "totalAssets": "2572097000", "longTermDebt": "710613000", "shortTermDebt": "16935000", "fiscalDateEnding": "2026-03-31", "totalLiabilities": null, "sharesOutstanding": "365633150", "totalCurrentAssets": "354842000", "totalShareholderEquity": "817988000", "totalCurrentLiabilities": "259736000", "cashAndShortTermInvestments": "168634000" }, "cashflow": { "freeCashFlow": "56328000", "dividendsPaid": "0", "issuanceOfDebt": "0", "issuanceOfStock": "0", "repaymentOfDebt": "-9278000", "fiscalDateEnding": "2026-03-31", "operatingCashflow": "93857000", "repurchaseOfStock": null, "capitalExpenditures": "-37529000" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:25:39.529999+00:00", "is_restated": false, "income_statement": { "revenue": 243767000, "cost_of_revenue": 146919000, "gross_profit": 96848000, "ebit": 84095000, "ebitda": 77906000, "pretax_income": null, "tax_provision": null, "net_income": 4454000, "net_income_to_common": 4454000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 187961000, "total_current_assets": 344886000, "total_assets": 2472487000, "short_term_debt": 19500000, "long_term_debt": 702017000, "total_debt": 746996000, "total_liabilities": null, "total_equity": 778662000, "shares_outstanding": 361099176, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 101234000, "capital_expenditure": -29410000, "free_cash_flow": 71824000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": 228967000, "net_debt_issued": -115221000 }, "complete_fields": { "id": 398595, "ticker_id": 31455, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:25:39.529999+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "77906000", "netIncome": "4454000", "grossProfit": "96848000", "totalRevenue": "243767000", "costOfRevenue": "146919000", "interestExpense": "33000000", "operatingIncome": "84095000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "27356000" }, "balance": { "totalDebt": "746996000", "totalAssets": "2472487000", "longTermDebt": "702017000", "shortTermDebt": "19500000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "361099176", "totalCurrentAssets": "344886000", "totalShareholderEquity": "778662000", "totalCurrentLiabilities": "230010000", "cashAndShortTermInvestments": "187961000" }, "cashflow": { "freeCashFlow": "71824000", "dividendsPaid": "0", "issuanceOfDebt": "-103995000", "issuanceOfStock": "228967000", "repaymentOfDebt": "-11226000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "101234000", "repurchaseOfStock": null, "capitalExpenditures": "-29410000" } }, "revenue": 243767000, "cost_of_revenue": 146919000, "gross_profit": 96848000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 84095000, "depreciation_amortisation": 27356000, "ebitda": 77906000, "interest_expense": 33000000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 4454000, "net_income_continuing_ops": null, "net_income_to_common": 4454000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 187961000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 344886000, "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": 2472487000, "short_term_debt": 19500000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 230010000, "long_term_debt": 702017000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 746996000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 778662000, "shares_outstanding": 361099176, "operating_cash_flow": 101234000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -29410000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": 0, "share_repurchases": null, "shares_issued": 228967000, "net_debt_issued": -115221000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 71824000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "77906000", "netIncome": "4454000", "grossProfit": "96848000", "totalRevenue": "243767000", "costOfRevenue": "146919000", "interestExpense": "33000000", "operatingIncome": "84095000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "27356000" }, "balance": { "totalDebt": "746996000", "totalAssets": "2472487000", "longTermDebt": "702017000", "shortTermDebt": "19500000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "361099176", "totalCurrentAssets": "344886000", "totalShareholderEquity": "778662000", "totalCurrentLiabilities": "230010000", "cashAndShortTermInvestments": "187961000" }, "cashflow": { "freeCashFlow": "71824000", "dividendsPaid": "0", "issuanceOfDebt": "-103995000", "issuanceOfStock": "228967000", "repaymentOfDebt": "-11226000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "101234000", "repurchaseOfStock": null, "capitalExpenditures": "-29410000" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:25:39.529999+00:00", "is_restated": false, "income_statement": { "revenue": 173906000, "cost_of_revenue": 134664000, "gross_profit": 39242000, "ebit": 28233000, "ebitda": 24039000, "pretax_income": null, "tax_provision": null, "net_income": -27838000, "net_income_to_common": -27838000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 90771000, "total_current_assets": 225305000, "total_assets": 2327787000, "short_term_debt": 19634000, "long_term_debt": 823964000, "total_debt": 871430000, "total_liabilities": null, "total_equity": 547492000, "shares_outstanding": 317483000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 36478000, "capital_expenditure": -21936000, "free_cash_flow": 14542000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": 18710000 }, "complete_fields": { "id": 398597, "ticker_id": 31455, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:25:39.529999+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "24039000", "netIncome": "-27838000", "grossProfit": "39242000", "totalRevenue": "173906000", "costOfRevenue": "134664000", "interestExpense": "20985000", "operatingIncome": "28233000", "fiscalDateEnding": "2025-09-30", "researchAndDevelopment": "0", "depreciationAndAmortization": "27974000" }, "balance": { "totalDebt": "871430000", "totalAssets": "2327787000", "longTermDebt": "823964000", "shortTermDebt": "19634000", "fiscalDateEnding": "2025-09-30", "totalLiabilities": null, "sharesOutstanding": "317483000", "totalCurrentAssets": "225305000", "totalShareholderEquity": "547492000", "totalCurrentLiabilities": "232248000", "cashAndShortTermInvestments": "90771000" }, "cashflow": { "freeCashFlow": "14542000", "dividendsPaid": "0", "issuanceOfDebt": "27882000", "issuanceOfStock": "0", "repaymentOfDebt": "-9172000", "fiscalDateEnding": "2025-09-30", "operatingCashflow": "36478000", "repurchaseOfStock": null, "capitalExpenditures": "-21936000" } }, "revenue": 173906000, "cost_of_revenue": 134664000, "gross_profit": 39242000, "research_and_development": 0, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 28233000, "depreciation_amortisation": 27974000, "ebitda": 24039000, "interest_expense": 20985000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -27838000, "net_income_continuing_ops": null, "net_income_to_common": -27838000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 90771000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 225305000, "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": 2327787000, "short_term_debt": 19634000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 232248000, "long_term_debt": 823964000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 871430000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 547492000, "shares_outstanding": 317483000, "operating_cash_flow": 36478000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -21936000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": 0, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": 18710000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 14542000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "24039000", "netIncome": "-27838000", "grossProfit": "39242000", "totalRevenue": "173906000", "costOfRevenue": "134664000", "interestExpense": "20985000", "operatingIncome": "28233000", "fiscalDateEnding": "2025-09-30", "researchAndDevelopment": "0", "depreciationAndAmortization": "27974000" }, "balance": { "totalDebt": "871430000", "totalAssets": "2327787000", "longTermDebt": "823964000", "shortTermDebt": "19634000", "fiscalDateEnding": "2025-09-30", "totalLiabilities": null, "sharesOutstanding": "317483000", "totalCurrentAssets": "225305000", "totalShareholderEquity": "547492000", "totalCurrentLiabilities": "232248000", "cashAndShortTermInvestments": "90771000" }, "cashflow": { "freeCashFlow": "14542000", "dividendsPaid": "0", "issuanceOfDebt": "27882000", "issuanceOfStock": "0", "repaymentOfDebt": "-9172000", "fiscalDateEnding": "2025-09-30", "operatingCashflow": "36478000", "repurchaseOfStock": null, "capitalExpenditures": "-21936000" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:25:39.529999+00:00", "is_restated": false, "income_statement": { "revenue": 116082000, "cost_of_revenue": 120592000, "gross_profit": -4510000, "ebit": -10390000, "ebitda": 40177000, "pretax_income": null, "tax_provision": null, "net_income": 21868000, "net_income_to_common": 21868000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 121988000, "total_current_assets": 235326000, "total_assets": 2262759000, "short_term_debt": 18624000, "long_term_debt": 786389000, "total_debt": 831355000, "total_liabilities": null, "total_equity": 559934000, "shares_outstanding": 316476000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 25954000, "capital_expenditure": -46880000, "free_cash_flow": -20926000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": 71010000 }, "complete_fields": { "id": 398598, "ticker_id": 31455, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:25:39.529999+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "40177000", "netIncome": "21868000", "grossProfit": "-4510000", "totalRevenue": "116082000", "costOfRevenue": "120592000", "interestExpense": "20293000", "operatingIncome": "-10390000", "fiscalDateEnding": "2025-06-30", "researchAndDevelopment": null, "depreciationAndAmortization": "25455000" }, "balance": { "totalDebt": "831355000", "totalAssets": "2262759000", "longTermDebt": "786389000", "shortTermDebt": "18624000", "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "316476000", "totalCurrentAssets": "235326000", "totalShareholderEquity": "559934000", "totalCurrentLiabilities": "230719000", "cashAndShortTermInvestments": "121988000" }, "cashflow": { "freeCashFlow": "-20926000", "dividendsPaid": "0", "issuanceOfDebt": "80666000", "issuanceOfStock": "0", "repaymentOfDebt": "-9656000", "fiscalDateEnding": "2025-06-30", "operatingCashflow": "25954000", "repurchaseOfStock": null, "capitalExpenditures": "-46880000" } }, "revenue": 116082000, "cost_of_revenue": 120592000, "gross_profit": -4510000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -10390000, "depreciation_amortisation": 25455000, "ebitda": 40177000, "interest_expense": 20293000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 21868000, "net_income_continuing_ops": null, "net_income_to_common": 21868000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 121988000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 235326000, "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": 2262759000, "short_term_debt": 18624000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 230719000, "long_term_debt": 786389000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 831355000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 559934000, "shares_outstanding": 316476000, "operating_cash_flow": 25954000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -46880000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": 0, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": 71010000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -20926000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "40177000", "netIncome": "21868000", "grossProfit": "-4510000", "totalRevenue": "116082000", "costOfRevenue": "120592000", "interestExpense": "20293000", "operatingIncome": "-10390000", "fiscalDateEnding": "2025-06-30", "researchAndDevelopment": null, "depreciationAndAmortization": "25455000" }, "balance": { "totalDebt": "831355000", "totalAssets": "2262759000", "longTermDebt": "786389000", "shortTermDebt": "18624000", "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "316476000", "totalCurrentAssets": "235326000", "totalShareholderEquity": "559934000", "totalCurrentLiabilities": "230719000", "cashAndShortTermInvestments": "121988000" }, "cashflow": { "freeCashFlow": "-20926000", "dividendsPaid": "0", "issuanceOfDebt": "80666000", "issuanceOfStock": "0", "repaymentOfDebt": "-9656000", "fiscalDateEnding": "2025-06-30", "operatingCashflow": "25954000", "repurchaseOfStock": null, "capitalExpenditures": "-46880000" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:25:39.529999+00:00", "is_restated": false, "income_statement": { "revenue": 139149000, "cost_of_revenue": 122783000, "gross_profit": 16366000, "ebit": 6145000, "ebitda": 710000, "pretax_income": null, "tax_provision": null, "net_income": -28560000, "net_income_to_common": -28560000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 120778000, "total_current_assets": 248544000, "total_assets": 2221024000, "short_term_debt": 19033000, "long_term_debt": 752696000, "total_debt": 793395000, "total_liabilities": null, "total_equity": 508122000, "shares_outstanding": 315875348, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 55892000, "capital_expenditure": -51683000, "free_cash_flow": 4209000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": 29630000, "net_debt_issued": 4153000 }, "complete_fields": { "id": 398599, "ticker_id": 31455, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:25:39.529999+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "710000", "netIncome": "-28560000", "grossProfit": "16366000", "totalRevenue": "139149000", "costOfRevenue": "122783000", "interestExpense": "14825000", "operatingIncome": "6145000", "fiscalDateEnding": "2025-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "22425000" }, "balance": { "totalDebt": "793395000", "totalAssets": "2221024000", "longTermDebt": "752696000", "shortTermDebt": "19033000", "fiscalDateEnding": "2025-03-31", "totalLiabilities": null, "sharesOutstanding": "315875348", "totalCurrentAssets": "248544000", "totalShareholderEquity": "508122000", "totalCurrentLiabilities": "230868000", "cashAndShortTermInvestments": "120778000" }, "cashflow": { "freeCashFlow": "4209000", "dividendsPaid": "0", "issuanceOfDebt": "14381000", "issuanceOfStock": "29630000", "repaymentOfDebt": "-10228000", "fiscalDateEnding": "2025-03-31", "operatingCashflow": "55892000", "repurchaseOfStock": null, "capitalExpenditures": "-51683000" } }, "revenue": 139149000, "cost_of_revenue": 122783000, "gross_profit": 16366000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 6145000, "depreciation_amortisation": 22425000, "ebitda": 710000, "interest_expense": 14825000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -28560000, "net_income_continuing_ops": null, "net_income_to_common": -28560000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 120778000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 248544000, "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": 2221024000, "short_term_debt": 19033000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 230868000, "long_term_debt": 752696000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 793395000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 508122000, "shares_outstanding": 315875348, "operating_cash_flow": 55892000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -51683000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": 0, "share_repurchases": null, "shares_issued": 29630000, "net_debt_issued": 4153000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 4209000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "710000", "netIncome": "-28560000", "grossProfit": "16366000", "totalRevenue": "139149000", "costOfRevenue": "122783000", "interestExpense": "14825000", "operatingIncome": "6145000", "fiscalDateEnding": "2025-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "22425000" }, "balance": { "totalDebt": "793395000", "totalAssets": "2221024000", "longTermDebt": "752696000", "shortTermDebt": "19033000", "fiscalDateEnding": "2025-03-31", "totalLiabilities": null, "sharesOutstanding": "315875348", "totalCurrentAssets": "248544000", "totalShareholderEquity": "508122000", "totalCurrentLiabilities": "230868000", "cashAndShortTermInvestments": "120778000" }, "cashflow": { "freeCashFlow": "4209000", "dividendsPaid": "0", "issuanceOfDebt": "14381000", "issuanceOfStock": "29630000", "repaymentOfDebt": "-10228000", "fiscalDateEnding": "2025-03-31", "operatingCashflow": "55892000", "repurchaseOfStock": null, "capitalExpenditures": "-51683000" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:25:39.529999+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": 398600, "ticker_id": 31455, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:25:39.529999+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2024-12-31", "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": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2024-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:25:39.529999+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": 398602, "ticker_id": 31455, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:25:39.529999+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2024-09-30", "researchAndDevelopment": "0", "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2024-09-30", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2024-09-30", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } }, "revenue": null, "cost_of_revenue": null, "gross_profit": null, "research_and_development": 0, "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": "2024-09-30", "researchAndDevelopment": "0", "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2024-09-30", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2024-09-30", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } } } ] }, "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": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 5, "quarterly_financial_periods": 7, "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" ] } } }