{ "ticker": { "uuid": "d6a1ff57-0ff6-44af-a4f6-fe972d4e5727", "symbol": "CNE", "name": "Capricorn Energy PLC", "exchange": "LSE", "exchange_name": "London Stock Exchange", "country": "GB", "currency": "GBP", "sector": "Energy", "industry": "Oil & Gas E&P", "page_url": "https://sharemaestro.com/factors/ticker/d6a1ff57-0ff6-44af-a4f6-fe972d4e5727/", "api_url": "https://sharemaestro.com/factors/api/tickers/d6a1ff57-0ff6-44af-a4f6-fe972d4e5727/" }, "ticker_metadata": { "id": 27316, "uuid": "d6a1ff57-0ff6-44af-a4f6-fe972d4e5727", "symbol": "CNE", "name": "Capricorn Energy PLC", "asset_type": "equity", "market_cap": 218357328, "stock_exchange_id": 19, "industry": "Oil & Gas E&P", "sector": "Energy", "description": "Capricorn Energy PLC, an independent energy company, engages in the exploration, development, production, and sale of oil and gas the United Kingdom and internationally. It holds a portfolio of onshore development and production assets in the Egyptian Western Desert. The company was formerly known as Cairn Energy PLC and changed its name to Capricorn Energy PLC in December 2021. Capricorn Energy PLC was founded in 1980 and is headquartered in Edinburgh, 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": "d6a1ff57-0ff6-44af-a4f6-fe972d4e5727", "symbol": "CNE", "name": "Capricorn Energy PLC", "exchange": "LSE", "exchange_name": "London Stock Exchange", "country": "GB", "currency": "GBP", "sector": "Energy", "industry": "Oil & Gas E&P", "page_url": "https://sharemaestro.com/factors/ticker/d6a1ff57-0ff6-44af-a4f6-fe972d4e5727/", "api_url": "https://sharemaestro.com/factors/api/tickers/d6a1ff57-0ff6-44af-a4f6-fe972d4e5727/" }, "week_end_date": "2026-06-07", "universe": "GBP_UK", "score": { "os": 0.97, "value": 0.9, "quality": 0.84, "momentum": 0.84, "coverage": 0.909, "confidence": 0.813, "delta": null }, "headline_factors": { "price": 317, "market_cap": 21767066525, "pe_ratio": 1145.6351, "earnings_yield": 0.0009, "ebitda_to_ev": 0.0027, "shareholder_yield": 0, "roe": 0.0509, "piotroski_f_score": 7, "momentum_12_1": 0.3435, "volatility_252d": 0.3952 }, "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": "2026-06-07T13:35:53.697038+00:00", "batch_id": "" }, "size": { "price_close": 317, "market_cap": 21767066525, "market_cap_usd": 21767066525, "enterprise_value": 21735666525, "shares_outstanding": 68665825, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 1145.6351, "pb_ratio": 58.3098, "ptbv_ratio": 58.3098, "ps_ratio": 160.2877, "pcf_ratio": 145.2106, "pfcf_ratio": 360.3819, "ev_ebitda": 364.6924, "ev_ebit": 1333.4765, "ev_sales": 160.0565, "ev_fcf": 359.862, "earnings_yield": 0.0009, "fcf_yield": 0.0028, "price_to_sales": 160.2877, "price_to_book": 58.3098, "price_to_cashflow": 145.2106, "ebitda_to_ev": 0.0027, "sales_yield": 0.0062 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": 0.0032, "total_yield": 0.0032 }, "quality": { "gross_margin": 0.3358, "operating_margin": 0.12, "net_margin": 0.1399, "ebitda_margin": 0.4389, "fcf_margin": 0.4448, "roe": 0.0509, "roa": 0.037, "roic": 0.0358, "roc_greenblatt": null, "asset_turnover": 0.2647, "cash_conversion": 3.1789, "accruals_ratio": -0.2552, "sbc_to_revenue": null, "piotroski_f_score": 7, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.321, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.0889, "external_financing": 0 }, "leverage_and_risk": { "debt_to_equity": null, "net_debt_to_ebitda": -0.5268, "debt_to_assets": 0.0897, "interest_coverage": 1.3583, "current_ratio": 2.4415, "quick_ratio": 2.4415, "net_debt": -31400000, "local_beta": 1.0931, "volatility_252d": 0.3952, "volatility_60d": 0.9811, "max_drawdown_12m": -0.2, "risk_adjusted_momentum": 0.8693 }, "growth": { "revenue_growth_1y": -0.2366, "revenue_growth_3y_cagr": -0.2184, "revenue_growth_5y_cagr": null, "eps_growth_1y": 0.7904, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.3573, "book_value_growth_1y": 0.0675, "revenue_growth": -0.2366, "earnings_growth": 0.7904 }, "momentum": { "price_return_1m": 0.0326, "price_return_3m": 0.2431, "price_return_6m": 0.6667, "price_return_9m": 0.5314, "price_return_12m": 0.3873, "price_return_12m_ex1m": 0.3435, "momentum_6m": 0.6667, "momentum_12m": 0.3873, "momentum_12_1": 0.3435, "distance_from_52w_high": -0.0394, "distance_from_52w_low": 0.7228, "relative_strength": 0.2142 }, "raw_ttm": { "revenue_ttm": 135800000, "gross_profit_ttm": 45600000, "ebit_ttm": 16300000, "ebitda_ttm": 59600000, "net_income_ttm": 19000000, "eps_diluted_ttm": 0.2767, "operating_cash_flow_ttm": 149900000, "capital_expenditure_ttm": -89500000, "fcf_ttm": 60400000, "dividends_paid_ttm": null, "share_repurchases_ttm": 0, "shares_issued_ttm": 0, "interest_expense_ttm": 12000000, "cash_and_equivalents": 77400000, "total_current_assets": 256600000, "total_current_liabilities": 105100000, "net_ppe": null, "total_assets": 513000000, "total_debt": 46000000, "total_equity": 373300000, "net_working_capital": 84500000, "book_value_per_share": 5.4365, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 5.4365 }, "ranks": { "universe_ticker_count": 765, "rank_pe": 37, "rank_pb": 16, "rank_ptbv": 16, "rank_ps": 57, "rank_pcf": 6, "rank_ev_ebitda": 21, "rank_ev_ebit": 76, "rank_earnings_yield": 36, "rank_fcf_yield": 10, "rank_dividend_yield": 100, "rank_shareholder_yield": 80, "rank_total_yield": 6, "rank_roe": 54, "rank_roc": 50, "rank_roic": 63, "rank_gross_margin": 66, "rank_fcf_margin": 7, "rank_piotroski": 26, "rank_accruals": 7, "rank_sue": 50, "rank_eps_growth_1y": 18, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 95, "rank_momentum_12m": 22, "rank_momentum_12m_ex1m": 23, "rank_relative_strength": 22 }, "composites": { "value_composite": 10, "quality_composite": 16, "momentum_composite": 16, "growth_composite": 72, "yield_composite": 75, "svqf_composite": 18, "vc1_composite": 9, "vc2_composite": 15, "vc3_composite": 6, "trending_value_composite": null, "overall_composite": 3, "quality_value_composite": 0.8695, "os_score": 0.97, "value_percentile": 0.9, "quality_percentile": 0.84, "momentum_percentile": 0.84, "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": 65, "small_cap_core_rank": 15, "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": 8478, "ticker_id": 27316, "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": "2026-06-07T13:35:53.697038+00:00", "batch_id": "", "os_score_delta": null, "price_close": 317, "market_cap": 21767066525, "market_cap_usd": 21767066525, "enterprise_value": 21735666525, "shares_outstanding": 68665825, "fx_rate_to_usd": null, "pe_ratio": 1145.63508026, "pb_ratio": 58.30984871, "ptbv_ratio": 58.30984871, "ps_ratio": 160.28767691, "pcf_ratio": 145.21058389, "pfcf_ratio": 360.38189611, "ev_ebitda": 364.69239136, "ev_ebit": 1333.47647393, "ev_sales": 160.05645453, "ev_fcf": 359.86202856, "earnings_yield": 0.00087288, "fcf_yield": 0.00277884, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": 0.00322046, "total_yield": 0.00322046, "gross_margin": 0.33578792, "operating_margin": 0.12002946, "net_margin": 0.13991163, "ebitda_margin": 0.43888071, "fcf_margin": 0.44477172, "roe": 0.0508974, "roa": 0.03703704, "roic": 0.03575607, "roc_greenblatt": null, "asset_turnover": 0.26471735, "cash_conversion": 3.17894737, "accruals_ratio": -0.25516569, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": -0.52684564, "debt_to_assets": 0.08966862, "interest_coverage": 1.35833333, "current_ratio": 2.4414843, "quick_ratio": 2.4414843, "net_debt": -31400000, "revenue_growth_1y": -0.2366498, "revenue_growth_3y_cagr": -0.21839009, "revenue_growth_5y_cagr": null, "eps_growth_1y": 0.79042473, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.35730337, "book_value_growth_1y": 0.06749964, "piotroski_f_score": 7, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.320974, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.03257329, "price_return_3m": 0.24313725, "price_return_6m": 0.66666669, "price_return_9m": 0.53140097, "price_return_12m": 0.38730853, "price_return_12m_ex1m": 0.34354486, "distance_from_52w_high": -0.03939394, "distance_from_52w_low": 0.72282609, "relative_strength": 0.21416795, "local_beta": 1.0931, "volatility_252d": 0.395196, "volatility_60d": 0.981128, "max_drawdown_12m": -0.2, "revenue_ttm": 135800000, "gross_profit_ttm": 45600000, "ebit_ttm": 16300000, "ebitda_ttm": 59600000, "net_income_ttm": 19000000, "eps_diluted_ttm": 0.27670242, "operating_cash_flow_ttm": 149900000, "capital_expenditure_ttm": -89500000, "fcf_ttm": 60400000, "dividends_paid_ttm": null, "share_repurchases_ttm": 0, "shares_issued_ttm": 0, "interest_expense_ttm": 12000000, "cash_and_equivalents": 77400000, "total_current_assets": 256600000, "total_current_liabilities": 105100000, "net_ppe": null, "total_assets": 513000000, "total_debt": 46000000, "total_equity": 373300000, "net_working_capital": 84500000, "book_value_per_share": 5.4364744, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 5.4364744, "universe_ticker_count": 765, "sector": "Energy", "rank_pe": 37, "rank_pb": 16, "rank_ptbv": 16, "rank_ps": 57, "rank_pcf": 6, "rank_ev_ebitda": 21, "rank_ev_ebit": 76, "rank_earnings_yield": 36, "rank_fcf_yield": 10, "rank_dividend_yield": 100, "rank_shareholder_yield": 80, "rank_total_yield": 6, "rank_roe": 54, "rank_roc": 50, "rank_roic": 63, "rank_gross_margin": 66, "rank_fcf_margin": 7, "rank_piotroski": 26, "rank_accruals": 7, "rank_sue": 50, "rank_eps_growth_1y": 18, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 95, "rank_momentum_12m": 22, "rank_momentum_12m_ex1m": 23, "rank_relative_strength": 22, "value_composite": 10, "quality_composite": 16, "momentum_composite": 16, "growth_composite": 72, "yield_composite": 75, "svqf_composite": 18, "vc1_composite": 9, "vc2_composite": 15, "vc3_composite": 6, "trending_value_composite": null, "overall_composite": 3, "factor_coverage": 0.909, "signal_confidence": 0.813, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 65, "small_cap_core_rank": 15, "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": 317, "os": 0.97, "value": 0.9, "quality": 0.84, "momentum": 0.84, "confidence": 0.813, "coverage": 0.909, "pe_ratio": 1145.6351, "earnings_yield": 0.0009, "shareholder_yield": 0, "roe": 0.0509, "momentum_12_1": 0.3435, "complete_fields": { "id": 8478, "ticker_id": 27316, "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": "2026-06-07T13:35:53.697038+00:00", "batch_id": "", "os_score_delta": null, "price_close": 317, "market_cap": 21767066525, "market_cap_usd": 21767066525, "enterprise_value": 21735666525, "shares_outstanding": 68665825, "fx_rate_to_usd": null, "pe_ratio": 1145.63508026, "pb_ratio": 58.30984871, "ptbv_ratio": 58.30984871, "ps_ratio": 160.28767691, "pcf_ratio": 145.21058389, "pfcf_ratio": 360.38189611, "ev_ebitda": 364.69239136, "ev_ebit": 1333.47647393, "ev_sales": 160.05645453, "ev_fcf": 359.86202856, "earnings_yield": 0.00087288, "fcf_yield": 0.00277884, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": 0.00322046, "total_yield": 0.00322046, "gross_margin": 0.33578792, "operating_margin": 0.12002946, "net_margin": 0.13991163, "ebitda_margin": 0.43888071, "fcf_margin": 0.44477172, "roe": 0.0508974, "roa": 0.03703704, "roic": 0.03575607, "roc_greenblatt": null, "asset_turnover": 0.26471735, "cash_conversion": 3.17894737, "accruals_ratio": -0.25516569, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": -0.52684564, "debt_to_assets": 0.08966862, "interest_coverage": 1.35833333, "current_ratio": 2.4414843, "quick_ratio": 2.4414843, "net_debt": -31400000, "revenue_growth_1y": -0.2366498, "revenue_growth_3y_cagr": -0.21839009, "revenue_growth_5y_cagr": null, "eps_growth_1y": 0.79042473, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.35730337, "book_value_growth_1y": 0.06749964, "piotroski_f_score": 7, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.320974, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.03257329, "price_return_3m": 0.24313725, "price_return_6m": 0.66666669, "price_return_9m": 0.53140097, "price_return_12m": 0.38730853, "price_return_12m_ex1m": 0.34354486, "distance_from_52w_high": -0.03939394, "distance_from_52w_low": 0.72282609, "relative_strength": 0.21416795, "local_beta": 1.0931, "volatility_252d": 0.395196, "volatility_60d": 0.981128, "max_drawdown_12m": -0.2, "revenue_ttm": 135800000, "gross_profit_ttm": 45600000, "ebit_ttm": 16300000, "ebitda_ttm": 59600000, "net_income_ttm": 19000000, "eps_diluted_ttm": 0.27670242, "operating_cash_flow_ttm": 149900000, "capital_expenditure_ttm": -89500000, "fcf_ttm": 60400000, "dividends_paid_ttm": null, "share_repurchases_ttm": 0, "shares_issued_ttm": 0, "interest_expense_ttm": 12000000, "cash_and_equivalents": 77400000, "total_current_assets": 256600000, "total_current_liabilities": 105100000, "net_ppe": null, "total_assets": 513000000, "total_debt": 46000000, "total_equity": 373300000, "net_working_capital": 84500000, "book_value_per_share": 5.4364744, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 5.4364744, "universe_ticker_count": 765, "sector": "Energy", "rank_pe": 37, "rank_pb": 16, "rank_ptbv": 16, "rank_ps": 57, "rank_pcf": 6, "rank_ev_ebitda": 21, "rank_ev_ebit": 76, "rank_earnings_yield": 36, "rank_fcf_yield": 10, "rank_dividend_yield": 100, "rank_shareholder_yield": 80, "rank_total_yield": 6, "rank_roe": 54, "rank_roc": 50, "rank_roic": 63, "rank_gross_margin": 66, "rank_fcf_margin": 7, "rank_piotroski": 26, "rank_accruals": 7, "rank_sue": 50, "rank_eps_growth_1y": 18, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 95, "rank_momentum_12m": 22, "rank_momentum_12m_ex1m": 23, "rank_relative_strength": 22, "value_composite": 10, "quality_composite": 16, "momentum_composite": 16, "growth_composite": 72, "yield_composite": 75, "svqf_composite": 18, "vc1_composite": 9, "vc2_composite": 15, "vc3_composite": 6, "trending_value_composite": null, "overall_composite": 3, "factor_coverage": 0.909, "signal_confidence": 0.813, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 65, "small_cap_core_rank": 15, "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": "2026-06-07T12:41:47.801199+00:00", "is_restated": false, "income_statement": { "revenue": 135800000, "cost_of_revenue": 90200000, "gross_profit": 45600000, "ebit": 16300000, "ebitda": 59600000, "pretax_income": null, "tax_provision": null, "net_income": 19000000, "net_income_to_common": 19000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 77400000, "total_current_assets": 256600000, "total_assets": 513000000, "short_term_debt": 10400000, "long_term_debt": 30000000, "total_debt": 46000000, "total_liabilities": null, "total_equity": 373300000, "shares_outstanding": 68665825, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 149900000, "capital_expenditure": -89500000, "free_cash_flow": 60400000, "dividends_paid": null, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": -70100000 }, "complete_fields": { "id": 392600, "ticker_id": 27316, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T12:41:47.801199+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "59600000", "netIncome": "19000000", "grossProfit": "45600000", "totalRevenue": "135800000", "costOfRevenue": "90200000", "interestExpense": "12000000", "operatingIncome": "16300000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "52200000" }, "balance": { "totalDebt": "46000000", "totalAssets": "513000000", "longTermDebt": "30000000", "shortTermDebt": "10400000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "68665825", "totalCurrentAssets": "256600000", "totalShareholderEquity": "373300000", "totalCurrentLiabilities": "105100000", "cashAndShortTermInvestments": "77400000" }, "cashflow": { "freeCashFlow": "60400000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "0", "repaymentOfDebt": "-70100000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "149900000", "repurchaseOfStock": "0", "capitalExpenditures": "-89500000" } }, "revenue": 135800000, "cost_of_revenue": 90200000, "gross_profit": 45600000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 16300000, "depreciation_amortisation": 52200000, "ebitda": 59600000, "interest_expense": 12000000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 19000000, "net_income_continuing_ops": null, "net_income_to_common": 19000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 77400000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 256600000, "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": 513000000, "short_term_debt": 10400000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 105100000, "long_term_debt": 30000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 46000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 373300000, "shares_outstanding": 68665825, "operating_cash_flow": 149900000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -89500000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": -70100000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 60400000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "59600000", "netIncome": "19000000", "grossProfit": "45600000", "totalRevenue": "135800000", "costOfRevenue": "90200000", "interestExpense": "12000000", "operatingIncome": "16300000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "52200000" }, "balance": { "totalDebt": "46000000", "totalAssets": "513000000", "longTermDebt": "30000000", "shortTermDebt": "10400000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "68665825", "totalCurrentAssets": "256600000", "totalShareholderEquity": "373300000", "totalCurrentLiabilities": "105100000", "cashAndShortTermInvestments": "77400000" }, "cashflow": { "freeCashFlow": "60400000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "0", "repaymentOfDebt": "-70100000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "149900000", "repurchaseOfStock": "0", "capitalExpenditures": "-89500000" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T12:41:47.801199+00:00", "is_restated": false, "income_statement": { "revenue": 177900000, "cost_of_revenue": 126700000, "gross_profit": 51200000, "ebit": 14400000, "ebitda": 116300000, "pretax_income": null, "tax_provision": null, "net_income": 10600000, "net_income_to_common": 10600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 74700000, "total_current_assets": 366800000, "total_assets": 619700000, "short_term_debt": 26400000, "long_term_debt": 72900000, "total_debt": 105400000, "total_liabilities": null, "total_equity": 349300000, "shares_outstanding": 68588132, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 86100000, "capital_expenditure": -41600000, "free_cash_flow": 44500000, "dividends_paid": -50100000, "share_repurchases": -7300000, "shares_issued": 200000, "net_debt_issued": -13500000 }, "complete_fields": { "id": 392603, "ticker_id": 27316, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T12:41:47.801199+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "116300000", "netIncome": "10600000", "grossProfit": "51200000", "totalRevenue": "177900000", "costOfRevenue": "126700000", "interestExpense": "15600000", "operatingIncome": "14400000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "86800000" }, "balance": { "totalDebt": "105400000", "totalAssets": "619700000", "longTermDebt": "72900000", "shortTermDebt": "26400000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "68588132", "totalCurrentAssets": "366800000", "totalShareholderEquity": "349300000", "totalCurrentLiabilities": "163500000", "cashAndShortTermInvestments": "74700000" }, "cashflow": { "freeCashFlow": "44500000", "dividendsPaid": "-50100000", "issuanceOfDebt": null, "issuanceOfStock": "200000", "repaymentOfDebt": "-13500000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "86100000", "repurchaseOfStock": "-7300000", "capitalExpenditures": "-41600000" } }, "revenue": 177900000, "cost_of_revenue": 126700000, "gross_profit": 51200000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 14400000, "depreciation_amortisation": 86800000, "ebitda": 116300000, "interest_expense": 15600000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 10600000, "net_income_continuing_ops": null, "net_income_to_common": 10600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 74700000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 366800000, "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": 619700000, "short_term_debt": 26400000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 163500000, "long_term_debt": 72900000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 105400000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 349300000, "shares_outstanding": 68588132, "operating_cash_flow": 86100000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -41600000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -50100000, "share_repurchases": -7300000, "shares_issued": 200000, "net_debt_issued": -13500000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 44500000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "116300000", "netIncome": "10600000", "grossProfit": "51200000", "totalRevenue": "177900000", "costOfRevenue": "126700000", "interestExpense": "15600000", "operatingIncome": "14400000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "86800000" }, "balance": { "totalDebt": "105400000", "totalAssets": "619700000", "longTermDebt": "72900000", "shortTermDebt": "26400000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "68588132", "totalCurrentAssets": "366800000", "totalShareholderEquity": "349300000", "totalCurrentLiabilities": "163500000", "cashAndShortTermInvestments": "74700000" }, "cashflow": { "freeCashFlow": "44500000", "dividendsPaid": "-50100000", "issuanceOfDebt": null, "issuanceOfStock": "200000", "repaymentOfDebt": "-13500000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "86100000", "repurchaseOfStock": "-7300000", "capitalExpenditures": "-41600000" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T12:41:47.801199+00:00", "is_restated": false, "income_statement": { "revenue": 255100000, "cost_of_revenue": 180000000, "gross_profit": 75100000, "ebit": -43700000, "ebitda": 41700000, "pretax_income": null, "tax_provision": null, "net_income": -144000000, "net_income_to_common": -144000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 189500000, "total_current_assets": 387000000, "total_assets": 667600000, "short_term_debt": 15400000, "long_term_debt": 96400000, "total_debt": 119200000, "total_liabilities": null, "total_equity": 406500000, "shares_outstanding": 72708630, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -39900000, "capital_expenditure": -60900000, "free_cash_flow": -100800000, "dividends_paid": -542100000, "share_repurchases": -18900000, "shares_issued": 800000, "net_debt_issued": -48300000 }, "complete_fields": { "id": 392604, "ticker_id": 27316, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T12:41:47.801199+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "41700000", "netIncome": "-144000000", "grossProfit": "75100000", "totalRevenue": "255100000", "costOfRevenue": "180000000", "interestExpense": "16700000", "operatingIncome": "-43700000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "127100000" }, "balance": { "totalDebt": "119200000", "totalAssets": "667600000", "longTermDebt": "96400000", "shortTermDebt": "15400000", "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "72708630", "totalCurrentAssets": "387000000", "totalShareholderEquity": "406500000", "totalCurrentLiabilities": "123400000", "cashAndShortTermInvestments": "189500000" }, "cashflow": { "freeCashFlow": "-100800000", "dividendsPaid": "-542100000", "issuanceOfDebt": null, "issuanceOfStock": "800000", "repaymentOfDebt": "-48300000", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "-39900000", "repurchaseOfStock": "-18900000", "capitalExpenditures": "-60900000" } }, "revenue": 255100000, "cost_of_revenue": 180000000, "gross_profit": 75100000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -43700000, "depreciation_amortisation": 127100000, "ebitda": 41700000, "interest_expense": 16700000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -144000000, "net_income_continuing_ops": null, "net_income_to_common": -144000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 189500000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 387000000, "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": 667600000, "short_term_debt": 15400000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 123400000, "long_term_debt": 96400000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 119200000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 406500000, "shares_outstanding": 72708630, "operating_cash_flow": -39900000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -60900000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -542100000, "share_repurchases": -18900000, "shares_issued": 800000, "net_debt_issued": -48300000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -100800000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "41700000", "netIncome": "-144000000", "grossProfit": "75100000", "totalRevenue": "255100000", "costOfRevenue": "180000000", "interestExpense": "16700000", "operatingIncome": "-43700000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "127100000" }, "balance": { "totalDebt": "119200000", "totalAssets": "667600000", "longTermDebt": "96400000", "shortTermDebt": "15400000", "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "72708630", "totalCurrentAssets": "387000000", "totalShareholderEquity": "406500000", "totalCurrentLiabilities": "123400000", "cashAndShortTermInvestments": "189500000" }, "cashflow": { "freeCashFlow": "-100800000", "dividendsPaid": "-542100000", "issuanceOfDebt": null, "issuanceOfStock": "800000", "repaymentOfDebt": "-48300000", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "-39900000", "repurchaseOfStock": "-18900000", "capitalExpenditures": "-60900000" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T12:41:47.801199+00:00", "is_restated": false, "income_statement": { "revenue": 284400000, "cost_of_revenue": 202500000, "gross_profit": 81900000, "ebit": -79900000, "ebitda": 3300000, "pretax_income": null, "tax_provision": null, "net_income": -67100000, "net_income_to_common": -67100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 756800000, "total_current_assets": 1041800000, "total_assets": 1463000000, "short_term_debt": 25400000, "long_term_debt": 133200000, "total_debt": 162900000, "total_liabilities": null, "total_equity": 1121600000, "shares_outstanding": 76384236, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 14800000, "capital_expenditure": -120100000, "free_cash_flow": -105300000, "dividends_paid": null, "share_repurchases": -528600000, "shares_issued": 4500000, "net_debt_issued": -21500000 }, "complete_fields": { "id": 392605, "ticker_id": 27316, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T12:41:47.801199+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "3300000", "netIncome": "-67100000", "grossProfit": "81900000", "totalRevenue": "284400000", "costOfRevenue": "202500000", "interestExpense": "14700000", "operatingIncome": "-79900000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "137100000" }, "balance": { "totalDebt": "162900000", "totalAssets": "1463000000", "longTermDebt": "133200000", "shortTermDebt": "25400000", "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "76384236", "totalCurrentAssets": "1041800000", "totalShareholderEquity": "1121600000", "totalCurrentLiabilities": "137200000", "cashAndShortTermInvestments": "756800000" }, "cashflow": { "freeCashFlow": "-105300000", "dividendsPaid": null, "issuanceOfDebt": "0", "issuanceOfStock": "4500000", "repaymentOfDebt": "-21500000", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "14800000", "repurchaseOfStock": "-528600000", "capitalExpenditures": "-120100000" } }, "revenue": 284400000, "cost_of_revenue": 202500000, "gross_profit": 81900000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -79900000, "depreciation_amortisation": 137100000, "ebitda": 3300000, "interest_expense": 14700000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -67100000, "net_income_continuing_ops": null, "net_income_to_common": -67100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 756800000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 1041800000, "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": 1463000000, "short_term_debt": 25400000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 137200000, "long_term_debt": 133200000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 162900000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 1121600000, "shares_outstanding": 76384236, "operating_cash_flow": 14800000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -120100000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": -528600000, "shares_issued": 4500000, "net_debt_issued": -21500000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -105300000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "3300000", "netIncome": "-67100000", "grossProfit": "81900000", "totalRevenue": "284400000", "costOfRevenue": "202500000", "interestExpense": "14700000", "operatingIncome": "-79900000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "137100000" }, "balance": { "totalDebt": "162900000", "totalAssets": "1463000000", "longTermDebt": "133200000", "shortTermDebt": "25400000", "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "76384236", "totalCurrentAssets": "1041800000", "totalShareholderEquity": "1121600000", "totalCurrentLiabilities": "137200000", "cashAndShortTermInvestments": "756800000" }, "cashflow": { "freeCashFlow": "-105300000", "dividendsPaid": null, "issuanceOfDebt": "0", "issuanceOfStock": "4500000", "repaymentOfDebt": "-21500000", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "14800000", "repurchaseOfStock": "-528600000", "capitalExpenditures": "-120100000" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T12:41:47.801199+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": -257200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 181400000 }, "complete_fields": { "id": 392606, "ticker_id": 27316, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T12:41:47.801199+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": "-257200000", "issuanceOfDebt": "181400000", "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2021-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } }, "revenue": null, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": null, "depreciation_amortisation": null, "ebitda": null, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": null, "net_income_continuing_ops": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": null, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": null, "shares_outstanding": null, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": null, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -257200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 181400000, "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": "-257200000", "issuanceOfDebt": "181400000", "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2021-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } } } ], "quarterly": [ { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T12:41:47.801199+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": 77400000, "total_current_assets": 256600000, "total_assets": 513000000, "short_term_debt": 10400000, "long_term_debt": 30000000, "total_debt": 46000000, "total_liabilities": null, "total_equity": 373300000, "shares_outstanding": 68665825, "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": 392599, "ticker_id": 27316, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T12:41:47.801199+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": "46000000", "totalAssets": "513000000", "longTermDebt": "30000000", "shortTermDebt": "10400000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "68665825", "totalCurrentAssets": "256600000", "totalShareholderEquity": "373300000", "totalCurrentLiabilities": "105100000", "cashAndShortTermInvestments": "77400000" } }, "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": 77400000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 256600000, "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": 513000000, "short_term_debt": 10400000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 105100000, "long_term_debt": 30000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 46000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 373300000, "shares_outstanding": 68665825, "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": "46000000", "totalAssets": "513000000", "longTermDebt": "30000000", "shortTermDebt": "10400000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "68665825", "totalCurrentAssets": "256600000", "totalShareholderEquity": "373300000", "totalCurrentLiabilities": "105100000", "cashAndShortTermInvestments": "77400000" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T12:41:47.801199+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": 84100000, "total_current_assets": 288400000, "total_assets": 537200000, "short_term_debt": 26200000, "long_term_debt": 37100000, "total_debt": 69500000, "total_liabilities": null, "total_equity": 348600000, "shares_outstanding": 68588132, "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": 392601, "ticker_id": 27316, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T12:41:47.801199+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": "69500000", "totalAssets": "537200000", "longTermDebt": "37100000", "shortTermDebt": "26200000", "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "68588132", "totalCurrentAssets": "288400000", "totalShareholderEquity": "348600000", "totalCurrentLiabilities": "119200000", "cashAndShortTermInvestments": "84100000" } }, "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": 84100000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 288400000, "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": 537200000, "short_term_debt": 26200000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 119200000, "long_term_debt": 37100000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 69500000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 348600000, "shares_outstanding": 68588132, "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": "69500000", "totalAssets": "537200000", "longTermDebt": "37100000", "shortTermDebt": "26200000", "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "68588132", "totalCurrentAssets": "288400000", "totalShareholderEquity": "348600000", "totalCurrentLiabilities": "119200000", "cashAndShortTermInvestments": "84100000" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T12:41:47.801199+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": 74700000, "total_current_assets": 366800000, "total_assets": 619700000, "short_term_debt": 26400000, "long_term_debt": 72900000, "total_debt": 105400000, "total_liabilities": null, "total_equity": 349300000, "shares_outstanding": 68588132, "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": 392602, "ticker_id": 27316, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T12:41:47.801199+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": "105400000", "totalAssets": "619700000", "longTermDebt": "72900000", "shortTermDebt": "26400000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "68588132", "totalCurrentAssets": "366800000", "totalShareholderEquity": "349300000", "totalCurrentLiabilities": "163500000", "cashAndShortTermInvestments": "74700000" } }, "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": 74700000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 366800000, "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": 619700000, "short_term_debt": 26400000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 163500000, "long_term_debt": 72900000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 105400000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 349300000, "shares_outstanding": 68588132, "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": "105400000", "totalAssets": "619700000", "longTermDebt": "72900000", "shortTermDebt": "26400000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "68588132", "totalCurrentAssets": "366800000", "totalShareholderEquity": "349300000", "totalCurrentLiabilities": "163500000", "cashAndShortTermInvestments": "74700000" } } } ] }, "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": "piotroski_bargains", "name": "Piotroski Bargains", "slug": "piotroski-bargains", "group": "quality", "page_url": "/factors/piotroski-bargains/", "rank_field": "-piotroski_f_score" }, { "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" ] } } }