{ "ticker": { "uuid": "d8a859a4-126b-44aa-95f5-47ee258387f1", "symbol": "FSJ", "name": "James Fisher and Sons plc", "exchange": "LSE", "exchange_name": "London Stock Exchange", "country": "GB", "currency": "GBP", "sector": "Industrials", "industry": "Marine Shipping", "page_url": "https://sharemaestro.com/factors/ticker/d8a859a4-126b-44aa-95f5-47ee258387f1/", "api_url": "https://sharemaestro.com/factors/api/tickers/d8a859a4-126b-44aa-95f5-47ee258387f1/" }, "ticker_metadata": { "id": 28269, "uuid": "d8a859a4-126b-44aa-95f5-47ee258387f1", "symbol": "FSJ", "name": "James Fisher and Sons plc", "asset_type": "equity", "market_cap": 253433808, "stock_exchange_id": 19, "industry": "Marine Shipping", "sector": "Industrials", "description": "James Fisher and Sons plc operates as a marine services company in the United Kingdom, Europe, the Middle East, Africa, the Americas, and the Asia-Pacific. It operates through Energy, Defence, and Maritime Transport segments. The company offers blade inspection, repair, and maintenance; digital control room and OMS services; air compressors for big bubble curtain projects; well testing equipment and services; offshore cable services, fault response, detection, and repair; control flow excavation; decommissioning and subsea asset removal services; drilling services and products; digital inspection planning and reporting; rig cooling and heat suppression systems; high voltage engineering; spares storage and management; structural monitoring and asset insight; and operations, maintenance, and balance of plant services. It also provides submarine rescue and training; military diving products and life support systems; tactical delivery vehicles, including carrier seals; submarine platforms; rebreathers and gas reclaim systems; saturation diving equipment; spares; and ANSTI test lab services. In addition, the company offers coastal shipping; ship-to-ship transfers, including tankers, fleet management, and cadet training programme services; port services, such as storage of chemicals and petroleum; and fendering and mooring solutions. Further, it provides strain gauges, measurement equipment, high voltage cable laying, hire of air compressors, steam generators, offshore wind farm construction, specialist subsea services, offshore wind control room services, engineering and design solutions, nanobubble oxygenation services, full project support for offshore and subsea operations, site preparation asset management, installation, and commissioning services; breathing machines; military diving equipment servicing; and fenders, and safety and monitoring equipment. James Fisher and Sons plc was founded in 1847 and is based in Barrow-in-Furness, 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": "d8a859a4-126b-44aa-95f5-47ee258387f1", "symbol": "FSJ", "name": "James Fisher and Sons plc", "exchange": "LSE", "exchange_name": "London Stock Exchange", "country": "GB", "currency": "GBP", "sector": "Industrials", "industry": "Marine Shipping", "page_url": "https://sharemaestro.com/factors/ticker/d8a859a4-126b-44aa-95f5-47ee258387f1/", "api_url": "https://sharemaestro.com/factors/api/tickers/d8a859a4-126b-44aa-95f5-47ee258387f1/" }, "week_end_date": "2026-06-07", "universe": "GBP_UK", "score": { "os": 0.84, "value": 0.77, "quality": 0.25, "momentum": 0.86, "coverage": 0.848, "confidence": 0.758, "delta": null }, "headline_factors": { "price": 514, "market_cap": 25949198508, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": 0.0025, "shareholder_yield": 0.0, "roe": -0.0236, "piotroski_f_score": 4, "momentum_12_1": 0.3779, "volatility_252d": 0.3538 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "yfinance", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T13:36:30.598023+00:00", "batch_id": "" }, "size": { "price_close": 514, "market_cap": 25949198508, "market_cap_usd": 25949198508, "enterprise_value": 26093198508, "shares_outstanding": 50484822, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 138.9143, "ptbv_ratio": 138.9143, "ps_ratio": 65.7941, "pcf_ratio": 387.8804, "pfcf_ratio": 765.4631, "ev_ebitda": 400.2024, "ev_ebit": 1449.6221, "ev_sales": 66.1592, "ev_fcf": 769.7109, "earnings_yield": null, "fcf_yield": 0.0013, "price_to_sales": 65.7941, "price_to_book": 138.9143, "price_to_cashflow": 387.8804, "ebitda_to_ev": 0.0025, "sales_yield": 0.0151 }, "yield": { "dividend_yield": 0, "buyback_yield": 0.0, "shareholder_yield": 0.0, "debt_paydown_yield": null, "total_yield": 0.0 }, "quality": { "gross_margin": 0.3256, "operating_margin": 0.0456, "net_margin": -0.0112, "ebitda_margin": 0.1653, "fcf_margin": 0.086, "roe": -0.0236, "roa": -0.0086, "roic": 0.0408, "roc_greenblatt": null, "asset_turnover": 0.7673, "cash_conversion": -7.7045, "accruals_ratio": -0.1387, "sbc_to_revenue": null, "piotroski_f_score": 4, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.1003, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.2498, "external_financing": 0.0006 }, "leverage_and_risk": { "debt_to_equity": null, "net_debt_to_ebitda": 2.2086, "debt_to_assets": 0.3946, "interest_coverage": 1.1921, "current_ratio": 1.1583, "quick_ratio": 1.1583, "net_debt": 144000000, "local_beta": 0.2379, "volatility_252d": 0.3538, "volatility_60d": 0.8419, "max_drawdown_12m": -0.1873, "risk_adjusted_momentum": 1.0683 }, "growth": { "revenue_growth_1y": -0.0989, "revenue_growth_3y_cagr": -0.0621, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.9261, "book_value_growth_1y": -0.0189, "revenue_growth": -0.0989, "earnings_growth": null }, "momentum": { "price_return_1m": 0.0844, "price_return_3m": 0, "price_return_6m": 0.3112, "price_return_9m": 0.5529, "price_return_12m": 0.4942, "price_return_12m_ex1m": 0.3779, "momentum_6m": 0.3112, "momentum_12m": 0.4942, "momentum_12_1": 0.3779, "distance_from_52w_high": -0.0655, "distance_from_52w_low": 0.5671, "relative_strength": 0.321 }, "raw_ttm": { "revenue_ttm": 394400000, "gross_profit_ttm": 128400000, "ebit_ttm": 18000000, "ebitda_ttm": 65200000, "net_income_ttm": -4400000, "eps_diluted_ttm": -0.0872, "operating_cash_flow_ttm": 66900000, "capital_expenditure_ttm": -33000000, "fcf_ttm": 33900000, "dividends_paid_ttm": null, "share_repurchases_ttm": -300000, "shares_issued_ttm": 0, "interest_expense_ttm": 15100000, "cash_and_equivalents": 58800000, "total_current_assets": 205600000, "total_current_liabilities": 177500000, "net_ppe": null, "total_assets": 514000000, "total_debt": 202800000, "total_equity": 186800000, "net_working_capital": 10700000, "book_value_per_share": 3.7001, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 3.7001 }, "ranks": { "universe_ticker_count": 765, "rank_pe": 50, "rank_pb": 50, "rank_ptbv": 50, "rank_ps": 32, "rank_pcf": 23, "rank_ev_ebitda": 25, "rank_ev_ebit": 78, "rank_earnings_yield": 50, "rank_fcf_yield": 25, "rank_dividend_yield": 78, "rank_shareholder_yield": 63, "rank_total_yield": 72, "rank_roe": 72, "rank_roc": 50, "rank_roic": 62, "rank_gross_margin": 67, "rank_fcf_margin": 43, "rank_piotroski": 74, "rank_accruals": 20, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 87, "rank_momentum_12m": 19, "rank_momentum_12m_ex1m": 22, "rank_relative_strength": 19 }, "composites": { "value_composite": 23, "quality_composite": 75, "momentum_composite": 14, "growth_composite": 85, "yield_composite": 82, "svqf_composite": 48, "vc1_composite": 17, "vc2_composite": 20, "vc3_composite": 22, "trending_value_composite": null, "overall_composite": 16, "quality_value_composite": 0.4387, "os_score": 0.84, "value_percentile": 0.77, "quality_percentile": 0.25, "momentum_percentile": 0.86, "factor_coverage": 0.848, "signal_confidence": 0.758, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 29, "small_cap_core_rank": 20, "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": 8818, "ticker_id": 28269, "universe_id": 3, "week_end_date": "2026-06-07", "source_primary": "yfinance", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T13:36:30.598023+00:00", "batch_id": "", "os_score_delta": null, "price_close": 514, "market_cap": 25949198508, "market_cap_usd": 25949198508, "enterprise_value": 26093198508, "shares_outstanding": 50484822, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 138.91433891, "ptbv_ratio": 138.91433891, "ps_ratio": 65.79411386, "pcf_ratio": 387.88039623, "pfcf_ratio": 765.46308283, "ev_ebitda": 400.2024311, "ev_ebit": 1449.62213933, "ev_sales": 66.15922543, "ev_fcf": 769.71087044, "earnings_yield": null, "fcf_yield": 0.00129919, "dividend_yield": 0, "buyback_yield": 1.156e-05, "shareholder_yield": 1.156e-05, "debt_paydown_yield": null, "total_yield": 1.156e-05, "gross_margin": 0.32555781, "operating_margin": 0.04563895, "net_margin": -0.01115619, "ebitda_margin": 0.1653144, "fcf_margin": 0.08595335, "roe": -0.0235546, "roa": -0.00856031, "roic": 0.04081016, "roc_greenblatt": null, "asset_turnover": 0.76731518, "cash_conversion": -7.70454545, "accruals_ratio": -0.13871595, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 2.20858896, "debt_to_assets": 0.39455253, "interest_coverage": 1.19205298, "current_ratio": 1.15830986, "quick_ratio": 1.15830986, "net_debt": 144000000, "revenue_growth_1y": -0.09892621, "revenue_growth_3y_cagr": -0.06213703, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.92613636, "book_value_growth_1y": -0.01888697, "piotroski_f_score": 4, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.100312, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.08438819, "price_return_3m": 0, "price_return_6m": 0.31122449, "price_return_9m": 0.55287009, "price_return_12m": 0.49418605, "price_return_12m_ex1m": 0.37790698, "distance_from_52w_high": -0.06545455, "distance_from_52w_low": 0.56707317, "relative_strength": 0.32104546, "local_beta": 0.2379, "volatility_252d": 0.353755, "volatility_60d": 0.841911, "max_drawdown_12m": -0.18727273, "revenue_ttm": 394400000, "gross_profit_ttm": 128400000, "ebit_ttm": 18000000, "ebitda_ttm": 65200000, "net_income_ttm": -4400000, "eps_diluted_ttm": -0.08715491, "operating_cash_flow_ttm": 66900000, "capital_expenditure_ttm": -33000000, "fcf_ttm": 33900000, "dividends_paid_ttm": null, "share_repurchases_ttm": -300000, "shares_issued_ttm": 0, "interest_expense_ttm": 15100000, "cash_and_equivalents": 58800000, "total_current_assets": 205600000, "total_current_liabilities": 177500000, "net_ppe": null, "total_assets": 514000000, "total_debt": 202800000, "total_equity": 186800000, "net_working_capital": 10700000, "book_value_per_share": 3.70012199, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 3.70012199, "universe_ticker_count": 765, "sector": "Industrials", "rank_pe": 50, "rank_pb": 50, "rank_ptbv": 50, "rank_ps": 32, "rank_pcf": 23, "rank_ev_ebitda": 25, "rank_ev_ebit": 78, "rank_earnings_yield": 50, "rank_fcf_yield": 25, "rank_dividend_yield": 78, "rank_shareholder_yield": 63, "rank_total_yield": 72, "rank_roe": 72, "rank_roc": 50, "rank_roic": 62, "rank_gross_margin": 67, "rank_fcf_margin": 43, "rank_piotroski": 74, "rank_accruals": 20, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 87, "rank_momentum_12m": 19, "rank_momentum_12m_ex1m": 22, "rank_relative_strength": 19, "value_composite": 23, "quality_composite": 75, "momentum_composite": 14, "growth_composite": 85, "yield_composite": 82, "svqf_composite": 48, "vc1_composite": 17, "vc2_composite": 20, "vc3_composite": 22, "trending_value_composite": null, "overall_composite": 16, "factor_coverage": 0.848, "signal_confidence": 0.758, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 29, "small_cap_core_rank": 20, "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": 514, "os": 0.84, "value": 0.77, "quality": 0.25, "momentum": 0.86, "confidence": 0.758, "coverage": 0.848, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.0, "roe": -0.0236, "momentum_12_1": 0.3779, "complete_fields": { "id": 8818, "ticker_id": 28269, "universe_id": 3, "week_end_date": "2026-06-07", "source_primary": "yfinance", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T13:36:30.598023+00:00", "batch_id": "", "os_score_delta": null, "price_close": 514, "market_cap": 25949198508, "market_cap_usd": 25949198508, "enterprise_value": 26093198508, "shares_outstanding": 50484822, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 138.91433891, "ptbv_ratio": 138.91433891, "ps_ratio": 65.79411386, "pcf_ratio": 387.88039623, "pfcf_ratio": 765.46308283, "ev_ebitda": 400.2024311, "ev_ebit": 1449.62213933, "ev_sales": 66.15922543, "ev_fcf": 769.71087044, "earnings_yield": null, "fcf_yield": 0.00129919, "dividend_yield": 0, "buyback_yield": 1.156e-05, "shareholder_yield": 1.156e-05, "debt_paydown_yield": null, "total_yield": 1.156e-05, "gross_margin": 0.32555781, "operating_margin": 0.04563895, "net_margin": -0.01115619, "ebitda_margin": 0.1653144, "fcf_margin": 0.08595335, "roe": -0.0235546, "roa": -0.00856031, "roic": 0.04081016, "roc_greenblatt": null, "asset_turnover": 0.76731518, "cash_conversion": -7.70454545, "accruals_ratio": -0.13871595, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 2.20858896, "debt_to_assets": 0.39455253, "interest_coverage": 1.19205298, "current_ratio": 1.15830986, "quick_ratio": 1.15830986, "net_debt": 144000000, "revenue_growth_1y": -0.09892621, "revenue_growth_3y_cagr": -0.06213703, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.92613636, "book_value_growth_1y": -0.01888697, "piotroski_f_score": 4, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.100312, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.08438819, "price_return_3m": 0, "price_return_6m": 0.31122449, "price_return_9m": 0.55287009, "price_return_12m": 0.49418605, "price_return_12m_ex1m": 0.37790698, "distance_from_52w_high": -0.06545455, "distance_from_52w_low": 0.56707317, "relative_strength": 0.32104546, "local_beta": 0.2379, "volatility_252d": 0.353755, "volatility_60d": 0.841911, "max_drawdown_12m": -0.18727273, "revenue_ttm": 394400000, "gross_profit_ttm": 128400000, "ebit_ttm": 18000000, "ebitda_ttm": 65200000, "net_income_ttm": -4400000, "eps_diluted_ttm": -0.08715491, "operating_cash_flow_ttm": 66900000, "capital_expenditure_ttm": -33000000, "fcf_ttm": 33900000, "dividends_paid_ttm": null, "share_repurchases_ttm": -300000, "shares_issued_ttm": 0, "interest_expense_ttm": 15100000, "cash_and_equivalents": 58800000, "total_current_assets": 205600000, "total_current_liabilities": 177500000, "net_ppe": null, "total_assets": 514000000, "total_debt": 202800000, "total_equity": 186800000, "net_working_capital": 10700000, "book_value_per_share": 3.70012199, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 3.70012199, "universe_ticker_count": 765, "sector": "Industrials", "rank_pe": 50, "rank_pb": 50, "rank_ptbv": 50, "rank_ps": 32, "rank_pcf": 23, "rank_ev_ebitda": 25, "rank_ev_ebit": 78, "rank_earnings_yield": 50, "rank_fcf_yield": 25, "rank_dividend_yield": 78, "rank_shareholder_yield": 63, "rank_total_yield": 72, "rank_roe": 72, "rank_roc": 50, "rank_roic": 62, "rank_gross_margin": 67, "rank_fcf_margin": 43, "rank_piotroski": 74, "rank_accruals": 20, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 87, "rank_momentum_12m": 19, "rank_momentum_12m_ex1m": 22, "rank_relative_strength": 19, "value_composite": 23, "quality_composite": 75, "momentum_composite": 14, "growth_composite": 85, "yield_composite": 82, "svqf_composite": 48, "vc1_composite": 17, "vc2_composite": 20, "vc3_composite": 22, "trending_value_composite": null, "overall_composite": 16, "factor_coverage": 0.848, "signal_confidence": 0.758, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 29, "small_cap_core_rank": 20, "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": "2026-06-07T12:51:09.093095+00:00", "is_restated": false, "income_statement": { "revenue": 394400000, "cost_of_revenue": 266000000, "gross_profit": 128400000, "ebit": 18000000, "ebitda": 65200000, "pretax_income": null, "tax_provision": null, "net_income": -4400000, "net_income_to_common": -4400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 58800000, "total_current_assets": 205600000, "total_assets": 514000000, "short_term_debt": 41400000, "long_term_debt": 70800000, "total_debt": 202800000, "total_liabilities": null, "total_equity": 186800000, "shares_outstanding": 50484822, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 66900000, "capital_expenditure": -33000000, "free_cash_flow": 33900000, "dividends_paid": null, "share_repurchases": -300000, "shares_issued": 0, "net_debt_issued": null }, "complete_fields": { "id": 393888, "ticker_id": 28269, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T12:51:09.093095+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "65200000", "netIncome": "-4400000", "grossProfit": "128400000", "totalRevenue": "394400000", "costOfRevenue": "266000000", "interestExpense": "15100000", "operatingIncome": "18000000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "45800000" }, "balance": { "totalDebt": "202800000", "totalAssets": "514000000", "longTermDebt": "70800000", "shortTermDebt": "41400000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "50484822", "totalCurrentAssets": "205600000", "totalShareholderEquity": "186800000", "totalCurrentLiabilities": "177500000", "cashAndShortTermInvestments": "58800000" }, "cashflow": { "freeCashFlow": "33900000", "dividendsPaid": null, "issuanceOfDebt": "27500000", "issuanceOfStock": "0", "repaymentOfDebt": "-27500000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "66900000", "repurchaseOfStock": "-300000", "capitalExpenditures": "-33000000" } }, "revenue": 394400000, "cost_of_revenue": 266000000, "gross_profit": 128400000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 18000000, "depreciation_amortisation": 45800000, "ebitda": 65200000, "interest_expense": 15100000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -4400000, "net_income_continuing_ops": null, "net_income_to_common": -4400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 58800000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 205600000, "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": 514000000, "short_term_debt": 41400000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 177500000, "long_term_debt": 70800000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 202800000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 186800000, "shares_outstanding": 50484822, "operating_cash_flow": 66900000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -33000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": -300000, "shares_issued": 0, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 33900000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "65200000", "netIncome": "-4400000", "grossProfit": "128400000", "totalRevenue": "394400000", "costOfRevenue": "266000000", "interestExpense": "15100000", "operatingIncome": "18000000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "45800000" }, "balance": { "totalDebt": "202800000", "totalAssets": "514000000", "longTermDebt": "70800000", "shortTermDebt": "41400000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "50484822", "totalCurrentAssets": "205600000", "totalShareholderEquity": "186800000", "totalCurrentLiabilities": "177500000", "cashAndShortTermInvestments": "58800000" }, "cashflow": { "freeCashFlow": "33900000", "dividendsPaid": null, "issuanceOfDebt": "27500000", "issuanceOfStock": "0", "repaymentOfDebt": "-27500000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "66900000", "repurchaseOfStock": "-300000", "capitalExpenditures": "-33000000" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T12:51:09.093095+00:00", "is_restated": false, "income_statement": { "revenue": 437700000, "cost_of_revenue": 304700000, "gross_profit": 133000000, "ebit": 31400000, "ebitda": 112400000, "pretax_income": null, "tax_provision": null, "net_income": 46300000, "net_income_to_common": 46300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 86200000, "total_current_assets": 239400000, "total_assets": 511300000, "short_term_debt": 62400000, "long_term_debt": 77300000, "total_debt": 194100000, "total_liabilities": null, "total_equity": 189900000, "shares_outstanding": 50353303, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 49300000, "capital_expenditure": -31700000, "free_cash_flow": 17600000, "dividends_paid": null, "share_repurchases": -200000, "shares_issued": 200000, "net_debt_issued": -90000000 }, "complete_fields": { "id": 393891, "ticker_id": 28269, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T12:51:09.093095+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "112400000", "netIncome": "46300000", "grossProfit": "133000000", "totalRevenue": "437700000", "costOfRevenue": "304700000", "interestExpense": "17900000", "operatingIncome": "31400000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "40500000" }, "balance": { "totalDebt": "194100000", "totalAssets": "511300000", "longTermDebt": "77300000", "shortTermDebt": "62400000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "50353303", "totalCurrentAssets": "239400000", "totalShareholderEquity": "189900000", "totalCurrentLiabilities": "202600000", "cashAndShortTermInvestments": "86200000" }, "cashflow": { "freeCashFlow": "17600000", "dividendsPaid": null, "issuanceOfDebt": "120000000", "issuanceOfStock": "200000", "repaymentOfDebt": "-210000000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "49300000", "repurchaseOfStock": "-200000", "capitalExpenditures": "-31700000" } }, "revenue": 437700000, "cost_of_revenue": 304700000, "gross_profit": 133000000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 31400000, "depreciation_amortisation": 40500000, "ebitda": 112400000, "interest_expense": 17900000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 46300000, "net_income_continuing_ops": null, "net_income_to_common": 46300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 86200000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 239400000, "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": 511300000, "short_term_debt": 62400000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 202600000, "long_term_debt": 77300000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 194100000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 189900000, "shares_outstanding": 50353303, "operating_cash_flow": 49300000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -31700000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": -200000, "shares_issued": 200000, "net_debt_issued": -90000000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 17600000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "112400000", "netIncome": "46300000", "grossProfit": "133000000", "totalRevenue": "437700000", "costOfRevenue": "304700000", "interestExpense": "17900000", "operatingIncome": "31400000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "40500000" }, "balance": { "totalDebt": "194100000", "totalAssets": "511300000", "longTermDebt": "77300000", "shortTermDebt": "62400000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "50353303", "totalCurrentAssets": "239400000", "totalShareholderEquity": "189900000", "totalCurrentLiabilities": "202600000", "cashAndShortTermInvestments": "86200000" }, "cashflow": { "freeCashFlow": "17600000", "dividendsPaid": null, "issuanceOfDebt": "120000000", "issuanceOfStock": "200000", "repaymentOfDebt": "-210000000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "49300000", "repurchaseOfStock": "-200000", "capitalExpenditures": "-31700000" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T12:51:09.093095+00:00", "is_restated": false, "income_statement": { "revenue": 496200000, "cost_of_revenue": 360300000, "gross_profit": 135900000, "ebit": 26300000, "ebitda": 21100000, "pretax_income": null, "tax_provision": null, "net_income": -62400000, "net_income_to_common": -62400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 77500000, "total_current_assets": 262900000, "total_assets": 558200000, "short_term_debt": 51100000, "long_term_debt": 166600000, "total_debt": 278900000, "total_liabilities": null, "total_equity": 148000000, "shares_outstanding": 50385544, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 37800000, "capital_expenditure": -31200000, "free_cash_flow": 6600000, "dividends_paid": null, "share_repurchases": -200000, "shares_issued": 200000, "net_debt_issued": 6400000 }, "complete_fields": { "id": 393892, "ticker_id": 28269, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T12:51:09.093095+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "21100000", "netIncome": "-62400000", "grossProfit": "135900000", "totalRevenue": "496200000", "costOfRevenue": "360300000", "interestExpense": "19800000", "operatingIncome": "26300000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "41200000" }, "balance": { "totalDebt": "278900000", "totalAssets": "558200000", "longTermDebt": "166600000", "shortTermDebt": "51100000", "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "50385544", "totalCurrentAssets": "262900000", "totalShareholderEquity": "148000000", "totalCurrentLiabilities": "188700000", "cashAndShortTermInvestments": "77500000" }, "cashflow": { "freeCashFlow": "6600000", "dividendsPaid": null, "issuanceOfDebt": "198100000", "issuanceOfStock": "200000", "repaymentOfDebt": "-191700000", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "37800000", "repurchaseOfStock": "-200000", "capitalExpenditures": "-31200000" } }, "revenue": 496200000, "cost_of_revenue": 360300000, "gross_profit": 135900000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 26300000, "depreciation_amortisation": 41200000, "ebitda": 21100000, "interest_expense": 19800000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -62400000, "net_income_continuing_ops": null, "net_income_to_common": -62400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 77500000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 262900000, "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": 558200000, "short_term_debt": 51100000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 188700000, "long_term_debt": 166600000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 278900000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 148000000, "shares_outstanding": 50385544, "operating_cash_flow": 37800000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -31200000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": -200000, "shares_issued": 200000, "net_debt_issued": 6400000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 6600000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "21100000", "netIncome": "-62400000", "grossProfit": "135900000", "totalRevenue": "496200000", "costOfRevenue": "360300000", "interestExpense": "19800000", "operatingIncome": "26300000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "41200000" }, "balance": { "totalDebt": "278900000", "totalAssets": "558200000", "longTermDebt": "166600000", "shortTermDebt": "51100000", "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "50385544", "totalCurrentAssets": "262900000", "totalShareholderEquity": "148000000", "totalCurrentLiabilities": "188700000", "cashAndShortTermInvestments": "77500000" }, "cashflow": { "freeCashFlow": "6600000", "dividendsPaid": null, "issuanceOfDebt": "198100000", "issuanceOfStock": "200000", "repaymentOfDebt": "-191700000", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "37800000", "repurchaseOfStock": "-200000", "capitalExpenditures": "-31200000" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T12:51:09.093095+00:00", "is_restated": false, "income_statement": { "revenue": 478100000, "cost_of_revenue": 350900000, "gross_profit": 127200000, "ebit": 29700000, "ebitda": 65100000, "pretax_income": null, "tax_provision": null, "net_income": -11100000, "net_income_to_common": -11100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 53600000, "total_current_assets": 287800000, "total_assets": 609000000, "short_term_debt": 67400000, "long_term_debt": 121800000, "total_debt": 242100000, "total_liabilities": null, "total_equity": 217800000, "shares_outstanding": 50400000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 44500000, "capital_expenditure": -33000000, "free_cash_flow": 11500000, "dividends_paid": null, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": -16600000 }, "complete_fields": { "id": 393893, "ticker_id": 28269, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T12:51:09.093095+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "65100000", "netIncome": "-11100000", "grossProfit": "127200000", "totalRevenue": "478100000", "costOfRevenue": "350900000", "interestExpense": "9500000", "operatingIncome": "29700000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "41100000" }, "balance": { "totalDebt": "242100000", "totalAssets": "609000000", "longTermDebt": "121800000", "shortTermDebt": "67400000", "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "50400000", "totalCurrentAssets": "287800000", "totalShareholderEquity": "217800000", "totalCurrentLiabilities": "226500000", "cashAndShortTermInvestments": "53600000" }, "cashflow": { "freeCashFlow": "11500000", "dividendsPaid": null, "issuanceOfDebt": "166000000", "issuanceOfStock": "0", "repaymentOfDebt": "-182600000", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "44500000", "repurchaseOfStock": "0", "capitalExpenditures": "-33000000" } }, "revenue": 478100000, "cost_of_revenue": 350900000, "gross_profit": 127200000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 29700000, "depreciation_amortisation": 41100000, "ebitda": 65100000, "interest_expense": 9500000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -11100000, "net_income_continuing_ops": null, "net_income_to_common": -11100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 53600000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 287800000, "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": 609000000, "short_term_debt": 67400000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 226500000, "long_term_debt": 121800000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 242100000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 217800000, "shares_outstanding": 50400000, "operating_cash_flow": 44500000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -33000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": -16600000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 11500000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "65100000", "netIncome": "-11100000", "grossProfit": "127200000", "totalRevenue": "478100000", "costOfRevenue": "350900000", "interestExpense": "9500000", "operatingIncome": "29700000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "41100000" }, "balance": { "totalDebt": "242100000", "totalAssets": "609000000", "longTermDebt": "121800000", "shortTermDebt": "67400000", "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "50400000", "totalCurrentAssets": "287800000", "totalShareholderEquity": "217800000", "totalCurrentLiabilities": "226500000", "cashAndShortTermInvestments": "53600000" }, "cashflow": { "freeCashFlow": "11500000", "dividendsPaid": null, "issuanceOfDebt": "166000000", "issuanceOfStock": "0", "repaymentOfDebt": "-182600000", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "44500000", "repurchaseOfStock": "0", "capitalExpenditures": "-33000000" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T12:51:09.093095+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": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 393894, "ticker_id": 28269, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T12:51:09.093095+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": "0", "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2021-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } }, "revenue": null, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": null, "depreciation_amortisation": null, "ebitda": null, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": null, "net_income_continuing_ops": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": null, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": null, "shares_outstanding": null, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": null, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2021-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2021-12-31", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": "0", "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2021-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } } } ], "quarterly": [ { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T12:51:09.093095+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": 58800000, "total_current_assets": 205600000, "total_assets": 514000000, "short_term_debt": 41400000, "long_term_debt": 70800000, "total_debt": 202800000, "total_liabilities": null, "total_equity": 186800000, "shares_outstanding": 50484822, "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": 393887, "ticker_id": 28269, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T12:51:09.093095+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": "202800000", "totalAssets": "514000000", "longTermDebt": "70800000", "shortTermDebt": "41400000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "50484822", "totalCurrentAssets": "205600000", "totalShareholderEquity": "186800000", "totalCurrentLiabilities": "177500000", "cashAndShortTermInvestments": "58800000" } }, "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": 58800000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 205600000, "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": 514000000, "short_term_debt": 41400000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 177500000, "long_term_debt": 70800000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 202800000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 186800000, "shares_outstanding": 50484822, "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": "202800000", "totalAssets": "514000000", "longTermDebt": "70800000", "shortTermDebt": "41400000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "50484822", "totalCurrentAssets": "205600000", "totalShareholderEquity": "186800000", "totalCurrentLiabilities": "177500000", "cashAndShortTermInvestments": "58800000" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T12:51:09.093095+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": 60200000, "total_current_assets": 209300000, "total_assets": 510200000, "short_term_debt": 56200000, "long_term_debt": 146700000, "total_debt": 202900000, "total_liabilities": null, "total_equity": 184900000, "shares_outstanding": 50484822, "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": 393889, "ticker_id": 28269, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T12:51:09.093095+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": "202900000", "totalAssets": "510200000", "longTermDebt": "146700000", "shortTermDebt": "56200000", "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "50484822", "totalCurrentAssets": "209300000", "totalShareholderEquity": "184900000", "totalCurrentLiabilities": "170400000", "cashAndShortTermInvestments": "60200000" } }, "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": 60200000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 209300000, "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": 510200000, "short_term_debt": 56200000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 170400000, "long_term_debt": 146700000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 202900000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 184900000, "shares_outstanding": 50484822, "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": "202900000", "totalAssets": "510200000", "longTermDebt": "146700000", "shortTermDebt": "56200000", "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "50484822", "totalCurrentAssets": "209300000", "totalShareholderEquity": "184900000", "totalCurrentLiabilities": "170400000", "cashAndShortTermInvestments": "60200000" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T12:51:09.093095+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": 86200000, "total_current_assets": 239400000, "total_assets": 511300000, "short_term_debt": 62400000, "long_term_debt": 77300000, "total_debt": 194100000, "total_liabilities": null, "total_equity": 189900000, "shares_outstanding": 50353303, "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": 393890, "ticker_id": 28269, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T12:51:09.093095+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": "194100000", "totalAssets": "511300000", "longTermDebt": "77300000", "shortTermDebt": "62400000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "50353303", "totalCurrentAssets": "239400000", "totalShareholderEquity": "189900000", "totalCurrentLiabilities": "202600000", "cashAndShortTermInvestments": "86200000" } }, "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": 86200000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 239400000, "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": 511300000, "short_term_debt": 62400000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 202600000, "long_term_debt": 77300000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 194100000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 189900000, "shares_outstanding": 50353303, "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": "194100000", "totalAssets": "511300000", "longTermDebt": "77300000", "shortTermDebt": "62400000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "50353303", "totalCurrentAssets": "239400000", "totalShareholderEquity": "189900000", "totalCurrentLiabilities": "202600000", "cashAndShortTermInvestments": "86200000" } } } ] }, "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" ] } } }