{ "ticker": { "uuid": "fdb853d7-34fc-4bc4-bf3c-dc15f504ee63", "symbol": "ITH", "name": "Ithaca Energy plc", "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/fdb853d7-34fc-4bc4-bf3c-dc15f504ee63/", "api_url": "https://sharemaestro.com/factors/api/tickers/fdb853d7-34fc-4bc4-bf3c-dc15f504ee63/" }, "ticker_metadata": { "id": 29264, "uuid": "fdb853d7-34fc-4bc4-bf3c-dc15f504ee63", "symbol": "ITH", "name": "Ithaca Energy plc", "asset_type": "equity", "market_cap": 3644524800, "stock_exchange_id": 19, "industry": "Oil & Gas E&P", "sector": "Energy", "description": "Ithaca Energy plc, together with its subsidiaries, engages in the development and production of oil and gas in the North Sea. It owns a portfolio of assets located in the Northern, Central, and Southern North Sea, as well as West of Shetland and the Moray Firth areas of the UK Continental Shelf. The company was formerly known as Delek North Sea Limited and changed its name to Ithaca Energy plc in October 2022. The company was incorporated in 2004 and is based in London, the United Kingdom. Ithaca Energy plc operates as a subsidiary of DKL Energy Limited.", "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": "fdb853d7-34fc-4bc4-bf3c-dc15f504ee63", "symbol": "ITH", "name": "Ithaca Energy plc", "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/fdb853d7-34fc-4bc4-bf3c-dc15f504ee63/", "api_url": "https://sharemaestro.com/factors/api/tickers/fdb853d7-34fc-4bc4-bf3c-dc15f504ee63/" }, "week_end_date": "2026-06-07", "universe": "GBP_UK", "score": { "os": 0.97, "value": 0.85, "quality": 0.81, "momentum": 0.92, "coverage": 0.879, "confidence": 0.786, "delta": null }, "headline_factors": { "price": 238.8, "market_cap": 394163271340.2, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": 0.0047, "shareholder_yield": 0.0013, "roe": -0.0328, "piotroski_f_score": 4, "momentum_12_1": 0.7953, "volatility_252d": 0.5913 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "yfinance", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T13:36:29.148525+00:00", "batch_id": "" }, "size": { "price_close": 238.8, "market_cap": 394163271340.1998, "market_cap_usd": 394163271340.1998, "enterprise_value": 395527171340.1998, "shares_outstanding": 1650599943, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 153.2636, "ptbv_ratio": 153.2636, "ps_ratio": 133.778, "pcf_ratio": 226.9297, "pfcf_ratio": 461.3086, "ev_ebitda": 214.1639, "ev_ebit": 360.8077, "ev_sales": 134.2409, "ev_fcf": 462.9048, "earnings_yield": null, "fcf_yield": 0.0022, "price_to_sales": 133.778, "price_to_book": 153.2636, "price_to_cashflow": 226.9297, "ebitda_to_ev": 0.0047, "sales_yield": 0.0074 }, "yield": { "dividend_yield": 0.0013, "buyback_yield": 0, "shareholder_yield": 0.0013, "debt_paydown_yield": 0, "total_yield": 0.0013 }, "quality": { "gross_margin": 0.4193, "operating_margin": 0.3721, "net_margin": -0.0286, "ebitda_margin": 0.6268, "fcf_margin": 0.29, "roe": -0.0328, "roa": -0.01, "roic": 0.2089, "roc_greenblatt": null, "asset_turnover": 0.3488, "cash_conversion": -10.14, "accruals_ratio": -0.2156, "sbc_to_revenue": null, "piotroski_f_score": 4, "altman_z_score": null, "earnings_stability_5y": 10.6677, "revenue_stability_5y": 0.1665, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.1463, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": null, "net_debt_to_ebitda": 0.7385, "debt_to_assets": 0.1816, "interest_coverage": 6.602, "current_ratio": 0.7913, "quick_ratio": 0.7913, "net_debt": 1363900000, "local_beta": -0.107, "volatility_252d": 0.5913, "volatility_60d": 1.1698, "max_drawdown_12m": -0.3217, "risk_adjusted_momentum": 1.345 }, "growth": { "revenue_growth_1y": 0.4868, "revenue_growth_3y_cagr": 0.0428, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 1.2122, "book_value_growth_1y": -0.1558, "revenue_growth": 0.4868, "earnings_growth": null }, "momentum": { "price_return_1m": -0.0892, "price_return_3m": -0.0367, "price_return_6m": 0.384, "price_return_9m": 0.2875, "price_return_12m": 0.6351, "price_return_12m_ex1m": 0.7953, "momentum_6m": 0.384, "momentum_12m": 0.6351, "momentum_12_1": 0.7953, "distance_from_52w_high": -0.1609, "distance_from_52w_low": 0.5624, "relative_strength": 0.462 }, "raw_ttm": { "revenue_ttm": 2946399000, "gross_profit_ttm": 1235512000, "ebit_ttm": 1096227000, "ebitda_ttm": 1846843000, "net_income_ttm": -84265000, "eps_diluted_ttm": -0.0511, "operating_cash_flow_ttm": 1736940000, "capital_expenditure_ttm": -882494000, "fcf_ttm": 854446000, "dividends_paid_ttm": -497700000, "share_repurchases_ttm": null, "shares_issued_ttm": 0, "interest_expense_ttm": 166044000, "cash_and_equivalents": 170100000, "total_current_assets": 1152500000, "total_current_liabilities": 1456400000, "net_ppe": null, "total_assets": 8447000000, "total_debt": 1534000000, "total_equity": 2571800000, "net_working_capital": -459900000, "book_value_per_share": 1.5581, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 1.5581 }, "ranks": { "universe_ticker_count": 765, "rank_pe": 50, "rank_pb": 54, "rank_ptbv": 54, "rank_ps": 52, "rank_pcf": 11, "rank_ev_ebitda": 11, "rank_ev_ebit": 32, "rank_earnings_yield": 50, "rank_fcf_yield": 14, "rank_dividend_yield": 5, "rank_shareholder_yield": 9, "rank_total_yield": 17, "rank_roe": 74, "rank_roc": 50, "rank_roic": 17, "rank_gross_margin": 55, "rank_fcf_margin": 11, "rank_piotroski": 74, "rank_accruals": 8, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 10, "rank_momentum_12m": 14, "rank_momentum_12m_ex1m": 9, "rank_relative_strength": 14 }, "composites": { "value_composite": 15, "quality_composite": 19, "momentum_composite": 8, "growth_composite": 13, "yield_composite": 5, "svqf_composite": 47, "vc1_composite": 16, "vc2_composite": 11, "vc3_composite": 12, "trending_value_composite": null, "overall_composite": 3, "quality_value_composite": 0.8298, "os_score": 0.97, "value_percentile": 0.85, "quality_percentile": 0.81, "momentum_percentile": 0.92, "factor_coverage": 0.879, "signal_confidence": 0.786, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 46, "small_cap_core_rank": null, "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": 8808, "ticker_id": 29264, "universe_id": 3, "week_end_date": "2026-06-07", "source_primary": "yfinance", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T13:36:29.148525+00:00", "batch_id": "", "os_score_delta": null, "price_close": 238.8, "market_cap": 394163271340.1998, "market_cap_usd": 394163271340.1998, "enterprise_value": 395527171340.1998, "shares_outstanding": 1650599943, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 153.26357856, "ptbv_ratio": 153.26357856, "ps_ratio": 133.77796807, "pcf_ratio": 226.92969898, "pfcf_ratio": 461.30858046, "ev_ebitda": 214.16393886, "ev_ebit": 360.80772626, "ev_sales": 134.24087211, "ev_fcf": 462.90481943, "earnings_yield": null, "fcf_yield": 0.00216027, "dividend_yield": 0.00126267, "buyback_yield": 0, "shareholder_yield": 0.00126267, "debt_paydown_yield": 0, "total_yield": 0.00126267, "gross_margin": 0.41932949, "operating_margin": 0.37205653, "net_margin": -0.02859932, "ebitda_margin": 0.62681361, "fcf_margin": 0.2899967, "roe": -0.03276499, "roa": -0.00997573, "roic": 0.20890064, "roc_greenblatt": null, "asset_turnover": 0.34881011, "cash_conversion": -10.13998695, "accruals_ratio": -0.21560376, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 0.73850349, "debt_to_assets": 0.18160294, "interest_coverage": 6.60202717, "current_ratio": 0.7913348, "quick_ratio": 0.7913348, "net_debt": 1363900000, "revenue_growth_1y": 0.4867797, "revenue_growth_3y_cagr": 0.04278693, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 1.21223022, "book_value_growth_1y": -0.15576097, "piotroski_f_score": 4, "altman_z_score": null, "earnings_stability_5y": 10.667718, "revenue_stability_5y": 0.166535, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.08924488, "price_return_3m": -0.03674632, "price_return_6m": 0.38404924, "price_return_9m": 0.28751573, "price_return_12m": 0.63510721, "price_return_12m_ex1m": 0.79533135, "distance_from_52w_high": -0.16092762, "distance_from_52w_low": 0.56243558, "relative_strength": 0.46196663, "local_beta": -0.107, "volatility_252d": 0.591339, "volatility_60d": 1.169835, "max_drawdown_12m": -0.32167258, "revenue_ttm": 2946399000, "gross_profit_ttm": 1235512000, "ebit_ttm": 1096227000, "ebitda_ttm": 1846843000, "net_income_ttm": -84265000, "eps_diluted_ttm": -0.05105113, "operating_cash_flow_ttm": 1736940000, "capital_expenditure_ttm": -882494000, "fcf_ttm": 854446000, "dividends_paid_ttm": -497700000, "share_repurchases_ttm": null, "shares_issued_ttm": 0, "interest_expense_ttm": 166044000, "cash_and_equivalents": 170100000, "total_current_assets": 1152500000, "total_current_liabilities": 1456400000, "net_ppe": null, "total_assets": 8447000000, "total_debt": 1534000000, "total_equity": 2571800000, "net_working_capital": -459900000, "book_value_per_share": 1.55810014, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 1.55810014, "universe_ticker_count": 765, "sector": "Energy", "rank_pe": 50, "rank_pb": 54, "rank_ptbv": 54, "rank_ps": 52, "rank_pcf": 11, "rank_ev_ebitda": 11, "rank_ev_ebit": 32, "rank_earnings_yield": 50, "rank_fcf_yield": 14, "rank_dividend_yield": 5, "rank_shareholder_yield": 9, "rank_total_yield": 17, "rank_roe": 74, "rank_roc": 50, "rank_roic": 17, "rank_gross_margin": 55, "rank_fcf_margin": 11, "rank_piotroski": 74, "rank_accruals": 8, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 10, "rank_momentum_12m": 14, "rank_momentum_12m_ex1m": 9, "rank_relative_strength": 14, "value_composite": 15, "quality_composite": 19, "momentum_composite": 8, "growth_composite": 13, "yield_composite": 5, "svqf_composite": 47, "vc1_composite": 16, "vc2_composite": 11, "vc3_composite": 12, "trending_value_composite": null, "overall_composite": 3, "factor_coverage": 0.879, "signal_confidence": 0.786, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 46, "small_cap_core_rank": null, "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": 238.8, "os": 0.97, "value": 0.85, "quality": 0.81, "momentum": 0.92, "confidence": 0.786, "coverage": 0.879, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.0013, "roe": -0.0328, "momentum_12_1": 0.7953, "complete_fields": { "id": 8808, "ticker_id": 29264, "universe_id": 3, "week_end_date": "2026-06-07", "source_primary": "yfinance", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T13:36:29.148525+00:00", "batch_id": "", "os_score_delta": null, "price_close": 238.8, "market_cap": 394163271340.1998, "market_cap_usd": 394163271340.1998, "enterprise_value": 395527171340.1998, "shares_outstanding": 1650599943, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 153.26357856, "ptbv_ratio": 153.26357856, "ps_ratio": 133.77796807, "pcf_ratio": 226.92969898, "pfcf_ratio": 461.30858046, "ev_ebitda": 214.16393886, "ev_ebit": 360.80772626, "ev_sales": 134.24087211, "ev_fcf": 462.90481943, "earnings_yield": null, "fcf_yield": 0.00216027, "dividend_yield": 0.00126267, "buyback_yield": 0, "shareholder_yield": 0.00126267, "debt_paydown_yield": 0, "total_yield": 0.00126267, "gross_margin": 0.41932949, "operating_margin": 0.37205653, "net_margin": -0.02859932, "ebitda_margin": 0.62681361, "fcf_margin": 0.2899967, "roe": -0.03276499, "roa": -0.00997573, "roic": 0.20890064, "roc_greenblatt": null, "asset_turnover": 0.34881011, "cash_conversion": -10.13998695, "accruals_ratio": -0.21560376, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 0.73850349, "debt_to_assets": 0.18160294, "interest_coverage": 6.60202717, "current_ratio": 0.7913348, "quick_ratio": 0.7913348, "net_debt": 1363900000, "revenue_growth_1y": 0.4867797, "revenue_growth_3y_cagr": 0.04278693, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 1.21223022, "book_value_growth_1y": -0.15576097, "piotroski_f_score": 4, "altman_z_score": null, "earnings_stability_5y": 10.667718, "revenue_stability_5y": 0.166535, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.08924488, "price_return_3m": -0.03674632, "price_return_6m": 0.38404924, "price_return_9m": 0.28751573, "price_return_12m": 0.63510721, "price_return_12m_ex1m": 0.79533135, "distance_from_52w_high": -0.16092762, "distance_from_52w_low": 0.56243558, "relative_strength": 0.46196663, "local_beta": -0.107, "volatility_252d": 0.591339, "volatility_60d": 1.169835, "max_drawdown_12m": -0.32167258, "revenue_ttm": 2946399000, "gross_profit_ttm": 1235512000, "ebit_ttm": 1096227000, "ebitda_ttm": 1846843000, "net_income_ttm": -84265000, "eps_diluted_ttm": -0.05105113, "operating_cash_flow_ttm": 1736940000, "capital_expenditure_ttm": -882494000, "fcf_ttm": 854446000, "dividends_paid_ttm": -497700000, "share_repurchases_ttm": null, "shares_issued_ttm": 0, "interest_expense_ttm": 166044000, "cash_and_equivalents": 170100000, "total_current_assets": 1152500000, "total_current_liabilities": 1456400000, "net_ppe": null, "total_assets": 8447000000, "total_debt": 1534000000, "total_equity": 2571800000, "net_working_capital": -459900000, "book_value_per_share": 1.55810014, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 1.55810014, "universe_ticker_count": 765, "sector": "Energy", "rank_pe": 50, "rank_pb": 54, "rank_ptbv": 54, "rank_ps": 52, "rank_pcf": 11, "rank_ev_ebitda": 11, "rank_ev_ebit": 32, "rank_earnings_yield": 50, "rank_fcf_yield": 14, "rank_dividend_yield": 5, "rank_shareholder_yield": 9, "rank_total_yield": 17, "rank_roe": 74, "rank_roc": 50, "rank_roic": 17, "rank_gross_margin": 55, "rank_fcf_margin": 11, "rank_piotroski": 74, "rank_accruals": 8, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 10, "rank_momentum_12m": 14, "rank_momentum_12m_ex1m": 9, "rank_relative_strength": 14, "value_composite": 15, "quality_composite": 19, "momentum_composite": 8, "growth_composite": 13, "yield_composite": 5, "svqf_composite": 47, "vc1_composite": 16, "vc2_composite": 11, "vc3_composite": 12, "trending_value_composite": null, "overall_composite": 3, "factor_coverage": 0.879, "signal_confidence": 0.786, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 46, "small_cap_core_rank": null, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T12:59:29.665721+00:00", "is_restated": false, "income_statement": { "revenue": 2946500000, "cost_of_revenue": 1710900000, "gross_profit": 1235600000, "ebit": 1061000000, "ebitda": 1808900000, "pretax_income": null, "tax_provision": null, "net_income": -84100000, "net_income_to_common": -84100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 170100000, "total_current_assets": 1152500000, "total_assets": 8447000000, "short_term_debt": 14100000, "long_term_debt": 1407700000, "total_debt": 1534000000, "total_liabilities": null, "total_equity": 2571800000, "shares_outstanding": 1650599943, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 1745300000, "capital_expenditure": -884300000, "free_cash_flow": 861000000, "dividends_paid": -497700000, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": 373900000 }, "complete_fields": { "id": 395054, "ticker_id": 29264, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T12:59:29.665721+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "1808900000", "netIncome": "-84100000", "grossProfit": "1235600000", "totalRevenue": "2946500000", "costOfRevenue": "1710900000", "interestExpense": "128000000", "operatingIncome": "1061000000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "840600000" }, "balance": { "totalDebt": "1534000000", "totalAssets": "8447000000", "longTermDebt": "1407700000", "shortTermDebt": "14100000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "1650599943", "totalCurrentAssets": "1152500000", "totalShareholderEquity": "2571800000", "totalCurrentLiabilities": "1456400000", "cashAndShortTermInvestments": "170100000" }, "cashflow": { "freeCashFlow": "861000000", "dividendsPaid": "-497700000", "issuanceOfDebt": "723900000", "issuanceOfStock": "0", "repaymentOfDebt": "-350000000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "1745300000", "repurchaseOfStock": null, "capitalExpenditures": "-884300000" } }, "revenue": 2946500000, "cost_of_revenue": 1710900000, "gross_profit": 1235600000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1061000000, "depreciation_amortisation": 840600000, "ebitda": 1808900000, "interest_expense": 128000000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -84100000, "net_income_continuing_ops": null, "net_income_to_common": -84100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 170100000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 1152500000, "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": 8447000000, "short_term_debt": 14100000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1456400000, "long_term_debt": 1407700000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 1534000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 2571800000, "shares_outstanding": 1650599943, "operating_cash_flow": 1745300000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -884300000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -497700000, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": 373900000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 861000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "1808900000", "netIncome": "-84100000", "grossProfit": "1235600000", "totalRevenue": "2946500000", "costOfRevenue": "1710900000", "interestExpense": "128000000", "operatingIncome": "1061000000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "840600000" }, "balance": { "totalDebt": "1534000000", "totalAssets": "8447000000", "longTermDebt": "1407700000", "shortTermDebt": "14100000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "1650599943", "totalCurrentAssets": "1152500000", "totalShareholderEquity": "2571800000", "totalCurrentLiabilities": "1456400000", "cashAndShortTermInvestments": "170100000" }, "cashflow": { "freeCashFlow": "861000000", "dividendsPaid": "-497700000", "issuanceOfDebt": "723900000", "issuanceOfStock": "0", "repaymentOfDebt": "-350000000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "1745300000", "repurchaseOfStock": null, "capitalExpenditures": "-884300000" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T12:59:29.665721+00:00", "is_restated": false, "income_statement": { "revenue": 1981800000, "cost_of_revenue": 1139600000, "gross_profit": 842200000, "ebit": 693700000, "ebitda": 1039000000, "pretax_income": null, "tax_provision": null, "net_income": 153100000, "net_income_to_common": 153100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 165100000, "total_current_assets": 976200000, "total_assets": 8275000000, "short_term_debt": 13000000, "long_term_debt": 1091900000, "total_debt": 1145000000, "total_liabilities": null, "total_equity": 3040400000, "shares_outstanding": 1647406537, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 853300000, "capital_expenditure": -464100000, "free_cash_flow": 389200000, "dividends_paid": -432700000, "share_repurchases": null, "shares_issued": 86800000, "net_debt_issued": 50000000 }, "complete_fields": { "id": 395059, "ticker_id": 29264, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T12:59:29.665721+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "1039000000", "netIncome": "153100000", "grossProfit": "842200000", "totalRevenue": "1981800000", "costOfRevenue": "1139600000", "interestExpense": "104500000", "operatingIncome": "693700000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "600200000" }, "balance": { "totalDebt": "1145000000", "totalAssets": "8275000000", "longTermDebt": "1091900000", "shortTermDebt": "13000000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "1647406537", "totalCurrentAssets": "976200000", "totalShareholderEquity": "3040400000", "totalCurrentLiabilities": "1432700000", "cashAndShortTermInvestments": "165100000" }, "cashflow": { "freeCashFlow": "389200000", "dividendsPaid": "-432700000", "issuanceOfDebt": "150000000", "issuanceOfStock": "86800000", "repaymentOfDebt": "-100000000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "853300000", "repurchaseOfStock": null, "capitalExpenditures": "-464100000" } }, "revenue": 1981800000, "cost_of_revenue": 1139600000, "gross_profit": 842200000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 693700000, "depreciation_amortisation": 600200000, "ebitda": 1039000000, "interest_expense": 104500000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 153100000, "net_income_continuing_ops": null, "net_income_to_common": 153100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 165100000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 976200000, "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": 8275000000, "short_term_debt": 13000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1432700000, "long_term_debt": 1091900000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 1145000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 3040400000, "shares_outstanding": 1647406537, "operating_cash_flow": 853300000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -464100000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -432700000, "share_repurchases": null, "shares_issued": 86800000, "net_debt_issued": 50000000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 389200000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "1039000000", "netIncome": "153100000", "grossProfit": "842200000", "totalRevenue": "1981800000", "costOfRevenue": "1139600000", "interestExpense": "104500000", "operatingIncome": "693700000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "600200000" }, "balance": { "totalDebt": "1145000000", "totalAssets": "8275000000", "longTermDebt": "1091900000", "shortTermDebt": "13000000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "1647406537", "totalCurrentAssets": "976200000", "totalShareholderEquity": "3040400000", "totalCurrentLiabilities": "1432700000", "cashAndShortTermInvestments": "165100000" }, "cashflow": { "freeCashFlow": "389200000", "dividendsPaid": "-432700000", "issuanceOfDebt": "150000000", "issuanceOfStock": "86800000", "repaymentOfDebt": "-100000000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "853300000", "repurchaseOfStock": null, "capitalExpenditures": "-464100000" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T12:59:29.665721+00:00", "is_restated": false, "income_statement": { "revenue": 2319811000, "cost_of_revenue": 1317010000, "gross_profit": 1002801000, "ebit": 884391000, "ebitda": 1151381000, "pretax_income": null, "tax_provision": null, "net_income": 292554000, "net_income_to_common": 292554000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 153215000, "total_current_assets": 845593000, "total_assets": 6323532000, "short_term_debt": 29913000, "long_term_debt": 718238000, "total_debt": 768709000, "total_liabilities": null, "total_equity": 2521345000, "shares_outstanding": 1006186251, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 1290805000, "capital_expenditure": -478838000, "free_cash_flow": 811967000, "dividends_paid": -265972000, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -500000000 }, "complete_fields": { "id": 395061, "ticker_id": 29264, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T12:59:29.665721+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "1151381000", "netIncome": "292554000", "grossProfit": "1002801000", "totalRevenue": "2319811000", "costOfRevenue": "1317010000", "interestExpense": "109054000", "operatingIncome": "884391000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "740300000" }, "balance": { "totalDebt": "768709000", "totalAssets": "6323532000", "longTermDebt": "718238000", "shortTermDebt": "29913000", "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "1006186251", "totalCurrentAssets": "845593000", "totalShareholderEquity": "2521345000", "totalCurrentLiabilities": "1071937000", "cashAndShortTermInvestments": "153215000" }, "cashflow": { "freeCashFlow": "811967000", "dividendsPaid": "-265972000", "issuanceOfDebt": "100000000", "issuanceOfStock": "0", "repaymentOfDebt": "-600000000", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "1290805000", "repurchaseOfStock": null, "capitalExpenditures": "-478838000" } }, "revenue": 2319811000, "cost_of_revenue": 1317010000, "gross_profit": 1002801000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 884391000, "depreciation_amortisation": 740300000, "ebitda": 1151381000, "interest_expense": 109054000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 292554000, "net_income_continuing_ops": null, "net_income_to_common": 292554000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 153215000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 845593000, "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": 6323532000, "short_term_debt": 29913000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1071937000, "long_term_debt": 718238000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 768709000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 2521345000, "shares_outstanding": 1006186251, "operating_cash_flow": 1290805000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -478838000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -265972000, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -500000000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 811967000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "1151381000", "netIncome": "292554000", "grossProfit": "1002801000", "totalRevenue": "2319811000", "costOfRevenue": "1317010000", "interestExpense": "109054000", "operatingIncome": "884391000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "740300000" }, "balance": { "totalDebt": "768709000", "totalAssets": "6323532000", "longTermDebt": "718238000", "shortTermDebt": "29913000", "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "1006186251", "totalCurrentAssets": "845593000", "totalShareholderEquity": "2521345000", "totalCurrentLiabilities": "1071937000", "cashAndShortTermInvestments": "153215000" }, "cashflow": { "freeCashFlow": "811967000", "dividendsPaid": "-265972000", "issuanceOfDebt": "100000000", "issuanceOfStock": "0", "repaymentOfDebt": "-600000000", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "1290805000", "repurchaseOfStock": null, "capitalExpenditures": "-478838000" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T12:59:29.665721+00:00", "is_restated": false, "income_statement": { "revenue": 2598482000, "cost_of_revenue": 1352324000, "gross_profit": 1246158000, "ebit": 1138845000, "ebitda": 3045106000, "pretax_income": null, "tax_provision": null, "net_income": 1031532000, "net_income_to_common": 1031532000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 253822000, "total_current_assets": 988725000, "total_assets": 6759599000, "short_term_debt": 0, "long_term_debt": 1213731000, "total_debt": 1272589000, "total_liabilities": null, "total_equity": 2457472000, "shares_outstanding": 1006564976, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 1723320000, "capital_expenditure": -380640000, "free_cash_flow": 1342680000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": 299749000, "net_debt_issued": -223055000 }, "complete_fields": { "id": 395062, "ticker_id": 29264, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T12:59:29.665721+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "3045106000", "netIncome": "1031532000", "grossProfit": "1246158000", "totalRevenue": "2598482000", "costOfRevenue": "1352324000", "interestExpense": "141630000", "operatingIncome": "1138845000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "662947000" }, "balance": { "totalDebt": "1272589000", "totalAssets": "6759599000", "longTermDebt": "1213731000", "shortTermDebt": "0", "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "1006564976", "totalCurrentAssets": "988725000", "totalShareholderEquity": "2457472000", "totalCurrentLiabilities": "1250904000", "cashAndShortTermInvestments": "253822000" }, "cashflow": { "freeCashFlow": "1342680000", "dividendsPaid": "0", "issuanceOfDebt": "550000000", "issuanceOfStock": "299749000", "repaymentOfDebt": "-773055000", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "1723320000", "repurchaseOfStock": null, "capitalExpenditures": "-380640000" } }, "revenue": 2598482000, "cost_of_revenue": 1352324000, "gross_profit": 1246158000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1138845000, "depreciation_amortisation": 662947000, "ebitda": 3045106000, "interest_expense": 141630000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 1031532000, "net_income_continuing_ops": null, "net_income_to_common": 1031532000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 253822000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 988725000, "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": 6759599000, "short_term_debt": 0, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1250904000, "long_term_debt": 1213731000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 1272589000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 2457472000, "shares_outstanding": 1006564976, "operating_cash_flow": 1723320000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -380640000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": 0, "share_repurchases": null, "shares_issued": 299749000, "net_debt_issued": -223055000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 1342680000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "3045106000", "netIncome": "1031532000", "grossProfit": "1246158000", "totalRevenue": "2598482000", "costOfRevenue": "1352324000", "interestExpense": "141630000", "operatingIncome": "1138845000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "662947000" }, "balance": { "totalDebt": "1272589000", "totalAssets": "6759599000", "longTermDebt": "1213731000", "shortTermDebt": "0", "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "1006564976", "totalCurrentAssets": "988725000", "totalShareholderEquity": "2457472000", "totalCurrentLiabilities": "1250904000", "cashAndShortTermInvestments": "253822000" }, "cashflow": { "freeCashFlow": "1342680000", "dividendsPaid": "0", "issuanceOfDebt": "550000000", "issuanceOfStock": "299749000", "repaymentOfDebt": "-773055000", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "1723320000", "repurchaseOfStock": null, "capitalExpenditures": "-380640000" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T12:59:29.665721+00:00", "is_restated": false, "income_statement": { "revenue": null, "cost_of_revenue": null, "gross_profit": null, "ebit": null, "ebitda": null, "pretax_income": null, "tax_provision": null, "net_income": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": null, "total_current_assets": null, "total_assets": null, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": null, "total_equity": null, "shares_outstanding": null, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": null, "free_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 395063, "ticker_id": 29264, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T12:59:29.665721+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2021-12-31", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2021-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } }, "revenue": null, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": null, "depreciation_amortisation": null, "ebitda": null, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": null, "net_income_continuing_ops": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": null, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": null, "shares_outstanding": null, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": null, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": 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": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2021-12-31", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2021-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } } } ], "quarterly": [ { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T12:59:29.665721+00:00", "is_restated": false, "income_statement": { "revenue": 796700000, "cost_of_revenue": 480900000, "gross_profit": 315800000, "ebit": 269600000, "ebitda": 439100000, "pretax_income": null, "tax_provision": null, "net_income": 35000000, "net_income_to_common": 35000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 170100000, "total_current_assets": 1152500000, "total_assets": 8447000000, "short_term_debt": 14100000, "long_term_debt": 1407700000, "total_debt": 1534000000, "total_liabilities": null, "total_equity": 2571800000, "shares_outstanding": 1650599943, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 465700000, "capital_expenditure": -268300000, "free_cash_flow": 197400000, "dividends_paid": -132000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -210000000 }, "complete_fields": { "id": 395053, "ticker_id": 29264, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T12:59:29.665721+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "439100000", "netIncome": "35000000", "grossProfit": "315800000", "totalRevenue": "796700000", "costOfRevenue": "480900000", "interestExpense": "36500000", "operatingIncome": "269600000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "230400000" }, "balance": { "totalDebt": "1534000000", "totalAssets": "8447000000", "longTermDebt": "1407700000", "shortTermDebt": "14100000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "1650599943", "totalCurrentAssets": "1152500000", "totalShareholderEquity": "2571800000", "totalCurrentLiabilities": "1456400000", "cashAndShortTermInvestments": "170100000" }, "cashflow": { "freeCashFlow": "197400000", "dividendsPaid": "-132000000", "issuanceOfDebt": "0", "issuanceOfStock": null, "repaymentOfDebt": "-210000000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "465700000", "repurchaseOfStock": null, "capitalExpenditures": "-268300000" } }, "revenue": 796700000, "cost_of_revenue": 480900000, "gross_profit": 315800000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 269600000, "depreciation_amortisation": 230400000, "ebitda": 439100000, "interest_expense": 36500000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 35000000, "net_income_continuing_ops": null, "net_income_to_common": 35000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 170100000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 1152500000, "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": 8447000000, "short_term_debt": 14100000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1456400000, "long_term_debt": 1407700000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 1534000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 2571800000, "shares_outstanding": 1650599943, "operating_cash_flow": 465700000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -268300000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -132000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -210000000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 197400000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "439100000", "netIncome": "35000000", "grossProfit": "315800000", "totalRevenue": "796700000", "costOfRevenue": "480900000", "interestExpense": "36500000", "operatingIncome": "269600000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "230400000" }, "balance": { "totalDebt": "1534000000", "totalAssets": "8447000000", "longTermDebt": "1407700000", "shortTermDebt": "14100000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "1650599943", "totalCurrentAssets": "1152500000", "totalShareholderEquity": "2571800000", "totalCurrentLiabilities": "1456400000", "cashAndShortTermInvestments": "170100000" }, "cashflow": { "freeCashFlow": "197400000", "dividendsPaid": "-132000000", "issuanceOfDebt": "0", "issuanceOfStock": null, "repaymentOfDebt": "-210000000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "465700000", "repurchaseOfStock": null, "capitalExpenditures": "-268300000" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T12:59:29.665721+00:00", "is_restated": false, "income_statement": { "revenue": 695700000, "cost_of_revenue": 467800000, "gross_profit": 227900000, "ebit": 187100000, "ebitda": 358500000, "pretax_income": null, "tax_provision": null, "net_income": 98300000, "net_income_to_common": 98300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 574300000, "total_current_assets": 1523600000, "total_assets": 8580900000, "short_term_debt": 28100000, "long_term_debt": 1610500000, "total_debt": 1717200000, "total_liabilities": null, "total_equity": 2634500000, "shares_outstanding": 1647406537, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 266600000, "capital_expenditure": -249900000, "free_cash_flow": 16700000, "dividends_paid": -166400000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 523900000 }, "complete_fields": { "id": 395055, "ticker_id": 29264, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T12:59:29.665721+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "358500000", "netIncome": "98300000", "grossProfit": "227900000", "totalRevenue": "695700000", "costOfRevenue": "467800000", "interestExpense": "32600000", "operatingIncome": "187100000", "fiscalDateEnding": "2025-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": "171300000" }, "balance": { "totalDebt": "1717200000", "totalAssets": "8580900000", "longTermDebt": "1610500000", "shortTermDebt": "28100000", "fiscalDateEnding": "2025-09-30", "totalLiabilities": null, "sharesOutstanding": "1647406537", "totalCurrentAssets": "1523600000", "totalShareholderEquity": "2634500000", "totalCurrentLiabilities": "1400800000", "cashAndShortTermInvestments": "574300000" }, "cashflow": { "freeCashFlow": "16700000", "dividendsPaid": "-166400000", "issuanceOfDebt": "663900000", "issuanceOfStock": null, "repaymentOfDebt": "-140000000", "fiscalDateEnding": "2025-09-30", "operatingCashflow": "266600000", "repurchaseOfStock": null, "capitalExpenditures": "-249900000" } }, "revenue": 695700000, "cost_of_revenue": 467800000, "gross_profit": 227900000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 187100000, "depreciation_amortisation": 171300000, "ebitda": 358500000, "interest_expense": 32600000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 98300000, "net_income_continuing_ops": null, "net_income_to_common": 98300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 574300000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 1523600000, "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": 8580900000, "short_term_debt": 28100000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1400800000, "long_term_debt": 1610500000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 1717200000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 2634500000, "shares_outstanding": 1647406537, "operating_cash_flow": 266600000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -249900000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -166400000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 523900000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 16700000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "358500000", "netIncome": "98300000", "grossProfit": "227900000", "totalRevenue": "695700000", "costOfRevenue": "467800000", "interestExpense": "32600000", "operatingIncome": "187100000", "fiscalDateEnding": "2025-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": "171300000" }, "balance": { "totalDebt": "1717200000", "totalAssets": "8580900000", "longTermDebt": "1610500000", "shortTermDebt": "28100000", "fiscalDateEnding": "2025-09-30", "totalLiabilities": null, "sharesOutstanding": "1647406537", "totalCurrentAssets": "1523600000", "totalShareholderEquity": "2634500000", "totalCurrentLiabilities": "1400800000", "cashAndShortTermInvestments": "574300000" }, "cashflow": { "freeCashFlow": "16700000", "dividendsPaid": "-166400000", "issuanceOfDebt": "663900000", "issuanceOfStock": null, "repaymentOfDebt": "-140000000", "fiscalDateEnding": "2025-09-30", "operatingCashflow": "266600000", "repurchaseOfStock": null, "capitalExpenditures": "-249900000" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T12:59:29.665721+00:00", "is_restated": false, "income_statement": { "revenue": 746400000, "cost_of_revenue": 496900000, "gross_profit": 249500000, "ebit": 207400000, "ebitda": 394000000, "pretax_income": null, "tax_provision": null, "net_income": 41100000, "net_income_to_common": 41100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 438600000, "total_current_assets": 1457800000, "total_assets": 8286600000, "short_term_debt": 9100000, "long_term_debt": 1087200000, "total_debt": 1132700000, "total_liabilities": null, "total_equity": 2707700000, "shares_outstanding": 1647406537, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 569300000, "capital_expenditure": -185700000, "free_cash_flow": 383600000, "dividends_paid": -199300000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 60000000 }, "complete_fields": { "id": 395056, "ticker_id": 29264, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T12:59:29.665721+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "394000000", "netIncome": "41100000", "grossProfit": "249500000", "totalRevenue": "746400000", "costOfRevenue": "496900000", "interestExpense": "31500000", "operatingIncome": "207400000", "fiscalDateEnding": "2025-06-30", "researchAndDevelopment": null, "depreciationAndAmortization": "216300000" }, "balance": { "totalDebt": "1132700000", "totalAssets": "8286600000", "longTermDebt": "1087200000", "shortTermDebt": "9100000", "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "1647406537", "totalCurrentAssets": "1457800000", "totalShareholderEquity": "2707700000", "totalCurrentLiabilities": "1624600000", "cashAndShortTermInvestments": "438600000" }, "cashflow": { "freeCashFlow": "383600000", "dividendsPaid": "-199300000", "issuanceOfDebt": "60000000", "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2025-06-30", "operatingCashflow": "569300000", "repurchaseOfStock": null, "capitalExpenditures": "-185700000" } }, "revenue": 746400000, "cost_of_revenue": 496900000, "gross_profit": 249500000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 207400000, "depreciation_amortisation": 216300000, "ebitda": 394000000, "interest_expense": 31500000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 41100000, "net_income_continuing_ops": null, "net_income_to_common": 41100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 438600000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 1457800000, "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": 8286600000, "short_term_debt": 9100000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1624600000, "long_term_debt": 1087200000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 1132700000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 2707700000, "shares_outstanding": 1647406537, "operating_cash_flow": 569300000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -185700000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -199300000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 60000000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 383600000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "394000000", "netIncome": "41100000", "grossProfit": "249500000", "totalRevenue": "746400000", "costOfRevenue": "496900000", "interestExpense": "31500000", "operatingIncome": "207400000", "fiscalDateEnding": "2025-06-30", "researchAndDevelopment": null, "depreciationAndAmortization": "216300000" }, "balance": { "totalDebt": "1132700000", "totalAssets": "8286600000", "longTermDebt": "1087200000", "shortTermDebt": "9100000", "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "1647406537", "totalCurrentAssets": "1457800000", "totalShareholderEquity": "2707700000", "totalCurrentLiabilities": "1624600000", "cashAndShortTermInvestments": "438600000" }, "cashflow": { "freeCashFlow": "383600000", "dividendsPaid": "-199300000", "issuanceOfDebt": "60000000", "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2025-06-30", "operatingCashflow": "569300000", "repurchaseOfStock": null, "capitalExpenditures": "-185700000" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T12:59:29.665721+00:00", "is_restated": false, "income_statement": { "revenue": 707599000, "cost_of_revenue": 265287000, "gross_profit": 442312000, "ebit": 432127000, "ebitda": 655243000, "pretax_income": null, "tax_provision": null, "net_income": -258665000, "net_income_to_common": -258665000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 257621000, "total_current_assets": 1258937000, "total_assets": 8048899000, "short_term_debt": 21295000, "long_term_debt": 1022859000, "total_debt": 1079718000, "total_liabilities": null, "total_equity": 2821330000, "shares_outstanding": 1647406537, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 435340000, "capital_expenditure": -178594000, "free_cash_flow": 256746000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 395057, "ticker_id": 29264, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T12:59:29.665721+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "655243000", "netIncome": "-258665000", "grossProfit": "442312000", "totalRevenue": "707599000", "costOfRevenue": "265287000", "interestExpense": "65444000", "operatingIncome": "432127000", "fiscalDateEnding": "2025-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "222640000" }, "balance": { "totalDebt": "1079718000", "totalAssets": "8048899000", "longTermDebt": "1022859000", "shortTermDebt": "21295000", "fiscalDateEnding": "2025-03-31", "totalLiabilities": null, "sharesOutstanding": "1647406537", "totalCurrentAssets": "1258937000", "totalShareholderEquity": "2821330000", "totalCurrentLiabilities": "1413691000", "cashAndShortTermInvestments": "257621000" }, "cashflow": { "freeCashFlow": "256746000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2025-03-31", "operatingCashflow": "435340000", "repurchaseOfStock": null, "capitalExpenditures": "-178594000" } }, "revenue": 707599000, "cost_of_revenue": 265287000, "gross_profit": 442312000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 432127000, "depreciation_amortisation": 222640000, "ebitda": 655243000, "interest_expense": 65444000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -258665000, "net_income_continuing_ops": null, "net_income_to_common": -258665000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 257621000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 1258937000, "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": 8048899000, "short_term_debt": 21295000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1413691000, "long_term_debt": 1022859000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 1079718000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 2821330000, "shares_outstanding": 1647406537, "operating_cash_flow": 435340000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -178594000, "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": 256746000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "655243000", "netIncome": "-258665000", "grossProfit": "442312000", "totalRevenue": "707599000", "costOfRevenue": "265287000", "interestExpense": "65444000", "operatingIncome": "432127000", "fiscalDateEnding": "2025-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "222640000" }, "balance": { "totalDebt": "1079718000", "totalAssets": "8048899000", "longTermDebt": "1022859000", "shortTermDebt": "21295000", "fiscalDateEnding": "2025-03-31", "totalLiabilities": null, "sharesOutstanding": "1647406537", "totalCurrentAssets": "1258937000", "totalShareholderEquity": "2821330000", "totalCurrentLiabilities": "1413691000", "cashAndShortTermInvestments": "257621000" }, "cashflow": { "freeCashFlow": "256746000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2025-03-31", "operatingCashflow": "435340000", "repurchaseOfStock": null, "capitalExpenditures": "-178594000" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T12:59:29.665721+00:00", "is_restated": false, "income_statement": { "revenue": 755079000, "cost_of_revenue": 315793000, "gross_profit": 439286000, "ebit": 331950000, "ebitda": 354587000, "pretax_income": null, "tax_provision": null, "net_income": 18414000, "net_income_to_common": 18414000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 165100000, "total_current_assets": 976200000, "total_assets": 8275000000, "short_term_debt": 13000000, "long_term_debt": 1091900000, "total_debt": 1145000000, "total_liabilities": null, "total_equity": 3040400000, "shares_outstanding": 1647406537, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 60769000, "capital_expenditure": -172004000, "free_cash_flow": -111235000, "dividends_paid": -199684000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 395058, "ticker_id": 29264, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T12:59:29.665721+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "354587000", "netIncome": "18414000", "grossProfit": "439286000", "totalRevenue": "755079000", "costOfRevenue": "315793000", "interestExpense": "-23616000", "operatingIncome": "331950000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "227632000" }, "balance": { "totalDebt": "1145000000", "totalAssets": "8275000000", "longTermDebt": "1091900000", "shortTermDebt": "13000000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "1647406537", "totalCurrentAssets": "976200000", "totalShareholderEquity": "3040400000", "totalCurrentLiabilities": "1432700000", "cashAndShortTermInvestments": "165100000" }, "cashflow": { "freeCashFlow": "-111235000", "dividendsPaid": "-199684000", "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2024-12-31", "operatingCashflow": "60769000", "repurchaseOfStock": null, "capitalExpenditures": "-172004000" } }, "revenue": 755079000, "cost_of_revenue": 315793000, "gross_profit": 439286000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 331950000, "depreciation_amortisation": 227632000, "ebitda": 354587000, "interest_expense": -23616000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 18414000, "net_income_continuing_ops": null, "net_income_to_common": 18414000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 165100000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 976200000, "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": 8275000000, "short_term_debt": 13000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1432700000, "long_term_debt": 1091900000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 1145000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 3040400000, "shares_outstanding": 1647406537, "operating_cash_flow": 60769000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -172004000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -199684000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -111235000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "354587000", "netIncome": "18414000", "grossProfit": "439286000", "totalRevenue": "755079000", "costOfRevenue": "315793000", "interestExpense": "-23616000", "operatingIncome": "331950000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "227632000" }, "balance": { "totalDebt": "1145000000", "totalAssets": "8275000000", "longTermDebt": "1091900000", "shortTermDebt": "13000000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "1647406537", "totalCurrentAssets": "976200000", "totalShareholderEquity": "3040400000", "totalCurrentLiabilities": "1432700000", "cashAndShortTermInvestments": "165100000" }, "cashflow": { "freeCashFlow": "-111235000", "dividendsPaid": "-199684000", "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2024-12-31", "operatingCashflow": "60769000", "repurchaseOfStock": null, "capitalExpenditures": "-172004000" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T12:59:29.665721+00:00", "is_restated": false, "income_statement": { "revenue": null, "cost_of_revenue": null, "gross_profit": null, "ebit": null, "ebitda": null, "pretax_income": null, "tax_provision": null, "net_income": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": null, "total_current_assets": null, "total_assets": null, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": null, "total_equity": null, "shares_outstanding": null, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": null, "free_cash_flow": null, "dividends_paid": -99400000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 150000000 }, "complete_fields": { "id": 395060, "ticker_id": 29264, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T12:59:29.665721+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2024-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2024-09-30", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": "-99400000", "issuanceOfDebt": "150000000", "issuanceOfStock": null, "repaymentOfDebt": "0", "fiscalDateEnding": "2024-09-30", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } }, "revenue": null, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": null, "depreciation_amortisation": null, "ebitda": null, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": null, "net_income_continuing_ops": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": null, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": null, "shares_outstanding": null, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": null, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -99400000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 150000000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2024-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2024-09-30", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": "-99400000", "issuanceOfDebt": "150000000", "issuanceOfStock": null, "repaymentOfDebt": "0", "fiscalDateEnding": "2024-09-30", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "cornerstone_value", "name": "Cornerstone Value", "slug": "cornerstone-value", "group": "value", "page_url": "/factors/cornerstone-value/", "rank_field": "cornerstone_value_rank" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "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": 6, "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" ] } } }