{ "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/" }, "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": "2026-07-19", "universe": "GBP_UK", "score": { "os": 0.98, "value": 0.96, "quality": 0.85, "momentum": 0.93, "coverage": 0.909, "confidence": 0.754, "delta": 0 }, "headline_factors": { "price": 2.36, "market_cap": 3902018265.25, "pe_ratio": null, "earnings_yield": 0.2082, "ebitda_to_ev": 0.3507, "shareholder_yield": 0.0956, "roe": -0.0328, "piotroski_f_score": 4, "momentum_12_1": 0.3911, "volatility_252d": 0.5752 }, "strategy_flags": { "market_leader": true, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "valuation": { "pe_ratio": null, "ev_ebitda": 2.8513, "earnings_yield": 0.2082, "fcf_yield": 0.1623, "shareholder_yield": 0.0956 }, "quality": { "roe": -0.0328, "roic": 0.2089, "gross_margin": 0.4193, "fcf_margin": 0.29, "piotroski_f_score": 4 }, "growth": { "revenue_growth_1y": 0.4868, "eps_growth_1y": null, "fcf_growth_1y": 1.2122 }, "momentum": { "price_return_12m": 0.4273, "momentum_12_1": 0.3911, "relative_strength": 0.2485 }, "scores": { "value_percentile": 0.96, "quality_percentile": 0.85, "momentum_percentile": 0.93, "growth_composite": 8, "yield_composite": 3, "overall_composite": 2, "os_score": 0.98, "factor_coverage": 0.909, "signal_confidence": 0.754 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 2.39, "os": 0.97, "value": 0.93, "quality": 0.82, "momentum": 0.86, "confidence": 0.786, "coverage": 0.879, "pe_ratio": null, "earnings_yield": 0.2066, "shareholder_yield": 0, "roe": -0.0328, "momentum_12_1": 0.7953 }, { "week_end_date": "2026-06-14", "price": 2.47, "os": 0.97, "value": 0.93, "quality": 0.84, "momentum": 0.85, "confidence": 0.776, "coverage": 0.879, "pe_ratio": null, "earnings_yield": 0.2017, "shareholder_yield": 0, "roe": -0.0328, "momentum_12_1": 0.7479 }, { "week_end_date": "2026-06-21", "price": 2.3, "os": 0.95, "value": 0.94, "quality": 0.81, "momentum": 0.76, "confidence": 0.766, "coverage": 0.879, "pe_ratio": null, "earnings_yield": 0.2122, "shareholder_yield": 0, "roe": -0.0328, "momentum_12_1": 0.3589 }, { "week_end_date": "2026-06-28", "price": 2.14, "os": 0.96, "value": 0.94, "quality": 0.82, "momentum": 0.8, "confidence": 0.758, "coverage": 0.879, "pe_ratio": null, "earnings_yield": 0.2239, "shareholder_yield": 0, "roe": -0.0328, "momentum_12_1": 0.3972 }, { "week_end_date": "2026-07-05", "price": 2.19, "os": 0.96, "value": 0.94, "quality": 0.84, "momentum": 0.76, "confidence": 0.748, "coverage": 0.879, "pe_ratio": null, "earnings_yield": 0.2203, "shareholder_yield": 0, "roe": -0.0328, "momentum_12_1": -0.9844 }, { "week_end_date": "2026-07-12", "price": 2.21, "os": 0.98, "value": 0.93, "quality": 0.82, "momentum": 0.89, "confidence": 0.764, "coverage": 0.909, "pe_ratio": null, "earnings_yield": 0.219, "shareholder_yield": 0.1024, "roe": -0.0328, "momentum_12_1": 0.4712 }, { "week_end_date": "2026-07-19", "price": 2.36, "os": 0.98, "value": 0.96, "quality": 0.85, "momentum": 0.93, "confidence": 0.754, "coverage": 0.909, "pe_ratio": null, "earnings_yield": 0.2082, "shareholder_yield": 0.0956, "roe": -0.0328, "momentum_12_1": 0.3911 } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "GBP", "is_restated": false, "income_statement": { "revenue": 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 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "GBP", "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 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "GBP", "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 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "GBP", "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 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "GBP", "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 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "GBP", "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 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "GBP", "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": 1011900000, "total_debt": 1065000000, "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 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "GBP", "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": 1011900000, "total_debt": 1065000000, "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 } } ], "quarterly": [ { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "GBP", "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 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "GBP", "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 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "GBP", "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 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "GBP", "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 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "GBP", "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 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "GBP", "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 } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "currency_reported": "GBP", "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 } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "currency_reported": "GBP", "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 } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "currency_reported": "GBP", "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 } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "currency_reported": "GBP", "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 } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "currency_reported": "GBP", "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 } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "currency_reported": "GBP", "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 } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/" }, { "key": "trending_value", "name": "Trending Value", "slug": "trending-value", "group": "multi_factor", "page_url": "/factors/trending-value/" }, { "key": "vc2_cheapest", "name": "VC2 Cheapest Decile", "slug": "vc2-cheapest", "group": "value", "page_url": "/factors/vc2-cheapest/" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/" }, { "key": "high_yield", "name": "High Yield", "slug": "high-yield", "group": "income", "page_url": "/factors/high-yield/" }, { "key": "market_leaders", "name": "Market Leaders", "slug": "market-leaders", "group": "universe", "page_url": "/factors/market-leaders/" } ], "coverage": { "factor_history_points": 7, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-07-19", "latest_financials_period_end": "2025-12-31" }, "schema": { "public_fields_only": true } }