{ "ticker": { "uuid": "ea66aa96-3fcc-4e1d-b6ac-b8fc131ef12f", "symbol": "DCH", "name": "Dauch Corporation", "exchange": "LSE", "exchange_name": "London Stock Exchange", "country": "GB", "currency": "GBP", "sector": "Consumer Cyclical", "industry": "Auto Parts", "page_url": "https://sharemaestro.com/factors/ticker/ea66aa96-3fcc-4e1d-b6ac-b8fc131ef12f/", "api_url": "https://sharemaestro.com/factors/api/tickers/ea66aa96-3fcc-4e1d-b6ac-b8fc131ef12f/" }, "latest_snapshot": { "ticker": { "uuid": "ea66aa96-3fcc-4e1d-b6ac-b8fc131ef12f", "symbol": "DCH", "name": "Dauch Corporation", "exchange": "LSE", "exchange_name": "London Stock Exchange", "country": "GB", "currency": "GBP", "sector": "Consumer Cyclical", "industry": "Auto Parts", "page_url": "https://sharemaestro.com/factors/ticker/ea66aa96-3fcc-4e1d-b6ac-b8fc131ef12f/", "api_url": "https://sharemaestro.com/factors/api/tickers/ea66aa96-3fcc-4e1d-b6ac-b8fc131ef12f/" }, "week_end_date": "2026-07-19", "universe": "GBP_UK", "score": { "os": 0.46, "value": 0.86, "quality": 0, "momentum": 0.19, "coverage": 0.788, "confidence": 0.764, "delta": 0 }, "headline_factors": { "price": 3.94, "market_cap": 935224924.08, "pe_ratio": null, "earnings_yield": 0.0448, "ebitda_to_ev": 0.1209, "shareholder_yield": 0.0067, "roe": -0.0848, "piotroski_f_score": 3, "momentum_12_1": null, "volatility_252d": 0.4784 }, "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": { "valuation": { "pe_ratio": null, "ev_ebitda": 8.2707, "earnings_yield": 0.0448, "fcf_yield": -0.001, "shareholder_yield": 0.0067 }, "quality": { "roe": -0.0848, "roic": 0.0304, "gross_margin": 0.1111, "fcf_margin": -0.0008, "piotroski_f_score": 3 }, "growth": { "revenue_growth_1y": -0.0471, "eps_growth_1y": null, "fcf_growth_1y": -0.2692 }, "momentum": { "price_return_12m": null, "momentum_12_1": null, "relative_strength": null }, "scores": { "value_percentile": 0.86, "quality_percentile": 0, "momentum_percentile": 0.19, "growth_composite": 91, "yield_composite": 92, "overall_composite": 54, "os_score": 0.46, "factor_coverage": 0.788, "signal_confidence": 0.764 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 4.74, "os": 0.44, "value": 0.77, "quality": 0.02, "momentum": 0.26, "confidence": 0.788, "coverage": 0.788, "pe_ratio": null, "earnings_yield": 0.0433, "shareholder_yield": 0.0056, "roe": -0.0848, "momentum_12_1": null }, { "week_end_date": "2026-06-14", "price": 4.74, "os": 0.45, "value": 0.78, "quality": 0.02, "momentum": 0.27, "confidence": 0.788, "coverage": 0.788, "pe_ratio": null, "earnings_yield": 0.0433, "shareholder_yield": 0.0056, "roe": -0.0848, "momentum_12_1": null }, { "week_end_date": "2026-06-21", "price": 4.56, "os": 0.44, "value": 0.78, "quality": 0.02, "momentum": 0.26, "confidence": 0.788, "coverage": 0.788, "pe_ratio": null, "earnings_yield": 0.0436, "shareholder_yield": 0.0058, "roe": -0.0848, "momentum_12_1": null }, { "week_end_date": "2026-06-28", "price": 4.22, "os": 0.45, "value": 0.79, "quality": 0.02, "momentum": 0.26, "confidence": 0.788, "coverage": 0.788, "pe_ratio": null, "earnings_yield": 0.0443, "shareholder_yield": 0.0063, "roe": -0.0848, "momentum_12_1": null }, { "week_end_date": "2026-07-05", "price": 3.9, "os": 0.47, "value": 0.8, "quality": 0.02, "momentum": 0.28, "confidence": 0.781, "coverage": 0.788, "pe_ratio": null, "earnings_yield": 0.0449, "shareholder_yield": 0.0068, "roe": -0.0848, "momentum_12_1": null }, { "week_end_date": "2026-07-12", "price": 3.84, "os": 0.46, "value": 0.79, "quality": 0.02, "momentum": 0.3, "confidence": 0.772, "coverage": 0.788, "pe_ratio": null, "earnings_yield": 0.045, "shareholder_yield": 0.0069, "roe": -0.0848, "momentum_12_1": null }, { "week_end_date": "2026-07-19", "price": 3.94, "os": 0.46, "value": 0.86, "quality": 0, "momentum": 0.19, "confidence": 0.764, "coverage": 0.788, "pe_ratio": null, "earnings_yield": 0.0448, "shareholder_yield": 0.0067, "roe": -0.0848, "momentum_12_1": null } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "GBP", "is_restated": false, "income_statement": { "revenue": 5836700000, "cost_of_revenue": 5132200000, "gross_profit": 704500000, "ebit": 233700000, "ebitda": 662100000, "pretax_income": null, "tax_provision": null, "net_income": -19700000, "net_income_to_common": -19700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 708900000, "total_current_assets": 3635000000, "total_assets": 6670200000, "short_term_debt": 10400000, "long_term_debt": 4039100000, "total_debt": 4174300000, "total_liabilities": null, "total_equity": 640000000, "shares_outstanding": 118696421, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 411600000, "capital_expenditure": -262300000, "free_cash_flow": 149300000, "dividends_paid": null, "share_repurchases": -2800000, "shares_issued": null, "net_debt_issued": 1431900000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "GBP", "is_restated": false, "income_statement": { "revenue": 5836700000, "cost_of_revenue": 5132200000, "gross_profit": 704500000, "ebit": 233700000, "ebitda": 662100000, "pretax_income": null, "tax_provision": null, "net_income": -19700000, "net_income_to_common": -19700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 708900000, "total_current_assets": 3635000000, "total_assets": 6670200000, "short_term_debt": 10400000, "long_term_debt": 4039100000, "total_debt": 4174300000, "total_liabilities": null, "total_equity": 640000000, "shares_outstanding": 118696421, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 411600000, "capital_expenditure": -262300000, "free_cash_flow": 149300000, "dividends_paid": null, "share_repurchases": -2800000, "shares_issued": null, "net_debt_issued": 1431900000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "GBP", "is_restated": false, "income_statement": { "revenue": 5836700000, "cost_of_revenue": 5132200000, "gross_profit": 704500000, "ebit": 233700000, "ebitda": 662100000, "pretax_income": null, "tax_provision": null, "net_income": -19700000, "net_income_to_common": -19700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 708900000, "total_current_assets": 3635000000, "total_assets": 6670200000, "short_term_debt": 10400000, "long_term_debt": 4039100000, "total_debt": 4174300000, "total_liabilities": null, "total_equity": 640000000, "shares_outstanding": 118696421, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 411600000, "capital_expenditure": -262300000, "free_cash_flow": 149300000, "dividends_paid": null, "share_repurchases": -2800000, "shares_issued": null, "net_debt_issued": 1431900000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "GBP", "is_restated": false, "income_statement": { "revenue": 5836700000, "cost_of_revenue": 5132200000, "gross_profit": 704500000, "ebit": 233700000, "ebitda": 662100000, "pretax_income": null, "tax_provision": null, "net_income": -19700000, "net_income_to_common": -19700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 708900000, "total_current_assets": 3635000000, "total_assets": 6670200000, "short_term_debt": 10400000, "long_term_debt": 4039100000, "total_debt": 4174300000, "total_liabilities": null, "total_equity": 640000000, "shares_outstanding": 118696421, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 411600000, "capital_expenditure": -262300000, "free_cash_flow": 149300000, "dividends_paid": null, "share_repurchases": -2800000, "shares_issued": null, "net_debt_issued": 1431900000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "GBP", "is_restated": false, "income_statement": { "revenue": 5836700000, "cost_of_revenue": 5132200000, "gross_profit": 704500000, "ebit": 233700000, "ebitda": 662100000, "pretax_income": null, "tax_provision": null, "net_income": -19700000, "net_income_to_common": -19700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 708900000, "total_current_assets": 3635000000, "total_assets": 6670200000, "short_term_debt": 10400000, "long_term_debt": 4039100000, "total_debt": 4174300000, "total_liabilities": null, "total_equity": 640000000, "shares_outstanding": 118696421, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 411600000, "capital_expenditure": -262300000, "free_cash_flow": 149300000, "dividends_paid": null, "share_repurchases": -2800000, "shares_issued": null, "net_debt_issued": 1431900000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "GBP", "is_restated": false, "income_statement": { "revenue": 5836700000, "cost_of_revenue": 5132200000, "gross_profit": 704500000, "ebit": 233700000, "ebitda": 662100000, "pretax_income": null, "tax_provision": null, "net_income": -19700000, "net_income_to_common": -19700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 708900000, "total_current_assets": 3635000000, "total_assets": 6670200000, "short_term_debt": 10400000, "long_term_debt": 4039100000, "total_debt": 4174300000, "total_liabilities": null, "total_equity": 640000000, "shares_outstanding": 118696421, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 411600000, "capital_expenditure": -262300000, "free_cash_flow": 149300000, "dividends_paid": null, "share_repurchases": -2800000, "shares_issued": null, "net_debt_issued": 1431900000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "GBP", "is_restated": false, "income_statement": { "revenue": 6124900000, "cost_of_revenue": 5383500000, "gross_profit": 741400000, "ebit": 271400000, "ebitda": 718500000, "pretax_income": null, "tax_provision": null, "net_income": 35000000, "net_income_to_common": 35000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 552900000, "total_current_assets": 1914800000, "total_assets": 5059900000, "short_term_debt": 47900000, "long_term_debt": 2576900000, "total_debt": 2737500000, "total_liabilities": null, "total_equity": 562800000, "shares_outstanding": 117581028, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 455400000, "capital_expenditure": -251100000, "free_cash_flow": 204300000, "dividends_paid": null, "share_repurchases": -2800000, "shares_issued": null, "net_debt_issued": -148400000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "GBP", "is_restated": false, "income_statement": { "revenue": 6124900000, "cost_of_revenue": 5383500000, "gross_profit": 741400000, "ebit": 271400000, "ebitda": 718500000, "pretax_income": null, "tax_provision": null, "net_income": 35000000, "net_income_to_common": 35000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 552900000, "total_current_assets": 1914800000, "total_assets": 5059900000, "short_term_debt": 47900000, "long_term_debt": 2576900000, "total_debt": 2737500000, "total_liabilities": null, "total_equity": 562800000, "shares_outstanding": 117581028, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 455400000, "capital_expenditure": -251100000, "free_cash_flow": 204300000, "dividends_paid": null, "share_repurchases": -2800000, "shares_issued": null, "net_debt_issued": -148400000 } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "GBP", "is_restated": false, "income_statement": { "revenue": 2378900000, "cost_of_revenue": 2153500000, "gross_profit": 225400000, "ebit": 65200000, "ebitda": 151800000, "pretax_income": null, "tax_provision": null, "net_income": -100300000, "net_income_to_common": -100300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1008200000, "total_current_assets": 3891700000, "total_assets": 11272100000, "short_term_debt": null, "long_term_debt": 5156700000, "total_debt": 5341900000, "total_liabilities": null, "total_equity": 1498300000, "shares_outstanding": 236800000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -64400000, "capital_expenditure": -103600000, "free_cash_flow": -168000000, "dividends_paid": null, "share_repurchases": -6200000, "shares_issued": null, "net_debt_issued": -690100000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "GBP", "is_restated": false, "income_statement": { "revenue": 2378900000, "cost_of_revenue": 2153500000, "gross_profit": 225400000, "ebit": 65200000, "ebitda": 151800000, "pretax_income": null, "tax_provision": null, "net_income": -100300000, "net_income_to_common": -100300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1008200000, "total_current_assets": 3891700000, "total_assets": 11272100000, "short_term_debt": null, "long_term_debt": 5156700000, "total_debt": 5341900000, "total_liabilities": null, "total_equity": 1498300000, "shares_outstanding": 236800000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -64400000, "capital_expenditure": -103600000, "free_cash_flow": -168000000, "dividends_paid": null, "share_repurchases": -6200000, "shares_issued": null, "net_debt_issued": -690100000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "GBP", "is_restated": false, "income_statement": { "revenue": 2378900000, "cost_of_revenue": 2153500000, "gross_profit": 225400000, "ebit": 65200000, "ebitda": 151800000, "pretax_income": null, "tax_provision": null, "net_income": -100300000, "net_income_to_common": -100300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1008200000, "total_current_assets": 3891700000, "total_assets": 11272100000, "short_term_debt": null, "long_term_debt": 5156700000, "total_debt": 5341900000, "total_liabilities": null, "total_equity": 1498300000, "shares_outstanding": 236800000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -64400000, "capital_expenditure": -103600000, "free_cash_flow": -168000000, "dividends_paid": null, "share_repurchases": -6200000, "shares_issued": null, "net_debt_issued": -690100000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "GBP", "is_restated": false, "income_statement": { "revenue": 2378900000, "cost_of_revenue": 2153500000, "gross_profit": 225400000, "ebit": 65200000, "ebitda": 151800000, "pretax_income": null, "tax_provision": null, "net_income": -100300000, "net_income_to_common": -100300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1008200000, "total_current_assets": 3891700000, "total_assets": 11272100000, "short_term_debt": null, "long_term_debt": 5156700000, "total_debt": 5341900000, "total_liabilities": null, "total_equity": 1498300000, "shares_outstanding": 236800000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -64400000, "capital_expenditure": -103600000, "free_cash_flow": -168000000, "dividends_paid": null, "share_repurchases": -6200000, "shares_issued": null, "net_debt_issued": -690100000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "GBP", "is_restated": false, "income_statement": { "revenue": 2378900000, "cost_of_revenue": 2153500000, "gross_profit": 225400000, "ebit": 65200000, "ebitda": 151800000, "pretax_income": null, "tax_provision": null, "net_income": -100300000, "net_income_to_common": -100300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1008200000, "total_current_assets": 3891700000, "total_assets": 11272100000, "short_term_debt": null, "long_term_debt": 5156700000, "total_debt": 5341900000, "total_liabilities": null, "total_equity": 1498300000, "shares_outstanding": 236800000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -64400000, "capital_expenditure": -103600000, "free_cash_flow": -168000000, "dividends_paid": null, "share_repurchases": -6200000, "shares_issued": null, "net_debt_issued": -690100000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "GBP", "is_restated": false, "income_statement": { "revenue": 2378900000, "cost_of_revenue": 2153500000, "gross_profit": 225400000, "ebit": 65200000, "ebitda": 151800000, "pretax_income": null, "tax_provision": null, "net_income": -100300000, "net_income_to_common": -100300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1008200000, "total_current_assets": 3891700000, "total_assets": 11272100000, "short_term_debt": null, "long_term_debt": 5156700000, "total_debt": 5341900000, "total_liabilities": null, "total_equity": 1498300000, "shares_outstanding": 236800000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -64400000, "capital_expenditure": -103600000, "free_cash_flow": -168000000, "dividends_paid": null, "share_repurchases": -6200000, "shares_issued": null, "net_debt_issued": -690100000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "GBP", "is_restated": false, "income_statement": { "revenue": 1383900000, "cost_of_revenue": 1243000000, "gross_profit": 140900000, "ebit": 22000000, "ebitda": 104600000, "pretax_income": null, "tax_provision": null, "net_income": -75300000, "net_income_to_common": -75300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 708900000, "total_current_assets": 3635000000, "total_assets": 6670200000, "short_term_debt": 10400000, "long_term_debt": 4039100000, "total_debt": 4174300000, "total_liabilities": null, "total_equity": 640000000, "shares_outstanding": 118696421, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 120500000, "capital_expenditure": -71600000, "free_cash_flow": 48900000, "dividends_paid": null, "share_repurchases": -100000, "shares_issued": null, "net_debt_issued": 1437900000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "GBP", "is_restated": false, "income_statement": { "revenue": 1383900000, "cost_of_revenue": 1243000000, "gross_profit": 140900000, "ebit": 22000000, "ebitda": 104600000, "pretax_income": null, "tax_provision": null, "net_income": -75300000, "net_income_to_common": -75300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 708900000, "total_current_assets": 3635000000, "total_assets": 6670200000, "short_term_debt": 10400000, "long_term_debt": 4039100000, "total_debt": 4174300000, "total_liabilities": null, "total_equity": 640000000, "shares_outstanding": 118696421, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 120500000, "capital_expenditure": -71600000, "free_cash_flow": 48900000, "dividends_paid": null, "share_repurchases": -100000, "shares_issued": null, "net_debt_issued": 1437900000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "GBP", "is_restated": false, "income_statement": { "revenue": 1383900000, "cost_of_revenue": 1243000000, "gross_profit": 140900000, "ebit": 22000000, "ebitda": 104600000, "pretax_income": null, "tax_provision": null, "net_income": -75300000, "net_income_to_common": -75300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 708900000, "total_current_assets": 3635000000, "total_assets": 6670200000, "short_term_debt": 10400000, "long_term_debt": 4039100000, "total_debt": 4174300000, "total_liabilities": null, "total_equity": 640000000, "shares_outstanding": 118696421, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 120500000, "capital_expenditure": -71600000, "free_cash_flow": 48900000, "dividends_paid": null, "share_repurchases": -100000, "shares_issued": null, "net_debt_issued": 1437900000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "GBP", "is_restated": false, "income_statement": { "revenue": 1383900000, "cost_of_revenue": 1243000000, "gross_profit": 140900000, "ebit": 22000000, "ebitda": 104600000, "pretax_income": null, "tax_provision": null, "net_income": -75300000, "net_income_to_common": -75300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 708900000, "total_current_assets": 3635000000, "total_assets": 6670200000, "short_term_debt": 10400000, "long_term_debt": 4039100000, "total_debt": 4174300000, "total_liabilities": null, "total_equity": 640000000, "shares_outstanding": 118696421, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 120500000, "capital_expenditure": -71600000, "free_cash_flow": 48900000, "dividends_paid": null, "share_repurchases": -100000, "shares_issued": null, "net_debt_issued": 1437900000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "GBP", "is_restated": false, "income_statement": { "revenue": 1383900000, "cost_of_revenue": 1243000000, "gross_profit": 140900000, "ebit": 22000000, "ebitda": 104600000, "pretax_income": null, "tax_provision": null, "net_income": -75300000, "net_income_to_common": -75300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 708900000, "total_current_assets": 3635000000, "total_assets": 6670200000, "short_term_debt": 10400000, "long_term_debt": 4039100000, "total_debt": 4174300000, "total_liabilities": null, "total_equity": 640000000, "shares_outstanding": 118696421, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 120500000, "capital_expenditure": -71600000, "free_cash_flow": 48900000, "dividends_paid": null, "share_repurchases": -100000, "shares_issued": null, "net_debt_issued": 1437900000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "GBP", "is_restated": false, "income_statement": { "revenue": 1383900000, "cost_of_revenue": 1243000000, "gross_profit": 140900000, "ebit": 22000000, "ebitda": 104600000, "pretax_income": null, "tax_provision": null, "net_income": -75300000, "net_income_to_common": -75300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 708900000, "total_current_assets": 3635000000, "total_assets": 6670200000, "short_term_debt": 10400000, "long_term_debt": 4039100000, "total_debt": 4174300000, "total_liabilities": null, "total_equity": 640000000, "shares_outstanding": 118696421, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 120500000, "capital_expenditure": -71600000, "free_cash_flow": 48900000, "dividends_paid": null, "share_repurchases": -100000, "shares_issued": null, "net_debt_issued": 1437900000 } } ] }, "strategy_matches": [ { "key": "vc2_cheapest", "name": "VC2 Cheapest Decile", "slug": "vc2-cheapest", "group": "value", "page_url": "/factors/vc2-cheapest/" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/" } ], "coverage": { "factor_history_points": 7, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-07-19", "latest_financials_period_end": "2025-12-31" }, "schema": { "public_fields_only": true } }