{ "ticker": { "uuid": "d9bf4090-2622-42bd-b356-77d3ca25101b", "symbol": "KOS", "name": "Kosmos Energy Ltd.", "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/d9bf4090-2622-42bd-b356-77d3ca25101b/", "api_url": "https://sharemaestro.com/factors/api/tickers/d9bf4090-2622-42bd-b356-77d3ca25101b/" }, "ticker_metadata": { "id": 29637, "uuid": "d9bf4090-2622-42bd-b356-77d3ca25101b", "symbol": "KOS", "name": "Kosmos Energy Ltd.", "asset_type": "equity", "market_cap": 1198242304, "stock_exchange_id": 19, "industry": "Oil & Gas E&P", "sector": "Energy", "description": "Kosmos Energy Ltd., a deepwater exploration and production company, engages in the exploration, development, and production of oil and natural gas properties. It has oil and gas production projects in offshore Ghana, Equatorial Guinea, Mauritania, Senegal, and the Gulf of America. The company was founded in 2003 and is headquartered in Dallas, Texas.", "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": "d9bf4090-2622-42bd-b356-77d3ca25101b", "symbol": "KOS", "name": "Kosmos Energy Ltd.", "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/d9bf4090-2622-42bd-b356-77d3ca25101b/", "api_url": "https://sharemaestro.com/factors/api/tickers/d9bf4090-2622-42bd-b356-77d3ca25101b/" }, "week_end_date": "2026-06-07", "universe": "GBP_UK", "score": { "os": 0.21, "value": 0.26, "quality": 0.04, "momentum": 0.88, "coverage": 0.879, "confidence": 0.879, "delta": null }, "headline_factors": { "price": 217, "market_cap": 128713525262, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": 0.0003, "shareholder_yield": 0, "roe": -1.5817, "piotroski_f_score": 2, "momentum_12_1": 0.446, "volatility_252d": 0.8748 }, "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": "2026-06-07T13:36:34.430119+00:00", "batch_id": "" }, "size": { "price_close": 217, "market_cap": 128713525262, "market_cap_usd": 128713525262, "enterprise_value": 131559951262, "shares_outstanding": 593149886, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 249.8763, "ptbv_ratio": 249.8763, "ps_ratio": 94.0239, "pcf_ratio": 533.0724, "pfcf_ratio": -1845.2494, "ev_ebitda": 3451.7487, "ev_ebit": -800.5206, "ev_sales": 96.1032, "ev_fcf": -1886.056, "earnings_yield": null, "fcf_yield": -0.0005, "price_to_sales": 94.0239, "price_to_book": 249.8763, "price_to_cashflow": 533.0724, "ebitda_to_ev": 0.0003, "sales_yield": 0.0104 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": 0, "total_yield": 0 }, "quality": { "gross_margin": 0.1028, "operating_margin": -0.1201, "net_margin": -0.5952, "ebitda_margin": 0.0278, "fcf_margin": -0.051, "roe": -1.5817, "roa": -0.1703, "roic": -0.0367, "roc_greenblatt": null, "asset_turnover": 0.2862, "cash_conversion": 0.0856, "accruals_ratio": -0.2208, "sbc_to_revenue": null, "piotroski_f_score": 2, "altman_z_score": null, "earnings_stability_5y": 0.6464, "revenue_stability_5y": 0.2277, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.0294, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": null, "net_debt_to_ebitda": 74.6819, "debt_to_assets": 0.6222, "interest_coverage": -0.644, "current_ratio": 0.599, "quick_ratio": 0.599, "net_debt": 2846426000, "local_beta": -0.3579, "volatility_252d": 0.8748, "volatility_60d": 2.0902, "max_drawdown_12m": -0.6032, "risk_adjusted_momentum": 0.5099 }, "growth": { "revenue_growth_1y": -0.231, "revenue_growth_3y_cagr": -0.169, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": -0.5656, "revenue_growth": -0.231, "earnings_growth": null }, "momentum": { "price_return_1m": 0.0796, "price_return_3m": 0.1244, "price_return_6m": 1.5306, "price_return_9m": 0.6377, "price_return_12m": 0.5612, "price_return_12m_ex1m": 0.446, "momentum_6m": 1.5306, "momentum_12m": 0.5612, "momentum_12_1": 0.446, "distance_from_52w_high": -0.0565, "distance_from_52w_low": 2.1795, "relative_strength": 0.388 }, "raw_ttm": { "revenue_ttm": 1368945000, "gross_profit_ttm": 140776000, "ebit_ttm": -164343000, "ebitda_ttm": 38114000, "net_income_ttm": -814754000, "eps_diluted_ttm": -1.3736, "operating_cash_flow_ttm": 241456000, "capital_expenditure_ttm": -311210000, "fcf_ttm": -69754000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 255177000, "cash_and_equivalents": 129957000, "total_current_assets": 453442000, "total_current_liabilities": 757054000, "net_ppe": null, "total_assets": 4783442000, "total_debt": 2976383000, "total_equity": 515109000, "net_working_capital": -403349000, "book_value_per_share": 0.8684, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 0.8684 }, "ranks": { "universe_ticker_count": 765, "rank_pe": 50, "rank_pb": 71, "rank_ptbv": 71, "rank_ps": 41, "rank_pcf": 34, "rank_ev_ebitda": 96, "rank_ev_ebit": 12, "rank_earnings_yield": 50, "rank_fcf_yield": 81, "rank_dividend_yield": 79, "rank_shareholder_yield": 73, "rank_total_yield": 80, "rank_roe": 97, "rank_roc": 50, "rank_roic": 81, "rank_gross_margin": 95, "rank_fcf_margin": 79, "rank_piotroski": 96, "rank_accruals": 8, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 95, "rank_momentum_12m": 17, "rank_momentum_12m_ex1m": 19, "rank_relative_strength": 17 }, "composites": { "value_composite": 74, "quality_composite": 96, "momentum_composite": 12, "growth_composite": 91, "yield_composite": 87, "svqf_composite": 50, "vc1_composite": 76, "vc2_composite": 80, "vc3_composite": 81, "trending_value_composite": null, "overall_composite": 79, "quality_value_composite": 0.102, "os_score": 0.21, "value_percentile": 0.26, "quality_percentile": 0.04, "momentum_percentile": 0.88, "factor_coverage": 0.879, "signal_confidence": 0.879, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 47, "small_cap_core_rank": 81, "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": 8853, "ticker_id": 29637, "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": "2026-06-07T13:36:34.430119+00:00", "batch_id": "", "os_score_delta": null, "price_close": 217, "market_cap": 128713525262, "market_cap_usd": 128713525262, "enterprise_value": 131559951262, "shares_outstanding": 593149886, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 249.87628883, "ptbv_ratio": 249.87628883, "ps_ratio": 94.02388355, "pcf_ratio": 533.0723828, "pfcf_ratio": -1845.24938014, "ev_ebitda": 3451.74873438, "ev_ebit": -800.52056529, "ev_sales": 96.10316796, "ev_fcf": -1886.05601488, "earnings_yield": null, "fcf_yield": -0.00053021, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": 0, "total_yield": 0, "gross_margin": 0.1028354, "operating_margin": -0.12005084, "net_margin": -0.59516927, "ebitda_margin": 0.02784188, "fcf_margin": -0.05095457, "roe": -1.58171183, "roa": -0.17032798, "roic": -0.03666695, "roc_greenblatt": null, "asset_turnover": 0.28618409, "cash_conversion": 0.08561357, "accruals_ratio": -0.22080544, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 74.68190166, "debt_to_assets": 0.62222621, "interest_coverage": -0.64403532, "current_ratio": 0.59895595, "quick_ratio": 0.59895595, "net_debt": 2846426000, "revenue_growth_1y": -0.23099899, "revenue_growth_3y_cagr": -0.16903415, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": -0.56558458, "piotroski_f_score": 2, "altman_z_score": null, "earnings_stability_5y": 0.646384, "revenue_stability_5y": 0.227736, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.07960199, "price_return_3m": 0.12435233, "price_return_6m": 1.53061224, "price_return_9m": 0.63773585, "price_return_12m": 0.56115108, "price_return_12m_ex1m": 0.44604317, "distance_from_52w_high": -0.05652174, "distance_from_52w_low": 2.17948718, "relative_strength": 0.3880105, "local_beta": -0.3579, "volatility_252d": 0.874781, "volatility_60d": 2.090232, "max_drawdown_12m": -0.60319767, "revenue_ttm": 1368945000, "gross_profit_ttm": 140776000, "ebit_ttm": -164343000, "ebitda_ttm": 38114000, "net_income_ttm": -814754000, "eps_diluted_ttm": -1.37360559, "operating_cash_flow_ttm": 241456000, "capital_expenditure_ttm": -311210000, "fcf_ttm": -69754000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 255177000, "cash_and_equivalents": 129957000, "total_current_assets": 453442000, "total_current_liabilities": 757054000, "net_ppe": null, "total_assets": 4783442000, "total_debt": 2976383000, "total_equity": 515109000, "net_working_capital": -403349000, "book_value_per_share": 0.86842974, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 0.86842974, "universe_ticker_count": 765, "sector": "Energy", "rank_pe": 50, "rank_pb": 71, "rank_ptbv": 71, "rank_ps": 41, "rank_pcf": 34, "rank_ev_ebitda": 96, "rank_ev_ebit": 12, "rank_earnings_yield": 50, "rank_fcf_yield": 81, "rank_dividend_yield": 79, "rank_shareholder_yield": 73, "rank_total_yield": 80, "rank_roe": 97, "rank_roc": 50, "rank_roic": 81, "rank_gross_margin": 95, "rank_fcf_margin": 79, "rank_piotroski": 96, "rank_accruals": 8, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 95, "rank_momentum_12m": 17, "rank_momentum_12m_ex1m": 19, "rank_relative_strength": 17, "value_composite": 74, "quality_composite": 96, "momentum_composite": 12, "growth_composite": 91, "yield_composite": 87, "svqf_composite": 50, "vc1_composite": 76, "vc2_composite": 80, "vc3_composite": 81, "trending_value_composite": null, "overall_composite": 79, "factor_coverage": 0.879, "signal_confidence": 0.879, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 47, "small_cap_core_rank": 81, "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": 217, "os": 0.21, "value": 0.26, "quality": 0.04, "momentum": 0.88, "confidence": 0.879, "coverage": 0.879, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0, "roe": -1.5817, "momentum_12_1": 0.446, "complete_fields": { "id": 8853, "ticker_id": 29637, "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": "2026-06-07T13:36:34.430119+00:00", "batch_id": "", "os_score_delta": null, "price_close": 217, "market_cap": 128713525262, "market_cap_usd": 128713525262, "enterprise_value": 131559951262, "shares_outstanding": 593149886, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 249.87628883, "ptbv_ratio": 249.87628883, "ps_ratio": 94.02388355, "pcf_ratio": 533.0723828, "pfcf_ratio": -1845.24938014, "ev_ebitda": 3451.74873438, "ev_ebit": -800.52056529, "ev_sales": 96.10316796, "ev_fcf": -1886.05601488, "earnings_yield": null, "fcf_yield": -0.00053021, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": 0, "total_yield": 0, "gross_margin": 0.1028354, "operating_margin": -0.12005084, "net_margin": -0.59516927, "ebitda_margin": 0.02784188, "fcf_margin": -0.05095457, "roe": -1.58171183, "roa": -0.17032798, "roic": -0.03666695, "roc_greenblatt": null, "asset_turnover": 0.28618409, "cash_conversion": 0.08561357, "accruals_ratio": -0.22080544, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 74.68190166, "debt_to_assets": 0.62222621, "interest_coverage": -0.64403532, "current_ratio": 0.59895595, "quick_ratio": 0.59895595, "net_debt": 2846426000, "revenue_growth_1y": -0.23099899, "revenue_growth_3y_cagr": -0.16903415, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": -0.56558458, "piotroski_f_score": 2, "altman_z_score": null, "earnings_stability_5y": 0.646384, "revenue_stability_5y": 0.227736, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.07960199, "price_return_3m": 0.12435233, "price_return_6m": 1.53061224, "price_return_9m": 0.63773585, "price_return_12m": 0.56115108, "price_return_12m_ex1m": 0.44604317, "distance_from_52w_high": -0.05652174, "distance_from_52w_low": 2.17948718, "relative_strength": 0.3880105, "local_beta": -0.3579, "volatility_252d": 0.874781, "volatility_60d": 2.090232, "max_drawdown_12m": -0.60319767, "revenue_ttm": 1368945000, "gross_profit_ttm": 140776000, "ebit_ttm": -164343000, "ebitda_ttm": 38114000, "net_income_ttm": -814754000, "eps_diluted_ttm": -1.37360559, "operating_cash_flow_ttm": 241456000, "capital_expenditure_ttm": -311210000, "fcf_ttm": -69754000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 255177000, "cash_and_equivalents": 129957000, "total_current_assets": 453442000, "total_current_liabilities": 757054000, "net_ppe": null, "total_assets": 4783442000, "total_debt": 2976383000, "total_equity": 515109000, "net_working_capital": -403349000, "book_value_per_share": 0.86842974, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 0.86842974, "universe_ticker_count": 765, "sector": "Energy", "rank_pe": 50, "rank_pb": 71, "rank_ptbv": 71, "rank_ps": 41, "rank_pcf": 34, "rank_ev_ebitda": 96, "rank_ev_ebit": 12, "rank_earnings_yield": 50, "rank_fcf_yield": 81, "rank_dividend_yield": 79, "rank_shareholder_yield": 73, "rank_total_yield": 80, "rank_roe": 97, "rank_roc": 50, "rank_roic": 81, "rank_gross_margin": 95, "rank_fcf_margin": 79, "rank_piotroski": 96, "rank_accruals": 8, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 95, "rank_momentum_12m": 17, "rank_momentum_12m_ex1m": 19, "rank_relative_strength": 17, "value_composite": 74, "quality_composite": 96, "momentum_composite": 12, "growth_composite": 91, "yield_composite": 87, "svqf_composite": 50, "vc1_composite": 76, "vc2_composite": 80, "vc3_composite": 81, "trending_value_composite": null, "overall_composite": 79, "factor_coverage": 0.879, "signal_confidence": 0.879, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 47, "small_cap_core_rank": 81, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:02:04.231555+00:00", "is_restated": false, "income_statement": { "revenue": 1288352000, "cost_of_revenue": 1265676000, "gross_profit": 22676000, "ebit": -270913000, "ebitda": 176255000, "pretax_income": null, "tax_provision": null, "net_income": -699786000, "net_income_to_common": -699786000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 91518000, "total_current_assets": 427874000, "total_assets": 4696626000, "short_term_debt": 132143000, "long_term_debt": 2920616000, "total_debt": 3052759000, "total_liabilities": null, "total_equity": 528590000, "shares_outstanding": 478326954, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 134012000, "capital_expenditure": -314408000, "free_cash_flow": -180396000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 300000000 }, "complete_fields": { "id": 395403, "ticker_id": 29637, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:02:04.231555+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "176255000", "netIncome": "-699786000", "grossProfit": "22676000", "totalRevenue": "1288352000", "costOfRevenue": "1265676000", "interestExpense": "246176000", "operatingIncome": "-270913000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "564660000" }, "balance": { "totalDebt": "3052759000", "totalAssets": "4696626000", "longTermDebt": "2920616000", "shortTermDebt": "132143000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "478326954", "totalCurrentAssets": "427874000", "totalShareholderEquity": "528590000", "totalCurrentLiabilities": "572307000", "cashAndShortTermInvestments": "91518000" }, "cashflow": { "freeCashFlow": "-180396000", "dividendsPaid": null, "issuanceOfDebt": "675000000", "issuanceOfStock": null, "repaymentOfDebt": "-375000000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "134012000", "repurchaseOfStock": null, "capitalExpenditures": "-314408000" } }, "revenue": 1288352000, "cost_of_revenue": 1265676000, "gross_profit": 22676000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -270913000, "depreciation_amortisation": 564660000, "ebitda": 176255000, "interest_expense": 246176000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -699786000, "net_income_continuing_ops": null, "net_income_to_common": -699786000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 91518000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 427874000, "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": 4696626000, "short_term_debt": 132143000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 572307000, "long_term_debt": 2920616000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 3052759000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 528590000, "shares_outstanding": 478326954, "operating_cash_flow": 134012000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -314408000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 300000000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -180396000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "176255000", "netIncome": "-699786000", "grossProfit": "22676000", "totalRevenue": "1288352000", "costOfRevenue": "1265676000", "interestExpense": "246176000", "operatingIncome": "-270913000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "564660000" }, "balance": { "totalDebt": "3052759000", "totalAssets": "4696626000", "longTermDebt": "2920616000", "shortTermDebt": "132143000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "478326954", "totalCurrentAssets": "427874000", "totalShareholderEquity": "528590000", "totalCurrentLiabilities": "572307000", "cashAndShortTermInvestments": "91518000" }, "cashflow": { "freeCashFlow": "-180396000", "dividendsPaid": null, "issuanceOfDebt": "675000000", "issuanceOfStock": null, "repaymentOfDebt": "-375000000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "134012000", "repurchaseOfStock": null, "capitalExpenditures": "-314408000" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:02:04.231555+00:00", "is_restated": false, "income_statement": { "revenue": 1675358000, "cost_of_revenue": 987288000, "gross_profit": 688070000, "ebit": 471177000, "ebitda": 894421000, "pretax_income": null, "tax_provision": null, "net_income": 189851000, "net_income_to_common": 189851000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 84972000, "total_current_assets": 446132000, "total_assets": 5308988000, "short_term_debt": null, "long_term_debt": 2744712000, "total_debt": 2744712000, "total_liabilities": null, "total_equity": 1200424000, "shares_outstanding": 471895480, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 678249000, "capital_expenditure": -933659000, "free_cash_flow": -255410000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 360770000 }, "complete_fields": { "id": 395408, "ticker_id": 29637, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:02:04.231555+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "894421000", "netIncome": "189851000", "grossProfit": "688070000", "totalRevenue": "1675358000", "costOfRevenue": "987288000", "interestExpense": "79126000", "operatingIncome": "471177000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "465483000" }, "balance": { "totalDebt": "2744712000", "totalAssets": "5308988000", "longTermDebt": "2744712000", "shortTermDebt": null, "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "471895480", "totalCurrentAssets": "446132000", "totalShareholderEquity": "1200424000", "totalCurrentLiabilities": "594948000", "cashAndShortTermInvestments": "84972000" }, "cashflow": { "freeCashFlow": "-255410000", "dividendsPaid": null, "issuanceOfDebt": "1210285000", "issuanceOfStock": null, "repaymentOfDebt": "-849515000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "678249000", "repurchaseOfStock": null, "capitalExpenditures": "-933659000" } }, "revenue": 1675358000, "cost_of_revenue": 987288000, "gross_profit": 688070000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 471177000, "depreciation_amortisation": 465483000, "ebitda": 894421000, "interest_expense": 79126000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 189851000, "net_income_continuing_ops": null, "net_income_to_common": 189851000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 84972000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 446132000, "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": 5308988000, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 594948000, "long_term_debt": 2744712000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 2744712000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 1200424000, "shares_outstanding": 471895480, "operating_cash_flow": 678249000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -933659000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 360770000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -255410000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "894421000", "netIncome": "189851000", "grossProfit": "688070000", "totalRevenue": "1675358000", "costOfRevenue": "987288000", "interestExpense": "79126000", "operatingIncome": "471177000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "465483000" }, "balance": { "totalDebt": "2744712000", "totalAssets": "5308988000", "longTermDebt": "2744712000", "shortTermDebt": null, "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "471895480", "totalCurrentAssets": "446132000", "totalShareholderEquity": "1200424000", "totalCurrentLiabilities": "594948000", "cashAndShortTermInvestments": "84972000" }, "cashflow": { "freeCashFlow": "-255410000", "dividendsPaid": null, "issuanceOfDebt": "1210285000", "issuanceOfStock": null, "repaymentOfDebt": "-849515000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "678249000", "repurchaseOfStock": null, "capitalExpenditures": "-933659000" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:02:04.231555+00:00", "is_restated": false, "income_statement": { "revenue": 1701608000, "cost_of_revenue": 835024000, "gross_profit": 866584000, "ebit": 718740000, "ebitda": 930519000, "pretax_income": null, "tax_provision": null, "net_income": 213520000, "net_income_to_common": 213520000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 95345000, "total_current_assets": 422713000, "total_assets": 4938134000, "short_term_debt": null, "long_term_debt": 2390914000, "total_debt": 2390914000, "total_liabilities": null, "total_equity": 1032337000, "shares_outstanding": 460129711, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 765170000, "capital_expenditure": -932603000, "free_cash_flow": -167433000, "dividends_paid": -166000, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": 155000000 }, "complete_fields": { "id": 395410, "ticker_id": 29637, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:02:04.231555+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "930519000", "netIncome": "213520000", "grossProfit": "866584000", "totalRevenue": "1701608000", "costOfRevenue": "835024000", "interestExpense": "103936000", "operatingIncome": "718740000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "454848000" }, "balance": { "totalDebt": "2390914000", "totalAssets": "4938134000", "longTermDebt": "2390914000", "shortTermDebt": null, "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "460129711", "totalCurrentAssets": "422713000", "totalShareholderEquity": "1032337000", "totalCurrentLiabilities": "554830000", "cashAndShortTermInvestments": "95345000" }, "cashflow": { "freeCashFlow": "-167433000", "dividendsPaid": "-166000", "issuanceOfDebt": "300000000", "issuanceOfStock": "0", "repaymentOfDebt": "-145000000", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "765170000", "repurchaseOfStock": null, "capitalExpenditures": "-932603000" } }, "revenue": 1701608000, "cost_of_revenue": 835024000, "gross_profit": 866584000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 718740000, "depreciation_amortisation": 454848000, "ebitda": 930519000, "interest_expense": 103936000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 213520000, "net_income_continuing_ops": null, "net_income_to_common": 213520000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 95345000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 422713000, "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": 4938134000, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 554830000, "long_term_debt": 2390914000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 2390914000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 1032337000, "shares_outstanding": 460129711, "operating_cash_flow": 765170000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -932603000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -166000, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": 155000000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -167433000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "930519000", "netIncome": "213520000", "grossProfit": "866584000", "totalRevenue": "1701608000", "costOfRevenue": "835024000", "interestExpense": "103936000", "operatingIncome": "718740000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "454848000" }, "balance": { "totalDebt": "2390914000", "totalAssets": "4938134000", "longTermDebt": "2390914000", "shortTermDebt": null, "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "460129711", "totalCurrentAssets": "422713000", "totalShareholderEquity": "1032337000", "totalCurrentLiabilities": "554830000", "cashAndShortTermInvestments": "95345000" }, "cashflow": { "freeCashFlow": "-167433000", "dividendsPaid": "-166000", "issuanceOfDebt": "300000000", "issuanceOfStock": "0", "repaymentOfDebt": "-145000000", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "765170000", "repurchaseOfStock": null, "capitalExpenditures": "-932603000" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:02:04.231555+00:00", "is_restated": false, "income_statement": { "revenue": 2245355000, "cost_of_revenue": 907555000, "gross_profit": 1337800000, "ebit": 1105992000, "ebitda": 968848000, "pretax_income": null, "tax_provision": null, "net_income": 226551000, "net_income_to_common": 226551000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 183405000, "total_current_assets": 468721000, "total_assets": 4579988000, "short_term_debt": 30000000, "long_term_debt": 2195911000, "total_debt": 2225911000, "total_liabilities": null, "total_equity": 787848000, "shares_outstanding": 455898152, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 1130476000, "capital_expenditure": -809375000, "free_cash_flow": 321101000, "dividends_paid": -655000, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -405000000 }, "complete_fields": { "id": 395411, "ticker_id": 29637, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:02:04.231555+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "968848000", "netIncome": "226551000", "grossProfit": "1337800000", "totalRevenue": "2245355000", "costOfRevenue": "907555000", "interestExpense": "123124000", "operatingIncome": "1105992000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "508657000" }, "balance": { "totalDebt": "2225911000", "totalAssets": "4579988000", "longTermDebt": "2195911000", "shortTermDebt": "30000000", "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "455898152", "totalCurrentAssets": "468721000", "totalShareholderEquity": "787848000", "totalCurrentLiabilities": "574254000", "cashAndShortTermInvestments": "183405000" }, "cashflow": { "freeCashFlow": "321101000", "dividendsPaid": "-655000", "issuanceOfDebt": "0", "issuanceOfStock": "0", "repaymentOfDebt": "-405000000", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "1130476000", "repurchaseOfStock": null, "capitalExpenditures": "-809375000" } }, "revenue": 2245355000, "cost_of_revenue": 907555000, "gross_profit": 1337800000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1105992000, "depreciation_amortisation": 508657000, "ebitda": 968848000, "interest_expense": 123124000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 226551000, "net_income_continuing_ops": null, "net_income_to_common": 226551000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 183405000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 468721000, "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": 4579988000, "short_term_debt": 30000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 574254000, "long_term_debt": 2195911000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 2225911000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 787848000, "shares_outstanding": 455898152, "operating_cash_flow": 1130476000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -809375000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -655000, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -405000000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 321101000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "968848000", "netIncome": "226551000", "grossProfit": "1337800000", "totalRevenue": "2245355000", "costOfRevenue": "907555000", "interestExpense": "123124000", "operatingIncome": "1105992000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "508657000" }, "balance": { "totalDebt": "2225911000", "totalAssets": "4579988000", "longTermDebt": "2195911000", "shortTermDebt": "30000000", "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "455898152", "totalCurrentAssets": "468721000", "totalShareholderEquity": "787848000", "totalCurrentLiabilities": "574254000", "cashAndShortTermInvestments": "183405000" }, "cashflow": { "freeCashFlow": "321101000", "dividendsPaid": "-655000", "issuanceOfDebt": "0", "issuanceOfStock": "0", "repaymentOfDebt": "-405000000", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "1130476000", "repurchaseOfStock": null, "capitalExpenditures": "-809375000" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:02:04.231555+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": 30000000, "long_term_debt": null, "total_debt": 30000000, "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": -512000, "share_repurchases": null, "shares_issued": 136006000, "net_debt_issued": null }, "complete_fields": { "id": 395412, "ticker_id": 29637, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:02:04.231555+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": "30000000", "fiscalDateEnding": "2021-12-31", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": "-512000", "issuanceOfDebt": null, "issuanceOfStock": "136006000", "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": 30000000, "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": 30000000, "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": -512000, "share_repurchases": null, "shares_issued": 136006000, "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": "30000000", "fiscalDateEnding": "2021-12-31", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": "-512000", "issuanceOfDebt": null, "issuanceOfStock": "136006000", "repaymentOfDebt": null, "fiscalDateEnding": "2021-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:02:04.231555+00:00", "is_restated": false, "income_statement": { "revenue": 370728000, "cost_of_revenue": 250468000, "gross_profit": 120260000, "ebit": 72806000, "ebitda": -50605000, "pretax_income": null, "tax_provision": null, "net_income": -225574000, "net_income_to_common": -225574000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 129957000, "total_current_assets": 453442000, "total_assets": 4783442000, "short_term_debt": 30220000, "long_term_debt": 2866043000, "total_debt": 2976383000, "total_liabilities": null, "total_equity": 515109000, "shares_outstanding": 593149886, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 106556000, "capital_expenditure": -87047000, "free_cash_flow": 19509000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 206440000, "net_debt_issued": -155817000 }, "complete_fields": { "id": 395401, "ticker_id": 29637, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:02:04.231555+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-50605000", "netIncome": "-225574000", "grossProfit": "120260000", "totalRevenue": "370728000", "costOfRevenue": "250468000", "interestExpense": "68017000", "operatingIncome": "72806000", "fiscalDateEnding": "2026-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "122465000" }, "balance": { "totalDebt": "2976383000", "totalAssets": "4783442000", "longTermDebt": "2866043000", "shortTermDebt": "30220000", "fiscalDateEnding": "2026-03-31", "totalLiabilities": null, "sharesOutstanding": "593149886", "totalCurrentAssets": "453442000", "totalShareholderEquity": "515109000", "totalCurrentLiabilities": "757054000", "cashAndShortTermInvestments": "129957000" }, "cashflow": { "freeCashFlow": "19509000", "dividendsPaid": null, "issuanceOfDebt": "474167000", "issuanceOfStock": "206440000", "repaymentOfDebt": "-629984000", "fiscalDateEnding": "2026-03-31", "operatingCashflow": "106556000", "repurchaseOfStock": null, "capitalExpenditures": "-87047000" } }, "revenue": 370728000, "cost_of_revenue": 250468000, "gross_profit": 120260000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 72806000, "depreciation_amortisation": 122465000, "ebitda": -50605000, "interest_expense": 68017000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -225574000, "net_income_continuing_ops": null, "net_income_to_common": -225574000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 129957000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 453442000, "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": 4783442000, "short_term_debt": 30220000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 757054000, "long_term_debt": 2866043000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 2976383000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 515109000, "shares_outstanding": 593149886, "operating_cash_flow": 106556000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -87047000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": 206440000, "net_debt_issued": -155817000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 19509000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-50605000", "netIncome": "-225574000", "grossProfit": "120260000", "totalRevenue": "370728000", "costOfRevenue": "250468000", "interestExpense": "68017000", "operatingIncome": "72806000", "fiscalDateEnding": "2026-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "122465000" }, "balance": { "totalDebt": "2976383000", "totalAssets": "4783442000", "longTermDebt": "2866043000", "shortTermDebt": "30220000", "fiscalDateEnding": "2026-03-31", "totalLiabilities": null, "sharesOutstanding": "593149886", "totalCurrentAssets": "453442000", "totalShareholderEquity": "515109000", "totalCurrentLiabilities": "757054000", "cashAndShortTermInvestments": "129957000" }, "cashflow": { "freeCashFlow": "19509000", "dividendsPaid": null, "issuanceOfDebt": "474167000", "issuanceOfStock": "206440000", "repaymentOfDebt": "-629984000", "fiscalDateEnding": "2026-03-31", "operatingCashflow": "106556000", "repurchaseOfStock": null, "capitalExpenditures": "-87047000" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:02:04.231555+00:00", "is_restated": false, "income_statement": { "revenue": 294623000, "cost_of_revenue": 294105000, "gross_profit": 518000, "ebit": -166170000, "ebitda": -160883000, "pretax_income": null, "tax_provision": null, "net_income": -377141000, "net_income_to_common": -377141000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 91518000, "total_current_assets": 427874000, "total_assets": 4696626000, "short_term_debt": 132143000, "long_term_debt": 2920616000, "total_debt": 3052759000, "total_liabilities": null, "total_equity": 528590000, "shares_outstanding": 478326954, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 35300000, "capital_expenditure": -70275000, "free_cash_flow": -34975000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 75000000 }, "complete_fields": { "id": 395402, "ticker_id": 29637, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:02:04.231555+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-160883000", "netIncome": "-377141000", "grossProfit": "518000", "totalRevenue": "294623000", "costOfRevenue": "294105000", "interestExpense": "63886000", "operatingIncome": "-166170000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "145549000" }, "balance": { "totalDebt": "3052759000", "totalAssets": "4696626000", "longTermDebt": "2920616000", "shortTermDebt": "132143000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "478326954", "totalCurrentAssets": "427874000", "totalShareholderEquity": "528590000", "totalCurrentLiabilities": "572307000", "cashAndShortTermInvestments": "91518000" }, "cashflow": { "freeCashFlow": "-34975000", "dividendsPaid": null, "issuanceOfDebt": "300000000", "issuanceOfStock": null, "repaymentOfDebt": "-225000000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "35300000", "repurchaseOfStock": null, "capitalExpenditures": "-70275000" } }, "revenue": 294623000, "cost_of_revenue": 294105000, "gross_profit": 518000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -166170000, "depreciation_amortisation": 145549000, "ebitda": -160883000, "interest_expense": 63886000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -377141000, "net_income_continuing_ops": null, "net_income_to_common": -377141000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 91518000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 427874000, "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": 4696626000, "short_term_debt": 132143000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 572307000, "long_term_debt": 2920616000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 3052759000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 528590000, "shares_outstanding": 478326954, "operating_cash_flow": 35300000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -70275000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 75000000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -34975000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-160883000", "netIncome": "-377141000", "grossProfit": "518000", "totalRevenue": "294623000", "costOfRevenue": "294105000", "interestExpense": "63886000", "operatingIncome": "-166170000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "145549000" }, "balance": { "totalDebt": "3052759000", "totalAssets": "4696626000", "longTermDebt": "2920616000", "shortTermDebt": "132143000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "478326954", "totalCurrentAssets": "427874000", "totalShareholderEquity": "528590000", "totalCurrentLiabilities": "572307000", "cashAndShortTermInvestments": "91518000" }, "cashflow": { "freeCashFlow": "-34975000", "dividendsPaid": null, "issuanceOfDebt": "300000000", "issuanceOfStock": null, "repaymentOfDebt": "-225000000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "35300000", "repurchaseOfStock": null, "capitalExpenditures": "-70275000" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:02:04.231555+00:00", "is_restated": false, "income_statement": { "revenue": 310959000, "cost_of_revenue": 289210000, "gross_profit": 21749000, "ebit": -46085000, "ebitda": 100351000, "pretax_income": null, "tax_provision": null, "net_income": -124299000, "net_income_to_common": -124299000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 64032000, "total_current_assets": 365567000, "total_assets": 5089741000, "short_term_debt": 250000000, "long_term_debt": 2728500000, "total_debt": 2978500000, "total_liabilities": null, "total_equity": 898787000, "shares_outstanding": 478253972, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -27568000, "capital_expenditure": -71367000, "free_cash_flow": -98935000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 125000000 }, "complete_fields": { "id": 395404, "ticker_id": 29637, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:02:04.231555+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "100351000", "netIncome": "-124299000", "grossProfit": "21749000", "totalRevenue": "310959000", "costOfRevenue": "289210000", "interestExpense": "63420000", "operatingIncome": "-46085000", "fiscalDateEnding": "2025-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": "143403000" }, "balance": { "totalDebt": "2978500000", "totalAssets": "5089741000", "longTermDebt": "2728500000", "shortTermDebt": "250000000", "fiscalDateEnding": "2025-09-30", "totalLiabilities": null, "sharesOutstanding": "478253972", "totalCurrentAssets": "365567000", "totalShareholderEquity": "898787000", "totalCurrentLiabilities": "705358000", "cashAndShortTermInvestments": "64032000" }, "cashflow": { "freeCashFlow": "-98935000", "dividendsPaid": null, "issuanceOfDebt": "175000000", "issuanceOfStock": null, "repaymentOfDebt": "-50000000", "fiscalDateEnding": "2025-09-30", "operatingCashflow": "-27568000", "repurchaseOfStock": null, "capitalExpenditures": "-71367000" } }, "revenue": 310959000, "cost_of_revenue": 289210000, "gross_profit": 21749000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -46085000, "depreciation_amortisation": 143403000, "ebitda": 100351000, "interest_expense": 63420000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -124299000, "net_income_continuing_ops": null, "net_income_to_common": -124299000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 64032000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 365567000, "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": 5089741000, "short_term_debt": 250000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 705358000, "long_term_debt": 2728500000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 2978500000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 898787000, "shares_outstanding": 478253972, "operating_cash_flow": -27568000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -71367000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 125000000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -98935000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "100351000", "netIncome": "-124299000", "grossProfit": "21749000", "totalRevenue": "310959000", "costOfRevenue": "289210000", "interestExpense": "63420000", "operatingIncome": "-46085000", "fiscalDateEnding": "2025-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": "143403000" }, "balance": { "totalDebt": "2978500000", "totalAssets": "5089741000", "longTermDebt": "2728500000", "shortTermDebt": "250000000", "fiscalDateEnding": "2025-09-30", "totalLiabilities": null, "sharesOutstanding": "478253972", "totalCurrentAssets": "365567000", "totalShareholderEquity": "898787000", "totalCurrentLiabilities": "705358000", "cashAndShortTermInvestments": "64032000" }, "cashflow": { "freeCashFlow": "-98935000", "dividendsPaid": null, "issuanceOfDebt": "175000000", "issuanceOfStock": null, "repaymentOfDebt": "-50000000", "fiscalDateEnding": "2025-09-30", "operatingCashflow": "-27568000", "repurchaseOfStock": null, "capitalExpenditures": "-71367000" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:02:04.231555+00:00", "is_restated": false, "income_statement": { "revenue": 392635000, "cost_of_revenue": 394386000, "gross_profit": -1751000, "ebit": -24894000, "ebitda": 149251000, "pretax_income": null, "tax_provision": null, "net_income": -87740000, "net_income_to_common": -87740000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 51694000, "total_current_assets": 363380000, "total_assets": 5213006000, "short_term_debt": 250000000, "long_term_debt": 2600553000, "total_debt": 2850553000, "total_liabilities": null, "total_equity": 1017784000, "shares_outstanding": 478219860, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 127168000, "capital_expenditure": -82521000, "free_cash_flow": 44647000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 395405, "ticker_id": 29637, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:02:04.231555+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "149251000", "netIncome": "-87740000", "grossProfit": "-1751000", "totalRevenue": "392635000", "costOfRevenue": "394386000", "interestExpense": "59854000", "operatingIncome": "-24894000", "fiscalDateEnding": "2025-06-30", "researchAndDevelopment": null, "depreciationAndAmortization": "153157000" }, "balance": { "totalDebt": "2850553000", "totalAssets": "5213006000", "longTermDebt": "2600553000", "shortTermDebt": "250000000", "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "478219860", "totalCurrentAssets": "363380000", "totalShareholderEquity": "1017784000", "totalCurrentLiabilities": "809283000", "cashAndShortTermInvestments": "51694000" }, "cashflow": { "freeCashFlow": "44647000", "dividendsPaid": null, "issuanceOfDebt": "100000000", "issuanceOfStock": null, "repaymentOfDebt": "-100000000", "fiscalDateEnding": "2025-06-30", "operatingCashflow": "127168000", "repurchaseOfStock": null, "capitalExpenditures": "-82521000" } }, "revenue": 392635000, "cost_of_revenue": 394386000, "gross_profit": -1751000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -24894000, "depreciation_amortisation": 153157000, "ebitda": 149251000, "interest_expense": 59854000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -87740000, "net_income_continuing_ops": null, "net_income_to_common": -87740000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 51694000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 363380000, "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": 5213006000, "short_term_debt": 250000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 809283000, "long_term_debt": 2600553000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 2850553000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 1017784000, "shares_outstanding": 478219860, "operating_cash_flow": 127168000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -82521000, "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": 44647000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "149251000", "netIncome": "-87740000", "grossProfit": "-1751000", "totalRevenue": "392635000", "costOfRevenue": "394386000", "interestExpense": "59854000", "operatingIncome": "-24894000", "fiscalDateEnding": "2025-06-30", "researchAndDevelopment": null, "depreciationAndAmortization": "153157000" }, "balance": { "totalDebt": "2850553000", "totalAssets": "5213006000", "longTermDebt": "2600553000", "shortTermDebt": "250000000", "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "478219860", "totalCurrentAssets": "363380000", "totalShareholderEquity": "1017784000", "totalCurrentLiabilities": "809283000", "cashAndShortTermInvestments": "51694000" }, "cashflow": { "freeCashFlow": "44647000", "dividendsPaid": null, "issuanceOfDebt": "100000000", "issuanceOfStock": null, "repaymentOfDebt": "-100000000", "fiscalDateEnding": "2025-06-30", "operatingCashflow": "127168000", "repurchaseOfStock": null, "capitalExpenditures": "-82521000" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:02:04.231555+00:00", "is_restated": false, "income_statement": { "revenue": 290135000, "cost_of_revenue": 287975000, "gross_profit": 2160000, "ebit": -33764000, "ebitda": 88616000, "pretax_income": null, "tax_provision": null, "net_income": -110606000, "net_income_to_common": -110606000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 49791000, "total_current_assets": 417139000, "total_assets": 5269414000, "short_term_debt": null, "long_term_debt": 2847621000, "total_debt": 2847621000, "total_liabilities": null, "total_equity": 1098180000, "shares_outstanding": 477904652, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -888000, "capital_expenditure": -90245000, "free_cash_flow": -91133000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": 100000000 }, "complete_fields": { "id": 395406, "ticker_id": 29637, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:02:04.231555+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "88616000", "netIncome": "-110606000", "grossProfit": "2160000", "totalRevenue": "290135000", "costOfRevenue": "287975000", "interestExpense": "60096000", "operatingIncome": "-33764000", "fiscalDateEnding": "2025-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "122551000" }, "balance": { "totalDebt": "2847621000", "totalAssets": "5269414000", "longTermDebt": "2847621000", "shortTermDebt": null, "fiscalDateEnding": "2025-03-31", "totalLiabilities": null, "sharesOutstanding": "477904652", "totalCurrentAssets": "417139000", "totalShareholderEquity": "1098180000", "totalCurrentLiabilities": "547315000", "cashAndShortTermInvestments": "49791000" }, "cashflow": { "freeCashFlow": "-91133000", "dividendsPaid": null, "issuanceOfDebt": "100000000", "issuanceOfStock": "0", "repaymentOfDebt": "0", "fiscalDateEnding": "2025-03-31", "operatingCashflow": "-888000", "repurchaseOfStock": null, "capitalExpenditures": "-90245000" } }, "revenue": 290135000, "cost_of_revenue": 287975000, "gross_profit": 2160000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -33764000, "depreciation_amortisation": 122551000, "ebitda": 88616000, "interest_expense": 60096000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -110606000, "net_income_continuing_ops": null, "net_income_to_common": -110606000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 49791000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 417139000, "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": 5269414000, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 547315000, "long_term_debt": 2847621000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 2847621000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 1098180000, "shares_outstanding": 477904652, "operating_cash_flow": -888000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -90245000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": 100000000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -91133000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "88616000", "netIncome": "-110606000", "grossProfit": "2160000", "totalRevenue": "290135000", "costOfRevenue": "287975000", "interestExpense": "60096000", "operatingIncome": "-33764000", "fiscalDateEnding": "2025-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "122551000" }, "balance": { "totalDebt": "2847621000", "totalAssets": "5269414000", "longTermDebt": "2847621000", "shortTermDebt": null, "fiscalDateEnding": "2025-03-31", "totalLiabilities": null, "sharesOutstanding": "477904652", "totalCurrentAssets": "417139000", "totalShareholderEquity": "1098180000", "totalCurrentLiabilities": "547315000", "cashAndShortTermInvestments": "49791000" }, "cashflow": { "freeCashFlow": "-91133000", "dividendsPaid": null, "issuanceOfDebt": "100000000", "issuanceOfStock": "0", "repaymentOfDebt": "0", "fiscalDateEnding": "2025-03-31", "operatingCashflow": "-888000", "repurchaseOfStock": null, "capitalExpenditures": "-90245000" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:02:04.231555+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": 395407, "ticker_id": 29637, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:02:04.231555+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": "0", "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2024-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } }, "revenue": null, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": null, "depreciation_amortisation": null, "ebitda": null, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": null, "net_income_continuing_ops": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": null, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": null, "shares_outstanding": null, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": null, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": 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": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": "0", "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2024-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:02:04.231555+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": 395409, "ticker_id": 29637, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:02:04.231555+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2024-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2024-09-30", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": "0", "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2024-09-30", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } }, "revenue": null, "cost_of_revenue": null, "gross_profit": null, "research_and_development": 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": "2024-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2024-09-30", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": "0", "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2024-09-30", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 5, "quarterly_financial_periods": 7, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }