| Breakdown | Dec 2025 | Dec 2024 | Dec 2023 | Dec 2022 | Dec 2021 |
|---|---|---|---|---|---|
Income Statement | |||||
| Total Revenue | 726.00M | 675.00M | 749.00M | 669.00M | 546.00M |
| Gross Profit | 538.00M | 531.00M | 588.00M | 451.00M | 401.00M |
| EBITDA | 670.00M | 763.00M | -134.00M | -1.88B | 270.00M |
| Net Income | 551.00M | 594.00M | -253.00M | -1.93B | 4.06B |
Balance Sheet | |||||
| Total Assets | 18.18B | 17.57B | 17.31B | 17.35B | 17.78B |
| Cash, Cash Equivalents and Short-Term Investments | 111.00M | 292.00M | 376.00M | 162.00M | 45.00M |
| Total Debt | 5.03B | 4.68B | 5.42B | 4.96B | 3.48B |
| Total Liabilities | 5.91B | 5.53B | 6.40B | 5.97B | 4.35B |
| Stockholders Equity | 12.27B | 12.05B | 10.90B | 11.37B | 13.44B |
Cash Flow | |||||
| Free Cash Flow | 367.00M | 306.00M | 402.00M | 204.00M | 304.00M |
| Operating Cash Flow | 396.00M | 330.00M | 431.00M | 213.00M | 311.00M |
| Investing Cash Flow | -402.00M | -369.00M | -526.00M | -1.25B | -1.28B |
| Financing Cash Flow | -246.00M | 26.00M | 309.00M | 1.12B | 930.00M |
Name | Overall Rating | Market Cap | P/E Ratio | ROE | Dividend Yield | Revenue Growth | EPS Growth |
|---|---|---|---|---|---|---|---|
80 Outperform | £4.36B | 7.70 | 7.16% | 6.67% | 43.70% | 40.28% | |
75 Outperform | £3.65B | 3.98 | 7.75% | 5.85% | -20.83% | ― | |
73 Outperform | £3.96B | 10.57 | 5.78% | 5.30% | 35.06% | 127.62% | |
73 Outperform | £4.21B | 11.16 | 3.85% | 6.34% | 10.69% | 135.58% | |
71 Outperform | £9.08B | 17.68 | 3.51% | 4.25% | -4.77% | ― | |
69 Neutral | £2.57B | 3.50 | 8.78% | 2.58% | -0.04% | 655.16% | |
65 Neutral | $2.17B | 12.19 | 3.79% | 4.94% | 3.15% | 1.96% |