{ "ticker": { "uuid": "d6988190-421e-4b12-9921-96beea71df92", "symbol": "HTWS", "name": "Helios Towers plc", "exchange": "LSE", "exchange_name": "London Stock Exchange", "country": "GB", "currency": "GBP", "sector": "Communication Services", "industry": "Telecom Services", "page_url": "https://sharemaestro.com/factors/ticker/d6988190-421e-4b12-9921-96beea71df92/", "api_url": "https://sharemaestro.com/factors/api/tickers/d6988190-421e-4b12-9921-96beea71df92/" }, "ticker_metadata": { "id": 28891, "uuid": "d6988190-421e-4b12-9921-96beea71df92", "symbol": "HTWS", "name": "Helios Towers plc", "asset_type": "equity", "market_cap": 2398085888, "stock_exchange_id": 19, "industry": "Telecom Services", "sector": "Communication Services", "description": "Helios Towers plc, an independent tower company, acquires, builds, and operates telecommunications towers. It offers colocation lease-up, build-to-suit, sale and leaseback, in-building, small cells/outdoor distributed antenna systems, and other managed services. The company also provides passive infrastructure solutions, including site selection and preparation, maintenance, security, and power management; and engages in hosting active equipment, such as antennae. It operates a network of sites and tenancies in Tanzania, Senegal, Malawi, the Democratic Republic of Congo, Congo Brazzaville, South Africa, Ghana, Madagascar, and Oman. Helios Towers plc was founded in 2009 and is based in London, the United Kingdom.", "currency": "GBP", "is_active": true }, "exchange_metadata": { "id": 19, "name": "London Stock Exchange", "symbol": "LSE", "country_code": "GB", "currency": "GBP", "benchmark": "^FTSE", "data_symbol": "LSE", "ticker_suffix": ".L", "update_provider": "yfinance", "update_group": "primary", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "d6988190-421e-4b12-9921-96beea71df92", "symbol": "HTWS", "name": "Helios Towers plc", "exchange": "LSE", "exchange_name": "London Stock Exchange", "country": "GB", "currency": "GBP", "sector": "Communication Services", "industry": "Telecom Services", "page_url": "https://sharemaestro.com/factors/ticker/d6988190-421e-4b12-9921-96beea71df92/", "api_url": "https://sharemaestro.com/factors/api/tickers/d6988190-421e-4b12-9921-96beea71df92/" }, "week_end_date": "2026-06-07", "universe": "GBP_UK", "score": { "os": 0.53, "value": 0.06, "quality": 0.94, "momentum": 0.94, "coverage": 0.909, "confidence": 0.813, "delta": null }, "headline_factors": { "price": 222.6, "market_cap": 229430311997.91, "pe_ratio": 5852.8141, "earnings_yield": 0.0002, "ebitda_to_ev": 0.0021, "shareholder_yield": 0.0001, "roe": 0.9727, "piotroski_f_score": 7, "momentum_12_1": 0.8784, "volatility_252d": 0.3391 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "yfinance", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T13:36:23.073819+00:00", "batch_id": "" }, "size": { "price_close": 222.6, "market_cap": 229430311997.9053, "market_cap_usd": 229430311997.9053, "enterprise_value": 231204111997.9053, "shares_outstanding": 1030684213, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 5852.8141, "pb_ratio": 5693.0599, "ptbv_ratio": 5693.0599, "ps_ratio": 268.6223, "pcf_ratio": 853.218, "pfcf_ratio": 2754.2655, "ev_ebitda": 471.5564, "ev_ebit": 773.7755, "ev_sales": 270.6991, "ev_fcf": 2775.5596, "earnings_yield": 0.0002, "fcf_yield": 0.0004, "price_to_sales": 268.6223, "price_to_book": 5693.0599, "price_to_cashflow": 853.218, "ebitda_to_ev": 0.0021, "sales_yield": 0.0037 }, "yield": { "dividend_yield": 0, "buyback_yield": 0.0001, "shareholder_yield": 0.0001, "debt_paydown_yield": 0, "total_yield": 0.0001 }, "quality": { "gross_margin": 0.515, "operating_margin": 0.3498, "net_margin": 0.0459, "ebitda_margin": 0.5741, "fcf_margin": 0.0975, "roe": 0.9727, "roa": 0.0155, "roic": 0.1235, "roc_greenblatt": null, "asset_turnover": 0.3382, "cash_conversion": 2.125, "accruals_ratio": -0.091, "sbc_to_revenue": null, "piotroski_f_score": 7, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.1728, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.1742, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": null, "net_debt_to_ebitda": 3.6178, "debt_to_assets": 0.7885, "interest_coverage": 1.6418, "current_ratio": 1.2558, "quick_ratio": 1.2558, "net_debt": 1773800000, "local_beta": 0.9157, "volatility_252d": 0.3391, "volatility_60d": 0.7859, "max_drawdown_12m": -0.1362, "risk_adjusted_momentum": 2.5905 }, "growth": { "revenue_growth_1y": 0.0784, "revenue_growth_3y_cagr": 0.1506, "revenue_growth_5y_cagr": null, "eps_growth_1y": 0.1929, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.9018, "book_value_growth_1y": 7.7409, "revenue_growth": 0.0784, "earnings_growth": 0.1929 }, "momentum": { "price_return_1m": -0.052, "price_return_3m": 0.163, "price_return_6m": 0.3965, "price_return_9m": 0.6712, "price_return_12m": 0.7808, "price_return_12m_ex1m": 0.8784, "momentum_6m": 0.3965, "momentum_12m": 0.7808, "momentum_12_1": 0.8784, "distance_from_52w_high": -0.0922, "distance_from_52w_low": 0.919, "relative_strength": 0.6077 }, "raw_ttm": { "revenue_ttm": 854100000, "gross_profit_ttm": 439900000, "ebit_ttm": 298800000, "ebitda_ttm": 490300000, "net_income_ttm": 39200000, "eps_diluted_ttm": 0.038, "operating_cash_flow_ttm": 268900000, "capital_expenditure_ttm": -185600000, "fcf_ttm": 83300000, "dividends_paid_ttm": null, "share_repurchases_ttm": -23800000, "shares_issued_ttm": null, "interest_expense_ttm": 182000000, "cash_and_equivalents": 217300000, "total_current_assets": 590500000, "total_current_liabilities": 470200000, "net_ppe": null, "total_assets": 2525300000, "total_debt": 1991100000, "total_equity": 40300000, "net_working_capital": -45700000, "book_value_per_share": 0.0391, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 0.0391 }, "ranks": { "universe_ticker_count": 765, "rank_pe": 96, "rank_pb": 100, "rank_ptbv": 100, "rank_ps": 74, "rank_pcf": 54, "rank_ev_ebitda": 32, "rank_ev_ebit": 50, "rank_earnings_yield": 92, "rank_fcf_yield": 61, "rank_dividend_yield": 75, "rank_shareholder_yield": 57, "rank_total_yield": 66, "rank_roe": 2, "rank_roc": 50, "rank_roic": 31, "rank_gross_margin": 40, "rank_fcf_margin": 39, "rank_piotroski": 17, "rank_accruals": 34, "rank_sue": 50, "rank_eps_growth_1y": 40, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 42, "rank_momentum_12m": 10, "rank_momentum_12m_ex1m": 8, "rank_relative_strength": 10 }, "composites": { "value_composite": 94, "quality_composite": 6, "momentum_composite": 6, "growth_composite": 25, "yield_composite": 78, "svqf_composite": 96, "vc1_composite": 91, "vc2_composite": 89, "vc3_composite": 90, "trending_value_composite": null, "overall_composite": 47, "quality_value_composite": 0.2375, "os_score": 0.53, "value_percentile": 0.06, "quality_percentile": 0.94, "momentum_percentile": 0.94, "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": 90, "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": 8747, "ticker_id": 28891, "universe_id": 3, "week_end_date": "2026-06-07", "source_primary": "yfinance", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T13:36:23.073819+00:00", "batch_id": "", "os_score_delta": null, "price_close": 222.6, "market_cap": 229430311997.9053, "market_cap_usd": 229430311997.9053, "enterprise_value": 231204111997.9053, "shares_outstanding": 1030684213, "fx_rate_to_usd": null, "pe_ratio": 5852.81408158, "pb_ratio": 5693.05985106, "ptbv_ratio": 5693.05985106, "ps_ratio": 268.62230652, "pcf_ratio": 853.2179695, "pfcf_ratio": 2754.26545015, "ev_ebitda": 471.55641852, "ev_ebit": 773.77547523, "ev_sales": 270.69911251, "ev_fcf": 2775.5595678, "earnings_yield": 0.00017086, "fcf_yield": 0.00036029, "dividend_yield": 0, "buyback_yield": 0.00010374, "shareholder_yield": 0.00010374, "debt_paydown_yield": 0, "total_yield": 0.00010374, "gross_margin": 0.51504508, "operating_margin": 0.34984194, "net_margin": 0.04589627, "ebitda_margin": 0.57405456, "fcf_margin": 0.09752956, "roe": 0.97270471, "roa": 0.01552291, "roic": 0.12353233, "roc_greenblatt": null, "asset_turnover": 0.33821724, "cash_conversion": 2.125, "accruals_ratio": -0.09095949, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 3.61778503, "debt_to_assets": 0.78846078, "interest_coverage": 1.64175824, "current_ratio": 1.25584858, "quick_ratio": 1.25584858, "net_debt": 1773800000, "revenue_growth_1y": 0.07840909, "revenue_growth_3y_cagr": 0.15060447, "revenue_growth_5y_cagr": null, "eps_growth_1y": 0.19286756, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.90182648, "book_value_growth_1y": 7.74094034, "piotroski_f_score": 7, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.172765, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.0519591, "price_return_3m": 0.16300947, "price_return_6m": 0.39648692, "price_return_9m": 0.67117125, "price_return_12m": 0.78080005, "price_return_12m_ex1m": 0.87840002, "distance_from_52w_high": -0.09216962, "distance_from_52w_low": 0.91896557, "relative_strength": 0.60765947, "local_beta": 0.9157, "volatility_252d": 0.339082, "volatility_60d": 0.785934, "max_drawdown_12m": -0.13615962, "revenue_ttm": 854100000, "gross_profit_ttm": 439900000, "ebit_ttm": 298800000, "ebitda_ttm": 490300000, "net_income_ttm": 39200000, "eps_diluted_ttm": 0.03803299, "operating_cash_flow_ttm": 268900000, "capital_expenditure_ttm": -185600000, "fcf_ttm": 83300000, "dividends_paid_ttm": null, "share_repurchases_ttm": -23800000, "shares_issued_ttm": null, "interest_expense_ttm": 182000000, "cash_and_equivalents": 217300000, "total_current_assets": 590500000, "total_current_liabilities": 470200000, "net_ppe": null, "total_assets": 2525300000, "total_debt": 1991100000, "total_equity": 40300000, "net_working_capital": -45700000, "book_value_per_share": 0.03910024, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 0.03910024, "universe_ticker_count": 765, "sector": "Communication Services", "rank_pe": 96, "rank_pb": 100, "rank_ptbv": 100, "rank_ps": 74, "rank_pcf": 54, "rank_ev_ebitda": 32, "rank_ev_ebit": 50, "rank_earnings_yield": 92, "rank_fcf_yield": 61, "rank_dividend_yield": 75, "rank_shareholder_yield": 57, "rank_total_yield": 66, "rank_roe": 2, "rank_roc": 50, "rank_roic": 31, "rank_gross_margin": 40, "rank_fcf_margin": 39, "rank_piotroski": 17, "rank_accruals": 34, "rank_sue": 50, "rank_eps_growth_1y": 40, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 42, "rank_momentum_12m": 10, "rank_momentum_12m_ex1m": 8, "rank_relative_strength": 10, "value_composite": 94, "quality_composite": 6, "momentum_composite": 6, "growth_composite": 25, "yield_composite": 78, "svqf_composite": 96, "vc1_composite": 91, "vc2_composite": 89, "vc3_composite": 90, "trending_value_composite": null, "overall_composite": 47, "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": 90, "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": 222.6, "os": 0.53, "value": 0.06, "quality": 0.94, "momentum": 0.94, "confidence": 0.813, "coverage": 0.909, "pe_ratio": 5852.8141, "earnings_yield": 0.0002, "shareholder_yield": 0.0001, "roe": 0.9727, "momentum_12_1": 0.8784, "complete_fields": { "id": 8747, "ticker_id": 28891, "universe_id": 3, "week_end_date": "2026-06-07", "source_primary": "yfinance", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T13:36:23.073819+00:00", "batch_id": "", "os_score_delta": null, "price_close": 222.6, "market_cap": 229430311997.9053, "market_cap_usd": 229430311997.9053, "enterprise_value": 231204111997.9053, "shares_outstanding": 1030684213, "fx_rate_to_usd": null, "pe_ratio": 5852.81408158, "pb_ratio": 5693.05985106, "ptbv_ratio": 5693.05985106, "ps_ratio": 268.62230652, "pcf_ratio": 853.2179695, "pfcf_ratio": 2754.26545015, "ev_ebitda": 471.55641852, "ev_ebit": 773.77547523, "ev_sales": 270.69911251, "ev_fcf": 2775.5595678, "earnings_yield": 0.00017086, "fcf_yield": 0.00036029, "dividend_yield": 0, "buyback_yield": 0.00010374, "shareholder_yield": 0.00010374, "debt_paydown_yield": 0, "total_yield": 0.00010374, "gross_margin": 0.51504508, "operating_margin": 0.34984194, "net_margin": 0.04589627, "ebitda_margin": 0.57405456, "fcf_margin": 0.09752956, "roe": 0.97270471, "roa": 0.01552291, "roic": 0.12353233, "roc_greenblatt": null, "asset_turnover": 0.33821724, "cash_conversion": 2.125, "accruals_ratio": -0.09095949, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 3.61778503, "debt_to_assets": 0.78846078, "interest_coverage": 1.64175824, "current_ratio": 1.25584858, "quick_ratio": 1.25584858, "net_debt": 1773800000, "revenue_growth_1y": 0.07840909, "revenue_growth_3y_cagr": 0.15060447, "revenue_growth_5y_cagr": null, "eps_growth_1y": 0.19286756, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.90182648, "book_value_growth_1y": 7.74094034, "piotroski_f_score": 7, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.172765, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.0519591, "price_return_3m": 0.16300947, "price_return_6m": 0.39648692, "price_return_9m": 0.67117125, "price_return_12m": 0.78080005, "price_return_12m_ex1m": 0.87840002, "distance_from_52w_high": -0.09216962, "distance_from_52w_low": 0.91896557, "relative_strength": 0.60765947, "local_beta": 0.9157, "volatility_252d": 0.339082, "volatility_60d": 0.785934, "max_drawdown_12m": -0.13615962, "revenue_ttm": 854100000, "gross_profit_ttm": 439900000, "ebit_ttm": 298800000, "ebitda_ttm": 490300000, "net_income_ttm": 39200000, "eps_diluted_ttm": 0.03803299, "operating_cash_flow_ttm": 268900000, "capital_expenditure_ttm": -185600000, "fcf_ttm": 83300000, "dividends_paid_ttm": null, "share_repurchases_ttm": -23800000, "shares_issued_ttm": null, "interest_expense_ttm": 182000000, "cash_and_equivalents": 217300000, "total_current_assets": 590500000, "total_current_liabilities": 470200000, "net_ppe": null, "total_assets": 2525300000, "total_debt": 1991100000, "total_equity": 40300000, "net_working_capital": -45700000, "book_value_per_share": 0.03910024, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 0.03910024, "universe_ticker_count": 765, "sector": "Communication Services", "rank_pe": 96, "rank_pb": 100, "rank_ptbv": 100, "rank_ps": 74, "rank_pcf": 54, "rank_ev_ebitda": 32, "rank_ev_ebit": 50, "rank_earnings_yield": 92, "rank_fcf_yield": 61, "rank_dividend_yield": 75, "rank_shareholder_yield": 57, "rank_total_yield": 66, "rank_roe": 2, "rank_roc": 50, "rank_roic": 31, "rank_gross_margin": 40, "rank_fcf_margin": 39, "rank_piotroski": 17, "rank_accruals": 34, "rank_sue": 50, "rank_eps_growth_1y": 40, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 42, "rank_momentum_12m": 10, "rank_momentum_12m_ex1m": 8, "rank_relative_strength": 10, "value_composite": 94, "quality_composite": 6, "momentum_composite": 6, "growth_composite": 25, "yield_composite": 78, "svqf_composite": 96, "vc1_composite": 91, "vc2_composite": 89, "vc3_composite": 90, "trending_value_composite": null, "overall_composite": 47, "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": 90, "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": "2026-06-07T12:56:47.961051+00:00", "is_restated": false, "income_statement": { "revenue": 854100000, "cost_of_revenue": 414200000, "gross_profit": 439900000, "ebit": 298800000, "ebitda": 490300000, "pretax_income": null, "tax_provision": null, "net_income": 39200000, "net_income_to_common": 39200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 217300000, "total_current_assets": 590500000, "total_assets": 2525300000, "short_term_debt": 51300000, "long_term_debt": 1704700000, "total_debt": 1991100000, "total_liabilities": null, "total_equity": 40300000, "shares_outstanding": 1030684213, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 268900000, "capital_expenditure": -185600000, "free_cash_flow": 83300000, "dividends_paid": null, "share_repurchases": -23800000, "shares_issued": null, "net_debt_issued": 13500000 }, "complete_fields": { "id": 394673, "ticker_id": 28891, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T12:56:47.961051+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "490300000", "netIncome": "39200000", "grossProfit": "439900000", "totalRevenue": "854100000", "costOfRevenue": "414200000", "interestExpense": "182000000", "operatingIncome": "298800000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "172300000" }, "balance": { "totalDebt": "1991100000", "totalAssets": "2525300000", "longTermDebt": "1704700000", "shortTermDebt": "51300000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "1030684213", "totalCurrentAssets": "590500000", "totalShareholderEquity": "40300000", "totalCurrentLiabilities": "470200000", "cashAndShortTermInvestments": "217300000" }, "cashflow": { "freeCashFlow": "83300000", "dividendsPaid": null, "issuanceOfDebt": "146500000", "issuanceOfStock": null, "repaymentOfDebt": "-133000000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "268900000", "repurchaseOfStock": "-23800000", "capitalExpenditures": "-185600000" } }, "revenue": 854100000, "cost_of_revenue": 414200000, "gross_profit": 439900000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 298800000, "depreciation_amortisation": 172300000, "ebitda": 490300000, "interest_expense": 182000000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 39200000, "net_income_continuing_ops": null, "net_income_to_common": 39200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 217300000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 590500000, "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": 2525300000, "short_term_debt": 51300000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 470200000, "long_term_debt": 1704700000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 1991100000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 40300000, "shares_outstanding": 1030684213, "operating_cash_flow": 268900000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -185600000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": -23800000, "shares_issued": null, "net_debt_issued": 13500000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 83300000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "490300000", "netIncome": "39200000", "grossProfit": "439900000", "totalRevenue": "854100000", "costOfRevenue": "414200000", "interestExpense": "182000000", "operatingIncome": "298800000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "172300000" }, "balance": { "totalDebt": "1991100000", "totalAssets": "2525300000", "longTermDebt": "1704700000", "shortTermDebt": "51300000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "1030684213", "totalCurrentAssets": "590500000", "totalShareholderEquity": "40300000", "totalCurrentLiabilities": "470200000", "cashAndShortTermInvestments": "217300000" }, "cashflow": { "freeCashFlow": "83300000", "dividendsPaid": null, "issuanceOfDebt": "146500000", "issuanceOfStock": null, "repaymentOfDebt": "-133000000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "268900000", "repurchaseOfStock": "-23800000", "capitalExpenditures": "-185600000" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T12:56:47.961051+00:00", "is_restated": false, "income_statement": { "revenue": 792000000, "cost_of_revenue": 408900000, "gross_profit": 383100000, "ebit": 254800000, "ebitda": 402300000, "pretax_income": null, "tax_provision": null, "net_income": 33500000, "net_income_to_common": 33500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 161000000, "total_current_assets": 513200000, "total_assets": 2328200000, "short_term_debt": 39900000, "long_term_debt": 1681400000, "total_debt": 1945000000, "total_liabilities": null, "total_equity": 4700000, "shares_outstanding": 1050694822, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 198300000, "capital_expenditure": -154500000, "free_cash_flow": 43800000, "dividends_paid": null, "share_repurchases": 0, "shares_issued": null, "net_debt_issued": 59700000 }, "complete_fields": { "id": 394676, "ticker_id": 28891, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T12:56:47.961051+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "402300000", "netIncome": "33500000", "grossProfit": "383100000", "totalRevenue": "792000000", "costOfRevenue": "408900000", "interestExpense": "191900000", "operatingIncome": "254800000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "166200000" }, "balance": { "totalDebt": "1945000000", "totalAssets": "2328200000", "longTermDebt": "1681400000", "shortTermDebt": "39900000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "1050694822", "totalCurrentAssets": "513200000", "totalShareholderEquity": "4700000", "totalCurrentLiabilities": "382100000", "cashAndShortTermInvestments": "161000000" }, "cashflow": { "freeCashFlow": "43800000", "dividendsPaid": null, "issuanceOfDebt": "869000000", "issuanceOfStock": null, "repaymentOfDebt": "-809300000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "198300000", "repurchaseOfStock": "0", "capitalExpenditures": "-154500000" } }, "revenue": 792000000, "cost_of_revenue": 408900000, "gross_profit": 383100000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 254800000, "depreciation_amortisation": 166200000, "ebitda": 402300000, "interest_expense": 191900000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 33500000, "net_income_continuing_ops": null, "net_income_to_common": 33500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 161000000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 513200000, "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": 2328200000, "short_term_debt": 39900000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 382100000, "long_term_debt": 1681400000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 1945000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 4700000, "shares_outstanding": 1050694822, "operating_cash_flow": 198300000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -154500000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": 0, "shares_issued": null, "net_debt_issued": 59700000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 43800000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "402300000", "netIncome": "33500000", "grossProfit": "383100000", "totalRevenue": "792000000", "costOfRevenue": "408900000", "interestExpense": "191900000", "operatingIncome": "254800000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "166200000" }, "balance": { "totalDebt": "1945000000", "totalAssets": "2328200000", "longTermDebt": "1681400000", "shortTermDebt": "39900000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "1050694822", "totalCurrentAssets": "513200000", "totalShareholderEquity": "4700000", "totalCurrentLiabilities": "382100000", "cashAndShortTermInvestments": "161000000" }, "cashflow": { "freeCashFlow": "43800000", "dividendsPaid": null, "issuanceOfDebt": "869000000", "issuanceOfStock": null, "repaymentOfDebt": "-809300000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "198300000", "repurchaseOfStock": "0", "capitalExpenditures": "-154500000" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T12:56:47.961051+00:00", "is_restated": false, "income_statement": { "revenue": 721000000, "cost_of_revenue": 450400000, "gross_profit": 270600000, "ebit": 150800000, "ebitda": 282000000, "pretax_income": null, "tax_provision": null, "net_income": -100100000, "net_income_to_common": -100100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 106600000, "total_current_assets": 459100000, "total_assets": 2197700000, "short_term_debt": 37700000, "long_term_debt": 1612600000, "total_debt": 1889700000, "total_liabilities": null, "total_equity": -68300000, "shares_outstanding": 1049439359, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 147200000, "capital_expenditure": -196700000, "free_cash_flow": -49500000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 87800000 }, "complete_fields": { "id": 394677, "ticker_id": 28891, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T12:56:47.961051+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "282000000", "netIncome": "-100100000", "grossProfit": "270600000", "totalRevenue": "721000000", "costOfRevenue": "450400000", "interestExpense": "175200000", "operatingIncome": "150800000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "219000000" }, "balance": { "totalDebt": "1889700000", "totalAssets": "2197700000", "longTermDebt": "1612600000", "shortTermDebt": "37700000", "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "1049439359", "totalCurrentAssets": "459100000", "totalShareholderEquity": "-68300000", "totalCurrentLiabilities": "374900000", "cashAndShortTermInvestments": "106600000" }, "cashflow": { "freeCashFlow": "-49500000", "dividendsPaid": null, "issuanceOfDebt": "489600000", "issuanceOfStock": null, "repaymentOfDebt": "-401800000", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "147200000", "repurchaseOfStock": null, "capitalExpenditures": "-196700000" } }, "revenue": 721000000, "cost_of_revenue": 450400000, "gross_profit": 270600000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 150800000, "depreciation_amortisation": 219000000, "ebitda": 282000000, "interest_expense": 175200000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -100100000, "net_income_continuing_ops": null, "net_income_to_common": -100100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 106600000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 459100000, "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": 2197700000, "short_term_debt": 37700000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 374900000, "long_term_debt": 1612600000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 1889700000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": -68300000, "shares_outstanding": 1049439359, "operating_cash_flow": 147200000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -196700000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 87800000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -49500000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "282000000", "netIncome": "-100100000", "grossProfit": "270600000", "totalRevenue": "721000000", "costOfRevenue": "450400000", "interestExpense": "175200000", "operatingIncome": "150800000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "219000000" }, "balance": { "totalDebt": "1889700000", "totalAssets": "2197700000", "longTermDebt": "1612600000", "shortTermDebt": "37700000", "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "1049439359", "totalCurrentAssets": "459100000", "totalShareholderEquity": "-68300000", "totalCurrentLiabilities": "374900000", "cashAndShortTermInvestments": "106600000" }, "cashflow": { "freeCashFlow": "-49500000", "dividendsPaid": null, "issuanceOfDebt": "489600000", "issuanceOfStock": null, "repaymentOfDebt": "-401800000", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "147200000", "repurchaseOfStock": null, "capitalExpenditures": "-196700000" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T12:56:47.961051+00:00", "is_restated": false, "income_statement": { "revenue": 560700000, "cost_of_revenue": 365900000, "gross_profit": 194800000, "ebit": 104500000, "ebitda": 156900000, "pretax_income": null, "tax_provision": null, "net_income": -171500000, "net_income_to_common": -171500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 119600000, "total_current_assets": 408000000, "total_assets": 2139100000, "short_term_debt": 19900000, "long_term_debt": 1551700000, "total_debt": 1797600000, "total_liabilities": null, "total_equity": 8300000, "shares_outstanding": 1050500000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 51100000, "capital_expenditure": -247800000, "free_cash_flow": -196700000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -60400000 }, "complete_fields": { "id": 394678, "ticker_id": 28891, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T12:56:47.961051+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "156900000", "netIncome": "-171500000", "grossProfit": "194800000", "totalRevenue": "560700000", "costOfRevenue": "365900000", "interestExpense": "140900000", "operatingIncome": "104500000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "178500000" }, "balance": { "totalDebt": "1797600000", "totalAssets": "2139100000", "longTermDebt": "1551700000", "shortTermDebt": "19900000", "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "1050500000", "totalCurrentAssets": "408000000", "totalShareholderEquity": "8300000", "totalCurrentLiabilities": "293400000", "cashAndShortTermInvestments": "119600000" }, "cashflow": { "freeCashFlow": "-196700000", "dividendsPaid": null, "issuanceOfDebt": "280600000", "issuanceOfStock": "0", "repaymentOfDebt": "-341000000", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "51100000", "repurchaseOfStock": null, "capitalExpenditures": "-247800000" } }, "revenue": 560700000, "cost_of_revenue": 365900000, "gross_profit": 194800000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 104500000, "depreciation_amortisation": 178500000, "ebitda": 156900000, "interest_expense": 140900000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -171500000, "net_income_continuing_ops": null, "net_income_to_common": -171500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 119600000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 408000000, "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": 2139100000, "short_term_debt": 19900000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 293400000, "long_term_debt": 1551700000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 1797600000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 8300000, "shares_outstanding": 1050500000, "operating_cash_flow": 51100000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -247800000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -60400000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -196700000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "156900000", "netIncome": "-171500000", "grossProfit": "194800000", "totalRevenue": "560700000", "costOfRevenue": "365900000", "interestExpense": "140900000", "operatingIncome": "104500000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "178500000" }, "balance": { "totalDebt": "1797600000", "totalAssets": "2139100000", "longTermDebt": "1551700000", "shortTermDebt": "19900000", "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "1050500000", "totalCurrentAssets": "408000000", "totalShareholderEquity": "8300000", "totalCurrentLiabilities": "293400000", "cashAndShortTermInvestments": "119600000" }, "cashflow": { "freeCashFlow": "-196700000", "dividendsPaid": null, "issuanceOfDebt": "280600000", "issuanceOfStock": "0", "repaymentOfDebt": "-341000000", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "51100000", "repurchaseOfStock": null, "capitalExpenditures": "-247800000" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T12:56:47.961051+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": 138500000, "net_debt_issued": null }, "complete_fields": { "id": 394679, "ticker_id": 28891, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T12:56:47.961051+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": "138500000", "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": 138500000, "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": "138500000", "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": "2026-06-07T12:56:47.961051+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": 217300000, "total_current_assets": 590500000, "total_assets": 2525300000, "short_term_debt": 51300000, "long_term_debt": 1704700000, "total_debt": 1991100000, "total_liabilities": null, "total_equity": 40300000, "shares_outstanding": 1030684213, "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": 394672, "ticker_id": 28891, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T12:56:47.961051+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": "1991100000", "totalAssets": "2525300000", "longTermDebt": "1704700000", "shortTermDebt": "51300000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "1030684213", "totalCurrentAssets": "590500000", "totalShareholderEquity": "40300000", "totalCurrentLiabilities": "470200000", "cashAndShortTermInvestments": "217300000" } }, "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": 217300000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 590500000, "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": 2525300000, "short_term_debt": 51300000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 470200000, "long_term_debt": 1704700000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 1991100000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 40300000, "shares_outstanding": 1030684213, "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": "1991100000", "totalAssets": "2525300000", "longTermDebt": "1704700000", "shortTermDebt": "51300000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "1030684213", "totalCurrentAssets": "590500000", "totalShareholderEquity": "40300000", "totalCurrentLiabilities": "470200000", "cashAndShortTermInvestments": "217300000" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T12:56:47.961051+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": 184500000, "total_current_assets": 537900000, "total_assets": 2401400000, "short_term_debt": 24000000, "long_term_debt": 1711300000, "total_debt": 1953100000, "total_liabilities": null, "total_equity": 77000000, "shares_outstanding": 1075694822, "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": 394674, "ticker_id": 28891, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T12:56:47.961051+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": "1953100000", "totalAssets": "2401400000", "longTermDebt": "1711300000", "shortTermDebt": "24000000", "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "1075694822", "totalCurrentAssets": "537900000", "totalShareholderEquity": "77000000", "totalCurrentLiabilities": "352300000", "cashAndShortTermInvestments": "184500000" } }, "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": 184500000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 537900000, "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": 2401400000, "short_term_debt": 24000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 352300000, "long_term_debt": 1711300000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 1953100000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 77000000, "shares_outstanding": 1075694822, "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": "1953100000", "totalAssets": "2401400000", "longTermDebt": "1711300000", "shortTermDebt": "24000000", "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "1075694822", "totalCurrentAssets": "537900000", "totalShareholderEquity": "77000000", "totalCurrentLiabilities": "352300000", "cashAndShortTermInvestments": "184500000" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T12:56:47.961051+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": 161000000, "total_current_assets": 513200000, "total_assets": 2328200000, "short_term_debt": 39900000, "long_term_debt": 1681400000, "total_debt": 1945000000, "total_liabilities": null, "total_equity": 4700000, "shares_outstanding": 1050694822, "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": 394675, "ticker_id": 28891, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T12:56:47.961051+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": "1945000000", "totalAssets": "2328200000", "longTermDebt": "1681400000", "shortTermDebt": "39900000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "1050694822", "totalCurrentAssets": "513200000", "totalShareholderEquity": "4700000", "totalCurrentLiabilities": "382100000", "cashAndShortTermInvestments": "161000000" } }, "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": 161000000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 513200000, "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": 2328200000, "short_term_debt": 39900000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 382100000, "long_term_debt": 1681400000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 1945000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 4700000, "shares_outstanding": 1050694822, "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": "1945000000", "totalAssets": "2328200000", "longTermDebt": "1681400000", "shortTermDebt": "39900000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "1050694822", "totalCurrentAssets": "513200000", "totalShareholderEquity": "4700000", "totalCurrentLiabilities": "382100000", "cashAndShortTermInvestments": "161000000" } } } ] }, "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": "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" ] } } }