{ "ticker": { "uuid": "ef5b0239-05bd-4254-980c-4d0432599fb7", "symbol": "EGY", "name": "VAALCO Energy, Inc.", "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/ef5b0239-05bd-4254-980c-4d0432599fb7/", "api_url": "https://sharemaestro.com/factors/api/tickers/ef5b0239-05bd-4254-980c-4d0432599fb7/" }, "latest_snapshot": { "ticker": { "uuid": "ef5b0239-05bd-4254-980c-4d0432599fb7", "symbol": "EGY", "name": "VAALCO Energy, Inc.", "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/ef5b0239-05bd-4254-980c-4d0432599fb7/", "api_url": "https://sharemaestro.com/factors/api/tickers/ef5b0239-05bd-4254-980c-4d0432599fb7/" }, "week_end_date": "2026-07-19", "universe": "GBP_UK", "score": { "os": 0.22, "value": 0.13, "quality": 0.01, "momentum": 0.95, "coverage": 0.879, "confidence": 0.852, "delta": -5 }, "headline_factors": { "price": 4.05, "market_cap": 433399223.7, "pe_ratio": null, "earnings_yield": 0.0088, "ebitda_to_ev": null, "shareholder_yield": 0.0474, "roe": -0.4143, "piotroski_f_score": 2, "momentum_12_1": 0.5816, "volatility_252d": 0.4348 }, "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": null, "earnings_yield": 0.0088, "fcf_yield": -0.2149, "shareholder_yield": 0.0474 }, "quality": { "roe": -0.4143, "roic": 0.0077, "gross_margin": 0.2094, "fcf_margin": -0.3915, "piotroski_f_score": 2 }, "growth": { "revenue_growth_1y": -0.2499, "eps_growth_1y": null, "fcf_growth_1y": -5.0312 }, "momentum": { "price_return_12m": 0.5072, "momentum_12_1": 0.5816, "relative_strength": 0.3283 }, "scores": { "value_percentile": 0.13, "quality_percentile": 0.01, "momentum_percentile": 0.95, "growth_composite": 94, "yield_composite": 17, "overall_composite": 78, "os_score": 0.22, "factor_coverage": 0.879, "signal_confidence": 0.852 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 4.15, "os": 0.17, "value": 0.18, "quality": 0.03, "momentum": 0.84, "confidence": 0.848, "coverage": 0.848, "pe_ratio": null, "earnings_yield": 0.0087, "shareholder_yield": 0.0012, "roe": -0.4143, "momentum_12_1": 0.7362 }, { "week_end_date": "2026-06-14", "price": 4.15, "os": 0.16, "value": 0.18, "quality": 0.03, "momentum": 0.84, "confidence": 0.848, "coverage": 0.848, "pe_ratio": null, "earnings_yield": 0.0087, "shareholder_yield": 0.0012, "roe": -0.4143, "momentum_12_1": 0.6296 }, { "week_end_date": "2026-06-21", "price": 4.25, "os": 0.17, "value": 0.18, "quality": 0.03, "momentum": 0.85, "confidence": 0.848, "coverage": 0.848, "pe_ratio": null, "earnings_yield": 0.0085, "shareholder_yield": 0.0012, "roe": -0.4143, "momentum_12_1": 0.7316 }, { "week_end_date": "2026-06-28", "price": 4.03, "os": 0.2, "value": 0.19, "quality": 0.03, "momentum": 0.87, "confidence": 0.848, "coverage": 0.848, "pe_ratio": null, "earnings_yield": 0.0088, "shareholder_yield": 0.0013, "roe": -0.4143, "momentum_12_1": 0.7658 }, { "week_end_date": "2026-07-05", "price": 3.95, "os": 0.14, "value": 0.19, "quality": 0.03, "momentum": 0.77, "confidence": 0.84, "coverage": 0.848, "pe_ratio": null, "earnings_yield": 0.009, "shareholder_yield": 0.0013, "roe": -0.4143, "momentum_12_1": -0.984 }, { "week_end_date": "2026-07-12", "price": 4.05, "os": 0.17, "value": 0.17, "quality": 0.03, "momentum": 0.91, "confidence": 0.861, "coverage": 0.879, "pe_ratio": null, "earnings_yield": 0.0088, "shareholder_yield": 0.0469, "roe": -0.4143, "momentum_12_1": 0.4902 }, { "week_end_date": "2026-07-19", "price": 4.05, "os": 0.22, "value": 0.13, "quality": 0.01, "momentum": 0.95, "confidence": 0.852, "coverage": 0.879, "pe_ratio": null, "earnings_yield": 0.0088, "shareholder_yield": 0.0474, "roe": -0.4143, "momentum_12_1": 0.5816 } ], "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": 359272000, "cost_of_revenue": 268155000, "gross_profit": 91117000, "ebit": 46617000, "ebitda": 91652000, "pretax_income": null, "tax_provision": null, "net_income": -41391000, "net_income_to_common": -41391000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 58900000, "total_current_assets": 132980000, "total_assets": 913375000, "short_term_debt": 17863000, "long_term_debt": 60000000, "total_debt": 146302000, "total_liabilities": null, "total_equity": 443497000, "shares_outstanding": 104258253, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 212667000, "capital_expenditure": -255890000, "free_cash_flow": -43223000, "dividends_paid": -26480000, "share_repurchases": -709000, "shares_issued": 0, "net_debt_issued": 46711000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "GBP", "is_restated": false, "income_statement": { "revenue": 359272000, "cost_of_revenue": 268155000, "gross_profit": 91117000, "ebit": 46617000, "ebitda": 91652000, "pretax_income": null, "tax_provision": null, "net_income": -41391000, "net_income_to_common": -41391000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 58900000, "total_current_assets": 132980000, "total_assets": 913375000, "short_term_debt": 17863000, "long_term_debt": 60000000, "total_debt": 146302000, "total_liabilities": null, "total_equity": 443497000, "shares_outstanding": 104258253, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 212667000, "capital_expenditure": -255890000, "free_cash_flow": -43223000, "dividends_paid": -26480000, "share_repurchases": -709000, "shares_issued": 0, "net_debt_issued": 46711000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "GBP", "is_restated": false, "income_statement": { "revenue": 359272000, "cost_of_revenue": 268155000, "gross_profit": 91117000, "ebit": 46617000, "ebitda": 91652000, "pretax_income": null, "tax_provision": null, "net_income": -41391000, "net_income_to_common": -41391000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 58900000, "total_current_assets": 132980000, "total_assets": 913375000, "short_term_debt": 17863000, "long_term_debt": 60000000, "total_debt": 146302000, "total_liabilities": null, "total_equity": 443497000, "shares_outstanding": 104258253, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 212667000, "capital_expenditure": -255890000, "free_cash_flow": -43223000, "dividends_paid": -26480000, "share_repurchases": -709000, "shares_issued": 0, "net_debt_issued": 46711000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "GBP", "is_restated": false, "income_statement": { "revenue": 359272000, "cost_of_revenue": 268155000, "gross_profit": 91117000, "ebit": 46617000, "ebitda": 91652000, "pretax_income": null, "tax_provision": null, "net_income": -41391000, "net_income_to_common": -41391000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 58900000, "total_current_assets": 132980000, "total_assets": 913375000, "short_term_debt": 17863000, "long_term_debt": 60000000, "total_debt": 146302000, "total_liabilities": null, "total_equity": 443497000, "shares_outstanding": 104258253, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 212667000, "capital_expenditure": -255890000, "free_cash_flow": -43223000, "dividends_paid": -26480000, "share_repurchases": -709000, "shares_issued": 0, "net_debt_issued": 46711000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "GBP", "is_restated": false, "income_statement": { "revenue": 359272000, "cost_of_revenue": 268155000, "gross_profit": 91117000, "ebit": 46617000, "ebitda": 91652000, "pretax_income": null, "tax_provision": null, "net_income": -41391000, "net_income_to_common": -41391000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 58900000, "total_current_assets": 132980000, "total_assets": 913375000, "short_term_debt": 17863000, "long_term_debt": 60000000, "total_debt": 146302000, "total_liabilities": null, "total_equity": 443497000, "shares_outstanding": 104258253, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 212667000, "capital_expenditure": -255890000, "free_cash_flow": -43223000, "dividends_paid": -26480000, "share_repurchases": -709000, "shares_issued": 0, "net_debt_issued": 46711000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "GBP", "is_restated": false, "income_statement": { "revenue": 359272000, "cost_of_revenue": 268155000, "gross_profit": 91117000, "ebit": 46617000, "ebitda": 91652000, "pretax_income": null, "tax_provision": null, "net_income": -41391000, "net_income_to_common": -41391000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 58900000, "total_current_assets": 132980000, "total_assets": 913375000, "short_term_debt": 17863000, "long_term_debt": 60000000, "total_debt": 146302000, "total_liabilities": null, "total_equity": 443497000, "shares_outstanding": 104258253, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 212667000, "capital_expenditure": -255890000, "free_cash_flow": -43223000, "dividends_paid": -26480000, "share_repurchases": -709000, "shares_issued": 0, "net_debt_issued": 46711000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "GBP", "is_restated": false, "income_statement": { "revenue": 478988000, "cost_of_revenue": 306534000, "gross_profit": 172454000, "ebit": 136496000, "ebitda": 286563000, "pretax_income": null, "tax_provision": null, "net_income": 58490000, "net_income_to_common": 58490000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 82650000, "total_current_assets": 237927000, "total_assets": 954950000, "short_term_debt": 16895000, "long_term_debt": null, "total_debt": 98175000, "total_liabilities": null, "total_equity": 501583000, "shares_outstanding": 103743163, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 113718000, "capital_expenditure": -102996000, "free_cash_flow": 10722000, "dividends_paid": -26216000, "share_repurchases": -6802000, "shares_issued": 447000, "net_debt_issued": -10477000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "GBP", "is_restated": false, "income_statement": { "revenue": 478988000, "cost_of_revenue": 306534000, "gross_profit": 172454000, "ebit": 136496000, "ebitda": 286563000, "pretax_income": null, "tax_provision": null, "net_income": 58490000, "net_income_to_common": 58490000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 82650000, "total_current_assets": 237927000, "total_assets": 954950000, "short_term_debt": 16895000, "long_term_debt": null, "total_debt": 98175000, "total_liabilities": null, "total_equity": 501583000, "shares_outstanding": 103743163, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 113718000, "capital_expenditure": -102996000, "free_cash_flow": 10722000, "dividends_paid": -26216000, "share_repurchases": -6802000, "shares_issued": 447000, "net_debt_issued": -10477000 } } ], "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": 62599000, "cost_of_revenue": 46591000, "gross_profit": 16008000, "ebit": -14933000, "ebitda": -69538000, "pretax_income": null, "tax_provision": null, "net_income": -93764000, "net_income_to_common": -93764000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 48044000, "total_current_assets": 116118000, "total_assets": 920662000, "short_term_debt": 19062000, "long_term_debt": 152000000, "total_debt": 240334000, "total_liabilities": null, "total_equity": 344904000, "shares_outstanding": 104258253, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -39226000, "capital_expenditure": -78074000, "free_cash_flow": -117300000, "dividends_paid": -6687000, "share_repurchases": 0, "shares_issued": null, "net_debt_issued": 88824000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "GBP", "is_restated": false, "income_statement": { "revenue": 62599000, "cost_of_revenue": 46591000, "gross_profit": 16008000, "ebit": -14933000, "ebitda": -69538000, "pretax_income": null, "tax_provision": null, "net_income": -93764000, "net_income_to_common": -93764000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 48044000, "total_current_assets": 116118000, "total_assets": 920662000, "short_term_debt": 19062000, "long_term_debt": 152000000, "total_debt": 240334000, "total_liabilities": null, "total_equity": 344904000, "shares_outstanding": 104258253, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -39226000, "capital_expenditure": -78074000, "free_cash_flow": -117300000, "dividends_paid": -6687000, "share_repurchases": 0, "shares_issued": null, "net_debt_issued": 88824000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "GBP", "is_restated": false, "income_statement": { "revenue": 62599000, "cost_of_revenue": 46591000, "gross_profit": 16008000, "ebit": -14933000, "ebitda": -69538000, "pretax_income": null, "tax_provision": null, "net_income": -93764000, "net_income_to_common": -93764000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 48044000, "total_current_assets": 116118000, "total_assets": 920662000, "short_term_debt": 19062000, "long_term_debt": 152000000, "total_debt": 240334000, "total_liabilities": null, "total_equity": 344904000, "shares_outstanding": 104258253, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -39226000, "capital_expenditure": -78074000, "free_cash_flow": -117300000, "dividends_paid": -6687000, "share_repurchases": 0, "shares_issued": null, "net_debt_issued": 88824000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "GBP", "is_restated": false, "income_statement": { "revenue": 62599000, "cost_of_revenue": 46591000, "gross_profit": 16008000, "ebit": -14933000, "ebitda": -69538000, "pretax_income": null, "tax_provision": null, "net_income": -93764000, "net_income_to_common": -93764000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 48044000, "total_current_assets": 116118000, "total_assets": 920662000, "short_term_debt": 19062000, "long_term_debt": 152000000, "total_debt": 240334000, "total_liabilities": null, "total_equity": 344904000, "shares_outstanding": 104258253, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -39226000, "capital_expenditure": -78074000, "free_cash_flow": -117300000, "dividends_paid": -6687000, "share_repurchases": 0, "shares_issued": null, "net_debt_issued": 88824000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "GBP", "is_restated": false, "income_statement": { "revenue": 62599000, "cost_of_revenue": 46591000, "gross_profit": 16008000, "ebit": -14933000, "ebitda": -69538000, "pretax_income": null, "tax_provision": null, "net_income": -93764000, "net_income_to_common": -93764000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 48044000, "total_current_assets": 116118000, "total_assets": 920662000, "short_term_debt": 19062000, "long_term_debt": 152000000, "total_debt": 240334000, "total_liabilities": null, "total_equity": 344904000, "shares_outstanding": 104258253, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -39226000, "capital_expenditure": -78074000, "free_cash_flow": -117300000, "dividends_paid": -6687000, "share_repurchases": 0, "shares_issued": null, "net_debt_issued": 88824000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "GBP", "is_restated": false, "income_statement": { "revenue": 62599000, "cost_of_revenue": 46591000, "gross_profit": 16008000, "ebit": -14933000, "ebitda": -69538000, "pretax_income": null, "tax_provision": null, "net_income": -93764000, "net_income_to_common": -93764000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 48044000, "total_current_assets": 116118000, "total_assets": 920662000, "short_term_debt": 19062000, "long_term_debt": 152000000, "total_debt": 240334000, "total_liabilities": null, "total_equity": 344904000, "shares_outstanding": 104258253, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -39226000, "capital_expenditure": -78074000, "free_cash_flow": -117300000, "dividends_paid": -6687000, "share_repurchases": 0, "shares_issued": null, "net_debt_issued": 88824000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "GBP", "is_restated": false, "income_statement": { "revenue": 91042000, "cost_of_revenue": 73952000, "gross_profit": 17090000, "ebit": 2341000, "ebitda": -30362000, "pretax_income": null, "tax_provision": null, "net_income": -58603000, "net_income_to_common": -58603000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 58900000, "total_current_assets": 132980000, "total_assets": 913375000, "short_term_debt": 17863000, "long_term_debt": 60000000, "total_debt": 146302000, "total_liabilities": null, "total_equity": 443497000, "shares_outstanding": 104258253, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 145173000, "capital_expenditure": -100128000, "free_cash_flow": 45045000, "dividends_paid": -6673000, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": -3508000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "GBP", "is_restated": false, "income_statement": { "revenue": 91042000, "cost_of_revenue": 73952000, "gross_profit": 17090000, "ebit": 2341000, "ebitda": -30362000, "pretax_income": null, "tax_provision": null, "net_income": -58603000, "net_income_to_common": -58603000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 58900000, "total_current_assets": 132980000, "total_assets": 913375000, "short_term_debt": 17863000, "long_term_debt": 60000000, "total_debt": 146302000, "total_liabilities": null, "total_equity": 443497000, "shares_outstanding": 104258253, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 145173000, "capital_expenditure": -100128000, "free_cash_flow": 45045000, "dividends_paid": -6673000, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": -3508000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "GBP", "is_restated": false, "income_statement": { "revenue": 91042000, "cost_of_revenue": 73952000, "gross_profit": 17090000, "ebit": 2341000, "ebitda": -30362000, "pretax_income": null, "tax_provision": null, "net_income": -58603000, "net_income_to_common": -58603000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 58900000, "total_current_assets": 132980000, "total_assets": 913375000, "short_term_debt": 17863000, "long_term_debt": 60000000, "total_debt": 146302000, "total_liabilities": null, "total_equity": 443497000, "shares_outstanding": 104258253, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 145173000, "capital_expenditure": -100128000, "free_cash_flow": 45045000, "dividends_paid": -6673000, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": -3508000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "GBP", "is_restated": false, "income_statement": { "revenue": 91042000, "cost_of_revenue": 73952000, "gross_profit": 17090000, "ebit": 2341000, "ebitda": -30362000, "pretax_income": null, "tax_provision": null, "net_income": -58603000, "net_income_to_common": -58603000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 58900000, "total_current_assets": 132980000, "total_assets": 913375000, "short_term_debt": 17863000, "long_term_debt": 60000000, "total_debt": 146302000, "total_liabilities": null, "total_equity": 443497000, "shares_outstanding": 104258253, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 145173000, "capital_expenditure": -100128000, "free_cash_flow": 45045000, "dividends_paid": -6673000, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": -3508000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "GBP", "is_restated": false, "income_statement": { "revenue": 91042000, "cost_of_revenue": 73952000, "gross_profit": 17090000, "ebit": 2341000, "ebitda": -30362000, "pretax_income": null, "tax_provision": null, "net_income": -58603000, "net_income_to_common": -58603000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 58900000, "total_current_assets": 132980000, "total_assets": 913375000, "short_term_debt": 17863000, "long_term_debt": 60000000, "total_debt": 146302000, "total_liabilities": null, "total_equity": 443497000, "shares_outstanding": 104258253, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 145173000, "capital_expenditure": -100128000, "free_cash_flow": 45045000, "dividends_paid": -6673000, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": -3508000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "GBP", "is_restated": false, "income_statement": { "revenue": 91042000, "cost_of_revenue": 73952000, "gross_profit": 17090000, "ebit": 2341000, "ebitda": -30362000, "pretax_income": null, "tax_provision": null, "net_income": -58603000, "net_income_to_common": -58603000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 58900000, "total_current_assets": 132980000, "total_assets": 913375000, "short_term_debt": 17863000, "long_term_debt": 60000000, "total_debt": 146302000, "total_liabilities": null, "total_equity": 443497000, "shares_outstanding": 104258253, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 145173000, "capital_expenditure": -100128000, "free_cash_flow": 45045000, "dividends_paid": -6673000, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": -3508000 } } ] }, "strategy_matches": [ { "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": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/" }, { "key": "momentum_leaders", "name": "Momentum Leaders", "slug": "momentum-leaders", "group": "momentum", "page_url": "/factors/momentum-leaders/" }, { "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 } }