{ "ticker": { "uuid": "f23fa93e-9683-44e6-a469-ea11e3c97ec2", "symbol": "SYNT", "name": "Synthomer plc", "exchange": "LSE", "exchange_name": "London Stock Exchange", "country": "GB", "currency": "GBP", "sector": "Basic Materials", "industry": "Specialty Chemicals", "page_url": "https://sharemaestro.com/factors/ticker/f23fa93e-9683-44e6-a469-ea11e3c97ec2/", "api_url": "https://sharemaestro.com/factors/api/tickers/f23fa93e-9683-44e6-a469-ea11e3c97ec2/" }, "ticker_metadata": { "id": 31351, "uuid": "f23fa93e-9683-44e6-a469-ea11e3c97ec2", "symbol": "SYNT", "name": "Synthomer plc", "asset_type": "equity", "market_cap": 178370720, "stock_exchange_id": 19, "industry": "Specialty Chemicals", "sector": "Basic Materials", "description": "Synthomer plc manufactures and supplies specialised polymers and ingredients for coatings, construction, adhesives, and health and protection sectors. The company offers adhesives, such as PSA labels, packaging and specialty tapes, and tape saturants; release coating, wood working, sealants, wet glues, hygiene, and contact adhesives; packaging and assembly hot melt adhesives and polymer under the AERAFIN brand name; and liquid polybutadiene products under the LITHENE brand. It also provides architectural, intumescent, metal, and wood coating, as well as masonry, protective film, soil release, polyester for powder coating, horizontal surfaces, additives, and other products; binder; resins under the PLIOLITE brand name; coalescing agents and glycol/diol under SYNTHOMER NX and SYNOXOL BEPD brands; and construction products, as well as operates data centers. In addition, the company offers building materials, industrial, hygiene, tyre and rubber, home textile, and consumer product; health and protection products, such as medical and examination gloves, coated fabric, industrial and fabric supported gloves, medical devices, personal care and food additives, hygiene adhesives, non-wovens, footwear, hygiene, and wipes; performance materials, including Alcotex polyvinyl alcohol (PVOH) for PVC, Vinaltex Polyvinyl Acetate, elastomeric modifier, resins for rubber compounds, tyre cord, monomers, Wingstay antioxidants, tyre additives, 3D printing, plastics modifiers for packaging, and PLASTVANCE T; energy solutions; paper and carpet products; and latex foam under Liponan Terra brand. It operates in the United Kingdom, Germany, Italy, the Netherlands, France, Belgium, Spain, other Europe, Malaysia, China, Other Asia, the United States, and internationally. The company was formerly known as Yule Catto & Co. plc and changed its name to Synthomer plc in 2012. Synthomer plc was founded in 1863 and is headquartered in London, the United Kingdom.", "currency": "GBP", "is_active": true }, "exchange_metadata": { "id": 19, "name": "London Stock Exchange", "symbol": "LSE", "country_code": "GB", "currency": "GBP", "benchmark": "^FTSE", "data_symbol": "LSE", "ticker_suffix": ".L", "update_provider": "yfinance", "update_group": "primary", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "f23fa93e-9683-44e6-a469-ea11e3c97ec2", "symbol": "SYNT", "name": "Synthomer plc", "exchange": "LSE", "exchange_name": "London Stock Exchange", "country": "GB", "currency": "GBP", "sector": "Basic Materials", "industry": "Specialty Chemicals", "page_url": "https://sharemaestro.com/factors/ticker/f23fa93e-9683-44e6-a469-ea11e3c97ec2/", "api_url": "https://sharemaestro.com/factors/api/tickers/f23fa93e-9683-44e6-a469-ea11e3c97ec2/" }, "week_end_date": "2026-06-07", "universe": "GBP_UK", "score": { "os": 0.3, "value": 0.41, "quality": 0.39, "momentum": 0.4, "coverage": 0.788, "confidence": 0.704, "delta": null }, "headline_factors": { "price": 103.2, "market_cap": 16874610975.86, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": 0.0031, "shareholder_yield": 0, "roe": -0.1743, "piotroski_f_score": 4, "momentum_12_1": -0.0921, "volatility_252d": 1.6332 }, "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": false, "completeness_score": 0.7143, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T13:37:11.546408+00:00", "batch_id": "" }, "size": { "price_close": 103.2, "market_cap": 16874610975.859, "market_cap_usd": 16874610975.859, "enterprise_value": 17503210975.859, "shares_outstanding": 163513677, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 18.7329, "ptbv_ratio": 18.7329, "ps_ratio": 9.7025, "pcf_ratio": 135.7571, "pfcf_ratio": 461.0549, "ev_ebitda": 324.7349, "ev_ebit": 10.3276, "ev_sales": 10.0639, "ev_fcf": 478.2298, "earnings_yield": null, "fcf_yield": 0.0021, "price_to_sales": 9.7025, "price_to_book": 18.7329, "price_to_cashflow": 135.7571, "ebitda_to_ev": 0.0031, "sales_yield": 0.0994 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": 0.0049, "total_yield": 0.0049 }, "quality": { "gross_margin": null, "operating_margin": 0.9745, "net_margin": -0.0903, "ebitda_margin": 0.031, "fcf_margin": 0.021, "roe": -0.1743, "roa": -0.0688, "roic": 0.8311, "roc_greenblatt": null, "asset_turnover": 0.7626, "cash_conversion": -0.2331, "accruals_ratio": -0.1234, "sbc_to_revenue": null, "piotroski_f_score": 4, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.1253, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": null, "external_financing": 0 }, "leverage_and_risk": { "debt_to_equity": null, "net_debt_to_ebitda": 11.6623, "debt_to_assets": 0.3589, "interest_coverage": 24.7055, "current_ratio": 1.5722, "quick_ratio": 1.5722, "net_debt": 628600000, "local_beta": 0.3738, "volatility_252d": 1.6332, "volatility_60d": 4.0324, "max_drawdown_12m": -0.8451, "risk_adjusted_momentum": -0.0564 }, "growth": { "revenue_growth_1y": -0.1003, "revenue_growth_3y_cagr": -0.0932, "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": -0.1755, "revenue_growth": -0.1003, "earnings_growth": null }, "momentum": { "price_return_1m": 0.0258, "price_return_3m": 4.7525, "price_return_6m": 0.7611, "price_return_9m": 0.7315, "price_return_12m": -0.0686, "price_return_12m_ex1m": -0.0921, "momentum_6m": 0.7611, "momentum_12m": -0.0686, "momentum_12_1": -0.0921, "distance_from_52w_high": -0.1088, "distance_from_52w_low": 4.7525, "relative_strength": -0.2417 }, "raw_ttm": { "revenue_ttm": 1739200000, "gross_profit_ttm": null, "ebit_ttm": 1694800000, "ebitda_ttm": 53900000, "net_income_ttm": -157000000, "eps_diluted_ttm": -0.9602, "operating_cash_flow_ttm": 124300000, "capital_expenditure_ttm": -87700000, "fcf_ttm": 36600000, "dividends_paid_ttm": null, "share_repurchases_ttm": 0, "shares_issued_ttm": 0, "interest_expense_ttm": 68600000, "cash_and_equivalents": 189900000, "total_current_assets": 688800000, "total_current_liabilities": 438100000, "net_ppe": null, "total_assets": 2280500000, "total_debt": 818500000, "total_equity": 900800000, "net_working_capital": 60800000, "book_value_per_share": 5.509, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 5.509 }, "ranks": { "universe_ticker_count": null, "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null }, "composites": { "value_composite": 59, "quality_composite": 61, "momentum_composite": 60, "growth_composite": 60, "yield_composite": 60, "svqf_composite": 66, "vc1_composite": 59, "vc2_composite": 60, "vc3_composite": 59, "trending_value_composite": null, "overall_composite": 70, "quality_value_composite": 0.3999, "os_score": 0.3, "value_percentile": 0.41, "quality_percentile": 0.39, "momentum_percentile": 0.4, "factor_coverage": 0.788, "signal_confidence": 0.704, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 59, "small_cap_core_rank": 61, "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": 9221, "ticker_id": 31351, "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": false, "completeness_score": 0.7143, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T13:37:11.546408+00:00", "batch_id": "", "os_score_delta": null, "price_close": 103.2, "market_cap": 16874610975.859, "market_cap_usd": 16874610975.859, "enterprise_value": 17503210975.859, "shares_outstanding": 163513677, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 18.73291627, "ptbv_ratio": 18.73291627, "ps_ratio": 9.70251321, "pcf_ratio": 135.75712772, "pfcf_ratio": 461.0549447, "ev_ebitda": 324.73489751, "ev_ebit": 10.32759675, "ev_sales": 10.06394375, "ev_fcf": 478.22980808, "earnings_yield": null, "fcf_yield": 0.00209104, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": 0.00487715, "total_yield": 0.00487715, "gross_margin": null, "operating_margin": 0.97447102, "net_margin": -0.09027139, "ebitda_margin": 0.03099126, "fcf_margin": 0.02104416, "roe": -0.17428952, "roa": -0.06884455, "roic": 0.83111024, "roc_greenblatt": null, "asset_turnover": 0.76263977, "cash_conversion": -0.23312102, "accruals_ratio": -0.12335014, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 11.66233766, "debt_to_assets": 0.35891252, "interest_coverage": 24.70553936, "current_ratio": 1.57224378, "quick_ratio": 1.57224378, "net_debt": 628600000, "revenue_growth_1y": -0.10030521, "revenue_growth_3y_cagr": -0.09317872, "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": -0.17553285, "piotroski_f_score": 4, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.125254, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.02584492, "price_return_3m": 4.75250787, "price_return_6m": 0.76109216, "price_return_9m": 0.73154363, "price_return_12m": -0.06859211, "price_return_12m_ex1m": -0.0920578, "distance_from_52w_high": -0.10880834, "distance_from_52w_low": 4.75250787, "relative_strength": -0.24173269, "local_beta": 0.3738, "volatility_252d": 1.633204, "volatility_60d": 4.032379, "max_drawdown_12m": -0.84507772, "revenue_ttm": 1739200000, "gross_profit_ttm": null, "ebit_ttm": 1694800000, "ebitda_ttm": 53900000, "net_income_ttm": -157000000, "eps_diluted_ttm": -0.96016433, "operating_cash_flow_ttm": 124300000, "capital_expenditure_ttm": -87700000, "fcf_ttm": 36600000, "dividends_paid_ttm": null, "share_repurchases_ttm": 0, "shares_issued_ttm": 0, "interest_expense_ttm": 68600000, "cash_and_equivalents": 189900000, "total_current_assets": 688800000, "total_current_liabilities": 438100000, "net_ppe": null, "total_assets": 2280500000, "total_debt": 818500000, "total_equity": 900800000, "net_working_capital": 60800000, "book_value_per_share": 5.50901929, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 5.50901929, "universe_ticker_count": null, "sector": "Basic Materials", "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null, "value_composite": 59, "quality_composite": 61, "momentum_composite": 60, "growth_composite": 60, "yield_composite": 60, "svqf_composite": 66, "vc1_composite": 59, "vc2_composite": 60, "vc3_composite": 59, "trending_value_composite": null, "overall_composite": 70, "factor_coverage": 0.788, "signal_confidence": 0.704, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 59, "small_cap_core_rank": 61, "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": 103.2, "os": 0.3, "value": 0.41, "quality": 0.39, "momentum": 0.4, "confidence": 0.704, "coverage": 0.788, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0, "roe": -0.1743, "momentum_12_1": -0.0921, "complete_fields": { "id": 9221, "ticker_id": 31351, "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": false, "completeness_score": 0.7143, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T13:37:11.546408+00:00", "batch_id": "", "os_score_delta": null, "price_close": 103.2, "market_cap": 16874610975.859, "market_cap_usd": 16874610975.859, "enterprise_value": 17503210975.859, "shares_outstanding": 163513677, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 18.73291627, "ptbv_ratio": 18.73291627, "ps_ratio": 9.70251321, "pcf_ratio": 135.75712772, "pfcf_ratio": 461.0549447, "ev_ebitda": 324.73489751, "ev_ebit": 10.32759675, "ev_sales": 10.06394375, "ev_fcf": 478.22980808, "earnings_yield": null, "fcf_yield": 0.00209104, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": 0.00487715, "total_yield": 0.00487715, "gross_margin": null, "operating_margin": 0.97447102, "net_margin": -0.09027139, "ebitda_margin": 0.03099126, "fcf_margin": 0.02104416, "roe": -0.17428952, "roa": -0.06884455, "roic": 0.83111024, "roc_greenblatt": null, "asset_turnover": 0.76263977, "cash_conversion": -0.23312102, "accruals_ratio": -0.12335014, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 11.66233766, "debt_to_assets": 0.35891252, "interest_coverage": 24.70553936, "current_ratio": 1.57224378, "quick_ratio": 1.57224378, "net_debt": 628600000, "revenue_growth_1y": -0.10030521, "revenue_growth_3y_cagr": -0.09317872, "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": -0.17553285, "piotroski_f_score": 4, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.125254, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.02584492, "price_return_3m": 4.75250787, "price_return_6m": 0.76109216, "price_return_9m": 0.73154363, "price_return_12m": -0.06859211, "price_return_12m_ex1m": -0.0920578, "distance_from_52w_high": -0.10880834, "distance_from_52w_low": 4.75250787, "relative_strength": -0.24173269, "local_beta": 0.3738, "volatility_252d": 1.633204, "volatility_60d": 4.032379, "max_drawdown_12m": -0.84507772, "revenue_ttm": 1739200000, "gross_profit_ttm": null, "ebit_ttm": 1694800000, "ebitda_ttm": 53900000, "net_income_ttm": -157000000, "eps_diluted_ttm": -0.96016433, "operating_cash_flow_ttm": 124300000, "capital_expenditure_ttm": -87700000, "fcf_ttm": 36600000, "dividends_paid_ttm": null, "share_repurchases_ttm": 0, "shares_issued_ttm": 0, "interest_expense_ttm": 68600000, "cash_and_equivalents": 189900000, "total_current_assets": 688800000, "total_current_liabilities": 438100000, "net_ppe": null, "total_assets": 2280500000, "total_debt": 818500000, "total_equity": 900800000, "net_working_capital": 60800000, "book_value_per_share": 5.50901929, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 5.50901929, "universe_ticker_count": null, "sector": "Basic Materials", "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null, "value_composite": 59, "quality_composite": 61, "momentum_composite": 60, "growth_composite": 60, "yield_composite": 60, "svqf_composite": 66, "vc1_composite": 59, "vc2_composite": 60, "vc3_composite": 59, "trending_value_composite": null, "overall_composite": 70, "factor_coverage": 0.788, "signal_confidence": 0.704, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 59, "small_cap_core_rank": 61, "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": "2026-06-07T13:23:31.164427+00:00", "is_restated": false, "income_statement": { "revenue": 1739200000, "cost_of_revenue": null, "gross_profit": null, "ebit": 1694800000, "ebitda": 53900000, "pretax_income": null, "tax_provision": null, "net_income": -157000000, "net_income_to_common": -157000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 189900000, "total_current_assets": 688800000, "total_assets": 2280500000, "short_term_debt": 0, "long_term_debt": 764900000, "total_debt": 818500000, "total_liabilities": null, "total_equity": 900800000, "shares_outstanding": 163513677, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 124300000, "capital_expenditure": -87700000, "free_cash_flow": 36600000, "dividends_paid": null, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": -82300000 }, "complete_fields": { "id": 398310, "ticker_id": 31351, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:23:31.164427+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "53900000", "netIncome": "-157000000", "grossProfit": null, "totalRevenue": "1739200000", "costOfRevenue": null, "interestExpense": "68600000", "operatingIncome": "1694800000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "99400000" }, "balance": { "totalDebt": "818500000", "totalAssets": "2280500000", "longTermDebt": "764900000", "shortTermDebt": "0", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "163513677", "totalCurrentAssets": "688800000", "totalShareholderEquity": "900800000", "totalCurrentLiabilities": "438100000", "cashAndShortTermInvestments": "189900000" }, "cashflow": { "freeCashFlow": "36600000", "dividendsPaid": null, "issuanceOfDebt": "98200000", "issuanceOfStock": "0", "repaymentOfDebt": "-180500000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "124300000", "repurchaseOfStock": "0", "capitalExpenditures": "-87700000" } }, "revenue": 1739200000, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1694800000, "depreciation_amortisation": 99400000, "ebitda": 53900000, "interest_expense": 68600000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -157000000, "net_income_continuing_ops": null, "net_income_to_common": -157000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 189900000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 688800000, "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": 2280500000, "short_term_debt": 0, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 438100000, "long_term_debt": 764900000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 818500000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 900800000, "shares_outstanding": 163513677, "operating_cash_flow": 124300000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -87700000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": -82300000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 36600000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "53900000", "netIncome": "-157000000", "grossProfit": null, "totalRevenue": "1739200000", "costOfRevenue": null, "interestExpense": "68600000", "operatingIncome": "1694800000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "99400000" }, "balance": { "totalDebt": "818500000", "totalAssets": "2280500000", "longTermDebt": "764900000", "shortTermDebt": "0", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "163513677", "totalCurrentAssets": "688800000", "totalShareholderEquity": "900800000", "totalCurrentLiabilities": "438100000", "cashAndShortTermInvestments": "189900000" }, "cashflow": { "freeCashFlow": "36600000", "dividendsPaid": null, "issuanceOfDebt": "98200000", "issuanceOfStock": "0", "repaymentOfDebt": "-180500000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "124300000", "repurchaseOfStock": "0", "capitalExpenditures": "-87700000" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:23:31.164427+00:00", "is_restated": false, "income_statement": { "revenue": 1933100000, "cost_of_revenue": null, "gross_profit": null, "ebit": 1888000000, "ebitda": 80900000, "pretax_income": null, "tax_provision": null, "net_income": -72600000, "net_income_to_common": -72600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 225800000, "total_current_assets": 826100000, "total_assets": 2537200000, "short_term_debt": 124200000, "long_term_debt": 698600000, "total_debt": 878700000, "total_liabilities": null, "total_equity": 1092300000, "shares_outstanding": 163471105, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -33500000, "capital_expenditure": -90600000, "free_cash_flow": -124100000, "dividends_paid": 0, "share_repurchases": -4700000, "shares_issued": -200000, "net_debt_issued": -28400000 }, "complete_fields": { "id": 398313, "ticker_id": 31351, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:23:31.164427+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "80900000", "netIncome": "-72600000", "grossProfit": null, "totalRevenue": "1933100000", "costOfRevenue": null, "interestExpense": "72100000", "operatingIncome": "1888000000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "96400000" }, "balance": { "totalDebt": "878700000", "totalAssets": "2537200000", "longTermDebt": "698600000", "shortTermDebt": "124200000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "163471105", "totalCurrentAssets": "826100000", "totalShareholderEquity": "1092300000", "totalCurrentLiabilities": "555100000", "cashAndShortTermInvestments": "225800000" }, "cashflow": { "freeCashFlow": "-124100000", "dividendsPaid": "0", "issuanceOfDebt": "299500000", "issuanceOfStock": "-200000", "repaymentOfDebt": "-327900000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "-33500000", "repurchaseOfStock": "-4700000", "capitalExpenditures": "-90600000" } }, "revenue": 1933100000, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1888000000, "depreciation_amortisation": 96400000, "ebitda": 80900000, "interest_expense": 72100000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -72600000, "net_income_continuing_ops": null, "net_income_to_common": -72600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 225800000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 826100000, "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": 2537200000, "short_term_debt": 124200000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 555100000, "long_term_debt": 698600000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 878700000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 1092300000, "shares_outstanding": 163471105, "operating_cash_flow": -33500000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -90600000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": 0, "share_repurchases": -4700000, "shares_issued": -200000, "net_debt_issued": -28400000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -124100000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "80900000", "netIncome": "-72600000", "grossProfit": null, "totalRevenue": "1933100000", "costOfRevenue": null, "interestExpense": "72100000", "operatingIncome": "1888000000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "96400000" }, "balance": { "totalDebt": "878700000", "totalAssets": "2537200000", "longTermDebt": "698600000", "shortTermDebt": "124200000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "163471105", "totalCurrentAssets": "826100000", "totalShareholderEquity": "1092300000", "totalCurrentLiabilities": "555100000", "cashAndShortTermInvestments": "225800000" }, "cashflow": { "freeCashFlow": "-124100000", "dividendsPaid": "0", "issuanceOfDebt": "299500000", "issuanceOfStock": "-200000", "repaymentOfDebt": "-327900000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "-33500000", "repurchaseOfStock": "-4700000", "capitalExpenditures": "-90600000" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:23:31.164427+00:00", "is_restated": false, "income_statement": { "revenue": 1940600000, "cost_of_revenue": 1663600000, "gross_profit": 307300000, "ebit": -39500000, "ebitda": 69500000, "pretax_income": null, "tax_provision": null, "net_income": -67000000, "net_income_to_common": -67000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 371300000, "total_current_assets": 950900000, "total_assets": 2706700000, "short_term_debt": 700000, "long_term_debt": 870300000, "total_debt": 926300000, "total_liabilities": null, "total_equity": 1148600000, "shares_outstanding": 163566913, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 150000000, "capital_expenditure": -84000000, "free_cash_flow": 66000000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": 265100000, "net_debt_issued": -343600000 }, "complete_fields": { "id": 398314, "ticker_id": 31351, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:23:31.164427+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "69500000", "netIncome": "-67000000", "grossProfit": "307300000", "totalRevenue": "1940600000", "costOfRevenue": "1663600000", "interestExpense": "75100000", "operatingIncome": "-39500000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "105300000" }, "balance": { "totalDebt": "926300000", "totalAssets": "2706700000", "longTermDebt": "870300000", "shortTermDebt": "700000", "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "163566913", "totalCurrentAssets": "950900000", "totalShareholderEquity": "1148600000", "totalCurrentLiabilities": "488100000", "cashAndShortTermInvestments": "371300000" }, "cashflow": { "freeCashFlow": "66000000", "dividendsPaid": "0", "issuanceOfDebt": "548400000", "issuanceOfStock": "265100000", "repaymentOfDebt": "-892000000", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "150000000", "repurchaseOfStock": null, "capitalExpenditures": "-84000000" } }, "revenue": 1940600000, "cost_of_revenue": 1663600000, "gross_profit": 307300000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -39500000, "depreciation_amortisation": 105300000, "ebitda": 69500000, "interest_expense": 75100000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -67000000, "net_income_continuing_ops": null, "net_income_to_common": -67000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 371300000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 950900000, "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": 2706700000, "short_term_debt": 700000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 488100000, "long_term_debt": 870300000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 926300000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 1148600000, "shares_outstanding": 163566913, "operating_cash_flow": 150000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -84000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": 0, "share_repurchases": null, "shares_issued": 265100000, "net_debt_issued": -343600000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 66000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "69500000", "netIncome": "-67000000", "grossProfit": "307300000", "totalRevenue": "1940600000", "costOfRevenue": "1663600000", "interestExpense": "75100000", "operatingIncome": "-39500000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "105300000" }, "balance": { "totalDebt": "926300000", "totalAssets": "2706700000", "longTermDebt": "870300000", "shortTermDebt": "700000", "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "163566913", "totalCurrentAssets": "950900000", "totalShareholderEquity": "1148600000", "totalCurrentLiabilities": "488100000", "cashAndShortTermInvestments": "371300000" }, "cashflow": { "freeCashFlow": "66000000", "dividendsPaid": "0", "issuanceOfDebt": "548400000", "issuanceOfStock": "265100000", "repaymentOfDebt": "-892000000", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "150000000", "repurchaseOfStock": null, "capitalExpenditures": "-84000000" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:23:31.164427+00:00", "is_restated": false, "income_statement": { "revenue": 2332300000, "cost_of_revenue": 1918700000, "gross_profit": 413600000, "ebit": 123000000, "ebitda": 142300000, "pretax_income": null, "tax_provision": null, "net_income": -32500000, "net_income_to_common": -32500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 227700000, "total_current_assets": 1164400000, "total_assets": 3047600000, "short_term_debt": 18500000, "long_term_debt": 1234100000, "total_debt": 1298100000, "total_liabilities": null, "total_equity": 1017000000, "shares_outstanding": 63434954, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 133900000, "capital_expenditure": -90800000, "free_cash_flow": 43100000, "dividends_paid": -99500000, "share_repurchases": null, "shares_issued": -1500000, "net_debt_issued": 525600000 }, "complete_fields": { "id": 398315, "ticker_id": 31351, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:23:31.164427+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "142300000", "netIncome": "-32500000", "grossProfit": "413600000", "totalRevenue": "2332300000", "costOfRevenue": "1918700000", "interestExpense": "47400000", "operatingIncome": "123000000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "93900000" }, "balance": { "totalDebt": "1298100000", "totalAssets": "3047600000", "longTermDebt": "1234100000", "shortTermDebt": "18500000", "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "63434954", "totalCurrentAssets": "1164400000", "totalShareholderEquity": "1017000000", "totalCurrentLiabilities": "582700000", "cashAndShortTermInvestments": "227700000" }, "cashflow": { "freeCashFlow": "43100000", "dividendsPaid": "-99500000", "issuanceOfDebt": "733200000", "issuanceOfStock": "-1500000", "repaymentOfDebt": "-207600000", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "133900000", "repurchaseOfStock": null, "capitalExpenditures": "-90800000" } }, "revenue": 2332300000, "cost_of_revenue": 1918700000, "gross_profit": 413600000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 123000000, "depreciation_amortisation": 93900000, "ebitda": 142300000, "interest_expense": 47400000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -32500000, "net_income_continuing_ops": null, "net_income_to_common": -32500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 227700000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 1164400000, "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": 3047600000, "short_term_debt": 18500000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 582700000, "long_term_debt": 1234100000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 1298100000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 1017000000, "shares_outstanding": 63434954, "operating_cash_flow": 133900000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -90800000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -99500000, "share_repurchases": null, "shares_issued": -1500000, "net_debt_issued": 525600000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 43100000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "142300000", "netIncome": "-32500000", "grossProfit": "413600000", "totalRevenue": "2332300000", "costOfRevenue": "1918700000", "interestExpense": "47400000", "operatingIncome": "123000000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "93900000" }, "balance": { "totalDebt": "1298100000", "totalAssets": "3047600000", "longTermDebt": "1234100000", "shortTermDebt": "18500000", "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "63434954", "totalCurrentAssets": "1164400000", "totalShareholderEquity": "1017000000", "totalCurrentLiabilities": "582700000", "cashAndShortTermInvestments": "227700000" }, "cashflow": { "freeCashFlow": "43100000", "dividendsPaid": "-99500000", "issuanceOfDebt": "733200000", "issuanceOfStock": "-1500000", "repaymentOfDebt": "-207600000", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "133900000", "repurchaseOfStock": null, "capitalExpenditures": "-90800000" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:23:31.164427+00:00", "is_restated": false, "income_statement": { "revenue": null, "cost_of_revenue": 1479200000, "gross_profit": 665000000, "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": -73500000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 398316, "ticker_id": 31351, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:23:31.164427+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": "665000000", "totalRevenue": null, "costOfRevenue": "1479200000", "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2021-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": "-73500000", "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2021-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } }, "revenue": null, "cost_of_revenue": 1479200000, "gross_profit": 665000000, "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": -73500000, "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": "665000000", "totalRevenue": null, "costOfRevenue": "1479200000", "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2021-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": "-73500000", "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2021-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } } } ], "quarterly": [ { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:23:31.164427+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": 189900000, "total_current_assets": 688800000, "total_assets": 2280500000, "short_term_debt": 0, "long_term_debt": 764900000, "total_debt": 818500000, "total_liabilities": null, "total_equity": 900800000, "shares_outstanding": 163513677, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": null, "free_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 398309, "ticker_id": 31351, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:23:31.164427+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": "818500000", "totalAssets": "2280500000", "longTermDebt": "764900000", "shortTermDebt": "0", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "163513677", "totalCurrentAssets": "688800000", "totalShareholderEquity": "900800000", "totalCurrentLiabilities": "438100000", "cashAndShortTermInvestments": "189900000" } }, "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": 189900000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 688800000, "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": 2280500000, "short_term_debt": 0, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 438100000, "long_term_debt": 764900000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 818500000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 900800000, "shares_outstanding": 163513677, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": null, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "balance": { "totalDebt": "818500000", "totalAssets": "2280500000", "longTermDebt": "764900000", "shortTermDebt": "0", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "163513677", "totalCurrentAssets": "688800000", "totalShareholderEquity": "900800000", "totalCurrentLiabilities": "438100000", "cashAndShortTermInvestments": "189900000" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:23:31.164427+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": 266400000, "total_current_assets": 833700000, "total_assets": 2451700000, "short_term_debt": 128800000, "long_term_debt": 775900000, "total_debt": 960600000, "total_liabilities": null, "total_equity": 983700000, "shares_outstanding": 163471105, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": null, "free_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 398311, "ticker_id": 31351, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:23:31.164427+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": "960600000", "totalAssets": "2451700000", "longTermDebt": "775900000", "shortTermDebt": "128800000", "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "163471105", "totalCurrentAssets": "833700000", "totalShareholderEquity": "983700000", "totalCurrentLiabilities": "509000000", "cashAndShortTermInvestments": "266400000" } }, "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": 266400000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 833700000, "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": 2451700000, "short_term_debt": 128800000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 509000000, "long_term_debt": 775900000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 960600000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 983700000, "shares_outstanding": 163471105, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": null, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "balance": { "totalDebt": "960600000", "totalAssets": "2451700000", "longTermDebt": "775900000", "shortTermDebt": "128800000", "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "163471105", "totalCurrentAssets": "833700000", "totalShareholderEquity": "983700000", "totalCurrentLiabilities": "509000000", "cashAndShortTermInvestments": "266400000" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:23:31.164427+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": 225800000, "total_current_assets": 826100000, "total_assets": 2537200000, "short_term_debt": 124200000, "long_term_debt": 698600000, "total_debt": 878700000, "total_liabilities": null, "total_equity": 1092300000, "shares_outstanding": 163471105, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": null, "free_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 398312, "ticker_id": 31351, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:23:31.164427+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": "878700000", "totalAssets": "2537200000", "longTermDebt": "698600000", "shortTermDebt": "124200000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "163471105", "totalCurrentAssets": "826100000", "totalShareholderEquity": "1092300000", "totalCurrentLiabilities": "555100000", "cashAndShortTermInvestments": "225800000" } }, "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": 225800000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 826100000, "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": 2537200000, "short_term_debt": 124200000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 555100000, "long_term_debt": 698600000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 878700000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 1092300000, "shares_outstanding": 163471105, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": null, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "balance": { "totalDebt": "878700000", "totalAssets": "2537200000", "longTermDebt": "698600000", "shortTermDebt": "124200000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "163471105", "totalCurrentAssets": "826100000", "totalShareholderEquity": "1092300000", "totalCurrentLiabilities": "555100000", "cashAndShortTermInvestments": "225800000" } } } ] }, "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": 3, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }