{ "ticker": { "uuid": "0d55af1c-d48f-440d-960d-67b0a788c5d4", "symbol": "SOUC", "name": "Southern Energy Corp.", "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/0d55af1c-d48f-440d-960d-67b0a788c5d4/", "api_url": "https://sharemaestro.com/factors/api/tickers/0d55af1c-d48f-440d-960d-67b0a788c5d4/" }, "ticker_metadata": { "id": 31092, "uuid": "0d55af1c-d48f-440d-960d-67b0a788c5d4", "symbol": "SOUC", "name": "Southern Energy Corp.", "asset_type": "equity", "market_cap": 13734560, "stock_exchange_id": 19, "industry": "Oil & Gas E&P", "sector": "Energy", "description": "Southern Energy Corp., together with its subsidiaries, operates as an petroleum and natural gas exploration and production company in Canada. The company focuses primarily on acquiring and developing conventional natural gas and light oil resources in the Southeast Gulf States of Mississippi, Louisiana, and East Texas. Its principal properties include Williamsburg, Greens Creek, Magee and Mount Olive properties that cover an area of approximately 37,900 acres located in Mississippi. The company was formerly known as Standard Exploration Ltd. and changed its name to Southern Energy Corp. in January 2019. Southern Energy Corp. was incorporated in 2008 and is headquartered in Calgary, Canada.", "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": "0d55af1c-d48f-440d-960d-67b0a788c5d4", "symbol": "SOUC", "name": "Southern Energy Corp.", "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/0d55af1c-d48f-440d-960d-67b0a788c5d4/", "api_url": "https://sharemaestro.com/factors/api/tickers/0d55af1c-d48f-440d-960d-67b0a788c5d4/" }, "week_end_date": "2026-06-07", "universe": "GBP_UK", "score": { "os": 0.77, "value": 0.82, "quality": 0.1, "momentum": 0.76, "coverage": 0.848, "confidence": 0.848, "delta": null }, "headline_factors": { "price": 3.75, "market_cap": 1373456073.75, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": 0.0017, "shareholder_yield": -0.0037, "roe": -0.361, "piotroski_f_score": 5, "momentum_12_1": 0.1719, "volatility_252d": 0.546 }, "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": "2026-06-07T13:37:08.417478+00:00", "batch_id": "" }, "size": { "price_close": 3.75, "market_cap": 1373456073.75, "market_cap_usd": 1373456073.75, "enterprise_value": 1363264073.75, "shares_outstanding": 366254953, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 100.3622, "ptbv_ratio": 100.3622, "ps_ratio": 74.4461, "pcf_ratio": 337.6244, "pfcf_ratio": 2879.3628, "ev_ebitda": 574.0059, "ev_ebit": -820.749, "ev_sales": 73.8937, "ev_fcf": 2857.996, "earnings_yield": null, "fcf_yield": 0.0003, "price_to_sales": 74.4461, "price_to_book": 100.3622, "price_to_cashflow": 337.6244, "ebitda_to_ev": 0.0017, "sales_yield": 0.0135 }, "yield": { "dividend_yield": 0, "buyback_yield": -0.0037, "shareholder_yield": -0.0037, "debt_paydown_yield": 0.0003, "total_yield": -0.0034 }, "quality": { "gross_margin": 0.1789, "operating_margin": -0.09, "net_margin": -0.2678, "ebitda_margin": 0.1287, "fcf_margin": 0.0259, "roe": -0.361, "roa": -0.0956, "roic": -0.3566, "roc_greenblatt": null, "asset_turnover": 0.3571, "cash_conversion": -0.0966, "accruals_ratio": -0.1744, "sbc_to_revenue": null, "piotroski_f_score": 5, "altman_z_score": null, "earnings_stability_5y": 1.1028, "revenue_stability_5y": 0.5582, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.0639, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": null, "net_debt_to_ebitda": -4.2914, "debt_to_assets": 0.006, "interest_coverage": -0.7798, "current_ratio": 0.7496, "quick_ratio": 0.7496, "net_debt": -10192000, "local_beta": -0.7551, "volatility_252d": 0.546, "volatility_60d": 1.3421, "max_drawdown_12m": -0.2778, "risk_adjusted_momentum": 0.3148 }, "growth": { "revenue_growth_1y": 0.1221, "revenue_growth_3y_cagr": -0.2638, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.9029, "book_value_growth_1y": -0.6084, "revenue_growth": 0.1221, "earnings_growth": null }, "momentum": { "price_return_1m": 0, "price_return_3m": -0.1176, "price_return_6m": 0.0714, "price_return_9m": 0.2931, "price_return_12m": 0.1719, "price_return_12m_ex1m": 0.1719, "momentum_6m": 0.0714, "momentum_12m": 0.1719, "momentum_12_1": 0.1719, "distance_from_52w_high": -0.25, "distance_from_52w_low": 0.2931, "relative_strength": -0.0013 }, "raw_ttm": { "revenue_ttm": 18449000, "gross_profit_ttm": 3301000, "ebit_ttm": -1661000, "ebitda_ttm": 2375000, "net_income_ttm": -4940000, "eps_diluted_ttm": -0.0135, "operating_cash_flow_ttm": 4068000, "capital_expenditure_ttm": -3591000, "fcf_ttm": 477000, "dividends_paid_ttm": 0, "share_repurchases_ttm": null, "shares_issued_ttm": 5103000, "interest_expense_ttm": 2130000, "cash_and_equivalents": 10500000, "total_current_assets": 12689000, "total_current_liabilities": 16928000, "net_ppe": null, "total_assets": 51658000, "total_debt": 308000, "total_equity": 13685000, "net_working_capital": -14739000, "book_value_per_share": 0.0374, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 0.0374 }, "ranks": { "universe_ticker_count": 765, "rank_pe": 50, "rank_pb": 38, "rank_ptbv": 38, "rank_ps": 35, "rank_pcf": 19, "rank_ev_ebitda": 42, "rank_ev_ebit": 12, "rank_earnings_yield": 50, "rank_fcf_yield": 62, "rank_dividend_yield": 90, "rank_shareholder_yield": 96, "rank_total_yield": 96, "rank_roe": 87, "rank_roc": 50, "rank_roic": 93, "rank_gross_margin": 88, "rank_fcf_margin": 65, "rank_piotroski": 61, "rank_accruals": 13, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 31, "rank_momentum_12m": 35, "rank_momentum_12m_ex1m": 35, "rank_relative_strength": 35 }, "composites": { "value_composite": 18, "quality_composite": 90, "momentum_composite": 24, "growth_composite": 24, "yield_composite": 99, "svqf_composite": 65, "vc1_composite": 17, "vc2_composite": 30, "vc3_composite": 30, "trending_value_composite": null, "overall_composite": 23, "quality_value_composite": 0.2864, "os_score": 0.77, "value_percentile": 0.82, "quality_percentile": 0.1, "momentum_percentile": 0.76, "factor_coverage": 0.848, "signal_confidence": 0.848, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 94, "small_cap_core_rank": 30, "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": 9191, "ticker_id": 31092, "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": "2026-06-07T13:37:08.417478+00:00", "batch_id": "", "os_score_delta": null, "price_close": 3.75, "market_cap": 1373456073.75, "market_cap_usd": 1373456073.75, "enterprise_value": 1363264073.75, "shares_outstanding": 366254953, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 100.36215373, "ptbv_ratio": 100.36215373, "ps_ratio": 74.44609864, "pcf_ratio": 337.62440358, "pfcf_ratio": 2879.36283805, "ev_ebitda": 574.00592579, "ev_ebit": -820.74899082, "ev_sales": 73.89365677, "ev_fcf": 2857.99596174, "earnings_yield": null, "fcf_yield": 0.0003499, "dividend_yield": 0, "buyback_yield": -0.00371544, "shareholder_yield": -0.00371544, "debt_paydown_yield": 0.00032546, "total_yield": -0.00338999, "gross_margin": 0.17892569, "operating_margin": -0.09003198, "net_margin": -0.26776519, "ebitda_margin": 0.12873326, "fcf_margin": 0.02585506, "roe": -0.36097917, "roa": -0.09562894, "roic": -0.35664186, "roc_greenblatt": null, "asset_turnover": 0.35713733, "cash_conversion": -0.0965587, "accruals_ratio": -0.17437764, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": -4.29136842, "debt_to_assets": 0.00596229, "interest_coverage": -0.77981221, "current_ratio": 0.74958648, "quick_ratio": 0.74958648, "net_debt": -10192000, "revenue_growth_1y": 0.1221393, "revenue_growth_3y_cagr": -0.26377534, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.90289953, "book_value_growth_1y": -0.60842805, "piotroski_f_score": 5, "altman_z_score": null, "earnings_stability_5y": 1.102845, "revenue_stability_5y": 0.558182, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0, "price_return_3m": -0.11764706, "price_return_6m": 0.07142857, "price_return_9m": 0.29310345, "price_return_12m": 0.171875, "price_return_12m_ex1m": 0.171875, "distance_from_52w_high": -0.25, "distance_from_52w_low": 0.29310345, "relative_strength": -0.00126558, "local_beta": -0.7551, "volatility_252d": 0.54601, "volatility_60d": 1.342061, "max_drawdown_12m": -0.27777778, "revenue_ttm": 18449000, "gross_profit_ttm": 3301000, "ebit_ttm": -1661000, "ebitda_ttm": 2375000, "net_income_ttm": -4940000, "eps_diluted_ttm": -0.01348787, "operating_cash_flow_ttm": 4068000, "capital_expenditure_ttm": -3591000, "fcf_ttm": 477000, "dividends_paid_ttm": 0, "share_repurchases_ttm": null, "shares_issued_ttm": 5103000, "interest_expense_ttm": 2130000, "cash_and_equivalents": 10500000, "total_current_assets": 12689000, "total_current_liabilities": 16928000, "net_ppe": null, "total_assets": 51658000, "total_debt": 308000, "total_equity": 13685000, "net_working_capital": -14739000, "book_value_per_share": 0.03736468, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 0.03736468, "universe_ticker_count": 765, "sector": "Energy", "rank_pe": 50, "rank_pb": 38, "rank_ptbv": 38, "rank_ps": 35, "rank_pcf": 19, "rank_ev_ebitda": 42, "rank_ev_ebit": 12, "rank_earnings_yield": 50, "rank_fcf_yield": 62, "rank_dividend_yield": 90, "rank_shareholder_yield": 96, "rank_total_yield": 96, "rank_roe": 87, "rank_roc": 50, "rank_roic": 93, "rank_gross_margin": 88, "rank_fcf_margin": 65, "rank_piotroski": 61, "rank_accruals": 13, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 31, "rank_momentum_12m": 35, "rank_momentum_12m_ex1m": 35, "rank_relative_strength": 35, "value_composite": 18, "quality_composite": 90, "momentum_composite": 24, "growth_composite": 24, "yield_composite": 99, "svqf_composite": 65, "vc1_composite": 17, "vc2_composite": 30, "vc3_composite": 30, "trending_value_composite": null, "overall_composite": 23, "factor_coverage": 0.848, "signal_confidence": 0.848, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 94, "small_cap_core_rank": 30, "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": 3.75, "os": 0.77, "value": 0.82, "quality": 0.1, "momentum": 0.76, "confidence": 0.848, "coverage": 0.848, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": -0.0037, "roe": -0.361, "momentum_12_1": 0.1719, "complete_fields": { "id": 9191, "ticker_id": 31092, "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": "2026-06-07T13:37:08.417478+00:00", "batch_id": "", "os_score_delta": null, "price_close": 3.75, "market_cap": 1373456073.75, "market_cap_usd": 1373456073.75, "enterprise_value": 1363264073.75, "shares_outstanding": 366254953, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 100.36215373, "ptbv_ratio": 100.36215373, "ps_ratio": 74.44609864, "pcf_ratio": 337.62440358, "pfcf_ratio": 2879.36283805, "ev_ebitda": 574.00592579, "ev_ebit": -820.74899082, "ev_sales": 73.89365677, "ev_fcf": 2857.99596174, "earnings_yield": null, "fcf_yield": 0.0003499, "dividend_yield": 0, "buyback_yield": -0.00371544, "shareholder_yield": -0.00371544, "debt_paydown_yield": 0.00032546, "total_yield": -0.00338999, "gross_margin": 0.17892569, "operating_margin": -0.09003198, "net_margin": -0.26776519, "ebitda_margin": 0.12873326, "fcf_margin": 0.02585506, "roe": -0.36097917, "roa": -0.09562894, "roic": -0.35664186, "roc_greenblatt": null, "asset_turnover": 0.35713733, "cash_conversion": -0.0965587, "accruals_ratio": -0.17437764, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": -4.29136842, "debt_to_assets": 0.00596229, "interest_coverage": -0.77981221, "current_ratio": 0.74958648, "quick_ratio": 0.74958648, "net_debt": -10192000, "revenue_growth_1y": 0.1221393, "revenue_growth_3y_cagr": -0.26377534, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.90289953, "book_value_growth_1y": -0.60842805, "piotroski_f_score": 5, "altman_z_score": null, "earnings_stability_5y": 1.102845, "revenue_stability_5y": 0.558182, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0, "price_return_3m": -0.11764706, "price_return_6m": 0.07142857, "price_return_9m": 0.29310345, "price_return_12m": 0.171875, "price_return_12m_ex1m": 0.171875, "distance_from_52w_high": -0.25, "distance_from_52w_low": 0.29310345, "relative_strength": -0.00126558, "local_beta": -0.7551, "volatility_252d": 0.54601, "volatility_60d": 1.342061, "max_drawdown_12m": -0.27777778, "revenue_ttm": 18449000, "gross_profit_ttm": 3301000, "ebit_ttm": -1661000, "ebitda_ttm": 2375000, "net_income_ttm": -4940000, "eps_diluted_ttm": -0.01348787, "operating_cash_flow_ttm": 4068000, "capital_expenditure_ttm": -3591000, "fcf_ttm": 477000, "dividends_paid_ttm": 0, "share_repurchases_ttm": null, "shares_issued_ttm": 5103000, "interest_expense_ttm": 2130000, "cash_and_equivalents": 10500000, "total_current_assets": 12689000, "total_current_liabilities": 16928000, "net_ppe": null, "total_assets": 51658000, "total_debt": 308000, "total_equity": 13685000, "net_working_capital": -14739000, "book_value_per_share": 0.03736468, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 0.03736468, "universe_ticker_count": 765, "sector": "Energy", "rank_pe": 50, "rank_pb": 38, "rank_ptbv": 38, "rank_ps": 35, "rank_pcf": 19, "rank_ev_ebitda": 42, "rank_ev_ebit": 12, "rank_earnings_yield": 50, "rank_fcf_yield": 62, "rank_dividend_yield": 90, "rank_shareholder_yield": 96, "rank_total_yield": 96, "rank_roe": 87, "rank_roc": 50, "rank_roic": 93, "rank_gross_margin": 88, "rank_fcf_margin": 65, "rank_piotroski": 61, "rank_accruals": 13, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 31, "rank_momentum_12m": 35, "rank_momentum_12m_ex1m": 35, "rank_relative_strength": 35, "value_composite": 18, "quality_composite": 90, "momentum_composite": 24, "growth_composite": 24, "yield_composite": 99, "svqf_composite": 65, "vc1_composite": 17, "vc2_composite": 30, "vc3_composite": 30, "trending_value_composite": null, "overall_composite": 23, "factor_coverage": 0.848, "signal_confidence": 0.848, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 94, "small_cap_core_rank": 30, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:20:58.809722+00:00", "is_restated": false, "income_statement": { "revenue": 18044000, "cost_of_revenue": 15570000, "gross_profit": 2474000, "ebit": -2372000, "ebitda": 469000, "pretax_income": null, "tax_provision": null, "net_income": -7508000, "net_income_to_common": -7508000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 555000, "total_current_assets": 4044000, "total_assets": 49404000, "short_term_debt": null, "long_term_debt": null, "total_debt": 14112000, "total_liabilities": null, "total_equity": 11471000, "shares_outstanding": 336254953, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 3137000, "capital_expenditure": -2849000, "free_cash_flow": 288000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": 3609000, "net_debt_issued": -3904000 }, "complete_fields": { "id": 397956, "ticker_id": 31092, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:20:58.809722+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "469000", "netIncome": "-7508000", "grossProfit": "2474000", "totalRevenue": "18044000", "costOfRevenue": "15570000", "interestExpense": "2422000", "operatingIncome": "-2372000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "5555000" }, "balance": { "totalDebt": "14112000", "totalAssets": "49404000", "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "336254953", "totalCurrentAssets": "4044000", "totalShareholderEquity": "11471000", "totalCurrentLiabilities": "30162000", "cashAndShortTermInvestments": "555000" }, "cashflow": { "freeCashFlow": "288000", "dividendsPaid": "0", "issuanceOfDebt": null, "issuanceOfStock": "3609000", "repaymentOfDebt": "-3904000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "3137000", "repurchaseOfStock": null, "capitalExpenditures": "-2849000" } }, "revenue": 18044000, "cost_of_revenue": 15570000, "gross_profit": 2474000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -2372000, "depreciation_amortisation": 5555000, "ebitda": 469000, "interest_expense": 2422000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -7508000, "net_income_continuing_ops": null, "net_income_to_common": -7508000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 555000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 4044000, "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": 49404000, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 30162000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 14112000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 11471000, "shares_outstanding": 336254953, "operating_cash_flow": 3137000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -2849000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": 0, "share_repurchases": null, "shares_issued": 3609000, "net_debt_issued": -3904000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 288000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "469000", "netIncome": "-7508000", "grossProfit": "2474000", "totalRevenue": "18044000", "costOfRevenue": "15570000", "interestExpense": "2422000", "operatingIncome": "-2372000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "5555000" }, "balance": { "totalDebt": "14112000", "totalAssets": "49404000", "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "336254953", "totalCurrentAssets": "4044000", "totalShareholderEquity": "11471000", "totalCurrentLiabilities": "30162000", "cashAndShortTermInvestments": "555000" }, "cashflow": { "freeCashFlow": "288000", "dividendsPaid": "0", "issuanceOfDebt": null, "issuanceOfStock": "3609000", "repaymentOfDebt": "-3904000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "3137000", "repurchaseOfStock": null, "capitalExpenditures": "-2849000" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:20:58.809722+00:00", "is_restated": false, "income_statement": { "revenue": 16080000, "cost_of_revenue": 16313000, "gross_profit": -233000, "ebit": -6016000, "ebitda": -1365000, "pretax_income": null, "tax_provision": null, "net_income": -11520000, "net_income_to_common": -11520000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2388000, "total_current_assets": 5756000, "total_assets": 53801000, "short_term_debt": 2990000, "long_term_debt": null, "total_debt": 21177000, "total_liabilities": null, "total_equity": 14757000, "shares_outstanding": 169385824, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 3850000, "capital_expenditure": -884000, "free_cash_flow": 2966000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -875000 }, "complete_fields": { "id": 397961, "ticker_id": 31092, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:20:58.809722+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-1365000", "netIncome": "-11520000", "grossProfit": "-233000", "totalRevenue": "16080000", "costOfRevenue": "16313000", "interestExpense": "3070000", "operatingIncome": "-6016000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "7085000" }, "balance": { "totalDebt": "21177000", "totalAssets": "53801000", "longTermDebt": null, "shortTermDebt": "2990000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "169385824", "totalCurrentAssets": "5756000", "totalShareholderEquity": "14757000", "totalCurrentLiabilities": "30678000", "cashAndShortTermInvestments": "2388000" }, "cashflow": { "freeCashFlow": "2966000", "dividendsPaid": "0", "issuanceOfDebt": "0", "issuanceOfStock": "0", "repaymentOfDebt": "-875000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "3850000", "repurchaseOfStock": null, "capitalExpenditures": "-884000" } }, "revenue": 16080000, "cost_of_revenue": 16313000, "gross_profit": -233000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -6016000, "depreciation_amortisation": 7085000, "ebitda": -1365000, "interest_expense": 3070000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -11520000, "net_income_continuing_ops": null, "net_income_to_common": -11520000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2388000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 5756000, "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": 53801000, "short_term_debt": 2990000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 30678000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 21177000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 14757000, "shares_outstanding": 169385824, "operating_cash_flow": 3850000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -884000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": 0, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -875000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 2966000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-1365000", "netIncome": "-11520000", "grossProfit": "-233000", "totalRevenue": "16080000", "costOfRevenue": "16313000", "interestExpense": "3070000", "operatingIncome": "-6016000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "7085000" }, "balance": { "totalDebt": "21177000", "totalAssets": "53801000", "longTermDebt": null, "shortTermDebt": "2990000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "169385824", "totalCurrentAssets": "5756000", "totalShareholderEquity": "14757000", "totalCurrentLiabilities": "30678000", "cashAndShortTermInvestments": "2388000" }, "cashflow": { "freeCashFlow": "2966000", "dividendsPaid": "0", "issuanceOfDebt": "0", "issuanceOfStock": "0", "repaymentOfDebt": "-875000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "3850000", "repurchaseOfStock": null, "capitalExpenditures": "-884000" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:20:58.809722+00:00", "is_restated": false, "income_statement": { "revenue": 19313000, "cost_of_revenue": 19763000, "gross_profit": -450000, "ebit": -7352000, "ebitda": -34572000, "pretax_income": null, "tax_provision": null, "net_income": -46817000, "net_income_to_common": -46817000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3112000, "total_current_assets": 7357000, "total_assets": 67305000, "short_term_debt": 3196000, "long_term_debt": 12659000, "total_debt": 20633000, "total_liabilities": null, "total_equity": 25811000, "shares_outstanding": 165718160, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 3703000, "capital_expenditure": -41783000, "free_cash_flow": -38080000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": 4428000, "net_debt_issued": 12930000 }, "complete_fields": { "id": 397963, "ticker_id": 31092, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:20:58.809722+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-34572000", "netIncome": "-46817000", "grossProfit": "-450000", "totalRevenue": "19313000", "costOfRevenue": "19763000", "interestExpense": "2750000", "operatingIncome": "-7352000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "9495000" }, "balance": { "totalDebt": "20633000", "totalAssets": "67305000", "longTermDebt": "12659000", "shortTermDebt": "3196000", "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "165718160", "totalCurrentAssets": "7357000", "totalShareholderEquity": "25811000", "totalCurrentLiabilities": "19881000", "cashAndShortTermInvestments": "3112000" }, "cashflow": { "freeCashFlow": "-38080000", "dividendsPaid": "0", "issuanceOfDebt": "17000000", "issuanceOfStock": "4428000", "repaymentOfDebt": "-4070000", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "3703000", "repurchaseOfStock": null, "capitalExpenditures": "-41783000" } }, "revenue": 19313000, "cost_of_revenue": 19763000, "gross_profit": -450000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -7352000, "depreciation_amortisation": 9495000, "ebitda": -34572000, "interest_expense": 2750000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -46817000, "net_income_continuing_ops": null, "net_income_to_common": -46817000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 3112000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 7357000, "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": 67305000, "short_term_debt": 3196000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 19881000, "long_term_debt": 12659000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 20633000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 25811000, "shares_outstanding": 165718160, "operating_cash_flow": 3703000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -41783000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": 0, "share_repurchases": null, "shares_issued": 4428000, "net_debt_issued": 12930000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -38080000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-34572000", "netIncome": "-46817000", "grossProfit": "-450000", "totalRevenue": "19313000", "costOfRevenue": "19763000", "interestExpense": "2750000", "operatingIncome": "-7352000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "9495000" }, "balance": { "totalDebt": "20633000", "totalAssets": "67305000", "longTermDebt": "12659000", "shortTermDebt": "3196000", "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "165718160", "totalCurrentAssets": "7357000", "totalShareholderEquity": "25811000", "totalCurrentLiabilities": "19881000", "cashAndShortTermInvestments": "3112000" }, "cashflow": { "freeCashFlow": "-38080000", "dividendsPaid": "0", "issuanceOfDebt": "17000000", "issuanceOfStock": "4428000", "repaymentOfDebt": "-4070000", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "3703000", "repurchaseOfStock": null, "capitalExpenditures": "-41783000" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:20:58.809722+00:00", "is_restated": false, "income_statement": { "revenue": 45217000, "cost_of_revenue": 22815000, "gross_profit": 22402000, "ebit": 16921000, "ebitda": 17387000, "pretax_income": null, "tax_provision": null, "net_income": 9299000, "net_income_to_common": 9299000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 28350000, "total_current_assets": 37638000, "total_assets": 97652000, "short_term_debt": null, "long_term_debt": 6112000, "total_debt": 7451000, "total_liabilities": null, "total_equity": 67402000, "shares_outstanding": 138056910, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 18603000, "capital_expenditure": -29858000, "free_cash_flow": -11255000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": 30425000, "net_debt_issued": 116000 }, "complete_fields": { "id": 397964, "ticker_id": 31092, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:20:58.809722+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "17387000", "netIncome": "9299000", "grossProfit": "22402000", "totalRevenue": "45217000", "costOfRevenue": "22815000", "interestExpense": "1652000", "operatingIncome": "16921000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "6436000" }, "balance": { "totalDebt": "7451000", "totalAssets": "97652000", "longTermDebt": "6112000", "shortTermDebt": null, "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "138056910", "totalCurrentAssets": "37638000", "totalShareholderEquity": "67402000", "totalCurrentLiabilities": "17433000", "cashAndShortTermInvestments": "28350000" }, "cashflow": { "freeCashFlow": "-11255000", "dividendsPaid": "0", "issuanceOfDebt": "4000000", "issuanceOfStock": "30425000", "repaymentOfDebt": "-3884000", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "18603000", "repurchaseOfStock": null, "capitalExpenditures": "-29858000" } }, "revenue": 45217000, "cost_of_revenue": 22815000, "gross_profit": 22402000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 16921000, "depreciation_amortisation": 6436000, "ebitda": 17387000, "interest_expense": 1652000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 9299000, "net_income_continuing_ops": null, "net_income_to_common": 9299000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 28350000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 37638000, "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": 97652000, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 17433000, "long_term_debt": 6112000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 7451000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 67402000, "shares_outstanding": 138056910, "operating_cash_flow": 18603000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -29858000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": 0, "share_repurchases": null, "shares_issued": 30425000, "net_debt_issued": 116000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -11255000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "17387000", "netIncome": "9299000", "grossProfit": "22402000", "totalRevenue": "45217000", "costOfRevenue": "22815000", "interestExpense": "1652000", "operatingIncome": "16921000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "6436000" }, "balance": { "totalDebt": "7451000", "totalAssets": "97652000", "longTermDebt": "6112000", "shortTermDebt": null, "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "138056910", "totalCurrentAssets": "37638000", "totalShareholderEquity": "67402000", "totalCurrentLiabilities": "17433000", "cashAndShortTermInvestments": "28350000" }, "cashflow": { "freeCashFlow": "-11255000", "dividendsPaid": "0", "issuanceOfDebt": "4000000", "issuanceOfStock": "30425000", "repaymentOfDebt": "-3884000", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "18603000", "repurchaseOfStock": null, "capitalExpenditures": "-29858000" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:20:58.809722+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": 8614000, "total_debt": 8614000, "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": 6000000 }, "complete_fields": { "id": 397965, "ticker_id": 31092, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:20:58.809722+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2021-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": "8614000", "shortTermDebt": null, "fiscalDateEnding": "2021-12-31", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": "6000000", "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": 8614000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 8614000, "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": 6000000, "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": "2021-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": "8614000", "shortTermDebt": null, "fiscalDateEnding": "2021-12-31", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": "6000000", "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2021-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:20:58.809722+00:00", "is_restated": false, "income_statement": { "revenue": 5526000, "cost_of_revenue": 3898000, "gross_profit": 1628000, "ebit": 356000, "ebitda": 213000, "pretax_income": null, "tax_provision": null, "net_income": -1311000, "net_income_to_common": -1311000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 10500000, "total_current_assets": 12689000, "total_assets": 51658000, "short_term_debt": null, "long_term_debt": null, "total_debt": 308000, "total_liabilities": null, "total_equity": 13685000, "shares_outstanding": 366254953, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 1979000, "capital_expenditure": -925000, "free_cash_flow": 1054000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": 1493000, "net_debt_issued": 1596000 }, "complete_fields": { "id": 397954, "ticker_id": 31092, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:20:58.809722+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "213000", "netIncome": "-1311000", "grossProfit": "1628000", "totalRevenue": "5526000", "costOfRevenue": "3898000", "interestExpense": "413000", "operatingIncome": "356000", "fiscalDateEnding": "2026-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "1111000" }, "balance": { "totalDebt": "308000", "totalAssets": "51658000", "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2026-03-31", "totalLiabilities": null, "sharesOutstanding": "366254953", "totalCurrentAssets": "12689000", "totalShareholderEquity": "13685000", "totalCurrentLiabilities": "16928000", "cashAndShortTermInvestments": "10500000" }, "cashflow": { "freeCashFlow": "1054000", "dividendsPaid": "0", "issuanceOfDebt": "14966000", "issuanceOfStock": "1493000", "repaymentOfDebt": "-13370000", "fiscalDateEnding": "2026-03-31", "operatingCashflow": "1979000", "repurchaseOfStock": null, "capitalExpenditures": "-925000" } }, "revenue": 5526000, "cost_of_revenue": 3898000, "gross_profit": 1628000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 356000, "depreciation_amortisation": 1111000, "ebitda": 213000, "interest_expense": 413000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -1311000, "net_income_continuing_ops": null, "net_income_to_common": -1311000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 10500000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 12689000, "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": 51658000, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 16928000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 308000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 13685000, "shares_outstanding": 366254953, "operating_cash_flow": 1979000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -925000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": 0, "share_repurchases": null, "shares_issued": 1493000, "net_debt_issued": 1596000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 1054000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "213000", "netIncome": "-1311000", "grossProfit": "1628000", "totalRevenue": "5526000", "costOfRevenue": "3898000", "interestExpense": "413000", "operatingIncome": "356000", "fiscalDateEnding": "2026-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "1111000" }, "balance": { "totalDebt": "308000", "totalAssets": "51658000", "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2026-03-31", "totalLiabilities": null, "sharesOutstanding": "366254953", "totalCurrentAssets": "12689000", "totalShareholderEquity": "13685000", "totalCurrentLiabilities": "16928000", "cashAndShortTermInvestments": "10500000" }, "cashflow": { "freeCashFlow": "1054000", "dividendsPaid": "0", "issuanceOfDebt": "14966000", "issuanceOfStock": "1493000", "repaymentOfDebt": "-13370000", "fiscalDateEnding": "2026-03-31", "operatingCashflow": "1979000", "repurchaseOfStock": null, "capitalExpenditures": "-925000" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:20:58.809722+00:00", "is_restated": false, "income_statement": { "revenue": 4594000, "cost_of_revenue": 3788000, "gross_profit": 806000, "ebit": -448000, "ebitda": -1846000, "pretax_income": null, "tax_provision": null, "net_income": -3680000, "net_income_to_common": -3680000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 555000, "total_current_assets": 4044000, "total_assets": 49404000, "short_term_debt": null, "long_term_debt": null, "total_debt": 14112000, "total_liabilities": null, "total_equity": 11471000, "shares_outstanding": 336254953, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 1531000, "capital_expenditure": -41000, "free_cash_flow": 1490000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -695000 }, "complete_fields": { "id": 397955, "ticker_id": 31092, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:20:58.809722+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-1846000", "netIncome": "-3680000", "grossProfit": "806000", "totalRevenue": "4594000", "costOfRevenue": "3788000", "interestExpense": "547000", "operatingIncome": "-448000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "1287000" }, "balance": { "totalDebt": "14112000", "totalAssets": "49404000", "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "336254953", "totalCurrentAssets": "4044000", "totalShareholderEquity": "11471000", "totalCurrentLiabilities": "30162000", "cashAndShortTermInvestments": "555000" }, "cashflow": { "freeCashFlow": "1490000", "dividendsPaid": "0", "issuanceOfDebt": null, "issuanceOfStock": "0", "repaymentOfDebt": "-695000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "1531000", "repurchaseOfStock": null, "capitalExpenditures": "-41000" } }, "revenue": 4594000, "cost_of_revenue": 3788000, "gross_profit": 806000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -448000, "depreciation_amortisation": 1287000, "ebitda": -1846000, "interest_expense": 547000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -3680000, "net_income_continuing_ops": null, "net_income_to_common": -3680000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 555000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 4044000, "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": 49404000, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 30162000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 14112000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 11471000, "shares_outstanding": 336254953, "operating_cash_flow": 1531000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -41000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": 0, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -695000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 1490000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-1846000", "netIncome": "-3680000", "grossProfit": "806000", "totalRevenue": "4594000", "costOfRevenue": "3788000", "interestExpense": "547000", "operatingIncome": "-448000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "1287000" }, "balance": { "totalDebt": "14112000", "totalAssets": "49404000", "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "336254953", "totalCurrentAssets": "4044000", "totalShareholderEquity": "11471000", "totalCurrentLiabilities": "30162000", "cashAndShortTermInvestments": "555000" }, "cashflow": { "freeCashFlow": "1490000", "dividendsPaid": "0", "issuanceOfDebt": null, "issuanceOfStock": "0", "repaymentOfDebt": "-695000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "1531000", "repurchaseOfStock": null, "capitalExpenditures": "-41000" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:20:58.809722+00:00", "is_restated": false, "income_statement": { "revenue": 4340000, "cost_of_revenue": 3868000, "gross_profit": 472000, "ebit": -709000, "ebitda": 2503000, "pretax_income": null, "tax_provision": null, "net_income": 462000, "net_income_to_common": 462000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 962000, "total_current_assets": 3965000, "total_assets": 50626000, "short_term_debt": null, "long_term_debt": 11714000, "total_debt": 14915000, "total_liabilities": null, "total_equity": 15120000, "shares_outstanding": 336254953, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 931000, "capital_expenditure": -340000, "free_cash_flow": 591000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -690000 }, "complete_fields": { "id": 397957, "ticker_id": 31092, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:20:58.809722+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "2503000", "netIncome": "462000", "grossProfit": "472000", "totalRevenue": "4340000", "costOfRevenue": "3868000", "interestExpense": "573000", "operatingIncome": "-709000", "fiscalDateEnding": "2025-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": "1468000" }, "balance": { "totalDebt": "14915000", "totalAssets": "50626000", "longTermDebt": "11714000", "shortTermDebt": null, "fiscalDateEnding": "2025-09-30", "totalLiabilities": null, "sharesOutstanding": "336254953", "totalCurrentAssets": "3965000", "totalShareholderEquity": "15120000", "totalCurrentLiabilities": "15680000", "cashAndShortTermInvestments": "962000" }, "cashflow": { "freeCashFlow": "591000", "dividendsPaid": "0", "issuanceOfDebt": null, "issuanceOfStock": "0", "repaymentOfDebt": "-690000", "fiscalDateEnding": "2025-09-30", "operatingCashflow": "931000", "repurchaseOfStock": null, "capitalExpenditures": "-340000" } }, "revenue": 4340000, "cost_of_revenue": 3868000, "gross_profit": 472000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -709000, "depreciation_amortisation": 1468000, "ebitda": 2503000, "interest_expense": 573000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 462000, "net_income_continuing_ops": null, "net_income_to_common": 462000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 962000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 3965000, "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": 50626000, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 15680000, "long_term_debt": 11714000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 14915000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 15120000, "shares_outstanding": 336254953, "operating_cash_flow": 931000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -340000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": 0, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -690000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 591000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "2503000", "netIncome": "462000", "grossProfit": "472000", "totalRevenue": "4340000", "costOfRevenue": "3868000", "interestExpense": "573000", "operatingIncome": "-709000", "fiscalDateEnding": "2025-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": "1468000" }, "balance": { "totalDebt": "14915000", "totalAssets": "50626000", "longTermDebt": "11714000", "shortTermDebt": null, "fiscalDateEnding": "2025-09-30", "totalLiabilities": null, "sharesOutstanding": "336254953", "totalCurrentAssets": "3965000", "totalShareholderEquity": "15120000", "totalCurrentLiabilities": "15680000", "cashAndShortTermInvestments": "962000" }, "cashflow": { "freeCashFlow": "591000", "dividendsPaid": "0", "issuanceOfDebt": null, "issuanceOfStock": "0", "repaymentOfDebt": "-690000", "fiscalDateEnding": "2025-09-30", "operatingCashflow": "931000", "repurchaseOfStock": null, "capitalExpenditures": "-340000" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:20:58.809722+00:00", "is_restated": false, "income_statement": { "revenue": 3989000, "cost_of_revenue": 3594000, "gross_profit": 395000, "ebit": -860000, "ebitda": 1505000, "pretax_income": null, "tax_provision": null, "net_income": -411000, "net_income_to_common": -411000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2584000, "total_current_assets": 5594000, "total_assets": 53333000, "short_term_debt": null, "long_term_debt": 12591000, "total_debt": 15720000, "total_liabilities": null, "total_equity": 14713000, "shares_outstanding": 336254953, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -373000, "capital_expenditure": -2285000, "free_cash_flow": -2658000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": 3610000, "net_debt_issued": -658000 }, "complete_fields": { "id": 397958, "ticker_id": 31092, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:20:58.809722+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "1505000", "netIncome": "-411000", "grossProfit": "395000", "totalRevenue": "3989000", "costOfRevenue": "3594000", "interestExpense": "597000", "operatingIncome": "-860000", "fiscalDateEnding": "2025-06-30", "researchAndDevelopment": null, "depreciationAndAmortization": "1319000" }, "balance": { "totalDebt": "15720000", "totalAssets": "53333000", "longTermDebt": "12591000", "shortTermDebt": null, "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "336254953", "totalCurrentAssets": "5594000", "totalShareholderEquity": "14713000", "totalCurrentLiabilities": "17580000", "cashAndShortTermInvestments": "2584000" }, "cashflow": { "freeCashFlow": "-2658000", "dividendsPaid": "0", "issuanceOfDebt": null, "issuanceOfStock": "3610000", "repaymentOfDebt": "-658000", "fiscalDateEnding": "2025-06-30", "operatingCashflow": "-373000", "repurchaseOfStock": null, "capitalExpenditures": "-2285000" } }, "revenue": 3989000, "cost_of_revenue": 3594000, "gross_profit": 395000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -860000, "depreciation_amortisation": 1319000, "ebitda": 1505000, "interest_expense": 597000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -411000, "net_income_continuing_ops": null, "net_income_to_common": -411000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2584000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 5594000, "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": 53333000, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 17580000, "long_term_debt": 12591000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 15720000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 14713000, "shares_outstanding": 336254953, "operating_cash_flow": -373000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -2285000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": 0, "share_repurchases": null, "shares_issued": 3610000, "net_debt_issued": -658000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -2658000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "1505000", "netIncome": "-411000", "grossProfit": "395000", "totalRevenue": "3989000", "costOfRevenue": "3594000", "interestExpense": "597000", "operatingIncome": "-860000", "fiscalDateEnding": "2025-06-30", "researchAndDevelopment": null, "depreciationAndAmortization": "1319000" }, "balance": { "totalDebt": "15720000", "totalAssets": "53333000", "longTermDebt": "12591000", "shortTermDebt": null, "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "336254953", "totalCurrentAssets": "5594000", "totalShareholderEquity": "14713000", "totalCurrentLiabilities": "17580000", "cashAndShortTermInvestments": "2584000" }, "cashflow": { "freeCashFlow": "-2658000", "dividendsPaid": "0", "issuanceOfDebt": null, "issuanceOfStock": "3610000", "repaymentOfDebt": "-658000", "fiscalDateEnding": "2025-06-30", "operatingCashflow": "-373000", "repurchaseOfStock": null, "capitalExpenditures": "-2285000" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:20:58.809722+00:00", "is_restated": false, "income_statement": { "revenue": 5121000, "cost_of_revenue": 4320000, "gross_profit": 801000, "ebit": -327000, "ebitda": -1693000, "pretax_income": null, "tax_provision": null, "net_income": -3879000, "net_income_to_common": -3879000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 856000, "total_current_assets": 4243000, "total_assets": 51237000, "short_term_debt": 2999000, "long_term_debt": null, "total_debt": 19458000, "total_liabilities": null, "total_equity": 10894000, "shares_outstanding": 169385824, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 1124000, "capital_expenditure": -183000, "free_cash_flow": 941000, "dividends_paid": 0, "share_repurchases": -1000, "shares_issued": null, "net_debt_issued": -1861000 }, "complete_fields": { "id": 397959, "ticker_id": 31092, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:20:58.809722+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-1693000", "netIncome": "-3879000", "grossProfit": "801000", "totalRevenue": "5121000", "costOfRevenue": "4320000", "interestExpense": "705000", "operatingIncome": "-327000", "fiscalDateEnding": "2025-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "1481000" }, "balance": { "totalDebt": "19458000", "totalAssets": "51237000", "longTermDebt": null, "shortTermDebt": "2999000", "fiscalDateEnding": "2025-03-31", "totalLiabilities": null, "sharesOutstanding": "169385824", "totalCurrentAssets": "4243000", "totalShareholderEquity": "10894000", "totalCurrentLiabilities": "31428000", "cashAndShortTermInvestments": "856000" }, "cashflow": { "freeCashFlow": "941000", "dividendsPaid": "0", "issuanceOfDebt": "0", "issuanceOfStock": null, "repaymentOfDebt": "-1861000", "fiscalDateEnding": "2025-03-31", "operatingCashflow": "1124000", "repurchaseOfStock": "-1000", "capitalExpenditures": "-183000" } }, "revenue": 5121000, "cost_of_revenue": 4320000, "gross_profit": 801000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -327000, "depreciation_amortisation": 1481000, "ebitda": -1693000, "interest_expense": 705000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -3879000, "net_income_continuing_ops": null, "net_income_to_common": -3879000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 856000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 4243000, "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": 51237000, "short_term_debt": 2999000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 31428000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 19458000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 10894000, "shares_outstanding": 169385824, "operating_cash_flow": 1124000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -183000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": 0, "share_repurchases": -1000, "shares_issued": null, "net_debt_issued": -1861000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 941000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-1693000", "netIncome": "-3879000", "grossProfit": "801000", "totalRevenue": "5121000", "costOfRevenue": "4320000", "interestExpense": "705000", "operatingIncome": "-327000", "fiscalDateEnding": "2025-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "1481000" }, "balance": { "totalDebt": "19458000", "totalAssets": "51237000", "longTermDebt": null, "shortTermDebt": "2999000", "fiscalDateEnding": "2025-03-31", "totalLiabilities": null, "sharesOutstanding": "169385824", "totalCurrentAssets": "4243000", "totalShareholderEquity": "10894000", "totalCurrentLiabilities": "31428000", "cashAndShortTermInvestments": "856000" }, "cashflow": { "freeCashFlow": "941000", "dividendsPaid": "0", "issuanceOfDebt": "0", "issuanceOfStock": null, "repaymentOfDebt": "-1861000", "fiscalDateEnding": "2025-03-31", "operatingCashflow": "1124000", "repurchaseOfStock": "-1000", "capitalExpenditures": "-183000" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:20:58.809722+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": 2990000, "long_term_debt": null, "total_debt": 2990000, "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": 0, "net_debt_issued": null }, "complete_fields": { "id": 397960, "ticker_id": 31092, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:20:58.809722+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": "2990000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": "0", "issuanceOfStock": "0", "repaymentOfDebt": null, "fiscalDateEnding": "2024-12-31", "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": 2990000, "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": 2990000, "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": 0, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": "2990000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": "0", "issuanceOfStock": "0", "repaymentOfDebt": null, "fiscalDateEnding": "2024-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:20:58.809722+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": 3195000, "long_term_debt": null, "total_debt": 3195000, "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": 397962, "ticker_id": 31092, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:20:58.809722+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": "3195000", "fiscalDateEnding": "2024-09-30", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": "0", "issuanceOfStock": null, "repaymentOfDebt": null, "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": 3195000, "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": 3195000, "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": { "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": "3195000", "fiscalDateEnding": "2024-09-30", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": "0", "issuanceOfStock": null, "repaymentOfDebt": null, "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": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" }, { "key": "small_cap_value", "name": "Small Cap Value", "slug": "small-cap-value", "group": "universe", "page_url": "/factors/small-cap-value/", "rank_field": "-value_percentile" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 5, "quarterly_financial_periods": 7, "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" ] } } }